PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY INC
424B5, 1996-02-20
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: STRONG DISCOVERY FUND INC, NSAR-B, 1996-02-20
Next: BABSON STEWART IVORY INTERNATIONAL FUND INC, NSAR-A, 1996-02-20



<PAGE>
SUPPLEMENT
(To Prospectus dated September 20, 1994 and Prospectus Supplement dated
September 22, 1994)

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

                                     Seller

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-29
               INTEREST PAYABLE MONTHLY, COMMENCING IN MARCH 1996

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

    The  Series 1994-29 Mortgage Pass-Through  Certificates (the "Series 1994-29
Certificates") are the Series 1994-29 Certificates described in the accompanying
Prospectus Supplement dated September 22, 1994 (the "Prospectus Supplement") and
the accompanying Prospectus  dated September  20, 1994  (the "Prospectus").  The
Series  1994-29 Certificates consist of two  classes of senior certificates (the
"Class A  Certificates"  and  the "Class  AP  Certificates",  respectively,  and
together,   the  "Senior   Certificates")  and   two  classes   of  subordinated
certificates (the  "Class  M  Certificates"  and  the  "Class  B  Certificates,"
respectively).  The Class  A Certificates  consist of  nine subclasses  (each, a
"Subclass") of Certificates designated as the  Class A-1, Class A-2, Class  A-3,
Class   A-4,  Class  A-5,  Class  A-6,  Class  A-7,  Class  A-8  and  Class  A-R
Certificates. The  Class  M  and  Class B  Certificates  are  not  divided  into
subclasses. Only the Class A-8 Certificates are being offered hereby. The Series
1994-29  Certificates evidence in the  aggregate the entire beneficial ownership
interest in a trust fund (the "Trust Estate") established by The Prudential Home
Mortgage Securities Company,  Inc. (the "Seller")  and consisting of  a pool  of
fixed  interest  rate,  conventional,  monthly pay,  fully  amortizing,  one- to
four-family, residential first  mortgage loans having  original terms to  stated
maturity of approximately 30 years (the "Mortgage Loans"), together with certain
related  property. Certain  of the  Mortgage Loans  may be  secured primarily by
shares issued  by  cooperative  housing corporations.  The  Mortgage  Loans  are
serviced  by  The Prudential  Home Mortgage  Company, Inc.  (in its  capacity as
servicer, the "Servicer," otherwise "PHMC"). The Mortgage Loans will consist  of
mortgage  loans originated  in connection  with the  relocation of  employees of
various corporate employers  participating in PHMC's  relocation program and  of
employees  of various  non-participant employers  ("Relocation Mortgage Loans").
See "Description of the Mortgage Loans" herein and in the Prospectus Supplement.

    PROSPECTIVE INVESTORS  IN THE  CLASS A-8  CERTIFICATES SHOULD  CONSIDER  THE
FACTORS DISCUSSED UNDER "RISK FACTORS AND SPECIAL CONSIDERATIONS" HEREIN ON PAGE
S1-3  AND "SPECIAL CONSIDERATIONS" IN THE PROSPECTUS SUPPLEMENT ON PAGE S-17 AND
IN THE PROSPECTUS ON PAGE 11.

    The credit  enhancement  for the  Series  1994-29 Certificates  is  provided
through  the  use of  a "shifting  interest" type  subordination, which  has the
effect of allocating all or  a disproportionate amount of principal  prepayments
and  other unscheduled receipts of principal to  the Class A Certificates for at
least nine  years  beginning  on  the  first  Distribution  Date.  See  "Summary
Information--Credit  Enhancement"  and "--Effects  of Prepayments  on Investment
Expectations," "Description  of  the  Certificates" and  "Prepayment  and  Yield
Considerations" in the Prospectus Supplement.

    THE YIELD TO MATURITY OF THE CLASS A-8 CERTIFICATES, 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
WITH NET  MORTGAGE INTEREST  RATES  GREATER THAN  7.00% (THE  "PREMIUM  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  PREMIUM MORTGAGE  LOANS, PARTICULARLY
THOSE PREMIUM MORTGAGE LOANS WITH A HIGHER RATE OF INTEREST, COULD RESULT IN  AN
ACTUAL YIELD THAT IS LOWER THAN ANTICIPATED AND THAT A RAPID RATE OF PAYMENTS IN
RESPECT  OF PRINCIPAL  (INCLUDING PREPAYMENTS)  COULD RESULT  IN THE  FAILURE OF
INVESTORS TO FULLY RECOVER  THEIR INITIAL INVESTMENTS.  See "Sensitivity of  the
Pre-Tax  Yield and Weighted  Average Life of the  Class A-8 Certificates" herein
and "Description  of the  Certificates--Principal (Including  Prepayments)"  and
"Prepayment  and Yield Considerations"  in the Prospectus  Supplement and in the
Prospectus.

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

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

    The Class  A-8 Certificates  will be  purchased from  the Seller  by  Lehman
Brothers  Inc. (the "Underwriter")  and will be offered  by the Underwriter from
time to time  in negotiated transactions  or otherwise at  varying prices to  be
determined, in each case, at the time of sale.

    Proceeds  to  the  Seller are  expected  to  be approximately  0.90%  of the
aggregate Scheduled Principal Balance  of the Premium Mortgage  Loans as of  the
Distribution  Date  in March  1996 without  giving  effect to  partial principal
prepayments or  net  Partial  Liquidation  Proceeds received  on  or  after  the
Determination Date in February 1996, plus accrued interest from February 1, 1996
to  (but not including) February 21,  1996, before deducting expenses payable by
the Seller estimated to be $45,000. See "Underwriting" herein.

    The Class A-8  Certificates are  offered when, as  and if  delivered to  and
accepted  by the Underwriter, subject to  prior sale, withdrawal or modification
of the offer without notice, the approval of counsel and other conditions. It is
expected that the Class A-8 Certificates  will be available for delivery at  the
offices  of Lehman Brothers  Inc., New York,  New York on  or about February 21,
1996.
                            ------------------------
                                LEHMAN BROTHERS

February 16, 1996
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)

    The Class A-8 Certificates may not be appropriate investments for individual
investors. The Class A-8 Certificates are offered in the minimum denomination of
$57,000,000  initial  Class  A-8  Notional  Amount  as  described  herein  under
"Description  of the  Certificates." Except as  set forth below,  it is intended
that  the  Class  A-8  Certificates  not  be  directly  or  indirectly  held  or
beneficially   owned  by  any   person  in  amounts   lower  than  such  minimum
denomination. The  Class  A-8 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-8 Certificates"
herein.

    There is currently no  secondary market for the  Class A-8 Certificates  and
there  can be no assurance  that a secondary market will  develop or, if it does
develop, that it will provide Certificateholders with liquidity of investment at
any particular  time  or  for  the  life of  the  Class  A-8  Certificates.  The
Underwriter  intends to  act as  a market maker  in the  Class A-8 Certificates,
subject to applicable provisions of federal and state securities laws and  other
regulatory requirements, but is under no obligation to do so and any such market
making  may be  discontinued at  any time.  There can  be no  assurance that any
investor will be able  to sell a Class  A-8 Certificate at a  price equal to  or
greater than the price at which such Certificate was purchased.

    Distributions  in respect of interest are made on the 25th day of each month
or the next succeeding business  day to the holders of  record of the Class  A-8
Certificates on the last business day of the preceding month, to the extent that
their  allocable  portion of  the Pool  Distribution Amount  (as defined  in the
Prospectus Supplement) is sufficient therefor.  Interest will accrue monthly  on
the  Class A-8 Certificates at a per annum rate equal to the weighted average of
the Net Mortgage  Interest Rates  (as defined  herein) of  the Premium  Mortgage
Loans  as of the first day of such period minus 7.00%, on the Class A-8 Notional
Amount (as  defined  herein),  less any  Non-Supported  Interest  Shortfall  (as
defined  in the Prospectus  Supplement) and other losses  allocable to the Class
A-8 Certificates as described in the Prospectus Supplement under "Description of
the Certificates--Interest." The Class A-8 Certificates have no Class A Subclass
Principal Balance and are not entitled to principal distributions. Distributions
on the Class A-8 Certificates will be made pro rata among Certificateholders  of
such Subclass based on their Percentage Interests (as defined herein).

    This  Supplement does not  contain complete information  regarding the Class
A-8 Certificates and  should be  read only  in conjunction  with the  Prospectus
Supplement  and the Prospectus. Sales  of the Class A-8  Certificates may not be
consummated unless the  purchaser has received  this Supplement, the  Prospectus
Supplement  and  the  Prospectus. Capitalized  terms  used herein  that  are not
otherwise defined shall  have the  meanings ascribed thereto  in the  Prospectus
Supplement or the Prospectus, as applicable.

    UNTIL  MAY 20,  1996, ALL  DEALERS EFFECTING  TRANSACTIONS IN  THE CLASS A-8
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS SUPPLEMENT, THE  PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.  THIS
IS  IN ADDITION  TO THE  OBLIGATION OF DEALERS  TO DELIVER  THIS SUPPLEMENT, THE
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS WHEN ACTING  AS UNDERWRITERS AND  WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                                      S1-2
<PAGE>
                                    GENERAL

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

    The Series 1994-29 Certificates were issued on September 29, 1994. The Class
A-8  Certificates were not offered to the public  at the time of the issuance of
the Series 1994-29 Certificates.

                    RISK FACTORS AND SPECIAL CONSIDERATIONS

YIELD CONSIDERATIONS

    The yield to maturity of the Class A-8 Certificates will be directly related
to the rate of payments of principal on the Premium Mortgage Loans in the  Trust
Estate,  particularly with respect  to those Premium  Mortgage Loans with higher
rates of interest. The rate of principal payments on the Premium Mortgage  Loans
will  in turn be affected by the  amortization schedules of the Premium Mortgage
Loans, the  rate of  principal prepayments  (including partial  prepayments  and
those  resulting  from  refinancing)  thereon  by  mortgagors,  liquidations  of
defaulted Premium Mortgage Loans, repurchases by the Seller of Premium  Mortgage
Loans  as a result of defective documentation or breaches of representations and
warranties, optional  repurchase by  the Seller  of defaulted  Premium  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 Premium 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 Premium Mortgage Loans, the  rate
of  prepayment would  generally be  expected to  decrease. The  Premium Mortgage
Loans will  have higher  Net Mortgage  Interest Rates  than the  other  Mortgage
Loans.  As a result, the  Premium Mortgage Loans may prepay  at a faster rate of
payment in respect of  principal than the other  Mortgage Loans, resulting in  a
lower  yield on the Class A-8 Certificates than would be the case if the Premium
Mortgage Loans prepaid at the same rate as the other Mortgage Loans.

    The yield to maturity on the Class  A-8 Certificates may be affected by  the
geographic  concentration  of  the  Mortgaged  Properties  securing  the Premium
Mortgage Loans. As  of January  17, 1996,  Mortgaged Properties  located in  the
following  states  secured  at least  5.00%  of the  Aggregate  Unpaid Principal
Balance of the Premium Mortgage Loans: California (25.34%), New Jersey (17.08%),
Connecticut (7.05%) and Massachusetts (5.15%).  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
Premium  Mortgage Loans  may increase  the likelihood  of losses  on the Premium
Mortgage Loans.  Such losses,  if they  occur, may  increase the  likelihood  of
liquidations  and prepayments which may  have an adverse effect  on the yield to
maturity of the Class A-8 Certificates. See "Description of the Mortgage  Loans"
herein.

    AN  INVESTOR THAT PURCHASES CLASS A-8  CERTIFICATES, WHICH ARE INTEREST ONLY
CERTIFICATES AND HAVE  NO PRINCIPAL  BALANCE, SHOULD  CONSIDER THE  RISK THAT  A
FASTER THAN ANTICIPATED RATE OF PRINCIPAL PAYMENTS ON THE PREMIUM MORTGAGE LOANS
WILL RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN SUCH INVESTOR'S EXPECTED YIELD
AND

                                      S1-3
<PAGE>
MAY  RESULT  IN  THE FAILURE  OF  SUCH  INVESTOR TO  FULLY  RECOVER  ITS INITIAL
INVESTMENT. See "Sensitivity of the Pre-Tax  Yield and Weighted Average Life  of
the  Class A-8 Certificates" herein and "Prepayment and Yield Considerations" in
the Prospectus Supplement.

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  1994-29 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

                                      S1-4
<PAGE>
for the sole purpose of supporting  advances required of the Servicer under  the
Pooling  and Servicing Agreement and Servicing Agreements. Although the Servicer
expects that the combination of Norwest Mortgage's advance obligation under  the
Subservicing Agreement and the Loan Facility will be 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
orginated 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-8 Certificates will be offered in fully registered, certificated
form  in minimum denominations of $57,000,000 initial Class A-8 Notional Amount;
provided, however  that the  Class A-8  Certificates may  be issued  in  minimum
denominations  of $3,000,000  initial Class A-8  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-8 Certificates,  such that such
investor is capable of evaluating the merits  and risks of an investment in  the
Class A-8 Certificates, and (ii) has a net worth of at least $10,000,000; or (b)
will  hold the Class A-8 Certificates solely as nominee for a person meeting the
criteria set forth in clause  (a). The Class A-8  Certificates may be issued  in
any  amounts  in  excess  of  any  such  minimum  denominations.  The  Class A-8
Certificates have no Class A Subclass Principal Balance.

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

    Distributions  (other than the final distribution in retirement of the Class
A-8 Certificates, as  described in the  Prospectus Supplement) will  be made  by
check  mailed to the address of the person entitled thereto as it appears on the
Certificate  Register.  However,  with  respect  to  any  holder  of  Class  A-8
Certificates  evidencing at least a  25% Percentage Interest, distributions will
be made  on the  Distribution Date  by wire  transfer in  immediately  available
funds,  provided that the Servicer, or the  paying agent acting on behalf of the
Servicer, shall have  been furnished  with appropriate  wiring instructions  not
less  than  seven business  days  prior to  the  related Distribution  Date. The
"Percentage Interest" represented by  a Class A-8 Certificate  will be equal  to
the  percentage obtained  by dividing the  initial Class A-8  Notional Amount of
such  Class  A-8  Certificate  by  the  aggregate  initial  Class  A-8  Notional
Amount.

    The  Class A-8 Certificates will be entitled to a distribution in respect of
interest each month in an amount up to such Subclass' Class A Subclass  Interest
Accrual  Amount. The Class A Subclass Interest  Accrual Amount for the Class A-8
Certificates will equal the product of (i) 1/12th of the difference between  (a)
the  weighted average of the Net Mortgage Interest Rates of the Premium Mortgage
Loans (based on the Scheduled Principal  Balances of the Premium Mortgage  Loans
as  of such  Distribution Date) and  (b) 7.00%  and (ii) the  Class A-8 Notional
Amount.

    The Class A Subclass Interest Accrual Amount for the Class A-8  Certificates
will  be  reduced by  the portion  of (i)  any Non-Supported  Interest Shortfall
allocable to  such Subclass  and (ii)  the interest  portion of  Excess  Special
Hazard  Losses, Excess  Fraud Losses and  Excess Bankruptcy  Losses allocable to
such Subclass as described under "Description of the Certificates--Interest"  in
the Prospectus Supplement.

    The  "Net Mortgage  Interest Rate"  on each  Mortgage Loan  is equal  to the
Mortgage Interest Rate on such Mortgage  Loan as stated in the related  Mortgage
Note minus the Servicing Fee rate of 0.20% per annum. See "Pooling and Servicing
Agreement--Servicing  Compensation and  Payment of  Expenses" in  the Prospectus
Supplement.

    The "Class A-8 Notional Amount" with respect to each Distribution Date  will
be  equal to the  aggregate Scheduled Principal Balance  of the Premium Mortgage
Loans, as defined below,  as of such Distribution  Date. The Class A-8  Notional
Amount  with respect to the Distribution  Date in January 1996 was approximately
$106,803,932. The Class  A-8 Notional  Amount with respect  to the  Distribution
Date  in March 1996 will be equal to  the Class A-8 Notional Amount with respect
to the  Distribution Date  in  January 1996,  less  the difference  between  the
aggregate Scheduled Principal Balance of the Premium Mortgage Loans with respect
to  the Distribution Date in January  1996 and the aggregate Scheduled Principal
Balance of the Premium Mortgage Loans  with respect to the Distribution Date  in
March 1996. A notional amount does not entitle a holder to receive distributions
of  principal on the basis  of such notional amount, but  is solely used for the
purpose of computing the amount of  interest accrued on a Subclass. The  initial
Class A-8 Notional Amount was approximately $114,856,724.

    Notwithstanding  anything  contained  in the  Prospectus  Supplement  or the
Prospectus to the contrary, 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

                                      S1-6
<PAGE>
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 the  net
Partial  Liquidation  Proceeds  applied  as  of  such  Due  Date,  any principal
prepayments in full  received prior to  the Determination Date  in the month  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.

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

                                      S1-7
<PAGE>
                       DESCRIPTION OF THE MORTGAGE LOANS

    As  of January 17, 1996, the Mortgage Loans in the Trust Estate consisted of
fixed interest  rate,  conventional,  monthly pay,  fully  amortizing,  one-  to
four-family, residential first mortgage loans originated or acquired by PHMC for
its  own account  or for the  account of  an affiliate having  original terms to
stated maturity of approximately 30 years.  The "Unpaid Principal Balance" of  a
Mortgage  Loan as of January 17, 1996 is its unpaid principal balance as of such
date assuming  no delinquencies.  As of  January 17,  1996, the  Mortgage  Loans
included  689 promissory notes, having an  aggregate Unpaid Principal Balance of
approximately $199,588,960, secured by first liens (the "Mortgages") on one-  to
four-family  residential properties (the "Mortgaged  Properties") and having the
additional characteristics described below and in the Prospectus.

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

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

    As of January 17, 1996, the  Premium Mortgage Loans included 366  promissory
notes,  having  an aggregate  Unpaid  Principal Balance  (the  "Aggregate Unpaid
Principal Balance") of approximately $105,503,278.

    As of January 17, 1996, each  Premium Mortgage Loan had an Unpaid  Principal
Balance  of not less than $59,700 or  more than $984,242, and the average Unpaid
Principal Balance of the Premium Mortgage Loans was approximately $288,260.  The
latest  stated maturity date of any of  the Premium Mortgage Loans was September
1, 2024; however, the actual date on which any Premium Mortgage Loan is paid  in
full may be earlier than the stated maturity date due to unscheduled payments of
principal.  Based on information  supplied by the  mortgagors in connection with
their loan applications  at origination,  all of the  Mortgaged Properties  were
owner occupied primary residences. See "PHMC--Mortgage Loan Underwriting" in the
Prospectus.

    All  of the Premium Mortgage Loans are Relocation Mortgage Loans. Relocation
Mortgage Loans are mortgage loans  originated in connection with the  relocation
of  employees of various corporate  employers participating in PHMC's relocation
program  ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated   in
connection  with the  relocation of employees  whose employers  generally do not
participate in  PHMC's relocation  program ("Non-sponsored  Relocation  Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants  to PHMC  by various  mortgage brokers  and similar  entities and the
acquisition of  mortgage  loans by  PHMC  from various  other  originators.  See
"PHMC--Mortgage  Loan Production Sources"  in the Prospectus.  The persons being
relocated may be existing or newly hired employees. The Seller has not verified,
and makes  no representation  as to,  whether any  individual mortgagor  of  any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time  of origination. As of January 17, 1996, 267 of the Premium Mortgage Loans,
representing approximately 73.22% of the  Aggregate Unpaid Principal Balance  of
the  Premium  Mortgage Loans,  were Sponsored  Relocation Loans,  and 99  of the
Premium Mortgage  Loans,  representing  approximately 26.78%  of  the  Aggregate
Unpaid  Principal  Balance of  the  Premium Mortgage  Loans,  were Non-sponsored
Relocation Loans.

    As of  January 17,  1996, 59  of the  Premium Mortgage  Loans,  representing
approximately  15.69% of the  Aggregate Unpaid Principal  Balance of the Premium
Mortgage Loans, were subject to subsidy agreements, which, except under  certain
limited circumstances, require the employers of the mortgagors to make a portion
of  the payments  on the  related Premium  Mortgage Loans  ("Subsidy Loans") for
specified periods. All of the Subsidy Loans are Sponsored Relocation Loans.  The
subsidy  agreements  relating to  Subsidy Loans  generally provide  that monthly
payments made by the related mortgagors will be less than the scheduled  monthly
payments  on  such  Mortgage Loans,  with  the  present value  of  the resulting
difference in payments  being provided  by the  employers of  the mortgagors  in
advance,  generally  on  an  annual  basis. The  Subsidy  Loans  are  offered by
employers generally through either a graduated or fixed subsidy loan program, or
a  combination  thereof.  See  "The  Trust  Estates--  Mortgage  Loans"  in  the
Prospectus.  The effective subsidized  rates under the  various programs offered
generally range  from one  to five  percentage points  below the  interest  rate
specified  in  the related  mortgage note.  These subsidized  rates are  used to
calculate the applicable  debt-to-income ratios  that are used  to evaluate  the

                                      S1-8
<PAGE>
creditworthiness  of prospective  borrowers. This  procedure may  enable certain
mortgagors who otherwise would not meet PHMC's underwriting guidelines to obtain
mortgage loans.  See "Prepayment  and Yield  Considerations" in  the  Prospectus
Supplement and "PHMC--Mortgage Loan Underwriting" in the Prospectus.

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

    Set forth below is  a description of  certain additional characteristics  of
the  Premium  Mortgage  Loans  as  of  January  17,  1996  (except  as otherwise
indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATE                     LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
7.250%..................................      48     $ 14,243,129.96        13.50%
7.375%..................................      43       11,900,990.47        11.28
7.500%..................................      39       12,021,235.29        11.39
7.595%..................................       1          252,721.20         0.24
7.625%..................................      39       11,622,829.59        11.02
7.750%..................................      28        8,311,138.53         7.88
7.875%..................................      53       16,082,257.05        15.24
8.000%..................................      45       12,100,711.99        11.47
8.125%..................................      70       18,968,263.45        17.98
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of  January 17,  1996, the  weighted average  Mortgage Interest  Rate of  the
Premium  Mortgage Loans  was approximately  7.713% per  annum. The  Net Mortgage
Interest Rate of each Mortgage  Loan is equal to  the Mortgage Interest Rate  of
such  Mortgage  Loan minus  the Servicing  Fee rate  of 0.20%  per annum.  As of
January 17, 1996, the weighted average Net Mortgage Interest Rate of the Premium
Mortgage Loans was approximately 7.513% per annum.

                                      S1-9
<PAGE>
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)             LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
283.....................................       1     $    252,721.20         0.24%
319.....................................       1          330,614.19         0.31
331.....................................       1          253,815.30         0.24
332.....................................       2          693,827.97         0.66
335.....................................       3          755,853.48         0.72
336.....................................       4        1,269,198.09         1.20
337.....................................       6        1,678,984.37         1.59
338.....................................      19        5,046,011.63         4.78
339.....................................      49       15,223,111.08        14.43
340.....................................      89       25,525,310.62        24.20
341.....................................      72       20,547,445.84        19.48
342.....................................      56       16,714,448.47        15.84
343.....................................      48       12,538,422.17        11.88
344.....................................      15        4,673,513.12         4.43
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of January 17, 1996, the  weighted average remaining term to stated  maturity
of the Premium Mortgage Loans was approximately 340 months.

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                        LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
1989....................................       1     $    252,721.20         0.24%
1992....................................       2          702,088.75         0.67
1993....................................       9        2,601,220.28         2.47
1994....................................     354      101,947,247.30        96.62
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As  of  January 17,  1996, the  earliest month  and year  of origination  of any
Premium Mortgage Loan was July 1989 and the latest month and year of origination
of any Mortgage Loan was August 1994.

                                     S1-10
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO               LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
50.0% or less...........................       8     $  1,910,704.52         1.81%
50.1-55.0%..............................       4        1,078,380.69         1.02
55.1-60.0%..............................      11        2,996,160.57         2.84
60.1-65.0%..............................       8        2,385,740.18         2.26
65.1-70.0%..............................      24        7,408,939.96         7.02
70.1-75.0%..............................      48       15,005,433.23        14.22
75.1-80.0%..............................     150       44,699,798.53        42.38
80.1-85.0%..............................      14        3,946,798.96         3.74
85.1-90.0%..............................      95       25,116,822.44        23.81
90.1-95.0%..............................       4          954,498.45         0.90
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of  January  17,  1996,  the minimum  and  maximum  Loan-to-Value  Ratios  at
origination  of the Premium  Mortgage Loans were  34.3% and 95.0%, respectively,
and the  weighted average  Loan-to-Value  Ratio at  origination of  the  Premium
Mortgage  Loans was approximately  78.6%. The Loan-to-Value  Ratio of a Mortgage
Loan is calculated using the  lesser of (i) the  appraised value of the  related
Mortgaged  Property, as established  by an appraisal  obtained by the originator
from an appraiser at the  time of origination and (ii)  the sale price for  such
property.  In  some  instances,  the  Loan-to-Value Ratio  may  be  based  on an
appraisal that was  obtained by the  originator more than  four months prior  to
origination,  provided that (i)  a recertification of  the original appraisal is
obtained and (ii) the original appraisal was obtained no more than twelve months
prior to origination. For the purpose of calculating the Loan-to-Value Ratio  of
any Mortgage Loan that is the result of the refinancing (including a refinancing
for  "equity take-out"  purposes) of  an existing  mortgage loan,  the appraised
value of the related Mortgaged Property is generally determined by reference  to
an  appraisal obtained  in connection  with the  origination of  the replacement
loan. See "The Trust Estates--Mortgage Loans"  in the Prospectus. As of  January
17,  1996,  88 of  the  Premium Mortgage  Loans  having Loan-to-Value  Ratios at
origination in excess of 80%, representing approximately 21.83% of the Aggregate
Unpaid Principal Balance of the Premium Mortgage Loans, were originated  without
primary  mortgage  insurance.  See  "PHMC--Mortgage  Loan  Underwriting"  in the
Prospectus.

                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVELS                       LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Full Documentation......................     156     $ 44,860,464.98        42.52%
Asset & Income Verification.............       0                0.00         0.00
Asset & Mortgage Verification...........      28        7,512,937.17         7.12
Income & Mortgage Verification..........       0                0.00         0.00
Asset Verification......................       1          252,721.20         0.24
Income Verification.....................       0                0.00         0.00
Mortgage Verification...................     164       48,253,597.27        45.74
Preferred Processing....................      17        4,623,556.91         4.38
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       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.

                                     S1-11
<PAGE>
                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
ORIGINAL                                  PREMIUM        UNPAID          UNPAID
MORTGAGE LOAN                             MORTGAGE      PRINCIPAL       PRINCIPAL
PRINCIPAL BALANCE                          LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Less than or equal to $200,000..........       5     $    671,723.49         0.64%
$200,001-$250,000.......................     131       29,466,470.30        27.93
$250,001-$300,000.......................     100       26,714,496.45        25.32
$300,001-$350,000.......................      70       22,326,603.48        21.16
$350,001-$400,000.......................      31       11,310,631.09        10.72
$400,001-$450,000.......................       9        3,734,051.86         3.54
$450,001-$500,000.......................       7        3,358,492.50         3.18
$500,001-$550,000.......................       7        3,687,742.08         3.50
$550,001-$600,000.......................       2        1,182,728.18         1.12
$600,001-$650,000.......................       1          634,924.26         0.60
$700,001-$750,000.......................       2        1,431,172.07         1.36
$950,001-$1,000,000.....................       1          984,241.77         0.93
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of January  17, 1996,  the average Unpaid  Principal Balance  of the  Premium
Mortgage  Loans was approximately $288,260. As of January 17, 1996, the weighted
average Loan-to-Value Ratio at origination  and the maximum Loan-to-Value  Ratio
at  origination  of  the Premium  Mortgage  Loans which  had  original principal
balances in excess of $600,000 were approximately 74.2% and 80.0%, respectively.
See "The Trust Estates--Mortgage  Loans" and "PHMC--Mortgage Loan  Underwriting"
in the Prospectus.

                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
PROPERTY                                   LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Single-family detached..................     356     $102,797,074.91        97.44%
Two- to four-family units...............       1          329,058.26         0.31
Condominiums............................       6        1,585,782.47         1.50
Cooperative Units.......................       0                0.00         0.00
Townhouses..............................       1          214,428.10         0.20
Planned Unit Developments...............       2          576,933.79         0.55
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

                                     S1-12
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                            LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Alabama.................................       3     $    776,904.73         0.74%
Arizona.................................       4          926,191.48         0.88
California..............................      87       26,715,856.83        25.34
Colorado................................      11        2,960,412.83         2.81
Connecticut.............................      25        7,434,573.88         7.05
Delaware................................       3        1,140,634.04         1.08
Florida.................................      12        3,134,595.96         2.97
Georgia.................................      14        3,900,425.34         3.70
Idaho...................................       1          203,242.32         0.19
Illinois................................      17        4,872,660.94         4.62
Indiana.................................       1          331,703.55         0.31
Kansas..................................       1          236,566.83         0.22
Kentucky................................       2          498,863.87         0.47
Louisiana...............................       1          324,923.46         0.31
Maine...................................       2          560,810.88         0.53
Maryland................................      13        3,717,736.64         3.52
Massachusetts...........................      19        5,431,940.16         5.15
Michigan................................       4          867,388.00         0.82
Minnesota...............................       3          817,107.03         0.77
Mississippi.............................       1          146,169.50         0.14
Missouri................................       2          522,520.70         0.50
Montana.................................       1           59,700.27         0.06
New Jersey..............................      59       18,017,919.35        17.08
New Mexico..............................       1          279,242.83         0.26
New York................................      14        3,950,129.10         3.74
North Carolina..........................       9        2,525,904.68         2.39
Ohio....................................       8        2,118,498.74         2.01
Pennsylvania............................      13        3,724,363.89         3.53
Rhode Island............................       1          292,752.37         0.28
South Carolina..........................       1          246,329.29         0.23
Tennessee...............................       4        1,027,944.03         0.97
Texas...................................      11        2,911,265.42         2.76
Utah....................................       2          321,565.26         0.30
Virginia................................       9        2,466,379.22         2.34
Washington..............................       6        1,666,514.46         1.58
Wisconsin...............................       1          373,539.65         0.35
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of January 17, 1996, no more than approximately 1.52% of the Aggregate Unpaid
Principal  Balance  of  the  Premium Mortgage  Loans  was  secured  by Mortgaged
Properties located in any one zip code.

                                     S1-13
<PAGE>
                     ORIGINATORS OF PREMIUM MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
ORIGINATOR                                 LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
PHMC or Affiliate.......................     312     $ 89,982,291.99        85.29%
Other Originators.......................      54       15,520,985.54        14.71
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

                       PURPOSES OF PREMIUM MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                           NUMBER                          OF
                                             OF         AGGREGATE       AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
LOAN PURPOSE                               LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Purchase................................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
        Total...........................     366     $105,503,277.53       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                           NUMBER                     PERCENTAGE OF
                                             OF        AGGREGATE        AGGREGATE
                                          PREMIUM        UNPAID          UNPAID
                                          MORTGAGE     PRINCIPAL        PRINCIPAL
PROGRAM AND TERM                           LOANS        BALANCE          BALANCE
- ----------------------------------------  --------   --------------   -------------
<S>                                       <C>        <C>              <C>
Fixed (five years or longer)............       0     $         0.00       0.00%
  (less than five years)................       0               0.00       0.00
Graduated (five years or longer)........      26       7,253,036.53       6.87
  (less than five years)................      33       9,296,462.44       8.82
Combination (five years or longer)......       0               0.00       0.00
  (less than five years)................       0               0.00       0.00
                                             ---     --------------      -----
        Total...........................      59     $16,549,498.97      15.69%
                                             ---     --------------      -----
                                             ---     --------------      -----
</TABLE>

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

                               DELINQUENCY STATUS

<TABLE>
<CAPTION>
                                                                    PERCENTAGE OF
                                                                      AGGREGATE
                                           NUMBER                      UNPAID
                                             OF        ACTUAL         PRINCIPAL
                                          PREMIUM      UNPAID      BALANCE OF THE
                                          MORTGAGE    PRINCIPAL       MORTGAGE
STATUS                                    LOANS(1)   BALANCE(1)       LOANS(2)
- ----------------------------------------  --------   -----------   ---------------
<S>                                       <C>        <C>           <C>
30 to 59 days...........................       1     $216,700.44        0.21%
60 to 89 days...........................       0            0.00        0.00
90 days or more.........................       0            0.00        0.00
Loans in Foreclosure....................       0            0.00        0.00
REO Mortgage Loans......................       0            0.00        0.00
                                             ---     -----------         ---
        Total...........................       1     $216,700.44        0.21%
                                             ---     -----------         ---
                                             ---     -----------         ---
</TABLE>

- ------------------------
(1) Reflects  the number  of delinquent  Premium Mortgage  Loans and  the actual
    unpaid  principal  balances  of  such   Premium  Mortgage  Loans  based   on
    information available to the Servicer as of January 17, 1996.

(2) As of January 17, 1996.

                                     S1-14
<PAGE>
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 January 17,  1996, approximately 4.95%  of the  Aggregate
Unpaid  Principal Balance of the Premium Mortgage Loans was secured by Mortgaged
Properties that  are located  in the  Earthquake Counties.  The Seller  has  not
undertaken  the physical  inspection of any  Mortgaged Properties.  As a result,
there can be no assurance that material damage to any Mortgaged Property in  the
affected region has not occurred.

    As  of January 16, 1995 and March 16,  1995, as a result of flooding, 38 and
49 counties in California, respectively, (the "January 1995 Flood Counties"  and
"March  1995  Flood  Counties,"  respectively,  and  together,  the  "1995 Flood
Counties") were declared  federal disaster areas  eligible for federal  disaster
assistance. As of January 17, 1996, approximately 25.04% of the Aggregate Unpaid
Principal  Balance  of  the  Premium Mortgage  Loans  was  secured  by Mortgaged
Properties that are located in the January 1995 Flood Counties and approximately
17.25% of the Aggregate Unpaid Principal  Balance of the Premium Mortgage  Loans
was  secured by Mortgaged  Properties that are  located in the  March 1995 Flood
Counties. The Seller has not undertaken the physical inspection of any Mortgaged
Properties. As a result, there can be  no assurance that material damage to  any
Mortgaged Property in the affected region has not occurred.

    As  of  October 12,  1995, as  a  result of  a hurricane  affecting Georgia,
Alabama and  Florida (the  "Hurricane"), 28,  20 and  11 counties,  in  Georgia,
Alabama  and  Florida, respectively  (the  "Hurricane Counties"),  were declared
federal disaster areas eligible for  federal disaster assistance. As of  January
17,  1996,  2.83%  of the  Aggregate  Unpaid  Principal Balance  of  the Premium
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  14, 1996,  as a result  of recent  flooding (the  "Northeast
Floods"),  all counties in the Commonwealth of Pennsylvania, all counties in the
State of Maryland, 27 counties in the State of West Virginia, 26 counties in the
State of New  York, 12  counties in the  State of  Ohio and 12  counties in  the
Commonwealth  of Virginia (the "Northeast Flood Counties") were declared federal
disaster areas eligible for federal disaster assistance. As of January 17, 1996,
approximately 8.20% of  the Aggregate  Unpaid Principal Balance  of the  Premium
Mortgage  Loans  was secured  by Mortgaged  Properties that  are located  in the
Northeast Flood Counties.  In addition,  other counties  may 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  14, 1996,  as a result  of recent  flooding (the  "Northwest
Floods"),  19 counties in the  State of Washington, 18  counties in the State of
Oregon and 9  counties in the  State of Idaho  (the "Northwest Flood  Counties")
were  declared federal disaster areas  eligible for federal disaster assistance.
As of January 17,  1996, approximately 1.77% of  the Aggregate Unpaid  Principal
Balance  of the Premium  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 January 17, 1996,  the
delinquent   Mortgage   Loan  shown   in   the  preceding   table,  representing
approximately 0.21% of  the Aggregate  Unpaid Principal Balance  of the  Premium
Mortgage  Loans or approximately  $216,700, was secured  by a Mortgaged Property
located in  the Earthquake  Counties,  the Hurricane  Counties, the  1995  Flood
Counties, the Northeast Flood Counties or the Northwest Flood Counties.

                                     S1-15
<PAGE>
              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 six  months  ended June  30, 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.

                                     S1-16
<PAGE>
                              TOTAL PROGRAM LOANS

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

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

<CAPTION>

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

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.

                                     S1-17
<PAGE>
                               RELO 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 RELO Program
 Loans.................................   60,224    $9,543,339   68,628    $10,780,362
                                         --------   ----------  --------   -----------
                                         --------   ----------  --------   -----------
Period of Delinquency(1)
  30 to 59 days........................      361    $   52,474      432    $    60,477
  60 to 89 days........................       68         9,612       80         10,482
  90 days or more......................       74        10,965       65          8,277
                                         --------   ----------  --------   -----------
Total Delinquent Loans.................      503    $   73,052      577    $    79,236
                                         --------   ----------  --------   -----------
                                         --------   ----------  --------   -----------
Percent of RELO Program Loan
 Portfolio.............................     0.84%         0.77%    0.84%          0.74%
</TABLE>
<TABLE>
<CAPTION>
                                                       AS OF          AS OF
                                                    DECEMBER 31,    SEPTEMBER
                                                        1994         30, 1995
                                                    ------------   ------------
                                                        (DOLLAR AMOUNTS IN
                                                            THOUSANDS)

<S>                                                 <C>            <C>
Foreclosures(2)...................................  $  10,743      $  11,866
Foreclosure Ratio(3)..............................       0.11%          0.11%

<CAPTION>

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

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

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

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

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

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

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

                                     S1-18
<PAGE>
             RESTRICTIONS ON TRANSFER OF THE CLASS A-8 CERTIFICATES

    The  Class  A-8 Certificates  with  denominations of  less  than $57,000,000
initial Class A-8 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-8  Certificates, such that  such investor  is
capable  of evaluating the  merits and risks  of an investment  in the Class A-8
Certificates, and (ii) has a net worth of at least $10,000,000; or (b) will hold
the Class A-8 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 1994-29 Certificates were issued on September 29, 1994. Set forth
below  are the approximate  annualized prepayment rates  of the Premium Mortgage
Loans underlying the Series  1994-29 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>
October 1994.................           0.24%
November 1994................           2.87%
December 1994................           7.96%
January 1995.................           3.28%
February 1995................           0.20%
March 1995...................           6.11%
April 1995...................           8.37%
May 1995.....................           3.19%

<CAPTION>
MONTH                          PERCENTAGE OF CPR
- -----------------------------  -----------------
<S>                            <C>
June 1995....................           6.69%
July 1995....................           7.69%
August 1995..................           5.74%
September 1995...............           8.91%
October 1995.................           2.87%
November 1995................           6.75%
December 1995................           0.20%
January 1996.................          12.86%
</TABLE>

    The prepayment rates described above were calculated based upon the weighted
average  Mortgage Interest Rate of the Premium Mortgage Loans for the applicable
month and an assumed weighted average remaining term to maturity for the Premium
Mortgage Loans equal to the weighted  average remaining term to maturity at  the
date  of the initial issuance of the Series 1994-29 Certificates with respect to
October 1994, reduced  by one month  for each month  thereafter. The  prepayment
history of the Premium Mortgage Loans underlying the Series 1994-29 Certificates
is  relatively short and can not  be relied upon as an  indicator of the rate of
prepayments on the Premium Mortgage Loans to be experienced over the life of the
Class A-8 Certificates. Further,  the rate of prepayment  of a pool of  mortgage
loans  during any  period should be  considered in  light of the  amount of time
elapsed since the origination of such mortgage loans and the absolute levels of,
and changes  in, prevailing  market interest  rates during  such period.  For  a
further  discussion of the factors affecting the rate of prepayments on mortgage
loans, see "Prepayment and Yield  Considerations" in the Prospectus  Supplement.
INVESTORS  ARE  URGED TO  MAKE  AN INDEPENDENT  DECISION  AS TO  THE APPROPRIATE
PREPAYMENT ASSUMPTIONS TO BE  USED IN DECIDING WHETHER  TO PURCHASE A CLASS  A-8
CERTIFICATE.

                                     S1-19
<PAGE>
                 SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED
                   AVERAGE LIFE OF THE CLASS A-8 CERTIFICATES

    The  Prospectus Supplement and the  Prospectus contain important information
concerning factors that will affect the  yield and weighted average life of  the
Class  A-8  Certificates.  Investors are  urged  to read  "Prepayment  and Yield
Considerations" in the Prospectus Supplement and the Prospectus.

    THE YIELD TO  INVESTORS IN THE  CLASS A-8 CERTIFICATES,  WHICH ARE  INTEREST
ONLY  CERTIFICATES AND  HAVE NO PRINCIPAL  BALANCE, WILL BE  HIGHLY SENSITIVE TO
BOTH THE TIMING  OF RECEIPT  OF PREPAYMENTS AND  THE OVERALL  RATE OF  PRINCIPAL
PREPAYMENT  ON THE  PREMIUM MORTGAGE LOANS,  PARTICULARLY WITH  RESPECT TO THOSE
PREMIUM MORTGAGE LOANS  WITH HIGHER RATES  OF INTEREST, WHICH  OVERALL RATE  MAY
FLUCTUATE  SIGNIFICANTLY FROM TIME TO TIME. THE PREMIUM MORTGAGE LOANS WILL HAVE
HIGHER MORTGAGE  INTEREST  RATES THAN  THE  OTHER MORTGAGE  LOANS.  IN  GENERAL,
MORTGAGE LOANS WITH HIGHER MORTGAGE INTEREST RATES MAY TEND TO EXPERIENCE FASTER
RATES  OF  PREPAYMENT IN  RESPECT OF  PRINCIPAL THAN  MORTGAGE LOANS  WITH LOWER
MORTGAGE INTEREST RATES IN  RESPONSE TO CHANGES IN  MARKET INTEREST RATES. AS  A
RESULT,  THE PREMIUM MORTGAGE LOANS  MAY PREPAY AT A  FASTER RATE THAN THE OTHER
MORTGAGE LOANS, RESULTING IN  A LOWER YIELD ON  THE CLASS A-8 CERTIFICATES  THAN
WOULD  BE THE CASE IF THE PREMIUM MORTGAGE LOANS PREPAID AT THE SAME RATE AS THE
OTHER MORTGAGE LOANS.  AN INVESTOR IN  THE CLASS A-8  CERTIFICATES SHOULD  FULLY
CONSIDER THE ASSOCIATED RISKS, INCLUDING THE RISK THAT A RAPID RATE OF PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS) COULD RESULT IN THE FAILURE OF SUCH INVESTOR TO
FULLY RECOVER ITS INITIAL INVESTMENT.

    For  purposes of the table  set forth below, the  weighted average life of a
Class A-8  Certificate is  the average  amount  of time  that will  elapse  from
February  21, 1996 until the Class A-8 Notional Amount has been reduced to zero.
The weighted average life of the  Class A-8 Certificates will be influenced  by,
among  other things, the  rate and timing  of principal payments  on the Premium
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  Premium Mortgage Loans included in the Trust Estate as of January 17, 1996,
as described  above  under "Description  of  the Mortgage  Loans,"  adjusted  to
reflect calculated payments of principal on February 1, 1996 assuming a constant
prepayment  rate equal to 0% CPR for  the month of January 1996. This adjustment
has the  effect of  reducing the  remaining  terms to  stated maturity  of  each
Premium Mortgage Loan by one month from the table shown on page S1-10. The table
indicates the sensitivity to various rates of prepayment on the Premium Mortgage
Loans  of the pre-tax yield to maturity,  on a corporate bond equivalent ("CBE")
basis, and of the weighted average life of the Class A-8 Certificates at various
percentages of  CPR.  Such  calculations  are based  on  distributions  made  in
accordance  with "Description of the Certificates"  herein and in the Prospectus
Supplement, on the assumptions  described in clauses (i),  (iii) and (v) of  the
first  full paragraph  on page  S-54 of  the Prospectus  Supplement, and  on the
further assumptions that  (i) the Class  A-8 Certificates will  be purchased  on
February  21,  1996  for  an aggregate  purchase  price  equal  to approximately
$1,084,196, which includes accrued  interest from February 1,  1996 to (but  not
including)  February  21,  1996,  (ii) distributions  to  holders  of  Class A-8
Certificates will be  made on the  25th day  of each month  commencing in  March
1996, (iii) scheduled monthly payments of principal and interest on the Mortgage
Loans  will be timely received on the first day of each month (with no defaults)
commencing in March 1996, (iv) principal prepayments on the Mortgage Loans  will
be  received on the  last day of each  month commencing in  February 1996 at the
respective percentages of CPR set forth in the table and there are no Prepayment
Interest Shortfalls and  (v) the  Class A-8  Notional Amount  applicable to  the
Distribution Date occurring in March 1996 will be approximately $105,416,757.

           SENSITIVITY OF THE PRE-TAX YIELD AND WEIGHTED AVERAGE LIFE
                  OF THE CLASS A-8 CERTIFICATES TO PREPAYMENTS

<TABLE>
<CAPTION>
                                             PERCENTAGES OF CPR
                        -------------------------------------------------------------
                          5%     10%     15%     20%     25%     30%     35%    40%
                        ------  ------  ------  ------  ------  ------  -----  ------
<S>                     <C>     <C>     <C>     <C>     <C>     <C>     <C>    <C>
Pre-Tax Yield to
 Maturity (CBE).......   47.45%  41.14%  34.65%  27.96%  21.05%  13.90%  6.48%  (1.25)%
Weighted Average Life
 (years)..............   11.57    7.73    5.56    4.24    3.37    2.76   2.31    1.97
</TABLE>

    The  pre-tax yields set forth in the  preceding table were calculated by (i)
determining the monthly discount rates which, when applied to the assumed stream
of cash  flows  to be  paid  on the  Class  A-8 Certificates,  would  cause  the
discounted  present  value of  such assumed  stream  of cash  flows to  equal an
assumed purchase price for the

                                     S1-20
<PAGE>
Class A-8  Certificates  of  approximately  $1,084,196  which  includes  accrued
interest  from February 1,  1996 to (but  not including) February  21, 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-8 Certificates and consequently does  not purport to reflect the return
on any investment in the Class A-8 Certificates when such reinvestment rates are
considered.

    The weighted average lives  of the Class A-8  Certificates set forth in  the
preceding  table were determined  by (i) multiplying the  reduction of the Class
A-8 Notional Amount by the number of years from February 21, 1996 to the related
Distribution Date, (ii)  adding the results  and (iii) dividing  the sum by  the
Class A-8 Notional Amount applicable to the Distribution Date in March 1996.

    NOTWITHSTANDING  THE  ASSUMED PREPAYMENT  RATES  REFLECTED IN  THE PRECEDING
TABLE, IT IS HIGHLY UNLIKELY THAT THE PREMIUM MORTGAGE LOANS WILL PREPAY AT  ANY
CONSTANT  RATE, THAT THE PREMIUM MORTGAGE LOANS  WILL PREPAY AT THE SAME RATE OR
THAT THE PREMIUM  MORTGAGE LOANS  WILL NOT  EXPERIENCE ANY  LOSSES. The  Premium
Mortgage Loans currently included in the Trust Estate may be changed as a result
of  permitted substitutions. As a result of these factors, the pre-tax yield and
weighted average life of  the Class A-8 Certificates  are likely to differ  from
those  shown in such table, even if all  of the Premium Mortgage Loans prepay at
the indicated percentages of CPR.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

    An election has been made to treat the Trust Estate as a REMIC (the "REMIC")
for federal income tax purposes. The Class A-1, Class A-2, Class A-3, Class A-4,
Class A-5,  Class  A-6, Class  A-7  and Class  A-8  Certificates, the  Class  AP
Certificates,  the  Class  M  Certificates  and  the  Class  B  Certificates are
designated as the regular interests in  the REMIC and the Class A-R  Certificate
is designated as the residual interest in the REMIC.

    The  Class A-8 Certificates are treated  as "qualifying real property loans"
for mutual savings banks and  domestic building and loan associations,  "regular
interests  in a  REMIC" for  domestic building  and loan  associations and "real
estate assets" for real estate investment trusts, to the extent described in the
Prospectus.

    The Class  A-8  Certificates  generally  are  treated  as  debt  instruments
originated  on the date of original  issuance of the Series 1994-29 Certificates
for federal income tax purposes. Holders  of the Class A-8 Certificates will  be
required  to  report income  thereon in  accordance with  the accrual  method of
accounting. The Class A-8 Certificates are  considered to have been issued  with
original issue discount in an amount equal to the excess of all distributions of
interest  expected  to be  received thereon  over  their issue  price (including
accrued interest).  Any "negative"  amounts of  original issue  discount on  the
Class  A-8 Certificates attributable to rapid prepayments will not be deductible
currently, but may be offset against future positive accruals of original  issue
discount,  if any. The  holder of a Class  A-8 Certificate may  be entitled to a
loss deduction  to the  extent it  becomes  certain that  such holder  will  not
recover  a  portion  of  its  basis in  such  Certificate,  assuming  no further
prepayments. The Seller makes  no representation as to  the timing or amount  of
such losses, if any, or how any such losses will be reported to the holders. See
"Certain  Federal Income  Tax Consequences--Federal Income  Tax Consequences for
REMIC Certificates--Taxation of Regular Certificates-- Original Issue  Discount"
in the Prospectus. The adjusted issue price of a Class A-8 Certificate as of the
date of purchase by an investor is its original issue price, plus original issue
discount  accrued  since the  date of  original issuance  of the  Series 1994-29
Certificates, less  distributions made,  and losses,  if any,  incurred, on  the
Class A-8 Certificates since the date of original issuance of the Series 1994-29
Certificates.  A purchase price for a Class A-8 Certificate that is less than or
greater than the adjusted issue price of such Class A-8 Certificate will  result
in market discount or acquisition premium, respectively, to the beneficial owner
thereof,  as  discussed  in the  Prospectus  under "Certain  Federal  Income Tax
Consequences--Federal Income Tax  Consequences for REMIC  Certificates--Taxation
of Regular Certificates--Market 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.

                                     S1-21
<PAGE>
                                  UNDERWRITING

    Subject to the terms and conditions of an underwriting agreement and a terms
agreement  (together, the "Underwriting  Agreement") among the  Seller, PHMC and
Lehman  Brothers  Inc.,  as  underwriter  (the  "Underwriter"),  the  Class  A-8
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter on  or about  February 21,  1996. The  Underwriter is  committed  to
purchase  all of  the Class  A-8 Certificates  offered hereby  if any  Class A-8
Certificates are  purchased. The  Underwriter  has advised  the Seller  that  it
proposes  to offer the  Class A-8 Certificates,  from time to  time, for sale in
negotiated transactions or otherwise at prices  determined at the time of  sale.
Proceeds  to the Seller from the sale of the Class A-8 Certificates are expected
to be approximately 0.90%  of the aggregate Scheduled  Principal Balance of  the
Premium  Mortgage Loans as of the Distribution Date in March 1996 without giving
effect to  partial principal  prepayments or  net Partial  Liquidation  Proceeds
received  on  or after  the Determination  Date in  February 1996,  plus accrued
interest from February  1, 1996 to  (but not including)  February 21, 1996.  The
Underwriter  and  any  dealers  that participate  with  the  Underwriter  in the
distribution of the Class A-8 Certificates may be deemed to be underwriters, and
any discounts or commissions received  by them and any  profit on the resale  of
Class  A-8 Certificates by  them may be  deemed to be  underwriting discounts or
commissions under the Securities Act of 1933, as amended (the "Securities Act").

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

                                SECONDARY MARKET

    There  will  not be  any  secondary market  for  the Class  A-8 Certificates
offered hereby prior to the offering thereof. The Underwriter intends to act  as
a  market maker in the Class  A-8 Certificates, subject to applicable provisions
of federal and state securities laws  and other regulatory requirements, but  is
under  no obligation to do so. There can be no assurance that a secondary market
in the Class A-8 Certificates  will develop or, if  such a market does  develop,
that  it  will  provide holders  of  Class  A-8 Certificates  with  liquidity of
investment at any particular time or for the life of the Class A-8 Certificates.

                              ERISA CONSIDERATIONS

    As described in the Prospectus  under "ERISA Considerations," ERISA and  the
Code  impose certain duties and restrictions on  any person which is an employee
benefit plan  within the  meaning of  Section 3(3)  of the  Employee  Retirement
Income  Security Act of 1974, as amended  ("ERISA"), or Code Section 4975 or any
person utilizing the assets of such employee benefit plan (an "ERISA Plan")  and
certain  persons who  perform services  for ERISA  Plans. Comparable  duties and
restrictions may exist under federal, state or local laws ("Similar Law"), which
are, to a material  extent, similar to  the foregoing sections  of ERISA or  the
Code,  on governmental  plans and  on certain  persons who  perform services for
governmental plans. For example, unless exempted, investment by an ERISA Plan in
the Class A-8 Certificates may constitute a prohibited transaction under  ERISA,
the  Code or  Similar Law.  There are  certain exemptions  issued by  the United
States Department of Labor (the "DOL")  that may be applicable to an  investment
by  an  ERISA  Plan in  the  Class  A-8 Certificates,  including  the individual
administrative  exemption  described  below  and  Prohibited  Transaction  Class
Exemption 83-1 ("PTE 83-1"). For a further discussion of PTE 83-1, including the
necessary  conditions to  its applicability, and  other important  factors to be
considered  by  an  ERISA  Plan   contemplating  investing  in  the  Class   A-8
Certificates, see "ERISA Considerations" in the Prospectus.

    On  February  22, 1991,  the  DOL issued  to  the Underwriter  an individual
administrative Exemption, Prohibited Transaction  Exemption 91-14, 56 Fed.  Reg.
7413  (the "Exemption"),  from certain  of the  prohibited transaction  rules of
ERISA with  respect to  the initial  purchase, the  holding and  the  subsequent
resale  by an ERISA  Plan of certificates  in pass-through trusts  that meet the
considerations and requirements of the  Exemption. The Exemption might apply  to
the  acquisition, holding and resale  of the Class A-8  Certificates by an ERISA
Plan, provided that specified conditions are met.

                                     S1-22
<PAGE>
    Among the conditions which would have  to be satisfied for the Exemption  to
apply  to the acquisition by an ERISA Plan of the Class A-8 Certificates, is the
condition that the  ERISA Plan  investing in the  Class A-8  Certificates be  an
"accredited  investor"  as defined  in  Rule 501(a)(1)  of  Regulation D  of the
Securities and Exchange Commission under the Securities Act.

    Before purchasing a  Class A-8  Certificate, a  fiduciary of  an ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such  exemption will be applicable to  the Class A-8 Certificates. Any fiduciary
of an ERISA Plan considering whether to purchase a Class A-8 Certificate  should
also  carefully  review with  its own  legal advisors  the applicability  of the
fiduciary duty and prohibited  transaction provisions of ERISA  and the Code  to
such investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

    The Class A-8 Certificates will constitute "mortgage related securities" for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such, the  Class A-8  Certificates are  legal investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing a Class A-8 Certificate, as such Certificates may be deemed to
be unsuitable  investments  under one  or  more  of these  rules,  policies  and
guidelines  and certain restrictions  may apply to investments  in the Class A-8
Certificates. It should also be noted that certain states recently have enacted,
or have proposed enacting, legislation  limiting to varying extents the  ability
of  certain entities (in  particular insurance companies)  to invest in mortgage
related securities. Investors should  consult with their  own legal advisors  in
determining  whether and  to what extent  the Class  A-8 Certificates constitute
legal investments for such investors. See "Legal Investment" in the Prospectus.

                                 LEGAL MATTERS

    The validity of  the Class  A-8 Certificates  and certain  tax matters  with
respect  thereto will be passed upon for  the Seller by Cadwalader, Wickersham &
Taft, New York,  New York. Certain  legal matters  will be passed  upon for  the
Underwriter by Brown & Wood, New York, New York.

                                USE OF PROCEEDS

    The  net proceeds to be received from the sale of the Class A-8 Certificates
will be applied by the Seller to the purchase from an affiliate of the Class A-8
Certificates.

                                    RATINGS

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

    The ratings of Moody's and Fitch do  not address the possibility that, as  a
result  of principal  prepayments, Certificateholders  may receive  a lower than
anticipated yield or the possibility that, as a result of prepayments, investors
in the Class A-8 Certificates may fail to fully recoup their initial investment.

                                     S1-23
<PAGE>
               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-8 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-8 Certificates a  list
identifying  all  filings with  respect to  a Trust  Estate pursuant  to Section
13(a), 13(c), 14 or 15(d) of the  Exchange Act since 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-8 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.

                                     S1-24
<PAGE>
          PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED SEPTEMBER 20, 1994

                                  $203,795,000
                                 (APPROXIMATE)

            THE PRUDENTIAL HOME MORTGAGE SECURITIES COMPANY, INC. r

                                     SELLER

               MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1994-29

       PRINCIPAL AND INTEREST PAYABLE MONTHLY, COMMENCING IN OCTOBER 1994
                            ------------------------

    The  Series 1994-29 Mortgage Pass-Through  Certificates (the "Series 1994-29
Certificates") will consist of two classes of senior certificates (the "Class  A
Certificates"  and the "Class AP  Certificates," respectively, and together, the
"Senior Certificates") and two classes of subordinated certificates (the  "Class
M  Certificates" and the "Class B Certificates," respectively, and together, the
"Subordinated Certificates"). The Senior Certificates are entitled to a  certain
priority,  relative  to  the Class  M  and  Class B  Certificates,  in  right of
distributions on the Mortgage Loans. As between the Class M Certificates and the
Class B  Certificates,  the Class  M  Certificates  are entitled  to  a  certain
priority  in  right  of  distributions  on  the  Mortgage  Loans.  The  Class  A
Certificates  will  consist   of  nine  subclasses   (each,  a  "Subclass")   of
Certificates designated as the Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6, Class  A-7, Class A-8  and Class A-R  Certificates. The Class M
Certificates will  not be  divided into  subclasses. The  Class A  Certificates,
other than the Class A-8 Certificates, and the Class M Certificates are the only
Series  1994-29 Certificates  being offered  hereby and  are referred  to herein
collectively as the "Offered Certificates."

    The credit  enhancement  for the  Series  1994-29 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 1994-29 Certificates  will evidence in  the aggregate the entire
beneficial ownership interest in a  trust fund (the "Trust Estate")  established
by  The Prudential  Home Mortgage  Securities Company,  Inc. (the  "Seller") and
consisting of a pool  of fixed interest rate,  conventional, monthly pay,  fully
amortizing,  one-  to  four-family,  residential  first  mortgage  loans  having
original terms  to stated  maturity  of approximately  30 years  (the  "Mortgage
Loans"),  together with certain related property.  Certain of the Mortgage Loans
may be secured primarily by  shares issued by cooperative housing  corporations.
The  Mortgage Loans will consist of mortgage loans originated in connection with
the relocation of employees of various corporate employers participating in  the
relocation program of The Prudential Home Mortgage Company, Inc. ("PHMC") and of
employees  of various  non-participant employers  ("Relocation Mortgage Loans").
The Mortgage Loans will be serviced by PHMC which, in its capacity as  servicer,
will  be referred to herein as the  "Servicer." See "Description of the Mortgage
Loans" herein. The Senior Certificates will initially evidence in the  aggregate
an  approximate 93.75% interest in the  principal balance of the Mortgage Loans.
The Class M Certificates will initially evidence in the aggregate an approximate
1.50% interest in  the principal balance  of the Mortgage  Loans. The  remaining
approximate  4.75% 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>
              SUBCLASS OR                 INITIAL SUBCLASS OR CLASS   PASS-THROUGH
           CLASS DESIGNATION                  PRINCIPAL BALANCE (1)       RATE
Class A-1...............................         $73,085,000             7.00%
Class A-2...............................         $31,056,000             7.00%
Class A-3...............................         $24,001,000             7.00%
Class A-4...............................         $27,550,000             7.00%
Class A-5...............................         $14,301,000             7.00%
</TABLE>

<TABLE>
<CAPTION>
<S>                                       <C>                         <C>
              SUBCLASS OR                 INITIAL SUBCLASS OR CLASS   PASS-THROUGH
           CLASS DESIGNATION                  PRINCIPAL BALANCE (1)       RATE
Class A-6...............................         $19,491,000             7.00%
Class A-7...............................         $11,000,000             7.00%
Class A-R...............................         $     1,000             7.00%
Class M.................................         $ 3,310,000             7.00%
</TABLE>

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

    The  Offered  Certificates will  be purchased  by  the Underwriter  from the
Seller and will be offered by the Underwriter from time to time to the public in
negotiated transactions or otherwise at varying  prices to be determined at  the
time  of sale. Proceeds to the Seller  from the sale of the Offered Certificates
will be approximately 94.75% of the  aggregate initial principal balance of  the
Offered  Certificates, plus  accrued interest thereon  at the rate  of 7.00% per
annum from September 1, 1994 to  (but not including) September 29, 1994,  before
deducting  expenses payable by the Seller estimated to be $300,000. The price to
be paid to the Seller for the Offered Certificates has not been allocated  among
the Offered Certificates. See "Underwriting" herein.

    The  Offered Certificates  are offered  by the  Underwriter when,  as and if
issued and subject to delivery by the Seller and acceptance by the  Underwriter,
to  prior  sale and  to withdrawal,  cancellation or  modification of  the offer
without notice. It is expected that  the Offered Certificates will be  available
for  delivery through the facilities of The  Depository Trust Company or, in the
case of the Class  A-R and Class  M Certificates, at  the offices of  Prudential
Securities  Incorporated, One New York Plaza, New  York, New York, in each case,
on or about September 29, 1994.

                       PRUDENTIAL SECURITIES INCORPORATED

September 22, 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  October 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." The Class  AP Certificates,  which
are not offered hereby, are principal-only certificates and will not be entitled
to distributions of interest. On any Distribution Date, the holders of the Class
M Certificates will receive distributions of interest only if the holders of the
Senior  Certificates  have received  all amounts  of  interest and  of principal
(other than the Class  AP Deferred Amount)  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 AP Certificates have  received the Class AP  Deferred
Amount  and 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  SENIOR
CERTIFICATES  TO THE  AMOUNT AND  TIMING OF  LOSSES DUE  TO LIQUIDATIONS  OF THE
MORTGAGE LOANS, IN THE EVENT THAT THE CLASS B PRINCIPAL BALANCE HAS BEEN REDUCED
TO  ZERO.  SEE   "DESCRIPTION  OF   THE  CERTIFICATES--INTEREST,"   "--PRINCIPAL
(INCLUDING   PREPAYMENTS)"  AND  "--SUBORDINATION   OF  CLASS  M   AND  CLASS  B
CERTIFICATES" HEREIN AND "PREPAYMENT AND YIELD CONSIDERATIONS" HEREIN AND IN THE
PROSPECTUS.

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

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

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

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

    The Class A Certificates, other  than the Class A-8 Certificates,  represent
eight Subclasses of a Class, and the Class M Certificates represent a Class, all
of  which are  part of a  separate Series  of Certificates being  offered by the
Seller pursuant to  the Prospectus  dated September 20,  1994 accompanying  this
Prospectus  Supplement. Any prospective investor should not purchase any Offered
Certificates described herein unless it  shall have received the Prospectus  and
this  Prospectus  Supplement. The  Prospectus shall  not be  considered complete
without  this   Prospectus  Supplement.   The  Prospectus   contains   important
information   regarding  this  offering  which  is  not  contained  herein,  and
prospective investors  are urged  to  read, in  full,  the Prospectus  and  this
Prospectus Supplement.
                         ------------------------------

    UNTIL  DECEMBER 27, 1994, ALL DEALERS  EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS. THIS IS IN ADDITION TO
THE OBLIGATION  OF  DEALERS  TO  DELIVER  THIS  PROSPECTUS  SUPPLEMENT  AND  THE
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

                                      S-2
<PAGE>
                               TABLE OF CONTENTS

                             PROSPECTUS SUPPLEMENT

<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
Summary Information....................................................... S-4
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-22
  Principal (Including Prepayments)....................................... S-25
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES... S-25
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS AP
     CERTIFICATES......................................................... S-28
    CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS M CERTIFICATES... S-29
    ALLOCATION OF AMOUNT TO BE DISTRIBUTED................................ S-30
  Additional Rights of the Class A-R Certificateholder.................... S-30
  Periodic Advances....................................................... S-31
  Restrictions on Transfer of the Class A-R and Class M Certificates...... S-32
  Reports................................................................. S-33
  Subordination of Class M and Class B Certificates....................... S-33
    ALLOCATION OF LOSSES.................................................. S-34
Description of the Mortgage Loans......................................... S-38
  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-51
Pooling and Servicing Agreement........................................... S-58
  General................................................................. S-58
  Voting.................................................................. S-59
  Trustee................................................................. S-59
  Servicing Compensation and Payment of Expenses.......................... S-60
  Optional Termination.................................................... S-60
Federal Income Tax Considerations......................................... S-60
  Regular Certificates.................................................... S-60
  Residual Certificate.................................................... S-61
ERISA Considerations...................................................... S-62
Legal Investment.......................................................... S-63
Secondary Market.......................................................... S-63
Underwriting.............................................................. S-63
Legal Matters............................................................. S-64
Use of Proceeds........................................................... S-64
Ratings................................................................... S-64
Index of Significant Prospectus Supplement Definitions.................... S-65
</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 1994-29 (the
                         "Series 1994-29 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  1994-29 Certificates  will consist  of the
                         Class A Certificates,  the Class  AP Certificates,  the
                         Class  M Certificates and the Class B Certificates. The
                         Class A and Class AP  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  Senior  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  1994-29
                         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.
                         The  Senior Certificates will initially evidence in the
                         aggregate  an  approximate   93.75%  interest  in   the
                         principal  balance of  the Mortgage Loans.  The Class M
                         Certificates will initially  evidence in the  aggregate
                         an  approximate 1.50% interest in the principal balance
                         of the Mortgage Loans. The remaining approximate  4.75%
                         interest in the principal balance of the Mortgage Loans
                         will  be  evidenced by  the  Class B  Certificates. The
                         Class AP  Certificates  will evidence  an  interest  in
                         portions  of the  principal balances  of Mortgage Loans
                         that have Net  Mortgage Interest Rates,  as defined  on
                         page  S-23, of less than  7.00% (the "Discount Mortgage
                         Loans"),  such  initial   interest  in  the   aggregate
                         representing   an   approximate   2.90%   interest   by
</TABLE>

                                      S-4
<PAGE>

<TABLE>
<S>                      <C>
                         principal balance  of  the Mortgage  Loans  (the  "Pool
                         Balance   (Class  AP  Portion)").   By  virtue  of  the
                         subordination of the Class M and Class B  Certificates,
                         it  is possible that the Class AP Certificates may also
                         receive support from certain payments made with respect
                         to the other  Mortgage Loans in  the Trust Estate.  The
                         Class A, Class M and Class B Certificates will evidence
                         the  entire remaining interest in the principal balance
                         of the Mortgage Loans (the "Pool Balance (Classes A/M/B
                         Portion)"). Initially,  the Class  A Certificates  will
                         evidence   in  the  aggregate   an  approximate  93.56%
                         (approximately $200,485,000) undivided interest in  the
                         initial Pool Balance (Classes A/M/B Portion); the Class
                         M  Certificates  will  evidence  in  the  aggregate  an
                         approximate 1.54% (approximately $3,310,000)  undivided
                         interest  in  the initial  Pool Balance  (Classes A/M/B
                         Portion); and the Class B Certificates will evidence in
                         the  aggregate  an  approximate  4.89%   (approximately
                         $10,483,198)  undivided  interest in  the  initial Pool
                         Balance (Classes A/M/B Portion). The relative interests
                         in the  initial Pool  Balance (Classes  A/M/B  Portion)
                         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   nine
                         subclasses,  designated  as the  Class A-1,  Class A-2,
                         Class A-3, Class A-4, Class A-5, Class A-6, Class  A-7,
                         Class  A-8  and Class  A-R  Certificates. The  Class AP
                         Certificates  are  a  separate  class  and  are  not  a
                         subclass  of  the  Class A  Certificates.  The  Class M
                         Certificates will not be  divided into subclasses.  The
                         Class  A-8 Certificates, the  Class AP Certificates and
                         the Class B Certificates are not offered hereby and may
                         be  retained  or  sold  by  the  Seller.  The  Class  A
                         Certificates,  other than  the Class  A-8 Certificates,
                         and the Class  M Certificates are  referred to in  this
                         Prospectus  Supplement  collectively  as  the  "Offered
                         Certificates."
                         The Offered Certificates have the approximate aggregate
                         initial principal balances  set forth on  the cover  of
                         this  Prospectus Supplement. Any difference between the
                         aggregate principal balance  of the Class  A, Class  AP
                         and  Class M Certificates as of the date of issuance of
                         the Series  1994-29  Certificates and  the  approximate
                         aggregate  initial principal balance of such classes as
                         of the  date of  this Prospectus  Supplement will  not,
                         with  respect to the Senior  Certificates, exceed 5% of
                         the aggregate initial principal balance of the Class  A
                         Certificates  stated  on the  cover of  this Prospectus
                         Supplement plus the expected initial principal  balance
                         of  the Class AP Certificates  and, with respect to the
                         Class  M  Certificates,  will   depend  on  the   final
                         subordination  levels for  the Series  1994-29 Certifi-
                         cates.  Any   difference   allocated  to   the   Senior
                         Certificates  will be allocated  to one or  more of the
                         subclasses of  Class  A Certificates,  other  than  the
                         Class  A-8 and Class A-R Certificates, and to the Class
                         AP 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>

                                      S-5
<PAGE>

<TABLE>
<CAPTION>
                   FORM AND DENOMINATIONS OF OFFERED CERTIFICATES

                                         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 and A-7.......................   Book-Entry          $100,000         $1,000
Class A-R..........................   Definitive          $  1,000            N/A
Class M............................   Definitive          $100,000         $1,000
</TABLE>

<TABLE>
<S>                      <C>
- --------------------------------------------------------------------------------
                         BOOK-ENTRY FORM.  The Offered Certificates, other  than
                         the  Class A-R and Class M Certificates, will be issued
                         as Book-Entry Certificates,  through the facilities  of
                         The   Depository  Trust  Company   ("DTC"),  except  as
                         described below. These Certificates are referred to  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
                         1994-29  Certificates,  are  expected  to  consist   of
                         conventional,  fixed interest rate,  monthly pay, fully
                         amortizing,  one-  to  four-family,  residential  first
                         mortgage   loans,  having  original   terms  to  stated
                         maturity of approximately 30  years, which may  include
                         loans  secured by shares  issued by cooperative housing
                         corporations.  The  Mortgage  Loans  will  consist   of
                         Mortgage   Loans  originated  in  connection  with  the
                         relocation of employees of various corporate  employers
                         participating  in  PHMC's  relocation  program  and  of
                         employees of various non-participating employers.  Some
                         of  the Mortgage  Loans are  expected to  be subject to
                         subsidy agreements which, except under certain  limited
                         circumstances,  require the employers of the mortgagors
                         to provide for a portion of the monthly payments on the
                         related Mortgage Loans for specified periods.
                         The Mortgage  Loans are  expected to  have the  further
                         specifications  set  forth in  the following  table and
                         under the heading "Description  of the Mortgage  Loans"
                         in this Prospectus Supplement.
</TABLE>

                                      S-6
<PAGE>

<TABLE>
<S>                                                     <C>
SELECTED MORTGAGE LOAN DATA (2)
(AS OF THE CUT-OFF DATE)
Cut-Off Date:                                           September 1, 1994
Number of Mortgage Loans:                               752
Aggregate Unpaid Principal Balance (1):                 $220,673,854
Range of Unpaid Principal Balances (1):                 $60,380 to $997,004
Average Unpaid Principal Balance (1):                   $293,449
Aggregate   Unpaid   Principal   Balance   of  Subsidy
  Loans(1):                                             $33,151,855
Subsidy Loans as a Percentage of the
  Aggregate Unpaid Principal Balance(1):                15.03%
Range of Interest Rates:                                5.250% to 8.125%
Weighted Average Interest Rate (1):                     7.262%
Range of Remaining Terms to Stated Maturity:            299 months to 360 months
Weighted   Average    Remaining   Term    to    Stated
  Maturity (1):                                         355 months
Range of Original Loan-to-Value Ratios:                 34.33% to 95.00%
Weighted Average Original Loan-to-Value Ratio (1):      78.20%
Geographic Concentration of Mortgaged
  Properties Securing Mortgage Loans in
  Excess    of    5%   of    the    Aggregate   Unpaid
  Principal Balance (1):                                California          22.26%
                                                        New Jersey        15.39%
                                                        Connecticut         8.39%
                                                        Illinois              5.15%
                                                        Massachusetts      5.01%
</TABLE>

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

(1)  Approximate.

(2)  Information concerning the Discount Mortgage Loans and Premium Mortgage
     Loans is set
     forth herein under "Description of the Mortgage Loans--General."

<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 1994-29  Certificates (which is expected
                         to occur on or about  September 29, 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  1994-29  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  1994-29
                         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  representa-
                         tions and warranties concerning the Mortgage Loans. See
                         "Description of
</TABLE>

                                      S-7
<PAGE>

<TABLE>
<S>                      <C>
                         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  1994-29
                         Certificates. See "Pooling and Servicing
                         Agreement--Optional  Termination"  in  this  Prospectus
                         Supplement.
Distributions of
 Principal and
 Interest..............  DISTRIBUTIONS IN GENERAL.  Distributions on the  Series
                         1994-29  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  October  1994,  to  holders  of
                         record  at the close  of business on  the last business
                         day of the  preceding month  who are  entitled to  such
                         distributions.   In   the   case   of   the  Book-Entry
                         Certificates, the holder of record  will be Cede &  Co.
                         ("Cede"), as nominee of DTC.
                         The   amount   available   for   distribution   on  any
                         Distribution Date is  primarily a function  of (i)  the
                         amount  remitted by mortgagors of the Mortgage Loans in
                         payment of  their scheduled  installments of  principal
                         and  interest, (ii)  the amount of  prepayments made by
                         the mortgagors and (iii) proceeds from liquidations  of
                         defaulted Mortgage Loans.
                         On  any Distribution Date,  holders of the  Class A and
                         Class AP Certificates will  be entitled to receive  all
                         amounts  due  them (other  than  the Class  AP Deferred
                         Amount,  as   defined   on  page   S-29)   before   any
                         distributions  are made to  holders of the  Class M and
                         Class B  Certificates on  that Distribution  Date.  The
                         Class  AP Certificates will be  entitled to receive the
                         Class AP Deferred Amount as described below. 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 balances of the Class
                         A and  Class AP  Certificates.  The likelihood  that  a
                         holder of a particular subclass of 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"
                         and "--Calculation of Amount  to be Distributed to  the
                         Class A Certificates" in this Prospectus Supplement.
                         After  all  amounts due  on the  Class  A and  Class AP
                         Certificates (other than the Class AP Deferred  Amount)
                         have   been   paid,  the   amount  remaining   will  be
                         distributed, in  the following  order, to  (i) pay  any
                         Class  AP Deferred Amount  first from amounts otherwise
                         distributable as principal on the Class B  Certificates
                         and   then  from  amounts  otherwise  distributable  as
                         principal  on  the  Class  M  Certificates,  (ii)   pay
                         interest   due   to  the   holders   of  the   Class  M
                         Certificates, (iii) pay principal due to the holders of
                         the Class M Certificates less  any amounts used to  pay
                         the  Class AP Deferred Amount, (iv) pay interest due to
                         the holders of  the Class  B Certificates  and (v)  pay
                         principal   due  to   the  holders   of  the   Class  B
                         Certificates less any amounts used to pay the Class  AP
                         Deferred Amount. See "Description of the
                         Certificates--Distributions"    in    this   Prospectus
                         Supplement.
                         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
</TABLE>

                                      S-8
<PAGE>

<TABLE>
<S>                      <C>
                         unless the  Servicer  determines  that  the  delinquent
                         amount  will not be recoverable  by it from liquidation
                         proceeds or other  recoveries on  the related  Mortgage
                         Loan.  See  "Description of  the Certificates--Periodic
                         Advances" in this Prospectus Supplement.
                         INTEREST DISTRIBUTIONS. The amount of interest to which
                         holders  of   each  subclass   or  class   of   Offered
                         Certificates  will be entitled each month is calculated
                         based on  the  outstanding principal  balance  of  such
                         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  the timing  of 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.  See  "Servicing  of  the  Mortgage
                         Loans--Adjustment  to Servicing Fee  in Connection with
                         Prepaid Mortgage  Loans" in  the Prospectus.  Aggregate
                         shortfalls  of  interest resulting  from the  timing of
                         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 1994-29 Certificates  (other
                         than   the  Class  AP  Certificates),  based  on  their
                         then-outstanding   principal   balances.   The   amount
                         allocated to the Class A Certificates 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  1994-29
                         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 1994-29 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  and Class AP
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<S>                      <C>
                         Certificates (other than any Class AP Deferred  Amount)
                         has  been made, is  insufficient to permit distribution
                         in full of accrued interest on the Class M Certificates
                         (net of  any  Non-Supported Interest  Shortfall,  other
                         shortfalls   and  losses  allocable   to  the  Class  M
                         Certificates as  described above),  the amount  of  any
                         deficiency will be added to the amount of interest that
                         the  Class M  Certificates are  entitled to  receive on
                         subsequent Distribution Dates. No interest will  accrue
                         on such deficiencies.
                         Interest  on the Class  A Certificates and  the Class M
                         Certificates will  be  calculated  on the  basis  of  a
                         360-day year consisting of twelve 30-day months.
                         See "Description of the Certificates--Interest" in this
                         Prospectus Supplement.
                         PRINCIPAL  DISTRIBUTIONS.    The  aggregate  amount  of
                         principal  to  which  the   holders  of  the  Class   A
                         Certificates are entitled each month will equal the sum
                         for  each  Mortgage  Loan  of the  product  of  (a) the
                         Classes A/M/B Fraction applicable to such Mortgage Loan
                         and (b)  the sum  of  (i) a  percentage (the  "Class  A
                         Percentage") of scheduled payments of principal on each
                         Mortgage  Loan  and  (ii) a  percentage  (the  "Class A
                         Prepayment Percentage") of certain unscheduled payments
                         of principal on each Mortgage Loan. The "Classes  A/M/B
                         Fraction"  with respect to any Mortgage Loan will equal
                         the lesser of  (a) the Net  Mortgage Interest Rate  for
                         such  Mortgage Loan divided  by 7.00% and  (b) 1.0. The
                         Class A Percentage will be equal, on each  Distribution
                         Date,  to the percentage  corresponding to the fraction
                         that  represents  the  ratio  of  the  then-outstanding
                         principal  balance of  the Class A  Certificates to the
                         Pool Balance  (Classes  A/M/B  Portion).  The  Class  A
                         Prepayment  Percentage 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. As a  result, the  percentage of  certain
                         unscheduled  principal payments otherwise distributable
                         to the holders of the Subordinated Certificates that is
                         instead distributable  to the  holders of  the Class  A
                         Certificates  will be  equal to  100% during  the first
                         five years  beginning on  the first  Distribution  Date
                         and, subject to meeting certain conditions, 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 the  tenth anniversary  of the  first
                         Distribution  Date and thereafter it  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  portion of
                         each  Mortgage  Loan  representing  the  Classes  A/M/B
                         Fraction  of such Mortgage Loan equal, in each case, to
                         100% less  the applicable  percentage for  the Class  A
                         Certificates described above.
                         The  aggregate amount of principal  to which holders of
                         the Class AP Certificates are entitled each month  will
                         equal  the sum for  each Discount Mortgage  Loan of the
                         product of (a) the Class AP Fraction for such  Mortgage
                         Loan  and (b) the sum of (i) scheduled payments on such
                         Mortgage Loan and (ii) certain unscheduled payments  of
                         principal on such Mortgage Loan. In addition, the Class
                         AP   Certificates  will  be  entitled  to  receive  any
                         previously unpaid amounts  of principal  to which  such
                         Certificates  were entitled on prior Distribution Dates
                         as part of the Class  AP Deferred Amount.The "Class  AP
                         Fraction"  with respect  to any  Discount Mortgage Loan
                         will  equal  the   difference  between   1.0  and   the
</TABLE>

                                      S-10
<PAGE>

<TABLE>
<S>                      <C>
                         Classes A/M/B Fraction for such Discount Mortgage Loan.
                         The  Class AP  Fraction with  respect to  each Mortgage
                         Loan that is not a Discount Mortgage Loan will be equal
                         to  zero.  See   "Description  of  the   Certificates--
                         Principal  (Including Prepayments)"  in this Prospectus
                         Supplement.
                         The holders of the Class  AP Certificates will also  be
                         entitled  each month to an amount equal to the Class AP
                         Deferred Amount. The Class  AP Deferred Amount will  be
                         paid  to holders of the Class AP Certificates only from
                         amounts otherwise  distributable  as principal  to  the
                         Subordinated Certificates. The Class AP Deferred Amount
                         will be paid first from amounts otherwise distributable
                         to  the Class B Certificates as principal and then from
                         amounts  otherwise   distributable  to   the  Class   M
                         Certificates  as principal. No  interest will accrue on
                         any Class AP Deferred Amount.
                         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 and Class AP Certificates on any
                         Distribution Date as a distribution of principal (other
                         than  any Class AP  Deferred Amount) is  the amount re-
                         maining  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  1994-29
                         Certificates on such Distribution Date. Principal  will
                         be   distributed  to   the  holders  of   the  Class  A
                         Certificates in accordance with the payment  priorities
                         described   under  the  heading   "Description  of  the
                         Certificates--Principal (Including  Prepayments)--Allo-
                         cation  of Amount to be Distributed" in this Prospectus
                         Supplement.
                         The amount that  is available for  distribution to  the
                         holders of the Class M Certificates on any Distribution
                         Date  as  a  distribution of  principal  is  the amount
                         remaining   after    all   interest    and    principal
                         distributions  due  on  the Class  A  Certificates, all
                         principal distributions  on the  Class AP  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
                         1994-29 Certificates.
                         EFFECT   OF    SUBORDINATION   LEVEL    ON    PRINCIPAL
                         DISTRIBUTIONS. In order to preserve the availability of
                         the  original subordination level as protection against
                         losses  on  the  Class  M  Certificates,  the  Class  B
                         Certificates,  as described below,  may not be entitled
                         to distributions of  principal on certain  Distribution
                         Dates.
                         If  on any Distribution Date the percentage obtained by
                         dividing the outstanding principal balance of the Class
                         B Certificates by the sum of the outstanding  principal
                         balances   of  the  Class  A,   Class  M  and  Class  B
                         Certificates is less than such percentage was upon  the
                         initial  issuance of  the Series  1994-29 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
</TABLE>

                                      S-11
<PAGE>

<TABLE>
<S>                      <C>
                         their   portion   of  such   principal   payments.  See
                         "Description of the Certificates--Principal  (Including
                         Prepayments)--Calculation  of Amount  to be Distributed
                         to  the  Class  M  Certificates"  in  this   Prospectus
                         Supplement.
Credit Enhancement.....  DESCRIPTION  OF "SHIFTING-INTEREST" SUBORDINATION.  The
                         rights of the  holders of the  Class M Certificates  to
                         receive  distributions  will  be  subordinated  to  the
                         rights of  the holders  of the  Senior 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  Senior Certificates  and
                         the  Class M Certificates  to receive distributions, to
                         the  extent   described  herein.   This   subordination
                         provides  a certain amount of protection to the holders
                         of the  Senior  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.
                         In general, the protection afforded the holders of  the
                         Senior Certificates by means of this subordination will
                         be  effected in two ways: (i) by the preferential right
                         of the holders of  the Senior 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 and the  amount
                         of   principal  due   the  holders  of   the  Class  AP
                         Certificates on  such date  and, if  necessary, by  the
                         right  of such holders  to receive future distributions
                         on the Mortgage  Loans that would  otherwise have  been
                         allocated  to the  holders of the  Class M  and Class B
                         Certificates and (ii) by the allocation to the Class  M
                         and   Class  B  Certificates,  until  their  respective
                         principal balances  are  reduced to  zero,  of  certain
                         losses  resulting  from  the  liquidation  of defaulted
                         Mortgage Loans or the bankruptcy of mortgagors prior to
                         the  allocation   of   such  losses   to   the   Senior
                         Certificates. See "Description of the
                         Certificates--Distributions"    in    this   Prospectus
                         Supplement.
                         In general, 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  Certifi-
                         cates. See "Description of the
                         Certificates--Distributions"    in    this   Prospectus
                         Supplement.
                         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 Senior 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
</TABLE>

                                      S-12
<PAGE>

<TABLE>
<S>                      <C>
                         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 Senior 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 $13,793,198) 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 $10,483,198) 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.
                         As of  the  date  of issuance  of  the  Series  1994-29
                         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 1.39%, 2.00%
                         and  0.02%,  respectively, of  the  aggregate principal
                         balance of the  Mortgage Loans as  of the Cut-Off  Date
                         (approximately   $3,075,810,  $4,413,477  and  $50,000,
                         respectively). If losses due to special hazards,  fraud
                         or  bankruptcy exceed any of  such amounts prior to the
                         principal  balances  of  the   Class  M  and  Class   B
                         Certificates  being reduced to  zero, (a) the principal
                         portion of any such losses with respect to the Mortgage
                         Loans will  generally be  shared pro  rata by  (i)  the
                         Class  A, Class M and Class  B Certificates and (ii) to
                         the extent such losses  arise with respect to  Discount
                         Mortgage Loans, the Class AP Certificates, in each case
                         according to their respective interest in such Mortgage
                         Loans  and (b) the interest  portion of any such losses
                         with respect to  the Mortgage Loans  will generally  be
                         shared  pro rata  by the Class  A, Class M  and Class B
                         Certificates based on their respective interest accrual
                         amounts. After the  principal balances of  the Class  M
                         and Class B Certificates have been reduced to zero, the
                         principal  portion  of  such  losses  (other  than  the
                         portion attributable to the  Class AP Certificates,  if
                         any)  will be allocated to the Class A Certificates. To
                         the extent such losses  arise with respect to  Discount
                         Mortgage Loans, such losses will be shared by the Class
                         A   and  Class  AP  Certificates,  according  to  their
                         respective  interest  in   such  Mortgage  Loans.   The
                         interest  portion of such  losses will be  borne 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
</TABLE>

                                      S-13
<PAGE>

<TABLE>
<S>                      <C>
                         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 SENIOR
                         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  begin-
                         ning  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   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
                         an Offered 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
</TABLE>

                                      S-14
<PAGE>

<TABLE>
<S>                      <C>
                         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  an  Offered
                         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
                         Offered Certificate cannot be  reinvested at a rate  as
                         high  as the  stated interest rate  of the Certificate.
                         Investors in the  Offered Certificates should  consider
                         the  risk  that  rapid  rates  of  prepayments  on  the
                         Mortgage  Loans  may  coincide  with  periods  of   low
                         prevailing market interest rates. During periods of low
                         prevailing  market  interest rates,  mortgagors  may be
                         expected to  prepay or  refinance Mortgage  Loans  that
                         carry  interest rates higher than then-current interest
                         rates for mortgage loans.  Consequently, the amount  of
                         principal  distributions available  to an  investor for
                         reinvestment at such low prevailing interest rates  may
                         be   relatively  large.   Conversely,  slow   rates  of
                         prepayments on  the Mortgage  Loans may  coincide  with
                         periods  of  high  prevailing  market  interest  rates.
                         During such periods, it is less likely that  mortgagors
                         will  elect to prepay or  refinance Mortgage Loans and,
                         therefore,  the  amount   of  principal   distributions
                         available  to an investor for reinvestment at such high
                         prevailing interest rates may be relatively small.
                         WEIGHTED AVERAGE LIFE  VOLATILITY.   One indication  of
                         the impact of varying prepayment rates on a security is
                         the  change in its weighted average life. The "weighted
                         average life" of an Offered Certificate is the  average
                         amount  of time  that will  elapse between  the date of
                         issuance of the Certificate and the date on which  each
                         dollar  in reduction  of the  principal balance  of the
                         Certificate is distributed to  the investor. Low  rates
                         of  prepayment  may  result  in  the  extension  of the
                         weighted average life of a Certificate; high rates  may
                         result in the shortening of such weighted average life.
                         In   general,  if  the  weighted   average  life  of  a
                         Certificate purchased at  par is  extended beyond  that
                         initially  anticipated, such Certificate's market value
                         may be  adversely affected  even  though the  yield  to
                         maturity on the Certificate is unaffected. The weighted
                         average   lives  of  the  Offered  Certificates,  under
                         various prepayment  scenarios,  are  displayed  in  the
                         tables  appearing  under  the  heading  "Prepayment and
                         Yield Considerations" in this Prospectus Supplement.
Federal Income Tax
 Status................  An election will be made to treat the Trust Estate as a
                         real estate mortgage  investment conduit (the  "REMIC")
                         for  federal income tax purposes.  The Class A-1, Class
                         A-2, Class A-3, Class A-4, Class A-5, Class A-6,  Class
                         A-7   and   Class  A-8   Certificates,  the   Class  AP
                         Certificates, the Class M Certificates and the Class  B
                         Certificates  will be designated  as the regular inter-
                         ests in the REMIC, and  the Class A-R Certificate  will
                         be designated as the residual interest in the REMIC.
                         The  Regular Certificates (as defined herein) generally
                         will be treated  as newly  originated debt  instruments
                         for  federal income tax  purposes. Beneficial owners of
                         the Regular  Certificates will  be required  to  report
                         income thereon in accordance with the accrual method of
                         accounting. It is anticipated that the Class A-1, Class
                         A-2,  Class A-3,  Class A-4,  Class A-5,  Class A-6 and
                         Class A-7  Certificates and  the Class  M  Certificates
                         will  be  issued  with original  issue  discount  in an
                         amount equal  to the  excess of  the initial  principal
                         balances of such subclasses or class (plus four days of
                         interest  at the pass-through  rate thereon) over their
                         respective issue
</TABLE>

                                      S-15
<PAGE>

<TABLE>
<S>                      <C>
                         prices (including  accrued  interest). The  Class  A-8,
                         Class  AP  and  Class  B  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.  AS  A  RESULT,  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, OR MAY
                         BE NEGATIVE. FURTHER, SIGNIFICANT RESTRICTIONS APPLY TO
                         THE  TRANSFER OF  THE CLASS A-R  CERTIFICATE. THE CLASS
                         A-R  CERTIFICATE  WILL  BE  CONSIDERED  A  "NONECONOMIC
                         RESIDUAL  INTEREST," CERTAIN TRANSFERS  OF WHICH MAY BE
                         DISREGARDED FOR FEDERAL INCOME TAX PURPOSES.
                         See "Description of  the Certificates--Restrictions  on
                         Transfer of the Class A-R and Class M Certificates" and
                         "Federal  Income Tax Considerations" in this Prospectus
                         Supplement   and    "Certain   Federal    Income    Tax
                         Consequences--Federal Income Tax Consequences for REMIC
                         Certificates" in the Prospectus.
ERISA Considerations...  A fiduciary of any employee benefit plan subject to the
                         Employee  Retirement  Income Security  Act of  1974, as
                         amended ("ERISA"),  or  Section 4975  of  the  Internal
                         Revenue  Code  of 1986,  as amended  (the "Code")  or a
                         governmental plan,  subject to  any federal,  state  or
                         local  law  ("Similar Law"),  which  is, to  a material
                         extent, similar to the foregoing provisions of ERISA or
                         the Code  (collectively,  a "Plan"),  should  carefully
                         review  with its legal advisors whether the purchase or
                         holding of Offered  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   SENIOR
                         CERTIFICATES,  THE CLASS M CERTIFICATES MAY NOT BE PUR-
                         CHASED BY OR TRANSFERRED TO  A PLAN, ANY PERSON  ACTING
                         ON BEHALF OF A PLAN OR ANY PERSON USING THE ASSETS OF A
                         PLAN, EXCEPT UPON THE DELIVERY OF AN OPINION OF COUNSEL
                         AS  DESCRIBED  UNDER  "ERISA  CONSIDERATIONS"  IN  THIS
                         PROSPECTUS SUPPLEMENT RELATING TO THE OFFERING OF  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  or,
in  the case of the  Class AP Certificates, on  the Discount Mortgage Loans, 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 Senior 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 Senior  Certificates and the 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 the Book-Entry  Certificates initially will be represented
by a single physical certificate registered in the name of Cede & Co.  ("Cede"),
as  nominee of DTC,  which will be  the "holder" or  "Certificateholder" of such
Certificates, as such terms are used herein. No person acquiring an interest  in
the Book-Entry Certificates (a "Beneficial Owner") will be entitled to receive a
Definitive  Certificate representing  such person's  interest in  the Book-Entry
Certificates,  except  as   set  forth  below.   Unless  and  until   Definitive
Certificates  are  issued  to Beneficial  Owners  in respect  of  the Book-Entry
Certificates under the limited circumstances described herein, all references to
actions taken  by  Certificateholders or  holders  shall,  in the  case  of  the
Book-Entry  Certificates, refer to  actions taken by  DTC upon instructions from
its Participants, and all references  herein to distributions, notices,  reports
and  statements  to Certificateholders  or  holders shall,  in  the case  of the
Book-Entry Certificates, refer to distributions, notices, reports and statements
to DTC or Cede, as the registered holder of the Book-Entry Certificates, as  the
case  may  be, for  distribution  to Beneficial  Owners  in accordance  with DTC
procedures.

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

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

    Beneficial  Owners that  are not  Participants or  Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other  interests
in,  Book-Entry Certificates  may do so  only through  Participants and Indirect
Participants. In addition, Beneficial Owners  will receive all distributions  of
principal  and interest from  the Servicer, or  a paying agent  on behalf of the
Servicer, through  Participants.  DTC will  forward  such distributions  to  its
Participants,  which thereafter  will forward  them to  Indirect Participants or
Beneficial Owners. Beneficial Owners will not be 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  each Subclass of Class A Certificates and  the Class AP, Class M and Class B
Certificates will be  made monthly, to  the extent of  each Subclass' or  Class'
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  October 1994.  With  respect to  the  Class A  Certificates, such
distributions will be made, to the extent of each Subclass' entitlement thereto,
in an aggregate amount equal to the Class A Distribution Amount. With respect to
the Class AP Certificates, such distributions will be made, to the extent of the
Class AP  Certificates' entitlement  thereto, on  each Distribution  Date in  an
amount  equal to the Class AP Principal Distribution Amount after all amounts in
respect of interest 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. With respect to
the Class M Certificates, such distributions will be made, 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

                                      S-19
<PAGE>
Class  A  and Class  AP 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 any Certificate  will
only  be made upon presentation and surrender  of such Certificate at the office
or agency  appointed  by  the Trustee  and  specified  in the  notice  of  final
distribution in respect of such 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 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  principal prepayments  in full, 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  and  payments  of  interest  related  to principal
    prepayments received on  or after  the first  day of  the month  in which  a
    Distribution  Date occurs and  prior to the  Determination Date occurring in
    the month of such Distribution Date 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

                                      S-20
<PAGE>
        (k)  any  recovery  of  an  amount in  respect  of  principal  which had
    previously been allocated as  a Realized Loss to  any of the Series  1994-29
    Certificates.

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

        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, concurrently, to the Class A and Class AP Certificates, pro  rata
    based  on  their  respective class  optimal  principal amounts,  (A)  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"  and (B) to  the Class AP  Certificates in an  amount up to the
    Class AP Optimal Principal Amount;

        FOURTH, to the Class  AP Certificates in  an amount up  to the Class  AP
    Deferred  Amount,  but  only,  first  from  amounts  otherwise distributable
    (without regard to this  priority) to the Class  B Certificates pursuant  to
    priority  EIGHTH clause (C) of this  Pool Distribution Amount Allocation and
    then from amounts otherwise distributable (without regard to this  priority)
    to  the  Class M  Certificates  pursuant to  priority  SEVENTH of  this Pool
    Distribution Amount Allocation;

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

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

        SEVENTH, to the  Class M Certificates  in an  amount up to  the Class  M
    Optimal  Principal Amount; provided, however,  that the amount distributable
    pursuant to  this priority  SEVENTH  to the  Class  M Certificates  will  be
    reduced  by  the  amount,  if  any,  otherwise  distributable  as  principal
    hereunder used  to pay  the  Class AP  Deferred  Amount in  accordance  with
    priority FOURTH; and

        EIGHTH,  to the Class  B Certificates in  the following order  (A) in an
    amount up to  their Class  B Interest Accrual  Amount with  respect to  such
    Distribution  Date, (B) in an amount  up to their previously unpaid interest
    shortfall amount and (C) in an amount up to their optimal principal  amount;
    provided,  however, that the amount  distributable pursuant to this priority
    EIGHTH clause (C) to the Class B Certificates will be reduced by the amount,
    if any, otherwise distributable as principal hereunder used to pay the Class
    AP Deferred Amount in accordance with priority FOURTH.

    The "Class A Distribution Amount" for any Distribution Date will be equal to
the sum of the amounts distributed  in accordance with priorities FIRST,  SECOND
and THIRD clause (A) 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 FIFTH through
SEVENTH 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 any  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.

                                      S-21
<PAGE>
INTEREST

    The amount  of  interest  that will  accrue  on  each Subclass  of  Class  A
Certificates  during  each month  after  taking into  account  any Non-Supported
Interest Shortfalls and the interest portion of certain losses allocated to such
Subclass, is  referred to  herein  as the  "Class  A Subclass  Interest  Accrual
Amount" for such Subclass. The Class A Subclass Interest Accrual Amount for each
Subclass  of Class A  Certificates, other than the  Class A-8 Certificates, will
equal the difference between (a) 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 and (b)  the portion of (i) any Non-Supported  Interest
Shortfall  allocable to such  Subclass, (ii) the interest  portion of any Excess
Special  Hazard  Losses,  Excess  Fraud  Losses  and  Excess  Bankruptcy  Losses
allocable  to  such Subclass  and  (iii) the  interest  portion of  any Realized
Losses, other than  the interest portion  of any Excess  Special Hazard  Losses,
Excess  Fraud Losses and Excess Bankruptcy Losses, allocable to such Subclass on
or after the Cross-Over Date. The  Class A Subclass Interest Accrual Amount  for
the  Class A-8 Certificates will equal the difference between (a) the product of
(i) 1/12th  of  the difference  between  (A) the  weighted  average of  the  Net
Mortgage  Interest Rates of  the Mortgage Loans that  have Net Mortgage Interest
Rates greater than 7.00% (the "Premium Mortgage  Loans") as of the first day  of
such  month and  (B) 7.00% and  (ii) the Class  A-8 Notional Amount  and (b) the
portion of (i) any Non-Supported Interest Shortfall allocable to such  Subclass,
(ii)  the interest  portion of  any Excess  Special Hazard  Losses, Excess Fraud
Losses and Excess  Bankruptcy Losses allocable  to such Subclass  and (iii)  the
interest  portion of any Realized Losses, other than the interest portion of any
Excess Special Hazard Losses, Excess Fraud Losses and Excess Bankruptcy  Losses,
allocable to such Subclass on or after the Cross-Over Date.

    No interest will accrue on the Class AP Certificates.

    The  amount of interest that will accrue  on the Class M Certificates during
each month, after taking into account any Non-Supported Interest Shortfalls  and
the  interest portion of certain losses allocated  to such Class, is referred to
herein as the "Class  M Interest Accrual Amount."  The Class M Interest  Accrual
Amount  will equal the difference between (a) the product of (i) 1/12th of 7.00%
and (ii) the outstanding Class  M Principal Balance and  (b) the portion of  (i)
any  Non-Supported Interest  Shortfall allocable to  such Subclass  and (ii) the
interest portion of any  Excess Special Hazard Losses,  Excess Fraud Losses  and
Excess Bankruptcy Losses allocable to such Class.

    The  amount of interest that will accrue  on the Class B Certificates during
each month, after taking into account any Non-Supported Interest Shortfalls  and
the  interest portion of certain losses allocated  to such Class, is referred to
herein as the "Class  B Interest Accrual Amount."  The Class B Interest  Accrual
Amount  will equal the difference between (a) the product of (i) 1/12th of 7.00%
and (ii) the outstanding Class  B Principal Balance and  (b) the portion of  (i)
any  Non-Supported Interest  Shortfall allocable to  such Subclass  and (ii) the
interest portion of any  Excess Special Hazard Losses,  Excess Fraud Losses  and
Excess Bankruptcy Losses allocable to such Class.

    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  difference
between  (i) the  Adjusted Pool Amount  for the preceding  Distribution Date and
(ii) the Adjusted Pool Amount (Class AP Portion) 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 AP Principal Balance"  as of any Determination  Date will be the
principal balance of the Class AP  Certificates on the date of initial  issuance
of  the Class  AP Certificates  less (i)  all amounts  previously distributed to

                                      S-22
<PAGE>
holders of the Class  AP Certificates in reduction  of the principal balance  of
such  Class  pursuant to  priorities THIRD  clause  (B) and  FOURTH of  the Pool
Distribution Amount Allocation 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 AP  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  AP Principal Balance will  be
subject  to further reduction in  an amount equal to the  excess, if any, of (a)
the Class AP Principal Balance as  of such Determination Date without regard  to
this  provision over  (b) the  Adjusted Pool Amount  (Class AP  Portion) for the
preceding Distribution 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 sum
of (i) the Class A  Principal Balance and (ii)  the Class AP Principal  Balance,
each 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 (i) Class A Principal Balance,
(ii) the Class  AP Principal Balance  and (iii) the  Class M Principal  Balance,
each 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  1994-29  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.

    With  respect to any Distribution Date,  the "Adjusted Pool Amount (Class AP
Portion)" will equal the sum as to each Mortgage Loan outstanding at the Cut-Off
Date of the product of (A) the Class AP Fraction for such Mortgage Loan and  (B)
the Cut-Off Date Principal Balance of such Mortgage Loan less the sum of (i) all
amounts  in  respect of  principal  received in  respect  of such  Mortgage Loan
(including amounts  received as  Periodic  Advances, principal  prepayments  and
Liquidation  Proceeds in respect of principal) and distributed to holders of the
Series 1994-29 Certificates on such Distribution Date and all prior Distribution
Dates and (ii) the  principal portion of  any Realized Loss  (other than a  Debt
Service  Reduction) incurred on such Mortgage Loan from the Cut-Off Date through
the end of the month preceding the month in which such Distribution Date occurs.

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

    The "Class A-8 Notional Amount" with respect to each Distribution Date  will
be  equal to the  aggregate Scheduled Principal Balance  of the Premium Mortgage
Loans as of such Distribution Date.  The Class A-8 Notional Amount with  respect
to  the  first Distribution  Date will  be  approximately $114,865,903  less any
principal prepayments received on the Premium Mortgage Loans in September  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 the timing of the receipt of 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

                                      S-23
<PAGE>
payments or other recoveries distributed  on the related Distribution Date.  See
"Servicing  of the  Mortgage Loans-- Adjustment  to Servicing  Fee in Connection
with Prepaid Mortgage Loans" in the Prospectus. 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,
without   regard  to  any  reduction  pursuant   to  this  paragraph,  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, without regard  to
any reduction pursuant to this paragraph, 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 holders  of the Senior Certificates
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
Interest   Accrual  Amount  for  such  Subclass  with  respect  to  the  related
Distribution Date (as to each Subclass, the

                                      S-24
<PAGE>
"Class A Subclass Interest Shortfall Amount") will be added to the amount to  be
distributed  on  subsequent  Distribution  Dates to  the  extent  that  the Pool
Distribution Amount  is sufficient  therefor.  No interest  will accrue  on  the
unpaid Class A Subclass Interest Shortfall Amounts.

    On  each Distribution Date  on which the Pool  Distribution Amount 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"),  (B) the Class AP  Optimal
Principal  Amount (collectively  with the  amount described  in clause  (A), the
"Senior  Optimal  Amount")  and  (C)  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 Senior  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
Senior 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  Class M Certificates,  but only so  long as they are
outstanding, to  the extent  that  the Pool  Distribution Amount  is  sufficient
therefor.  No  interest will  accrue on  the unpaid  Class M  Interest Shortfall
Amount.

    Subject to the payment of any Class AP Deferred Amount, on each Distribution
Date on which the Pool Distribution Amount exceeds the sum of the Senior 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 Senior Optimal Amount, the Class M Certificates and the Class B Certificates
will not be entitled to any distributions of interest or principal.

PRINCIPAL (INCLUDING PREPAYMENTS)

    The principal balance of a Class A Certificate of any Subclass (other than a
Class A-8 Certificate) or of any Class M Certificate at any time is equal to the
product of the Class A Subclass Principal Balance of such Subclass or the  Class
M  Principal  Balance, as  the case  may be,  and such  Certificate's Percentage
Interest, and represents the maximum  specified dollar amount (exclusive of  (i)
any  interest that may accrue on such Class A Certificate or Class M Certificate
and (ii) in the  case of the  Class A-R Certificate,  any additional amounts  to
which the holder of the Class A-R Certificate may be entitled as described below
under  "--Additional Rights  of the Class  A-R Certificateholder")  to which the
holder thereof is  entitled from the  cash flow  on the Mortgage  Loans at  such
time,  and  will decline  to the  extent  of distributions  in reduction  of the
principal balance  of,  and allocations  of  losses to,  such  Certificate.  The
approximate initial Class A Subclass Principal Balance of each Subclass of Class
A  Certificates  (other than  the Class  A-8  Certificates) and  the approximate
initial Class M Principal Balance are set forth on the cover of this  Prospectus
Supplement.  The Class A-8 Certificates will  have no Class A Subclass Principal
Balance. The initial Class AP Principal Balance is expected to be  approximately
$6,395,656.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS A CERTIFICATES

    Distributions  in  reduction  of  the  principal  balance  of  the  Class  A
Certificates (other  than the  Class  A-8 Certificates)  will  be made  on  each
Distribution Date pursuant to priority THIRD clause (A) 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  for 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) of the product of

                                      S-25
<PAGE>
(A) the Classes A/M/B Fraction for such Mortgage Loan and (B) the sum of (i) the
Class A  Percentage  of (a)  the  scheduled payment  of  principal due  on  such
Mortgage  Loan 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  with respect to  such Mortgage Loan,  (ii) the Class  A
Prepayment  Percentage of the Scheduled Principal  Balance of such Mortgage Loan
which, during  the month  preceding  the month  of  such Distribution  Date  was
repurchased   by  the  Seller,  as  described   under  the  heading  "The  Trust
Estates--Mortgage Loans"  in  the  Prospectus,  (iii)  the  Class  A  Prepayment
Percentage of (a) the aggregate net Liquidation Proceeds (other than net Partial
Liquidation  Proceeds) on any  such Mortgage Loan that  became a Liquidated Loan
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 Loan and the portion of such net Liquidation Proceeds
allocable to interest and (b) the aggregate net Partial Liquidation Proceeds  on
any  such Mortgage Loan 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 the  Scheduled
Principal  Balance of such  Mortgage Loan which  was the subject  of a principal
prepayment in full during the period  from and including the Determination  Date
in  the  month preceding  the month  of such  Distribution Date  up to  (but not
including) the Determination Date  occurring in the  month of such  Distribution
Date, (v) the Class A Prepayment Percentage of all partial principal prepayments
received  by the  Servicer with respect  to such  Mortgage Loan on  or after the
Determination Date occurring  in the  month preceding  the month  in which  such
Distribution  Date occurs and  prior to the Determination  Date occurring in the
month in which such Distribution Date occurs and (vi) the Class A Percentage  of
the  difference between the  unpaid principal balance of  any such 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  "Classes A/M/B Fraction"  with respect to any  Mortgage Loan will equal
the Net Mortgage  Interest Rate  for such Mortgage  Loan divided  by 7.00%,  but
shall not be greater than 1.0.

    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  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

                                      S-26
<PAGE>
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 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  Pool  Balance (Classes  A/M/B  Portion). The  "Pool Balance
(Classes A/M/B Portion)" is  the sum for each  outstanding Mortgage Loan of  the
product  of (i) the Classes  A/M/B Fraction for such  Mortgage Loan and (ii) the
Scheduled Principal Balance of such Mortgage Loan as of such Distribution  Date.
The  Class A  Percentage for the  first Distribution Date  will be approximately
93.56%. 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 September  1999 to  and including  the
Distribution   Date  in  September  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 September  2000 to and including
the Distribution  Date  in September  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 September  2001 to and  including
the  Distribution  Date  in September  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 September  2002 to and including
the Distribution  Date  in September  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

                                      S-27
<PAGE>
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
October  1999 and September 2000, (b) 35% of the Original Subordinated Principal
Balance if such Distribution Date occurs between and including October 2000  and
September  2001, (c) 40% of the  Original Subordinated Principal Balance if such
Distribution Date occurs between and including October 2001 and September  2002,
(d) 45% of the Original Subordinated Principal Balance if such Distribution Date
occurs between and including October 2002 and September 2003, and (e) 50% of the
Original  Subordinated Principal Balance if such Distribution Date occurs during
or after October 2003. The  "Subordinated Percentage" for any Distribution  Date
will be calculated as the difference between 100% and the Class A Percentage for
such  date. The "Subordinated  Prepayment Percentage" for  any Distribution Date
will be calculated  as the difference  between 100% and  the Class A  Prepayment
Percentage  for such  date. If  on any Distribution  Date the  allocation to the
Class A Certificates of full and partial principal prepayments and other amounts
in the percentage required above would reduce the outstanding Class A  Principal
Balance below zero, the Class A Prepayment Percentage for such Distribution Date
will  be limited  to the  percentage necessary to  reduce the  Class A Principal
Balance  to  zero.  See  "Description  of  the  Certificates--Distributions   to
Percentage    Certificateholders--Shifting   Interest   Certificates"   in   the
Prospectus.

  CALCULATION OF AMOUNT TO BE DISTRIBUTED TO THE CLASS AP CERTIFICATES

    Distributions in  reduction  of  the  principal  balance  of  the  Class  AP
Certificates will be made on each Distribution Date in an aggregate amount equal
to  the  Class  AP  Principal  Distribution  Amount.  The  "Class  AP  Principal
Distribution Amount" with respect to any Distribution Date will be equal to  the
sum  of (i) the amount distributed pursuant  to priority THIRD clause (B) of the
Pool Distribution Amount Allocation, in an  aggregate amount up to the Class  AP
Optimal  Principal Amount and  (ii) the amount  distributed pursuant to priority
FOURTH of the Pool Distribution Amount Allocation, in an aggregate amount up  to
the Class AP Deferred Amount.

    The  "Class AP Optimal  Principal Amount" with  respect to each Distribution
Date will be  an amount  equal to  the sum  for 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)  of the product of (A) the Class  AP Fraction for such Mortgage Loan and
(B) the sum of (i) the scheduled payment of principal due on such Mortgage  Loan
on  the first day of  the month in which the  Distribution Date occurs, less, if
the Bankruptcy  Loss Amount  is  zero, the  principal  portion of  Debt  Service
Reductions  with respect  to such  Mortgage Loan,  (ii) the  Scheduled Principal
Balance of such  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 sum  of
(a)  the aggregate net Liquidation Proceeds  (other than net Partial Liquidation
Proceeds) on any such  Mortgage Loan that became  a Liquidated Loan 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 Loan and the portion of such net Liquidation Proceeds
allocable  to interest and (b) the aggregate net Partial Liquidation Proceeds on
any such Mortgage Loan  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 Scheduled  Principal Balance  of such Mortgage
Loan which was the subject of a  principal prepayment in full during the  period
from  and including the Determination  Date in the month  preceding the month of
such Distribution  Date  up  to  (but  not  including)  the  Determination  Date
occurring  in the  month of  such Distribution  Date, (v)  all partial principal
prepayments received by the  Servicer with respect to  such Mortgage Loan on  or
after the Determination Date occurring in the month preceding the month in which
such  Distribution Date occurs and prior  to the Determination Date occurring in
the month in which such Distribution Date occurs and (vi) the difference between
the unpaid  principal  balance of  any  such  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

                                      S-28
<PAGE>
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.

    The "Class  AP Deferred  Amount"  for any  Distribution  Date prior  to  the
Cross-Over  Date will equal the difference between (A) the sum of (i) the amount
by which the Class AP Optimal Principal Amount for all prior Distribution  Dates
exceeds  the  amounts distributed  on the  Class AP  Certificates on  such prior
Distribution  Dates  pursuant  to  priority  THIRD,  clause  (B)  of  the   Pool
Distribution  Amount Allocation,  but only to  the extent such  shortfall is not
attributable to  Realized  Losses allocated  to  the Class  AP  Certificates  as
described in "--Subordination of Class M and Class B Certificates--Allocation of
Losses"  below and (ii) the  sum of the product  for each Discount Mortgage Loan
which became a Liquidated Loan in any  month preceding the month of the  current
Distribution  Date of (a) the Class AP  Fraction for such Discount Mortgage Loan
and (b) an amount equal to the principal portion of Realized Losses (other  than
Bankruptcy  Losses due to Debt Service Reductions) incurred with respect to such
Discount Mortgage Loan  other than  Excess Special Hazard  Losses, Excess  Fraud
Losses  and Excess Bankruptcy Losses and (B) amounts distributed on the Class AP
Certificates on prior Distribution Dates pursuant to priority FOURTH of the Pool
Distribution Amount Allocation. On  or after the Cross-Over  Date, the Class  AP
Deferred  Amount will be zero. No interest  will accrue on any Class AP Deferred
Amount.

    The "Class AP  Fraction" with  respect to  any Discount  Mortgage Loan  will
equal  the  difference  between 1.0  and  the  Classes A/M/B  Fraction  for such
Mortgage Loan. The Class AP Fraction with respect to each Mortgage Loan that  is
not a Discount Mortgage Loan will be zero.

    The  "Pool Balance (Class AP Portion)" is the sum for each Discount Mortgage
Loan of the product of the Scheduled Principal Balance of such Mortgage Loan and
the Class AP Fraction for such Mortgage Loan.

  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
SEVENTH 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  for 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) of the product of (A) the Classes A/M/B Fraction for such Mortgage  Loan
and  (B) the sum of (i)  the Class M Percentage of  (a) the scheduled payment of
principal due on such Mortgage Loan 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 with respect to such Mortgage Loan,
(ii) the Class  M Prepayment Percentage  of the Scheduled  Principal Balance  of
such  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  any such  Mortgage  Loan that  became a
Liquidated Loan 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 Loan  and the portion  of such net  Liquidation
Proceeds  allocable to  interest and (b)  the aggregate  net Partial Liquidation
Proceeds on any  such Mortgage Loan  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  M Prepayment Percentage of the Scheduled
Principal Balance of  such Mortgage Loan  which was the  subject of a  principal
prepayment  in full during the period  from and including the Determination Date
in the  month preceding  the month  of such  Distribution Date  up to  (but  not
including)  the Determination Date  occurring in the  month of such Distribution
Date, (v) the Class M Prepayment Percentage of all partial principal prepayments
received by the  Servicer with respect  to such  Mortgage Loan on  or after  the
Determination  Date occurring  in the  month preceding  the month  in which such

                                      S-29
<PAGE>
Distribution Date occurs and  prior to the Determination  Date occurring in  the
month  in which such Distribution Date occurs and (vi) the Class M Percentage of
the difference between the  unpaid principal balance of  any such 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.

    In the event that on any  Distribution Date, the Current Class M  Fractional
Interest is less than the Original Class M Fractional Interest, 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 Fractional Interest"  is the  percentage obtained by
dividing the initial Class B Principal Balance by the sum of the initial Class A
Principal Balance,  initial  Class  M  Principal Balance  and  initial  Class  B
Principal  Balance. The Original  Class M Fractional Interest  is expected to be
approximately  4.89%.  The  "Current  Class  M  Fractional  Interest"  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

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

    The  Class  A  Principal  Distribution  Amount  on  each  Distribution  Date
occurring prior to the Cross-Over Date  will be allocated among and  distributed
in reduction of the principal balances of the Subclasses of Class A Certificates
sequentially,  to 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-R Certificates, in that order, 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 the priorities set forth
above.

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

ADDITIONAL RIGHTS OF THE CLASS A-R CERTIFICATEHOLDER

    The Class A-R Certificate will remain  outstanding for as long as the  Trust
Estate  shall exist,  whether or  not it  is receiving  current distributions of
principal or interest. The holder of the Class A-R Certificate will be  entitled
to receive the

                                      S-30
<PAGE>
proceeds  of the  remaining assets  of the  Trust Estate,  if any,  on the final
Distribution Date for  the Series 1994-29  Certificates, after distributions  in
respect  of any accrued  but unpaid interest on  the Series 1994-29 Certificates
and after  distributions in  reduction  of principal  balance have  reduced  the
principal  balances  of  the Series  1994-29  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 1994-29 Certificates on such date.

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

PERIODIC ADVANCES

    If, on any Determination Date, payments of principal and interest due on any
Mortgage Loan in the Trust Estate on the related Due Date have not been received
as  of the close  of business on  the business day  preceding such Determination
Date, the  Servicer  will be  obligated  to advance  on  or before  the  related
Distribution  Date for the benefit of holders of the Series 1994-29 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 Senior  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

                                      S-31
<PAGE>
Advance  Reserve Fund Trigger Date, should  such date occur, the Advance Reserve
Fund will be funded by the deposit by the Servicer with the Advance Reserve Fund
Depository of an amount in cash equal to (i) 0.20% of the outstanding  principal
balance of the Mortgage Loans as of the close of business on the Advance Reserve
Fund  Trigger  Date or  (ii)  such lesser  amount  as Moody's  may  specify (the
"Advance Reserve Fund Required Amount"). After the Advance Reserve Fund Required
Amount has been deposited in the Advance  Reserve Fund, no person 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 and Class AP  Certificates to be lowered by Moody's, and
reinvestment income or gain will be  released to the Servicer (or its  designee)
on  each Distribution Date  free and clear  of any interest  of the Trustee, the
Advance Reserve Fund Depository or any other person. After the Class A and Class
AP Principal Balances  have 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 and  Class AP 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 the 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

                                      S-32
<PAGE>
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 Senior  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, Class AP
and  Class M Certificates  with respect to each  Distribution Date the following
information: (i)  the amount  of such  distribution allocable  to interest,  the
amount of interest currently distributable on the Class A Certificates allocated
to  each Subclass and to the Class M Certificates, any Class A Subclass Interest
Shortfall Amount arising with respect to  each Subclass or any Class M  Interest
Shortfall  Amount  on  such  Distribution Date,  any  remaining  unpaid  Class A
Subclass Interest  Shortfall  Amount  with  respect to  each  Subclass,  or  any
remaining  unpaid Class M Interest Shortfall Amount, after giving effect to such
distribution and any Non-Supported Interest Shortfall or the interest portion of
Realized Losses  allocable  to such  Subclass  or  Class with  respect  to  such
Distribution  Date, (ii) the amount of such distribution allocable to principal,
(iii) the Class A Principal Balance, the Class AP 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, the  Adjusted
Pool  Amount (Class AP Portion) and the  Pool Scheduled Principal Balance of the
Mortgage Loans  and the  aggregate Scheduled  Principal Balance  of the  Premium
Mortgage  Loans and the Discount Mortgage  Loans for such Distribution Date, (v)
the Class A  Percentage and Class  M Percentage for  the following  Distribution
Date  (without  giving effect  to 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-8 Certificates  will  also include  the  Class A-8
Notional Amount  and the  weighted average  Net Mortgage  Interest Rate  of  the
Premium  Mortgage Loans  applicable to such  Distribution Date  minus 7.00%. See
"Servicing  of  the  Mortgage  Loans--Reports  to  Certificateholders"  in   the
Prospectus.

    Copies  of the foregoing  reports are available upon  written request to the
Trustee  at   the   Corporate  Trust   Office.   See  "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  Senior 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  Senior Certificates and the 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 Senior 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 Senior 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  Senior 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 Senior Certificates
and the Class M Certificates.

    The protection afforded to  the holders of Senior  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

                                      S-33
<PAGE>
Class A  Certificateholders  and  the  amount of  principal  due  the  Class  AP
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 (other than any
amount used to pay the  Class AP Deferred Amount) 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   Senior
Certificates  have been made) and, if necessary, by the right of such holders to
receive future distributions  on the  Mortgage Loans that  would otherwise  have
been payable to the holders of the Class B Certificates.

    The Class B Certificates will be entitled, on each Distribution Date, to the
remaining  portion, if  any, of the  applicable Pool  Distribution Amount, after
payment of the Senior Optimal Amount, the Class AP Deferred 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
Senior 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
AP Principal Balance, 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  the holders of the  Senior Certificates and then  to
the  Class M  Certificateholders of  the Pool  Distribution Amount  as described
above under "--Distributions."

    The allocation of the principal portion of Realized Losses in respect of the
Mortgage Loans  allocated on  or  after the  Cross-Over  Date will  be  effected
through  the  adjustment on  any  Determination Date  of  the Class  A Principal
Balance and  Class AP  Principal Balance  such that  (i) the  Class A  Principal
Balance  equals the Adjusted Pool Amount less the Adjusted Pool Amount (Class AP
Portion) as of the preceding Distribution  Date and (ii) the Class AP  Principal
Balance  equals the Adjusted Pool Amount (Class  AP Portion) as of the preceding
Distribution Date. The principal  portion of such  Realized Losses allocated  to
the  Class A  Certificates will  be allocated  to the  outstanding Subclasses of
Class A  Certificates  pro  rata  in accordance  with  their  Class  A  Subclass
Principal  Balances. The interest  portion of any Realized  Loss allocated on or
after the Cross-Over Date will be allocated among the outstanding Subclasses  of
Class  A  Certificates pro  rata  in accordance  with  their respective  Class A
Subclass Interest Accrual Amounts, without  regard to any reduction pursuant  to
this  sentence. Any such losses will be  allocated among the outstanding Class A
Certificates within each Subclass pro  rata in accordance with their  respective
Percentage Interests.

                                      S-34
<PAGE>
    Any  Excess Special Hazard Losses, Excess  Fraud Losses or Excess Bankruptcy
Losses will  be allocated  (i) with  respect to  the principal  portion of  such
losses (a) to the outstanding Subclasses and Classes of the Class A, Class M and
Class  B Certificates pro rata based  on their outstanding principal balances in
proportion to the Classes A/M/B  Fraction of such losses  and (b) in respect  of
Discount Mortgage Loans, to the Class AP Certificates in proportion to the Class
AP  Fraction of such losses and (ii) with respect to the interest portion of the
such losses, to the Class A, Class M and Class B Certificates pro rata based  on
the  interest accrued. (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, without regard  to any reduction pursuant to
this sentence, 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).

    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 Senior
Certificates on a particular Distribution  Date (other than any portion  thereof
representing  the difference  between the  Class A  Percentage of  the Scheduled
Principal Balances of Liquidated Loans and the Class A Prepayment Percentage  of
such  amounts), then the percentage of  principal payments on the Mortgage Loans
to which the holders  of the Class  A Certificates will  be entitled (I.E.,  the
Class   A  Percentage)  on  and  after   the  next  Distribution  Date  will  be
proportionately  increased,  thereby  reducing,   as  a  relative  matter,   the
respective  interest of the Class M and  Class B Certificates in future payments
of principal on the Mortgage Loans in  the Trust Estate. Such a shortfall  could
occur,  for example, if a  considerable number of Mortgage  Loans were to become
Liquidated Loans in a particular month.

    Special Hazard  Losses, other  than Excess  Special Hazard  Losses, will  be
allocated  solely to the Class B Certificates, or following the reduction of the
Class B Principal Balance to zero,  solely to the Class M Certificates.  Special
Hazard  Losses in excess of  the Special Hazard Loss  Amount are "Excess Special
Hazard Losses." Excess  Special Hazard Losses  will be allocated  (i) among  the
Class  A, Class M  and Class B Certificates  and (ii) to  the extent such Excess
Special Hazard Losses arise with respect  to Discount Mortgage Loans, the  Class
AP  Certificates. If the aggregate of all  Special Hazard Losses incurred in the
month preceding  the month  of  the related  Distribution Date  (the  "Aggregate
Current  Special Hazard  Losses") is less  than or equal  to the then-applicable
Special Hazard Loss Amount, no Special Hazard Losses will be regarded as  Excess
Special  Hazard Losses.  If Aggregate Current  Special Hazard  Losses exceed the
then-applicable Special Hazard  Loss Amount,  a portion of  each Special  Hazard
Loss  will be regarded as  an "Excess Special Hazard  Loss" in proportion to the
ratio of (a) the excess of (i) Aggregate Current Special Hazard Losses over (ii)
the then-applicable Special  Hazard Loss  Amount, to (b)  the Aggregate  Current
Special  Hazard Losses. Thereafter, when the Special Hazard Loss Amount is zero,
all Special Hazard Losses will be regarded as Excess Special Hazard Losses. Upon
initial issuance of the  Series 1994-29 Certificates,  the "Special Hazard  Loss
Amount" with respect thereto will be equal to approximately 1.39% (approximately
$3,075,810)  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, Class AP 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.

                                      S-35
<PAGE>
    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." Excess  Fraud Losses will  be
allocated  (i) among the Class  A, Class M and Class  B Certificates and (ii) to
the extent such  Excess Fraud  Losses arise  with respect  to Discount  Mortgage
Loans,  the Class AP Certificates. If the aggregate of all Fraud Losses incurred
in the  month  preceding  the  month  of  the  related  Distribution  Date  (the
"Aggregate  Current Fraud Losses") is less  than or equal to the then-applicable
Fraud Loss Amount, no Fraud Losses will  be regarded as Excess Fraud Losses.  If
Aggregate  Current Fraud Losses exceed the  then-applicable Fraud Loss Amount, a
portion of  each Fraud  Loss  will be  regarded as  an  "Excess Fraud  Loss"  in
proportion  to the ratio of (a) the excess of (i) Aggregate Current Fraud Losses
over (ii) the then-applicable  Fraud Loss Amount, to  (b) the Aggregate  Current
Fraud  Losses. Thereafter, when the Fraud Loss  Amount is zero, all Fraud Losses
will be regarded  as Excess Fraud  Losses. Upon initial  issuance of the  Series
1994-29 Certificates, the "Fraud Loss Amount" with respect thereto will be equal
to  approximately 2.00% (approximately $4,413,477) 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."  Excess
Bankruptcy  Losses will be allocated (i) among the  Class A, Class M and Class B
Certificates and (ii)  to the extent  such Excess Bankruptcy  Losses arise  with
respect  to Discount Mortgage Loans, the Class AP Certificates. If the aggregate
of all  Bankruptcy Losses  incurred in  the  month preceding  the month  of  the
related  Distribution Date (the  "Aggregate Current Bankruptcy  Losses") is less
than or  equal to  the then  applicable Bankruptcy  Loss Amount,  no  Bankruptcy
Losses  will  be  regarded as  Excess  Bankruptcy Losses.  If  Aggregate Current
Bankruptcy Losses exceed the then-applicable  Bankruptcy Loss Amount, a  portion
of  each Bankruptcy  Loss will  be regarded  as an  "Excess Bankruptcy  Loss" in
proportion to the ratio  of (a) the excess  of (i) Aggregate Current  Bankruptcy
Losses  over  (ii)  the  then-applicable  Bankruptcy  Loss  Amount,  to  (b) the
Aggregate Current Bankruptcy Losses. Thereafter, when the Bankruptcy Loss Amount
is zero, all  Bankruptcy Losses will  be regarded as  Excess Bankruptcy  Losses.
Upon  initial issuance of the Series  1994-29 Certificates, the "Bankruptcy Loss
Amount" with respect thereto will be equal to approximately 0.02% (approximately
$50,000) of the Cut-Off Date Aggregate Principal Balance of the Mortgage  Loans.
As  of any Distribution Date prior to the first anniversary of the Cut-Off Date,
the Bankruptcy Loss Amount will equal  the initial Bankruptcy Loss Amount  minus
the  aggregate amount of Bankruptcy  Losses allocated solely to  the Class B and
Class  M  Certificates  through  the  related  Determination  Date.  As  of  any
Distribution  Date on or  after the first  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 assigned to  the
Class  A,  Class  AP 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

                                      S-36
<PAGE>
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 $10,483,198, 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-37
<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  752 promissory notes, to have  an aggregate unpaid principal balance as
of the  Cut-Off  Date  (the  "Cut-Off  Date  Aggregate  Principal  Balance")  of
approximately  $220,673,854, to be  secured by first  liens (the "Mortgages") on
one- to  four-family  residential properties  or  Co-op Shares  (the  "Mortgaged
Properties")  and to have the additional  characteristics described below and in
the Prospectus.

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

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

    All of the Mortgage Loans are Relocation Mortgage Loans. Relocation Mortgage
Loans  are  mortgage  loans  originated in  connection  with  the  relocation of
employees of  various corporate  employers  participating in  PHMC's  relocation
program   ("Sponsored  Relocation  Loans")  and  mortgage  loans  originated  in
connection with the  relocation of  employees whose employers  generally do  not
participate  in  PHMC's relocation  program ("Non-sponsored  Relocation Loans").
Non-sponsored Relocation Loans are generated as a result of the referral of loan
applicants to PHMC  by various  mortgage brokers  and similar  entities and  the
acquisition  of  mortgage  loans by  PHMC  from various  other  originators. See
"PHMC--Mortgage Loan Production  Sources" in the  Prospectus. The persons  being
relocated may be existing or newly hired employees. The Seller has not verified,
and  makes  no representation  as to,  whether any  individual mortgagor  of any
Relocation Mortgage Loan continues to be employed by the same employer as at the
time of origination. It  is expected that,  as of the Cut-Off  Date, 546 of  the
Mortgage  Loans, representing approximately 72.71% of the Cut-Off Date Aggregate
Principal Balance of the Mortgage Loans, will be Sponsored Relocation Loans  and
206 of the Mortgage Loans, representing approximately 27.29% of the Cut-Off Date
Aggregate  Principal  Balance  of  the  Mortgage  Loans,  will  be Non-sponsored
Relocation Loans. No individual  corporation's relocated employees are  expected
to  account for Non-sponsored  Relocation Loans representing  more than 5.00% of
the Cut-Off Date Aggregate Principal Balance of the Mortgage Loans. No  mortgage
broker (or similar entity) or other originator is expected to have accounted for
Non-sponsored  Relocation Loans representing more than 5.00% of the Cut-Off Date
Aggregate Principal Balance of the Mortgage Loans.

- ------------
(1) The descriptions in this Prospectus Supplement  of the Trust Estate and  the
    properties  securing the Mortgage  Loans to be included  in the Trust Estate
    are based upon  the expected characteristics  of the Mortgage  Loans at  the
    close  of  business  on the  Cut-Off  Date,  as adjusted  for  the scheduled
    principal  payments  due  on  or  before  such  date.  Notwithstanding   the
    foregoing,  any of such Mortgage Loans may be excluded from the Trust Estate
    (i) as a result  of principal prepayment  thereof in full or  (ii) if, as  a
    result  of  delinquencies  or  otherwise, the  Seller  otherwise  deems such
    exclusion necessary or desirable. In either event, other Mortgage Loans  may
    be  included in the  Trust Estate. The Seller  believes that the information
    set forth  herein  with  respect  to the  expected  characteristics  of  the
    Mortgage  Loans on the Cut-Off Date is representative of the characteristics
    as of the Cut-Off  Date of the  Mortgage Loans to be  included in the  Trust
    Estate as it will be constituted at the time the Series 1994-29 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
    1994-29  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 date.

                                      S-38
<PAGE>
    It is expected that  114 of the  Mortgage Loans, representing  approximately
15.03%  of the Cut-Off  Date Aggregate Principal Balance  of the Mortgage Loans,
will be  subject to  subsidy  agreements, which,  except under  certain  limited
circumstances,  require the employers of the mortgagors to make a portion of the
payments on the related Mortgage Loans ("Subsidy Loans") for specified  periods.
All  of the Subsidy Loans are Sponsored Relocation Loans. The subsidy agreements
relating to Subsidy Loans generally will  provide that monthly payments made  by
the  related mortgagors will be less than the scheduled monthly payments on such
Mortgage Loans, with the present value  of the resulting difference in  payments
being  provided by the employers  of the mortgagors in  advance, generally on an
annual basis.  The Subsidy  Loans  are offered  by employers  generally  through
either  a graduated or fixed subsidy loan program, or a combination thereof. See
"The Trust Estates--Mortgage Loans" in the Prospectus. The effective  subsidized
rates  under  the various  programs  offered generally  range  from one  to five
percentage points  below the  interest rate  specified in  the related  mortgage
note. These subsidized rates are used to calculate the applicable debt-to-income
ratios  that are used to evaluate the creditworthiness of prospective borrowers.
This procedure may enable certain mortgagors who otherwise would not meet PHMC's
underwriting guidelines  to obtain  mortgage loans.  See "Prepayment  and  Yield
Considerations" herein and "PHMC--Mortgage Loan Underwriting" in the Prospectus.

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

    As of the Cut-Off  Date, each Mortgage  Loan is expected  to have an  unpaid
principal  balance  of not  less than  $60,380  or more  than $997,004,  and the
average unpaid  principal  balance of  the  Mortgage  Loans is  expected  to  be
approximately  $293,449. The latest stated maturity  date of any of the Mortgage
Loans is expected to be September 1, 2024; however, the actual date on which any
Mortgage Loan is paid in full may  be earlier than the stated maturity date  due
to  unscheduled  payments of  principal. Based  on  information supplied  by the
mortgagors in connection with their loan applications at origination, all of the
Mortgaged Properties are expected to  be owner-occupied primary residences.  See
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

    As  of the Cut-Off  Date, there were  359 Discount Mortgage  Loans having an
aggregate unpaid principal  balance of  approximately $105,807,951,  a range  of
unpaid principal balances of approximately $94,349 to approximately $716,145, an
average  unpaid principal balance of approximately $294,730, a range of interest
rates from 5.250% to 7.125%, a  weighted average interest rate of  approximately
6.777%,  a range  of remaining  terms to  stated maturity  of 346  months to 360
months, a weighted average  remaining term to  stated maturity of  approximately
354  months, a  range of  original Loan-to-Value Ratios  of 40.57%  to 90.00%, a
weighted average original  Loan-to-Value Ratio of  approximately 77.75% and  the
following  geographic  concentration of  Mortgaged Properties  securing Mortgage
Loans in  excess of  5.00% of  the  aggregate unpaid  principal balance  of  the
Discount  Mortgage  Loans:  approximately  18.57%  in  California; approximately
13.87% in New Jersey; approximately 9.87% in Connecticut, approximately 6.33% in
Georgia, approximately 6.29% in Texas and approximately 5.27% in Illinois.

    As of the  Cut-Off Date,  there were 393  Premium Mortgage  Loans having  an
aggregate  unpaid principal  balance of  approximately $114,865,903,  a range of
unpaid principal balances of approximately $60,380 to approximately $997,004, an
average unpaid principal balance of approximately $292,280, a range of  interest
rates  from 7.250% to 8.125%, a  weighted average interest rate of approximately
7.709%, a range  of remaining  terms to  stated maturity  of 299  months to  360
months,  a weighted average  remaining term to  stated maturity of approximately
356 months, a  range of  original Loan-to-Value Ratios  of 34.33%  to 95.00%,  a
weighted  average original Loan-to-Value  Ratio of approximately  78.60% and the
following geographic  concentration of  Mortgaged Properties  securing  Mortgage

                                      S-39
<PAGE>
Loans  in  excess of  5.00% of  the  aggregate unpaid  principal balance  of the
Premium Mortgage Loans: approximately 25.64% in California; approximately 16.79%
in New  Jersey;  approximately  7.04% in  Connecticut,  approximately  5.36%  in
Massachusetts and approximately 5.04% in Illinois.

    On  July 8, 1994,  as a result  of flooding in  Alabama, Florida and Georgia
(the "Flood"),  Fulton County  in  the State  of  Georgia, together  with  other
counties  throughout  Alabama,  Florida  and  Georgia,  was  declared  a federal
disaster area eligible for federal  disaster assistance. Approximately 3.30%  of
the  Cut-Off Date Aggregate Principal Balance  of the Mortgage Loans are secured
by Mortgaged  Properties that  are located  in  Fulton County  in the  State  of
Georgia.  As of the Cut-Off  Date, it is not expected  that any of the Mortgaged
Properties will be  located in  any of the  other counties  which were  declared
federal  disaster areas as a result of  the Flood. The Seller has not undertaken
the physical inspection of any Mortgaged  Properties. As a result, there can  be
no  assurance that  material damage  to any  Mortgaged Property  in the affected
region has not occurred. See "Prepayment and Yields Considerations" herein for a
discussion of the Seller's  representation and warranty  with respect to  damage
arising from the Flood.

                                      S-40
<PAGE>
    Set   forth  below   is  a   description  of   certain  additional  expected
characteristics of  the  Mortgage  Loans  as of  the  Cut-Off  Date  (except  as
otherwise indicated).

                            MORTGAGE INTEREST RATES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
MORTGAGE INTEREST RATE                     LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
5.250%..................................       1     $    253,917.28         0.12%
5.500%..................................       1          267,290.85         0.12
5.875%..................................       3          976,002.69         0.44
6.000%..................................       7        1,857,670.11         0.84
6.125%..................................      10        2,353,129.13         1.07
6.250%..................................       2          601,416.45         0.27
6.375%..................................      10        2,720,783.93         1.23
6.500%..................................      45       13,533,968.85         6.13
6.625%..................................      36       11,044,433.03         5.00
6.750%..................................      61       18,145,086.78         8.22
6.875%..................................      63       17,988,771.97         8.15
7.000%..................................      61       19,289,357.69         8.74
7.125%..................................      59       16,776,122.61         7.60
7.250%..................................      57       17,156,491.66         7.77
7.375%..................................      44       12,366,316.71         5.60
7.500%..................................      40       12,551,539.91         5.69
7.595%..................................       1          257,611.02         0.12
7.625%..................................      42       12,551,606.06         5.69
7.750%..................................      29        8,714,866.84         3.95
7.875%..................................      56       17,396,599.33         7.88
8.000%..................................      49       13,280,836.93         6.02
8.125%..................................      75       20,590,034.62         9.35
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As  of the  Cut-Off Date,  the weighted  average Mortgage  Interest Rate  of the
Mortgage Loans  is  expected to  be  approximately  7.262% per  annum.  The  Net
Mortgage  Interest Rate  of each  Mortgage Loan  will be  equal to  the Mortgage
Interest Rate of such Mortgage  Loan minus the Servicing  Fee rate of 0.20%  per
annum.  As of the Cut-Off Date, the  weighted average Net Mortgage Interest Rate
of the Mortgage Loans is expected to be approximately 7.062% per annum.

                                      S-41
<PAGE>
                       REMAINING TERMS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
REMAINING STATED TERM (MONTHS)             LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
299.....................................       1     $    257,611.02         0.12%
335.....................................       1          335,161.17         0.15
346.....................................       2          499,187.25         0.23
347.....................................       3          638,203.53         0.29
348.....................................       7        2,313,532.30         1.05
350.....................................      10        2,852,718.69         1.29
351.....................................      17        4,135,464.54         1.87
352.....................................      17        5,265,148.77         2.39
353.....................................      20        5,664,822.91         2.57
354.....................................      93       26,162,399.04        11.86
355.....................................     221       67,340,331.46        30.50
356.....................................     155       45,980,771.37        20.84
357.....................................      74       21,352,494.97         9.68
358.....................................      62       18,724,558.93         8.49
359.....................................      52       13,888,548.50         6.29
360.....................................      17        5,262,900.00         2.38
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       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 355 months.

                              YEARS OF ORIGINATION

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
YEAR OF ORIGINATION                        LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
1989....................................       1     $    257,611.02         0.12%
1992....................................       1          335,161.17         0.15
1993....................................      57       15,958,527.09         7.23
1994....................................     693      204,122,555.17        92.50
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

The  earliest month and year of origination  of any Mortgage Loan is expected to
be July 1989  and the latest  month and year  of origination is  expected to  be
August 1994.

                                      S-42
<PAGE>
                         ORIGINAL LOAN-TO-VALUE RATIOS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
ORIGINAL LOAN-TO-VALUE RATIO               LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
50.00% or less..........................      11     $  2,858,595.52         1.30%
50.01-55.00%............................       8        2,261,479.48         1.02
55.01-60.00%............................      18        5,945,968.84         2.69
60.01-65.00%............................      21        6,574,604.14         2.98
65.01-70.00%............................      51       15,902,757.88         7.21
70.01-75.00%............................      97       30,747,382.88        13.93
75.01-80.00%............................     342      101,770,520.05        46.12
80.01-85.00%............................      32        8,289,448.19         3.76
85.01-90.00%............................     168       45,357,355.65        20.55
90.01-95.00%............................       4          965,741.82         0.44
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       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  34.33%  and  95.00%,
respectively, and the weighted average Loan-to-Value Ratio at origination of the
Mortgage  Loans is expected to be  approximately 78.20%. 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.  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. It  is expected  that 158  of the
Mortgage Loans  having Loan-to-Value  Ratios at  origination in  excess of  80%,
representing  approximately  18.98%  of  the  Cut-Off  Date  Aggregate Principal
Balance  of  the  Mortgage  Loans,  were  originated  without  primary  mortgage
insurance. See "PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S-43
<PAGE>
                       MORTGAGE LOAN DOCUMENTATION LEVELS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
DOCUMENTATION LEVEL                        LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Full Documentation......................     343     $100,572,516.36        45.58%
Asset and Income Verification...........       0                0.00         0.00
Asset and Mortgage Verification.........      94       24,957,519.03        11.31
Income and Mortgage Verification........       1          488,418.57         0.22
Asset Verification......................       1          257,611.02         0.12
Income Verification.....................       0                0.00         0.00
Mortgage Verification...................     295       89,405,442.97        40.51
Preferred Processing....................      18        4,992,346.50         2.26
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       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.

                   ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                ORIGINAL                     OF          UNPAID         AGGREGATE
             MORTGAGE LOAN                MORTGAGE      PRINCIPAL       PRINCIPAL
           PRINCIPAL BALANCE               LOANS         BALANCE         BALANCE
          --------------------            --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Less than or Equal to $200,000.00.......      12     $  1,622,865.26         0.74%
$200,001-$250,000.......................     279       63,654,578.19        28.86
$250,001-$300,000.......................     213       57,995,594.97        26.28
$300,001-$350,000.......................     113       36,742,926.89        16.65
$350,001-$400,000.......................      61       22,929,930.59        10.39
$400,001-$450,000.......................      23        9,829,360.65         4.45
$450,001-$500,000.......................      23       11,110,311.01         5.03
$500,001-$550,000.......................      14        7,475,107.65         3.39
$550,001-$600,000.......................       6        3,472,392.42         1.57
$600,001-$650,000.......................       2        1,283,594.20         0.58
$650,001-$700,000.......................       2        1,394,469.04         0.63
$700,001-$750,000.......................       3        2,165,720.13         0.98
$950,001-$1,000,000.....................       1          997,003.45         0.45
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

As of the  Cut-Off Date, the  average unpaid principal  balance of the  Mortgage
Loans  is expected  to be  approximately $293,449. 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  73.62% and
80.00%,   respectively.   See   "The   Trust   Estates--Mortgage   Loans"    and
"PHMC--Mortgage Loan Underwriting" in the Prospectus.

                                      S-44
<PAGE>
                              MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
PROPERTY                                   LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Single-family detached..................     739     $216,989,343.54        98.32%
Two- to four-family units...............       1          333,322.78         0.15
Condominiums
  High-Rise (four stories or more)......       2          562,749.72         0.26
  Low-Rise (less than four stories).....       5        1,225,679.24         0.56
Planned unit development................       3          950,021.16         0.43
Townhouse...............................       2          612,738.01         0.28
Cooperative units.......................       0                0.00         0.00
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

                                      S-45
<PAGE>
                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
GEOGRAPHIC AREA                            LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Alabama.................................       4     $  1,009,379.79         0.46%
Arizona.................................       9        2,250,403.77         1.02
Arkansas................................       1          219,540.01         0.10
California..............................     156       49,098,856.07        22.26
Colorado................................      20        5,544,249.17         2.51
Connecticut.............................      60       18,525,252.98         8.39
Delaware................................       7        2,246,241.85         1.02
Florida.................................      29        7,357,620.74         3.33
Georgia.................................      37       10,936,774.53         4.96
Idaho...................................       1          205,925.91         0.09
Illinois................................      39       11,368,922.63         5.15
Indiana.................................       3          838,020.67         0.38
Kansas..................................       4        1,230,332.66         0.56
Kentucky................................       2          504,485.24         0.23
Louisiana...............................       3          626,263.86         0.28
Maine...................................       2          568,207.86         0.26
Maryland................................      18        5,235,026.15         2.37
Massachusetts...........................      38       11,063,377.25         5.01
Michigan................................       6        1,460,439.13         0.66
Minnesota...............................      10        2,722,379.60         1.23
Mississippi.............................       2          440,913.13         0.20
Missouri................................       2          529,351.46         0.24
Montana.................................       1           60,380.45         0.03
Nevada..................................       1          219,486.08         0.10
New Hampshire...........................       1          323,952.94         0.15
New Jersey..............................     109       33,958,021.46        15.39
New Mexico..............................       1          282,691.85         0.13
New York................................      27        8,310,508.20         3.77
North Carolina..........................      22        5,887,843.02         2.67
Ohio....................................      19        5,103,345.13         2.31
Oklahoma................................       1          248,755.24         0.11
Oregon..................................       2          513,857.77         0.23
Pennsylvania............................      31        8,761,340.50         3.97
Rhode Island............................       3          766,715.48         0.35
South Carolina..........................       3          599,596.76         0.27
Tennessee...............................       7        1,741,514.18         0.79
Texas...................................      35        9,644,673.73         4.37
Utah....................................       5        1,256,272.76         0.57
Virginia................................      19        5,451,028.56         2.47
Washington..............................       9        2,850,333.07         1.29
Wisconsin...............................       3          711,572.81         0.32
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

No more than approximately 1.39% 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
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
ORIGINATOR                                 LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
PHMC or Affiliate.......................     620     $182,915,015.98        82.89%
Other Originators.......................     132       37,758,838.47        17.11
                                             ---     ---------------   -----------
        Total :.........................     752     $220,673,854.45       100.00%
                                             ---     ---------------   -----------
                                             ---     ---------------   -----------
</TABLE>

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

                             SUBSIDY LOAN PROGRAMS

<TABLE>
<CAPTION>
                                                                       PERCENTAGE
                                                                           OF
                                                                         CUT-OFF
                                           NUMBER       AGGREGATE         DATE
                                             OF          UNPAID         AGGREGATE
                                          MORTGAGE      PRINCIPAL       PRINCIPAL
PROGRAM AND TERM                           LOANS         BALANCE         BALANCE
- ----------------------------------------  --------   ---------------   -----------
<S>                                       <C>        <C>               <C>
Fixed (five years or longer)............       0     $          0.00         0.00%
  (less than five years)................       0                0.00         0.00
Graduated (five years or longer)........      46       14,002,338.77         6.35
  (less than five years)................      67       18,891,574.80         8.56
Combination (five years or longer)......       1          257,941.84         0.12
  (less than five years)................       0                0.00         0.00
                                             ---     ---------------     -----
        Total...........................     114     $ 33,151,855.41        15.03%
                                             ---     ---------------     -----
                                             ---     ---------------     -----
</TABLE>

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  1994-29
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 equal to 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  six
months ended June 30, 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
$10,007,916,041, respectively.

DELINQUENCY AND FORECLOSURE EXPERIENCE

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

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

                                      S-48
<PAGE>
                              TOTAL PROGRAM LOANS

<TABLE>
<CAPTION>
                                                  AS OF                   AS OF                   AS OF
                                            DECEMBER 31, 1992       DECEMBER 31, 1993         JUNE 30, 1994
                                          ---------------------   ---------------------   ---------------------
                                          BY NO.     BY DOLLAR    BY NO.     BY DOLLAR    BY NO.     BY DOLLAR
                                            OF        AMOUNT        OF        AMOUNT        OF        AMOUNT
                                           LOANS     OF LOANS      LOANS     OF LOANS      LOANS     OF LOANS
                                          -------   -----------   -------   -----------   -------   -----------
<S>                                       <C>       <C>           <C>       <C>           <C>       <C>
                                                              (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of Program Loans........  225,024   $38,686,531   337,156   $57,687,887   358,835   $60,733,086
                                          -------   -----------   -------   -----------   -------   -----------
                                          -------   -----------   -------   -----------   -------   -----------
Period of Delinquency(1)
  30 to 59 days.........................    2,913   $   423,662     3,190   $   489,235     3,456   $   537,524
  60 to 89 days.........................      574        84,522       703       109,529       937       161,493
  90 days or more.......................    1,205       221,392     1,398       271,637     1,968       458,179
                                          -------   -----------   -------   -----------   -------   -----------
Total Delinquent Loans..................    4,692   $   729,576     5,291   $   870,401     6,361   $ 1,157,196
                                          -------   -----------   -------   -----------   -------   -----------
                                          -------   -----------   -------   -----------   -------   -----------
Percent of Portfolio....................     2.09%         1.89%     1.57%         1.51%     1.77%         1.91%
</TABLE>
<TABLE>
<CAPTION>
                                                       AS OF         AS OF          AS OF
                                                     DECEMBER     DECEMBER 31,    JUNE 30,
                                                     31, 1992         1993          1994
                                                    -----------   ------------   -----------
<S>                                                 <C>           <C>            <C>
                                                         (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)...................................  $ 248,806     $  277,533     $ 316,774
Foreclosure Ratio(3)..............................       0.64%          0.48%         0.52%

<CAPTION>

                                                                                 SIX MONTHS
                                                    YEAR ENDED     YEAR ENDED       ENDED
                                                     DECEMBER     DECEMBER 31,    JUNE 30,
                                                     31, 1992         1993          1994
                                                    -----------   ------------   -----------
                                                         (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>           <C>            <C>

Net Gain (Loss)(4)................................  $ (35,867)    $ (112,746)    $ (97,727)
Net Gain (Loss) Ratio(5)..........................      (0.09)%        (0.20)%       (0.16)%
</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>
                               RELO PROGRAM LOANS

<TABLE>
<CAPTION>
                                                  AS OF                   AS OF                   AS OF
                                            DECEMBER 31, 1992       DECEMBER 31, 1993         JUNE 30, 1994
                                          ---------------------   ---------------------   ---------------------
                                          BY NO.     BY DOLLAR    BY NO.     BY DOLLAR    BY NO.     BY DOLLAR
                                            OF        AMOUNT        OF        AMOUNT        OF        AMOUNT
                                           LOANS     OF LOANS      LOANS     OF LOANS      LOANS     OF LOANS
                                          -------   -----------   -------   -----------   -------   -----------
<S>                                       <C>       <C>           <C>       <C>           <C>       <C>
                                                              (DOLLAR AMOUNTS IN THOUSANDS)

Total Portfolio of RELO Program Loans...  45,121    $ 6,847,625   47,083    $ 7,298,795   50,420    $ 7,802,164
                                          -------   -----------   -------   -----------   -------   -----------
                                          -------   -----------   -------   -----------   -------   -----------
Period of Delinquency(1)
  30 to 59 days.........................     287    $    37,312      330    $    43,295      345    $    47,219
  60 to 89 days.........................      38          4,038       43          4,967       65          8,758
  90 days or more.......................      73         10,314       69          9,687       77         10,519
                                          -------   -----------   -------   -----------   -------   -----------
Total Delinquent Loans..................     398    $    51,664      442    $    57,949      487    $    66,496
                                          -------   -----------   -------   -----------   -------   -----------
                                          -------   -----------   -------   -----------   -------   -----------
Percent of RELO Program Loan Portfolio..    0.88%          0.75%    0.94%          0.79%    0.97%          0.85%
</TABLE>
<TABLE>
<CAPTION>
                                                       AS OF         AS OF          AS OF
                                                     DECEMBER     DECEMBER 31,    JUNE 30,
                                                     31, 1992         1993          1994
                                                    -----------   ------------   -----------
<S>                                                 <C>           <C>            <C>
                                                         (DOLLAR AMOUNTS IN THOUSANDS)

Foreclosures(2)...................................  $   3,431     $    5,346     $   6,917
Foreclosure Ratio(3)..............................       0.05%          0.07%         0.09%

<CAPTION>

                                                                                 SIX MONTHS
                                                    YEAR ENDED     YEAR ENDED       ENDED
                                                     DECEMBER     DECEMBER 31,    JUNE 30,
                                                     31, 1992         1993          1994
                                                    -----------   ------------   -----------
                                                         (DOLLAR AMOUNTS IN THOUSANDS)
<S>                                                 <C>           <C>            <C>

Net Gain (Loss)(4)................................  $    (497)    $   (2,788)    $  (1,362)
Net Gain (Loss) Ratio(5)..........................      (0.01)%        (0.04)%       (0.02)%
</TABLE>

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

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

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

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

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

                                      S-50
<PAGE>
                      PREPAYMENT AND YIELD CONSIDERATIONS

    The rate  of distributions  in reduction  of the  principal balance  of  the
Offered  Certificates,  the aggregate  amount  of distributions  on  the Offered
Certificates and the yield to maturity of the Offered 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, or in the case of the Class
AP Certificates, on the  Discount Mortgage Loans, 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   extent  of   the  Classes
A/M/B Fraction, 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, and, to the extent that such principal prepayments  are
made  in respect of  a Discount Mortgage  Loan, to the  Class AP Certificates in
proportion to  the  interest of  the  Class  AP Certificates  in  such  Discount
Mortgage  Loan represented by the Class AP Fraction. Prepayments (which, as used
herein, include  all  unscheduled  payments  of  principal,  including  payments
resulting from 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 the  Offered Certificates  or the
aggregate amount of distributions on the Offered 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 pre-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.

    The  effect of subsidy agreements on the rate of prepayment of Subsidy Loans
is uncertain. The rate of  prepayment on Subsidy Loans  may be affected by  such
factors  as the relationship between prevailing mortgage rates and the effective
interest rates  on  such  Subsidy  Loans, the  remaining  term  of  the  subsidy
agreements, and requests by the related employers for refinance or modification.
The  subsidy agreement  relating to  a Subsidy  Loan generally  provides that if
prevailing market rates of  interest on mortgage loans  similar to such  Subsidy
Loan  decline relative to the Mortgage Interest Rate of such Subsidy Loan by the
percentage set forth in the subsidy agreement, the employer may request that the
mortgagor refinance such  Subsidy Loan.  In the event  the mortgagor  refinances
such  Subsidy Loan, the Subsidy Loan will be  prepaid, and the new loan will not
be included  in the  Trust Estate.  If  the mortgagor  fails to  refinance  such
Subsidy  Loan,  the employer  may terminate  the  related subsidy  agreement. In
addition, the termination of  the subsidy agreement relating  to a Subsidy  Loan
for any reason (whether due to the

                                      S-51
<PAGE>
mortgagor's failure to refinance or otherwise) may increase the financial burden
of  the mortgagor,  who may  not have otherwise  qualified for  a mortgage under
PHMC's mortgage loan underwriting guidelines, and may consequently increase  the
risk  of  default with  respect to  the  related Mortgage  Loan. See  "The Trust
Estates--Mortgage  Loans"  and   "PHMC--Mortgage  Loan   Underwriting"  in   the
Prospectus.  From time to time, the amount of the subsidy payment or the term of
the subsidy  agreement may,  upon  the request  of  the corporate  employer,  be
modified.

    Other  factors  affecting prepayment  of mortgage  loans include  changes in
mortgagors' housing  needs,  job transfers,  unemployment  or, in  the  case  of
self-employed mortgagors or mortgagors relying on commission income, substantial
fluctuations  in income, significant declines in  real estate values and adverse
economic  conditions  either  generally  or  in  particular  geographic   areas,
mortgagors'  equity in the Mortgaged Properties,  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 this regard, mortgagors of
Relocation Mortgage Loans are thought by some within the mortgage industry to be
more  likely to  be transferred  by their  employers than  mortgagors generally.
There can be no assurance as to the likelihood of future transfers of mortgagors
of either Sponsored Relocation Loans or Non-sponsored Relocation Loans or as  to
such mortgagors' continued employment with the same employers by which they were
employed when their mortgage loans were originated. No representation is made as
to  the rate of prepayment on the Relocation Mortgage Loans. In addition, all of
the Mortgage Loans contain due-on-sale clauses which will generally be exercised
upon the sale of the related Mortgaged Properties. Consequently, acceleration of
mortgage payments  as  a result  of  any such  sale  will affect  the  level  of
prepayments  on the Mortgage Loans. The extent to which defaulted Mortgage Loans
are assumed by transferees of the related Mortgaged Properties will also  affect
the rate of principal payments. The rate of prepayment and, therefore, the yield
to  maturity of the Offered 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  1994-29 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 an Offered 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 Offered 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 Senior 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  Senior  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

                                      S-52
<PAGE>
Certificates.  Amounts  otherwise  distributable  to  holders  of  the  Class  M
Certificates will  be  made available  to  protect  the holders  of  the  Senior
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 Senior 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. Any  deterioration in housing prices in  California,
and  to a lesser extent New  Jersey, Connecticut, Illinois and Massachusetts 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 or  Class of
Offered Certificates. An investor is urged  to make an investment decision  with
respect  to  any  Subclass  or  Class  of  Offered  Certificates  based  on  the
anticipated yield to maturity of such Subclass or Class of Offered  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 or Class of Offered 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 Subclass or Class  of Offered 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 Subclass or Class of Offered
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 Offered 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  Offered 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  Offered  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, OR MAY BE NEGATIVE.

    As referred to herein, the weighted average life of the 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  the Offered  Certificates will  be influenced  by, among other
things, the rate and timing of  principal payments on the Mortgage Loans,  which
may be in the form of scheduled amortization or prepayments.

    Prepayments on mortgage loans are commonly measured relative to a prepayment
standard  or model. The  model used in this  Prospectus Supplement, the Standard
Prepayment Assumption ("SPA"),  represents an  assumed rate  of prepayment  each
month  relative  to the  then outstanding  principal  balance of  a pool  of new
mortgage

                                      S-53
<PAGE>
loans.  A prepayment assumption of 100% SPA assumes constant prepayment rates of
0.2% per annum of the then outstanding principal balance of such mortgage  loans
in  the first month of the life of the mortgage loans and an additional 0.2% per
annum in  each month  thereafter until  the thirtieth  month. Beginning  in  the
thirtieth  month and in  each month thereafter  during the life  of the mortgage
loans, 100% SPA assumes a constant prepayment  rate of 6% per annum each  month.
As  used in the tables  below, "0% SPA" assumes prepayment  rates equal to 0% of
SPA, I.E., no prepayments. The three percentages of SPA which have been used  in
the   following  tables   for  each  prepayment   scenario  represent  different
percentages of SPA for each specified time interval; the first percentage of SPA
is the assumed prepayment rate for the 18 months beginning on the Cut-Off  Date;
the  second  percentage of  SPA is  the  assumed prepayment  rate from  month 19
through month 78 following the Cut-Off Date  and the third percentage of SPA  is
the  assumed prepayment rate  thereafter. For example,  "Prepayment Scenario II"
assumes prepayment rates equal to 125%  of SPA through the 18th month  following
the  Cut-Off Date,  prepayment rates equal  to 300%  of SPA from  the 19th month
through the 78th month following the Cut-Off Date and prepayment rates equal  to
175%  of SPA  thereafter. The methodology  of applying percentages  of SPA which
vary at specified time  intervals for each prepayment  scenario (other than  for
"Prepayment  Scenario I," "Prepayment Scenario V" and "Prepayment Scenario VI"),
as used in  the tables  on pages  S-55 through S-57,  has been  selected by  the
Underwriter.  SPA DOES NOT PURPORT TO  BE A HISTORICAL DESCRIPTION OF PREPAYMENT
EXPERIENCE OR A PREDICTION OF THE ANTICIPATED RATE 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
October 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
September 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  1994-29
Certificates  will be issued on  September 29, 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 scenarios of SPA presented.

                                      S-54
<PAGE>
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                                            PERCENTAGES OF SPA
                                               ---------------------------------------------
                   PERIODS                       I      II      III     IV       V      VI
- ---------------------------------------------  -----   -----   -----   -----   -----   -----
<S>                                            <C>     <C>     <C>     <C>     <C>     <C>
Months 1 through 18..........................     0%    125%    150%    200%    300%    500%
Months 19 through 78.........................     0%    300%    350%    450%    300%    500%
Months 79 and thereafter.....................     0%    175%    200%    250%    300%    500%
</TABLE>

   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                             CLASS A-1                                       CLASS A-2
                                        CERTIFICATES AT THE                             CERTIFICATES AT THE
                                       FOLLOWING PREPAYMENT                            FOLLOWING PREPAYMENT
                                             SCENARIOS                                       SCENARIOS
      DISTRIBUTION         ---------------------------------------------   ---------------------------------------------
          DATE               I      II      III     IV       V      VI       I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------   ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100    100     100     100     100     100      100    100     100     100     100     100
September 1995...........     97     89      88      84      78      65      100    100     100     100     100     100
September 1996...........     94     57      51      38      39       4      100    100     100     100     100     100
September 1997...........     91     10       0       0       0       0      100    100      95      39      89       0
September 1998...........     88      0       0       0       0       0      100     34       0       0       5       0
September 1999...........     84      0       0       0       0       0      100      0       0       0       0       0
September 2000...........     80      0       0       0       0       0      100      0       0       0       0       0
September 2001...........     76      0       0       0       0       0      100      0       0       0       0       0
September 2002...........     71      0       0       0       0       0      100      0       0       0       0       0
September 2003...........     67      0       0       0       0       0      100      0       0       0       0       0
September 2004...........     61      0       0       0       0       0      100      0       0       0       0       0
September 2005...........     56      0       0       0       0       0      100      0       0       0       0       0
September 2006...........     50      0       0       0       0       0      100      0       0       0       0       0
September 2007...........     43      0       0       0       0       0      100      0       0       0       0       0
September 2008...........     36      0       0       0       0       0      100      0       0       0       0       0
September 2009...........     29      0       0       0       0       0      100      0       0       0       0       0
September 2010...........     21      0       0       0       0       0      100      0       0       0       0       0
September 2011...........     12      0       0       0       0       0      100      0       0       0       0       0
September 2012...........      3      0       0       0       0       0      100      0       0       0       0       0
September 2013...........      0      0       0       0       0       0       82      0       0       0       0       0
September 2014...........      0      0       0       0       0       0       57      0       0       0       0       0
September 2015...........      0      0       0       0       0       0       30      0       0       0       0       0
September 2016...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2017...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2018...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2019...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2020...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2021...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2022...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2023...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2024...........      0      0       0       0       0       0        0      0       0       0       0       0
Weighted Average Life
  (years) (1)............  11.11   2.10    1.95    1.74    1.70    1.25    20.25   3.85    3.47    2.96    3.48    2.42

<CAPTION>
                                             CLASS A-3
                                        CERTIFICATES AT THE
                                       FOLLOWING PREPAYMENT
                                             SCENARIOS
      DISTRIBUTION         ---------------------------------------------
          DATE               I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100    100     100     100     100     100
September 1995...........    100    100     100     100     100     100
September 1996...........    100    100     100     100     100     100
September 1997...........    100    100     100     100     100      59
September 1998...........    100    100      96      10     100       0
September 1999...........    100     49       0       0      19       0
September 2000...........    100      0       0       0       0       0
September 2001...........    100      0       0       0       0       0
September 2002...........    100      0       0       0       0       0
September 2003...........    100      0       0       0       0       0
September 2004...........    100      0       0       0       0       0
September 2005...........    100      0       0       0       0       0
September 2006...........    100      0       0       0       0       0
September 2007...........    100      0       0       0       0       0
September 2008...........    100      0       0       0       0       0
September 2009...........    100      0       0       0       0       0
September 2010...........    100      0       0       0       0       0
September 2011...........    100      0       0       0       0       0
September 2012...........    100      0       0       0       0       0
September 2013...........    100      0       0       0       0       0
September 2014...........    100      0       0       0       0       0
September 2015...........    100      0       0       0       0       0
September 2016...........    100      0       0       0       0       0
September 2017...........     59      0       0       0       0       0
September 2018...........     15      0       0       0       0       0
September 2019...........      0      0       0       0       0       0
September 2020...........      0      0       0       0       0       0
September 2021...........      0      0       0       0       0       0
September 2022...........      0      0       0       0       0       0
September 2023...........      0      0       0       0       0       0
September 2024...........      0      0       0       0       0       0
Weighted Average Life
  (years) (1)............  23.23   5.04    4.48    3.72    4.66    3.10
</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-55
<PAGE>
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                                            PERCENTAGES OF SPA
                                               ---------------------------------------------
                   PERIODS                       I      II      III     IV       V      VI
- ---------------------------------------------  -----   -----   -----   -----   -----   -----
<S>                                            <C>     <C>     <C>     <C>     <C>     <C>
Months 1 through 18..........................     0%    125%    150%    200%    300%    500%
Months 19 through 78.........................     0%    300%    350%    450%    300%    500%
Months 79 and thereafter.....................     0%    175%    200%    250%    300%    500%
</TABLE>

   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                             CLASS A-4                                       CLASS A-5
                                        CERTIFICATES AT THE                             CERTIFICATES AT THE
                                       FOLLOWING PREPAYMENT                            FOLLOWING PREPAYMENT
                                             SCENARIOS                                       SCENARIOS
      DISTRIBUTION         ---------------------------------------------   ---------------------------------------------
          DATE               I      II      III     IV       V      VI       I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------   ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100    100     100     100     100     100      100    100     100     100     100     100
September 1995...........    100    100     100     100     100     100      100    100     100     100     100     100
September 1996...........    100    100     100     100     100     100      100    100     100     100     100     100
September 1997...........    100    100     100     100     100     100      100    100     100     100     100     100
September 1998...........    100    100     100     100     100      40      100    100     100     100     100     100
September 1999...........    100    100      97      20     100       0      100    100     100     100     100      29
September 2000...........    100     78      33       0      57       0      100    100     100      23     100       0
September 2001...........    100     37       0       0      10       0      100    100      88       0     100       0
September 2002...........    100     11       0       0       0       0      100    100      44       0      49       0
September 2003...........    100      0       0       0       0       0      100     79       7       0       0       0
September 2004...........    100      0       0       0       0       0      100     42       0       0       0       0
September 2005...........    100      0       0       0       0       0      100     10       0       0       0       0
September 2006...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2007...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2008...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2009...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2010...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2011...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2012...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2013...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2014...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2015...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2016...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2017...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2018...........    100      0       0       0       0       0      100      0       0       0       0       0
September 2019...........     72      0       0       0       0       0      100      0       0       0       0       0
September 2020...........     28      0       0       0       0       0      100      0       0       0       0       0
September 2021...........      0      0       0       0       0       0       62      0       0       0       0       0
September 2022...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2023...........      0      0       0       0       0       0        0      0       0       0       0       0
September 2024...........      0      0       0       0       0       0        0      0       0       0       0       0
Weighted Average Life
  (years) (1)............  25.53   6.80    5.78    4.67    6.20    3.94    27.16   9.85    7.92    5.78    8.05    4.88

<CAPTION>
                                             CLASS A-6
                                        CERTIFICATES AT THE
                                       FOLLOWING PREPAYMENT
                                             SCENARIOS
      DISTRIBUTION         ---------------------------------------------
          DATE               I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100     100     100    100      100     100
September 1995...........    100     100     100    100      100     100
September 1996...........    100     100     100    100      100     100
September 1997...........    100     100     100    100      100     100
September 1998...........    100     100     100    100      100     100
September 1999...........    100     100     100    100      100     100
September 2000...........    100     100     100    100      100      53
September 2001...........    100     100     100     71      100       9
September 2002...........    100     100     100     47      100       0
September 2003...........    100     100     100     28       97       0
September 2004...........    100     100      82     14       66       0
September 2005...........    100     100      63      2       42       0
September 2006...........    100      86      46      0       22       0
September 2007...........    100      68      31      0        6       0
September 2008...........    100      51      18      0        0       0
September 2009...........    100      36       7      0        0       0
September 2010...........    100      23       0      0        0       0
September 2011...........    100      12       0      0        0       0
September 2012...........    100       2       0      0        0       0
September 2013...........    100       0       0      0        0       0
September 2014...........    100       0       0      0        0       0
September 2015...........    100       0       0      0        0       0
September 2016...........    100       0       0      0        0       0
September 2017...........    100       0       0      0        0       0
September 2018...........    100       0       0      0        0       0
September 2019...........    100       0       0      0        0       0
September 2020...........    100       0       0      0        0       0
September 2021...........    100       0       0      0        0       0
September 2022...........     74       0       0      0        0       0
September 2023...........      0       0       0      0        0       0
September 2024...........      0       0       0      0        0       0
Weighted Average Life
  (years) (1)............  28.34   14.32   11.99   8.15    10.84    6.16
</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>
                              PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
                                                            PERCENTAGES OF SPA
                                               ---------------------------------------------
                   PERIODS                       I      II      III     IV       V      VI
- ---------------------------------------------  -----   -----   -----   -----   -----   -----
<S>                                            <C>     <C>     <C>     <C>     <C>     <C>
Months 1 through 18..........................     0%    125%    150%    200%    300%    500%
Months 19 through 78.........................     0%    300%    350%    450%    300%    500%
Months 79 and thereafter.....................     0%    175%    200%    250%    300%    500%
</TABLE>

   PERCENTAGE OF INITIAL SUBCLASS OR CLASS PRINCIPAL BALANCE OUTSTANDING FOR:
<TABLE>
<CAPTION>
                                             CLASS A-7                                       CLASS A-R
                                        CERTIFICATES AT THE                             CERTIFICATE AT THE
                                       FOLLOWING PREPAYMENT                            FOLLOWING PREPAYMENT
                                             SCENARIOS                                       SCENARIOS
      DISTRIBUTION         ---------------------------------------------   ---------------------------------------------
          DATE               I      II      III     IV       V      VI       I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------   ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100     100     100     100     100    100      100     100     100     100     100     100
September 1995...........    100     100     100     100     100    100      100     100     100     100     100     100
September 1996...........    100     100     100     100     100    100      100     100     100     100     100     100
September 1997...........    100     100     100     100     100    100      100     100     100     100     100     100
September 1998...........    100     100     100     100     100    100      100     100     100     100     100     100
September 1999...........    100     100     100     100     100    100      100     100     100     100     100     100
September 2000...........    100     100     100     100     100    100      100     100     100     100     100     100
September 2001...........    100     100     100     100     100    100      100     100     100     100     100     100
September 2002...........    100     100     100     100     100     70      100     100     100     100     100     100
September 2003...........    100     100     100     100     100     45      100     100     100     100     100     100
September 2004...........    100     100     100     100     100     31      100     100     100     100     100     100
September 2005...........    100     100     100     100     100     21      100     100     100     100     100     100
September 2006...........    100     100     100      86     100     14      100     100     100     100     100     100
September 2007...........    100     100     100      71     100     10      100     100     100     100     100     100
September 2008...........    100     100     100      58      88      7      100     100     100     100     100     100
September 2009...........    100     100     100      48      70      4      100     100     100     100     100     100
September 2010...........    100     100      95      39      55      3      100     100     100     100     100     100
September 2011...........    100     100      79      32      43      2      100     100     100     100     100     100
September 2012...........    100     100      66      26      33      1      100     100     100     100     100     100
September 2013...........    100      87      55      20      26      1      100     100     100     100     100     100
September 2014...........    100      73      45      16      20      1      100     100     100     100     100     100
September 2015...........    100      60      37      13      15      0      100     100     100     100     100     100
September 2016...........    100      49      30      10      11      0      100     100     100     100     100     100
September 2017...........    100      40      23       8       8      0      100     100     100     100     100     100
September 2018...........    100      31      18       6       6      0      100     100     100     100     100     100
September 2019...........    100      24      14       4       4      0      100     100     100     100     100     100
September 2020...........    100      17      10       3       3      0      100     100     100     100     100     100
September 2021...........    100      12       6       2       2      0      100     100     100     100     100     100
September 2022...........    100       7       4       1       1      0      100     100     100     100     100      81
September 2023...........     93       2       1       0       0      0      100     100     100     100     100      23
September 2024...........      0       0       0       0       0      0        0       0       0       0       0       0
Weighted Average Life
  (years) (1)............  29.35   22.53   20.37   15.94   17.39   9.64    29.99   29.98   29.94   29.88   29.87   28.58

<CAPTION>
                                              CLASS M
                                        CERTIFICATES AT THE
                                       FOLLOWING PREPAYMENT
                                             SCENARIOS
      DISTRIBUTION         ---------------------------------------------
          DATE               I      II      III     IV       V      VI
- -------------------------
                           ---------------------------------------------
<S>                        <C>     <C>     <C>     <C>     <C>     <C>
Initial..................    100     100     100     100     100    100
September 1995...........     99      99      99      99      99     99
September 1996...........     98      98      98      98      98     98
September 1997...........     97      97      97      97      97     97
September 1998...........     96      96      96      96      96     96
September 1999...........     94      94      94      94      94     94
September 2000...........     93      87      86      85      87     83
September 2001...........     91      81      79      76      79     71
September 2002...........     90      74      72      67      69     57
September 2003...........     88      67      64      58      58     42
September 2004...........     86      58      55      48      47     29
September 2005...........     84      51      47      40      37     20
September 2006...........     82      44      40      33      30     13
September 2007...........     79      39      34      27      24      9
September 2008...........     77      33      29      22      19      6
September 2009...........     74      29      25      18      15      4
September 2010...........     71      25      21      15      12      3
September 2011...........     68      21      18      12       9      2
September 2012...........     64      18      15      10       7      1
September 2013...........     61      15      12       8       6      1
September 2014...........     57      13      10       6       4      1
September 2015...........     53      11       8       5       3      0
September 2016...........     48       9       7       4       2      0
September 2017...........     43       7       5       3       2      0
September 2018...........     38       5       4       2       1      0
September 2019...........     32       4       3       2       1      0
September 2020...........     26       3       2       1       1      0
September 2021...........     20       2       1       1       0      0
September 2022...........     13       1       1       0       0      0
September 2023...........      5       0       0       0       0      0
September 2024...........      0       0       0       0       0      0
Weighted Average Life
  (years) (1)............  19.78   12.34   11.75   10.79   10.49   8.76
</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>
    Interest on Mortgage Loans prepaid  in full is accrued  only to the date  of
such prepayment in full. Any interest shortfall resulting from the timing of the
receipt  of  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 such  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 situated in Fulton County in the State of Georgia (each, a "Covered Mortgaged
Property"), the Seller will  represent and warrant  that each Covered  Mortgaged
Property  is free of material  damage arising from the  Flood occurring prior to
September 29, 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 Flood  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
Flood  occurring prior to September 29, 1994,  resulting in an uncured breach of
the representation and  warranty described  above and (ii)  such uncured  breach
materially  and adversely affects the interest of Certificateholders, the Seller
will be required to substitute another  mortgage loan for the affected  Mortgage
Loan  or repurchase the  affected Mortgage Loan. The  Seller will use reasonable
efforts to deliver  a substitute  mortgage loan in  such event,  subject to  the
substitution   criteria  specified  in  the  Pooling  and  Servicing  Agreement.
Repurchase of any such Mortgage Loan  will affect in varying degrees the  yields
and  weighted average lives  of the Subclasses  of Class A  Certificates and the
Class M  Certificates,  particularly  the  yield  of  any  Offered  Certificates
purchased at a premium. See "Description of the Mortgage Loans" herein.

    The  Seller  intends  to  file certain  additional  yield  tables  and other
computational materials with  respect to one  or more Subclasses  or Classes  of
Offered  Certificates with the Securities and Exchange Commission in a Report on
Form  8-K.  See  "Incorporation  Of  Certain  Documents  By  Reference"  in  the
Prospectus. Such tables and materials will have been prepared by the Underwriter
at  the request of certain prospective  investors, based on assumptions provided
by, and satisfying the special requirements of, such investors. Such tables  and
assumptions  may be  based on assumptions  that differ from  the assumptions set
forth in clauses  (i) through  (vi) of  the first  full paragraph  on page  S-54
hereof.  Accordingly, such tables and other materials  may not be relevant to or
appropriate for investors other than those specifically requesting them.

                        POOLING AND SERVICING AGREEMENT

GENERAL

    The Series 1994-29  Certificates will be  issued pursuant to  a Pooling  and
Servicing Agreement to be dated as of the date of initial issuance of the Series
1994-29  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 1994-29 Certificates.

                                      S-58
<PAGE>
See "Description of  the Certificates,"  "Servicing of the  Mortgage Loans"  and
"The  Pooling and Servicing  Agreement" in the  Prospectus. Distributions (other
than the final distribution  in retirement of the  Class A Certificates of  each
Subclass  and of the Class  M Certificates) will be made  by check mailed to the
address of  the  person  entitled  thereto as  it  appears  on  the  Certificate
Register.  However,  with  respect  to  any  holder  of  an  Offered Certificate
evidencing at least a  $5,000,000 initial principal balance  or any holder of  a
Class M Certificate evidencing a 100% Percentage Interest, distributions will be
made  on the Distribution Date by  wire transfer in immediately available funds,
provided that  the  Servicer,  or the  paying  agent  acting on  behalf  of  the
Servicer,  shall have  been furnished  with appropriate  wiring instructions not
less than seven business days prior to the related Distribution Date. The  final
distribution  in  respect of  each Offered  Certificate will  be made  only upon
presentation and surrender of such Offered  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
1994-29 Certificates evidencing specified Voting Interests in the Trust  Estate,
the  holders of  the Class  A Certificates  will collectively  be entitled  to a
percentage (the  "Class A  Voting Interest")  of the  aggregate Voting  Interest
represented  by all Series 1994-29 Certificates equal  to the product of (i) the
then applicable Class A Percentage and  (ii) the ratio obtained by dividing  the
Pool  Balance (Classes A/M/B  Portion) by the  sum of the  Pool Balance (Classes
A/M/B Portion)  and the  Pool Balance  (Class AP  Portion) (the  "Classes  A/M/B
Voting Interest"); the holders of the Class AP Certificates will collectively be
entitled  to a  percentage of the  aggregate Voting Interest  represented by all
Series 1994-29 Certificates  equal to  the percentage obtained  by dividing  the
Pool  Balance (Class  AP Portion) by  the sum  of the Pool  Balance (Class A/M/B
Portion) and the Pool  Balance (Class AP  Portion); 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 1994-29  Certificates
equal to the product of (i) the ratio obtained by dividing the Class M Principal
Balance  by the  sum of  the Class  A Principal  Balance, the  Class M Principal
Balance and the  Class B  Principal Balance and  (ii) the  Classes A/M/B  Voting
Interest  and  the holders  of  the Class  B  Certificates will  collectively be
entitled to the  balance of  the aggregate  Voting Interest  represented by  all
Series  1994-29  Certificates. The  aggregate Voting  Interests  of the  Class A
Certificates, other than the Class A-8 Certificates, on any date will be 99%  of
the  Class A Voting Interest on such  date. The aggregate Voting Interest of the
Class A-8 Certificates on any date will be 1% of the Class A Voting Interest  on
such  date.  The  aggregate  Voting  Interests  of  each  Subclass  of  Class  A
Certificates other than the Class A-8 Certificates on any date will be equal  to
the  product of (a) 99% of the Class A  Voting Interest on such date and (b) the
fraction obtained by  dividing the Class  A Subclass Principal  Balance of  such
Subclass on such date by the aggregate Class A Subclass Principal Balance of the
Class  A Certificates other than  the Class A-8 Certificates  on such date. Each
Certificateholder of a Class  or Subclass will have  a Voting Interest equal  to
the  product  of  the  Voting  Interest  to  which  such  Class  or  Subclass is
collectively entitled  and the  Percentage Interest  in such  Class or  Subclass
represented by such holder's Certificates. With respect to any provisions of the
Pooling  and Servicing  Agreement providing for  action, consent  or approval of
each Class or  Subclass of Certificates  or specified Classes  or Subclasses  of
Certificates,  each Certificateholder of a Subclass  will have a Voting Interest
in such Subclass equal  to such holder's Percentage  Interest in such  Subclass.
Unless  Definitive Certificates are issued as described above, Beneficial Owners
of Book-Entry  Certificates  may  exercise  their  voting  rights  only  through
Participants.

TRUSTEE

    The Trustee for the Series 1994-29 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.

                                      S-59
<PAGE>
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  1994-29
Certificates  and administrative services provided by it will be 0.20% per annum
of the outstanding principal balance of each such Mortgage Loan (the  "Servicing
Fee").  No Fixed Retained Yield (as defined  in the Prospectus) will be retained
with respect  to any  of the  Mortgage  Loans. See  "Servicing of  the  Mortgage
Loans--Fixed  Retained Yield, Servicing Compensation and Payment of Expenses" in
the Prospectus  for information  regarding other  possible compensation  to  the
Servicer. The Servicer will pay all routine expenses incurred in connection with
its  responsibilities  under the  Pooling  and Servicing  Agreement,  subject to
certain rights of reimbursement  as described in  the Prospectus. The  servicing
fees  and other expenses of the REMIC will be allocated to a holder of the Class
A-R Certificate who is an individual, estate or trust (whether such  Certificate
is  held directly or through certain  pass-through entities) as additional gross
income without a corresponding distribution of  cash, and any such investor  (or
its  owners, in the case of a pass-through entity) may be limited in its ability
to deduct such expenses for regular tax  purposes and may not be able to  deduct
such  expenses to any extent for  alternative minimum tax purposes. See "Certain
Federal Income  Tax  Consequences--Federal  Income Tax  Consequences  for  REMIC
Certificates--Limitations on Deduction of Certain Expenses" in the Prospectus.

OPTIONAL TERMINATION

    At its option, the Servicer may purchase from the Trust Estate all remaining
Mortgage  Loans,  and  thereby effect  early  retirement of  the  Series 1994-29
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 and Class A-7 Certificates  and
the  Class M  Certificates (collectively, the  "Regular Certificates"), together
with the  Class A-8  Certificates, the  Class AP  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  Class  A-R Certificate  is  a "Residual  Certificate"  for purposes  of the
Prospectus.

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

REGULAR CERTIFICATES

    The  Regular Certificates generally will be treated as newly originated debt
instruments for federal income tax purposes.  Beneficial Owners (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-1, Class A-2, Class A-3, Class A-4, Class
A-5,  Class A-6 and Class A-7 Certificates  and the Class M Certificates will be
issued with original  issue discount in  an amount  equal to the  excess of  the
initial  principal  balances of  such  Subclasses or  Class  (plus four  days of
interest at the Pass-Through Rate

                                      S-60
<PAGE>
thereon) over their  respective issue prices  (including accrued interest).  The
Class A-8, Class AP and Class B 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 will be calculated using  150%
SPA through the 18th month beginning on the Cut-Off Date, 350% SPA from the 19th
month through the 78th month following the Cut-Off Date and 200% SPA thereafter.
No representation is made as to the actual rate at which the Mortgage Loans will
prepay.

RESIDUAL CERTIFICATE

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

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

                                      S-61
<PAGE>
    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,
OR MAY BE NEGATIVE.

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

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

                                      S-62
<PAGE>
    Before purchasing  an Offered  Certificate,  a fiduciary  of an  ERISA  Plan
should make its own determination as to the availability of the exemptive relief
provided   in  the  Exemption  or  the  availability  of  any  other  prohibited
transaction exemptions (including PTE 83-1),  and whether the conditions of  any
such exemption will be applicable to the Offered Certificates and a fiduciary of
a  governmental plan should  make its own  determination as to  the need for and
availability of any exemptive relief under Similar Law. Any fiduciary of a  Plan
considering  whether to  purchase an  Offered Certificate  should also carefully
review with its own legal advisors  the applicability of the fiduciary duty  and
prohibited  transaction provisions  of ERISA, the  Code and Similar  Law to such
investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

    The Offered Certificates will  constitute "mortgage related securities"  for
purposes  of  the  Secondary  Mortgage  Market  Enhancement  Act  of  1984  (the
"Enhancement Act") so long as  they are rated in one  of the two highest  rating
categories   by   at  least   one   nationally  recognized   statistical  rating
organization. As  such,  the  Offered Certificates  are  legal  investments  for
certain  entities  to  the  extent provided  in  the  Enhancement  Act. However,
institutions subject to the jurisdiction of the Office of the Comptroller of the
Currency, the Board  of Governors  of the  Federal Reserve  System, the  Federal
Deposit  Insurance Corporation, the  Office of Thrift  Supervision, the National
Credit Union Administration  or state  banking or  insurance authorities  should
review  applicable rules, supervisory policies  and guidelines of these agencies
before purchasing any of the Offered Certificates, as certain Subclasses of  the
Class  A Certificates or the Class M Certificates may be deemed to be unsuitable
investments under  one or  more  of these  rules,  policies and  guidelines  and
whether certain restrictions may apply to investments in other Subclasses of the
Class  A Certificates or the Class M  Certificates. It should also be noted that
certain states recently  have enacted,  or have  proposed enacting,  legislation
limiting  to  varying extents  the ability  of  certain entities  (in particular
insurance companies) to invest in mortgage related securities. Investors  should
consult  with their own legal advisors in determining whether and to what extent
the Offered Certificates  constitute legal investments  for such investors.  See
"Legal Investment" in the Prospectus.

                                SECONDARY MARKET

    There  will not  be any  market for  the Offered  Certificates prior  to the
issuance thereof. The Underwriter intends to act as 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  August  23,  1994  and the  terms  agreement  dated as  of  August  25, 1994
(together, the "Underwriting Agreement") among  the Seller, PHMC and  Prudential
Securities   Incorporated,  as  underwriter  (the  "Underwriter"),  the  Offered
Certificates  offered  hereby  are  being  purchased  from  the  Seller  by  the
Underwriter  upon issuance. The Underwriter is  committed to purchase all of the
Offered Certificates if any Offered Certificates are purchased. The  Underwriter
has  advised the Seller that it proposes to offer the Offered Certificates, from
time to  time,  for sale  in  negotiated  transactions or  otherwise  at  prices
determined  at the  time of sale.  Proceeds to the  Seller from the  sale of the
Offered Certificates  will  be approximately  94.75%  of the  aggregate  initial
principal  balance  of the  Offered Certificates,  plus,  in each  case, accrued
interest thereon at the rate of 7.00%  per annum from September 1, 1994 to  (but
not  including) September  29, 1994,  before deducting  expenses payable  by the
Seller. The Underwriter, which is an  affiliate of the Seller and the  Servicer,
has advised the Seller that the Underwriter has not allocated the purchase price
paid  to the Seller for the Offered Certificates among the Offered Certificates.
The Underwriter and  any dealers that  participate with the  Underwriter in  the
distribution  of the Offered Certificates may  be deemed to be underwriters, and
any discounts or commissions received  by them and any  profit on the resale  of
Offered  Certificates  by them  may be  deemed to  be underwriting  discounts or
commissions, under the Securities Act.

                                      S-63
<PAGE>
    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

    The  validity  of  the Offered  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 Offered  Certificates
will  be applied by the  Seller to the purchase from  PHMC of the Mortgage Loans
represented by the Series  1994-29 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 1994-29 Certificates.

                                    RATINGS

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

    The  ratings of  Moody's on  mortgage pass-through  certificates address the
likelihood  of  the  receipt  by  certificateholders  of  all  distributions  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-64
<PAGE>
                              INDEX OF SIGNIFICANT
                       PROSPECTUS SUPPLEMENT DEFINITIONS

<TABLE>
<CAPTION>
TERM                                                                      PAGE
- -------------------------------------------------------------------------------
<S>                                                                      <C>
Adjusted Pool Amount.....................................................  S-23
Adjusted Pool Amount (Class AP Portion)..................................  S-23
Adjustment Amount........................................................  S-35
Advance Reserve Fund.....................................................  S-31
Advance Reserve Fund Available Advance Amount............................  S-31
Advance Reserve Fund Depository..........................................  S-31
Advance Reserve Fund Required Amount.....................................  S-32
Advance Reserve Fund Trigger Date........................................  S-31
Aggregate Current Bankruptcy Losses......................................  S-36
Aggregate Current Fraud Losses...........................................  S-36
Aggregate Current Special Hazard Losses..................................  S-35
Bankruptcy Loss..........................................................  S-36
Bankruptcy Loss Amount...................................................  S-36
Beneficial Owner.........................................................  S-18
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-25
Class A Optimal Principal Amount.........................................  S-25
Class A Percentage.......................................................  S-27
Class A Prepayment Percentage............................................  S-27
Class A Principal Balance................................................  S-22
Class A Principal Distribution Amount....................................  S-25
Class A Subclass Interest Accrual Amount.................................  S-22
Class A Subclass Interest Shortfall Amount...............................  S-25
Class A Subclass Principal Balance.......................................  S-22
Class A Voting Interest..................................................  S-59
Class A-8 Notional Amount................................................  S-23
Class AP Deferred Amount.................................................  S-29
Class AP Fraction........................................................  S-29
Class AP Optimal Principal Amount........................................  S-28
Class AP Principal Balance...............................................  S-22
Class AP Principal Distribution Amount...................................  S-28
Classes A/M/B Fraction...................................................  S-26
Classes A/M/B Voting Interest............................................  S-59
Class B Certificates..................................................... Cover
Class B Interest Accrual Amount..........................................  S-22
Class B Principal Balance................................................  S-23
Class M Certificates..................................................... Cover
Class M Distribution Amount..............................................  S-21
Class M Interest Accrual Amount..........................................  S-22
Class M Interest Shortfall Amount........................................  S-25
Class M Optimal Amount...................................................  S-25
Class M Optimal Principal Amount.........................................  S-29
Class M Percentage.......................................................  S-30
Class M Prepayment Percentage............................................  S-30
</TABLE>

                                      S-65
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                      PAGE
- -------------------------------------------------------------------------------
<S>                                                                      <C>
Class M Principal Balance................................................  S-23
Class M Principal Distribution Amount....................................  S-29
Class AP Certificates.................................................... Cover
Code.....................................................................  S-16
Cooperatives.............................................................  S-38
Co-op Shares.............................................................  S-38
Covered Mortgage Property................................................  S-58
Cross-Over Date..........................................................  S-34
Current Class M Fractional Interest......................................  S-30
Cut-Off Date Aggregate Principal Balance.................................  S-38
Debt Service Reduction...................................................  S-27
Definitive Certificates..................................................  S-18
Deficient Valuation......................................................  S-27
Depository Agreement.....................................................  S-31
Determination Date.......................................................  S-20
Discount Mortgage Loans..................................................  S-4
Distribution Date........................................................  S-8
DTC......................................................................  S-6
Enhancement Act..........................................................  S-63
ERISA....................................................................  S-16
Excess Bankruptcy Losses.................................................  S-36
Excess Fraud Losses......................................................  S-36
Excess Special Hazard Losses.............................................  S-35
Fitch....................................................................  S-4
Flood....................................................................  S-40
Fraud Loss...............................................................  S-27
Fraud Loss Amount........................................................  S-36
Indirect Participants....................................................  S-18
Liquidated Loan..........................................................  S-26
Liquidated Loan Loss.....................................................  S-26
Moody's..................................................................  S-4
Mortgage Loans........................................................... Cover
Mortgaged Properties.....................................................  S-38
Mortgages................................................................  S-38
Net Foreclosure Profits..................................................  S-31
Net Mortgage Interest Rate...............................................  S-23
Non-Supported Interest Shortfall.........................................  S-24
Original Class M Fractional Interest.....................................  S-30
Original Subordinated Principal Balance..................................  S-28
Partial Liquidation Proceeds.............................................  S-26
Participants.............................................................  S-18
Percentage Interest......................................................  S-21
Periodic Advance.........................................................  S-31
PHMC..................................................................... Cover
Plan.....................................................................  S-16
Pool Balance (Classes A/M/B Portion).....................................  S-27
Pool Balance (Class AP Portion)..........................................  S-29
Pool Distribution Amount.................................................  S-20
Pool Distribution Amount Allocation......................................  S-21
Pooling and Servicing Agreement..........................................  S-58
Premium Mortgage Loans...................................................  S-22
</TABLE>

                                      S-66
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                      PAGE
- -------------------------------------------------------------------------------
<S>                                                                      <C>
Prepayment Interest Shortfall............................................  S-23
Program Loans............................................................  S-48
Realized Losses..........................................................  S-27
Record Date..............................................................  S-20
Regular Certificates.....................................................  S-60
Relocation Mortgage Loans................................................  S-38
REMIC....................................................................  S-2
Rules....................................................................  S-18
Scheduled Principal Balance..............................................  S-26
Securities Act...........................................................  S-62
Seller................................................................... Cover
Senior Certificates...................................................... Cover
Senior Optimal Amount....................................................  S-25
Series 1994-29 Certificates.............................................. Cover
Servicer................................................................. Cover
Servicing Fee............................................................  S-60
Similar Law..............................................................  S-16
SPA......................................................................  S-53
Special Hazard Loss......................................................  S-27
Special Hazard Loss Amount...............................................  S-35
Subclass................................................................. Cover
Subordinated Certificates................................................ Cover
Subordinated Percentage..................................................  S-28
Subordinated Prepayment Percentage.......................................  S-28
Subsidy Loans............................................................  S-39
Trust Estate............................................................. Cover
Trustee..................................................................  S-4
Underwriter.............................................................. Cover
Underwriting Agreement...................................................  S-63
</TABLE>

                                      S-67
<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.
<PAGE>
                           --------------------------

               The date of this Prospectus is September 20, 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.,  5325  Spectrum  Drive,  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., 5325 Spectrum
Drive, 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.,  5325  Spectrum Drive,  Frederick,  Maryland
21701, telephone number (301) 846-8199.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are incorporated herein by reference  all documents and reports filed
or caused  to be  filed by  PHMSC with  respect to  a Trust  Estate pursuant  to
Section  13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of an offering of Certificates evidencing interests therein. PHMSC will  provide
or cause to be provided without charge to each person to whom this Prospectus is
delivered   in  connection  with  the  offering   of  one  or  more  Classes  of
Certificates, a list  identifying all  filings with  respect to  a Trust  Estate
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, since PHMSC's
latest  fiscal year covered by its annual report  on Form 10-K and a copy of any
or all documents or  reports incorporated herein by  reference, in each case  to
the  extent such documents or  reports relate to one or  more of such Classes of
such Certificates,  other  than the  exhibits  to such  documents  (unless  such
exhibits are specifically incorporated by reference in such documents). Requests
to PHMSC should be directed to: The Prudential Home Mortgage Securities Company,
Inc.,  5325 Spectrum  Drive, Frederick,  Maryland 21701,  telephone number (301)
846-8199.

                                         2
<PAGE>
                               TABLE OF CONTENTS

                                   PROSPECTUS

<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
Reports...................................................................   2
Additional Information....................................................   2
Additional Detailed Information...........................................   2
Incorporation of Certain Information by Reference.........................   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............................................................  33
Subordination.............................................................  33
    CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES................  33
    SHIFTING INTEREST CERTIFICATES........................................  35
Other Credit Enhancement..................................................  36
    LIMITED GUARANTEE.....................................................  36
    LETTER OF CREDIT......................................................  36
    POOL INSURANCE POLICIES...............................................  36
    SPECIAL HAZARD INSURANCE POLICIES.....................................  36
    MORTGAGOR BANKRUPTCY BOND.............................................  36
Prepayment and Yield Considerations.......................................  36
Pass-Through Rates and Interest Rates.....................................  36
Scheduled Delays in Distributions.........................................  37
Effect of Principal Prepayments...........................................  37
Weighted Average Life of Certificates.....................................  37
The Seller................................................................  39
PHMC......................................................................  39
General...................................................................  39
Mortgage Loan Production Sources..........................................  41
Mortgage Loan Underwriting................................................  42
Mortgage Origination Processing...........................................  45
Servicing.................................................................  45
Use of Proceeds...........................................................  45
Servicing of the Mortgage Loans...........................................  45
The Servicer..............................................................  45
Payments on Mortgage Loans................................................  45
Periodic Advances and Limitations Thereon.................................  48
Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans.....  48
Reports to Certificateholders.............................................  48
Reports to the Trustee....................................................  50
Collection and Other Servicing Procedures.................................  50
Enforcement of Due-on-Sale Clauses;
 Realization Upon Defaulted Mortgage Loans................................  50
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..............................................  54
Amendment.................................................................  55
Termination; Purchase of Mortgage Loans...................................  56
The Trustee...............................................................  56
Certain Legal Aspects of the Mortgage Loans...............................  56
General...................................................................  56
Foreclosure...............................................................  57
Foreclosure on Shares of Cooperatives.....................................  57
Rights of Redemption......................................................  58
Anti-Deficiency Legislation and Other Limitations on Lenders..............  58
Soldiers' and Sailors' Civil Relief Act and Similar Laws..................  59
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......................................................  71
    TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE................  72
      ORIGINAL ISSUE DISCOUNT.............................................  72
      MARKET DISCOUNT.....................................................  72
      PREMIUM.............................................................  72
    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............................  75
    MARK TO MARKET REGULATIONS............................................  76
Taxes That May Be Imposed on the REMIC Pool...............................  76
    PROHIBITED TRANSACTIONS...............................................  76
    CONTRIBUTIONS TO THE REMIC POOL AFTER THE STARTUP DAY.................  77
    NET INCOME FROM FORECLOSURE PROPERTY..................................  77
Liquidation of the REMIC Pool.............................................  77
</TABLE>

                                       5
<PAGE>
<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
Administrative Matters....................................................  77
Limitations on Deduction of Certain Expenses..............................  77
Taxation of Certain Foreign Investors.....................................  78
    REGULAR CERTIFICATES..................................................  78
    RESIDUAL CERTIFICATES.................................................  78
Backup Withholding........................................................  79
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..................................................  81
      PREMIUM.............................................................  81
      ORIGINAL ISSUE DISCOUNT.............................................  81
      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.....................................  84
    ORIGINAL ISSUE DISCOUNT...............................................  84
      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..........................................  86
    GENERAL...............................................................  86
    PARTIES IN INTEREST/DISQUALIFIED PERSONS..............................  86
    DELEGATION OF FIDUCIARY DUTY..........................................  86
Administrative Exemptions.................................................  87
    INDIVIDUAL ADMINISTRATIVE EXEMPTIONS..................................  87
    PTE 83-1..............................................................  88
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  applica-
                         ble  pass-through rate for each Class and Subclass (the
                         "Pass-Through Rate"), as  set forth  in the  applicable
                         Prospectus  Supplement, will be  passed through monthly
                         to holders thereof, in  accordance with the  particular
                         terms  of each such Certificate. Holders of Multi-Class
                         Certificates will receive distributions of interest  on
                         the  Stated Amount of  such Certificate, without regard
                         to the  Net Mortgage  Interest Rate  on the  underlying
                         Mortgage Loans. The Net Mortgage Interest Rate for each
                         Mortgage Loan in a given period will equal the mortgage
                         interest rate for such Mortgage Loan in such period, as
                         specified  in the related  mortgage note (the "Mortgage
                         Interest Rate"), less the  retained yield, if any  (the
                         "Fixed  Retained Yield"),  and less  an amount reserved
                         for servicing the Mortgage  Loan and administration  of
                         the  related  Trust  Estate and  related  expenses (the
                         "Servicing Fee").
Principal (Including
  Prepayments).........  With respect to  a Series of  Standard Certificates  or
                         Stripped  Certificates,  unless otherwise  specified in
                         the   applicable   Prospectus   Supplement,   principal
                         payments  (including  prepayments in  full  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.
</TABLE>

                                       8
<PAGE>

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

                                       9
<PAGE>

<TABLE>
<S>                      <C>
                         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
95%.  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. 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. 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  ("Curtailments")  and  all  prepayments  in  full
       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;

           (b) (A) 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 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, (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   (B)  the  Liquidation  Proceeds  (as  defined  herein)  other  than
       Liquidation  Proceeds  which  were  received  prior  to  the   Servicer's
       determination  that no  further recoveries  on a  defaulted Mortgage Loan
       will be  forthcoming ("Partial  Liquidation Proceeds")  during the  month
       preceding  the month in which such  Distribution Date occurs with respect
       to each  Mortgage  Loan  in  respect  of  which  property  was  acquired,
       liquidated or foreclosed; and

           (c)  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
    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  prepaid on or after the  Determination
    Date in the month preceding the month in which such Distribution Date occurs
    from the date of its prepayment in full through the last day of the month in
    which  such prepayment in full occurred ("Prepayment Interest Shortfall") is
    included only to the extent that  funds for such purposes are available  out
    of the aggregate Servicing Fees; and

        (iii)  the sum of (a) the portion  that was included in the Senior Class
    Distributable Amount on  a prior  Distribution Date  of the  amount of  each
    scheduled  payment of principal and interest on  a Mortgage Loan not paid by
    the mortgagor  when  due, net  of  any unreimbursed  Periodic  Advance  with
    respect  thereto that was included in the Distributable Amount of each Class
    on a prior Distribution Date but  was not included in the Pool  Distribution
    Amount  until  the  current  Distribution Date  (such  net  amount,  a "Late
    Payment"), less the  aggregate amount, if  any, received by  the holders  of
    such  Senior  Certificates  on any  prior  Distribution Date  or  Dates with
    respect to such Late

                                       24
<PAGE>
    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  prepayments  in  full  and
       Curtailments 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;

           (b)  (A) 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
       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, and (B) the Liquidation Proceeds (other
       than  Partial Liquidation Proceeds) which  were received during the month
       preceding the month in which  such Distribution Date occurs with  respect
       to  each  Mortgage  Loan  in  respect  of  which  property  was acquired,
       liquidated or foreclosed; and

           (c) 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  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
    principal prepayments in full, 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  and  payments  of  interest  related  to  principal
    prepayments  received on  or after  the first  day of  the month  in which a
    Distribution Date occurs and prior to the Determination Date in the month of
    such Distribution Date 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

                                       26
<PAGE>
Senior  Certificateholders will be  entitled to receive the  amount by which the
Senior Class Distributable Amount plus any Senior Class Carryover Shortfall  (as
defined below) on such Distribution Date exceeds the Senior Class Pro Rata Share
on  such Distribution Date (such excess being  referred to herein as the "Senior
Class  Shortfall").  Such  credit   support  includes:  (a)  amounts   otherwise
distributable  to the Subordinated Certificateholders  on such Distribution Date
and amounts available  for such  purpose in  the Subordination  Reserve Fund  as
described  below;  (b)  amounts  held  in  the  Certificate  Account  for future
distributions to Certificateholders; and (c) amounts available under any form of
credit  enhancement  (other  than  subordination)  which  is  specified  in  the
applicable  Prospectus  Supplement. See  "Credit Support"  below. The  manner in
which any  available credit  support will  be allocated  among Subclasses  of  a
Senior  Class will  be set forth  in the applicable  Prospectus Supplement. With
respect to any Distribution Date,  the "Senior Class Carryover Shortfall"  means
the  excess,  if  any, of  (a)  the  amount the  Senior  Certificateholders were
entitled to receive on  the prior Distribution Date  less the amount the  Senior
Certificateholders  received  on  such prior  Distribution  Date,  together with
interest thereon at the Pass-Through Rate  of such Senior Class from such  prior
Distribution Date through the current Distribution Date, over (b) the portion of
the  amount specified  in clause (a)  constituting Late  Payments, together with
interest on such  portion at the  applicable Pass-Through Rate  from such  prior
Distribution Date through the current Distribution Date, to the extent such Late
Payments  and interest thereon are included in the Pool Distribution Amount with
respect to the current Distribution Date.

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

                                       27
<PAGE>
    been  sufficient  funds available  in the  Certificate  Account and  (y) the
    amount of  interest  actually distributed  to  such holders  on  such  prior
    Distribution  Date (the "Unpaid Interest  Shortfall") less (b) the aggregate
    amount  distributed  on   Distribution  Dates  subsequent   to  such   prior
    Distribution Date with respect to the Unpaid Interest Shortfall;

        (iii)  such Class's percentage, calculated as provided in the applicable
    Prospectus Supplement, of  (a) all  scheduled payments of  principal due  on
    each  outstanding Mortgage Loan, on  the Due Date occurring  in the month in
    which the Distribution  Date occurs, (b)  all partial principal  prepayments
    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) the Scheduled  Principal Balance of each
    Mortgage Loan which (i)  was the subject of  a principal prepayment in  full
    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,  or (ii) 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 during such preceding month; 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 liquidated Mortgage Loan during such preceding month;

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
principal prepayments 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,  principal prepayments  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

                                       28
<PAGE>
Distribution Date if there  had been sufficient funds  available and the  amount
actually  distributed will be added to the  amount of interest which the holders
of such Class  are entitled  to receive on  the next  Distribution Date.  Unless
otherwise  specified in the applicable Prospectus  Supplement, the amount of any
such interest shortfall so carried forward will not bear interest.

    If the Pool Distribution Amount is insufficient on any Distribution Date  to
make  the full distribution of principal due  on a Class of Senior Certificates,
the percentage  of  principal  payments  to which  the  holders  of  the  Senior
Certificates  would be entitled on  the immediately succeeding Distribution Date
will be increased. This increase will have the effect of reducing, as a relative
matter, the respective interest of the holders of the Subordinated  Certificates
in  future payments  of principal  on the  related Mortgage  Loans. If  the Pool
Distribution Amount is not sufficient to make full distribution described  above
to  the holders of all  Classes of Senior Certificates  on any Distribution Date
(assuming that  more than  one Class  or Subclass  of Senior  Certificates of  a
Series has been issued), unless otherwise specified in the applicable 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 liquidation proceeds
                              for  liquidated  Mortgage  Loans  and   interest
                              thereon to date of liquidation.
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) Liquidation Proceeds 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 liquidated  or an  insurance
    claim  with respect to  a Mortgage Loan  is settled, interest  on the amount
    liquidated or  received  in  settlement  is collected  only  from  the  last
    scheduled Due Date to the date of liquidation or settlement.

(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

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

(D) Scheduled monthly  payments on  the Mortgage Loans  due on  February 1,  and
    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. 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 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. 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 on or after the Determination Date
    in  the month  preceding the  month in  which such  Distribution Date occurs
    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  the  end  of the  month  preceding  the month  in  which  such
    Distribution Date occurs.

(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, 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 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>
Prospectus  Supplement,  such Series  may  include Classes  designed  to receive
principal payments using a predetermined  schedule such as planned  amortization
class certificates and targeted amortization class certificates and Classes that
receive  principal  payments  only  if other  designated  Classes  receive their
scheduled payments.  Unless otherwise  specified  in the  applicable  Prospectus
Supplement,  all distributions in reduction  of the Stated Amount  of a Class of
Multi-Class Certificates will be  made pro rata among  the Certificates of  such
Class.

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

    Unless  otherwise  specified in  the  applicable Prospectus  Supplement, the
"Multi-Class Certificate  Distribution Amount"  with respect  to a  Distribution
Date  for a Series of Multi-Class Certificates will equal the amount, if any, by
which the Stated Amount  of the Multi-Class Certificates  of such Series  (after
taking  into account the amount of interest to  be added to the Stated Amount of
any Class of Compound Interest Certificates on such Distribution Date and before
giving effect  to  any distributions  in  reduction  of Stated  Amount  on  such
Distribution  Date) exceeds the  Pool Value (as defined  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

                                       31
<PAGE>
Group"), each of which will be assigned an aggregate Pool Value calculated as if
all  such Mortgage Loans in  the Pool Value Group  constituted a single mortgage
loan having  the highest  mortgage rate  and the  longest maturity  of any  such
mortgage loan for such Pool Value Group. There are a number of alternative means
of  determining the Pool Value of a Mortgage Loan or Pool Value Group, including
determinations based on the discounted present value of the remaining  scheduled
payments  of  principal and  interest thereon  and  determinations based  on the
relationship between the Mortgage Interest Rates borne thereby and the  Interest
Rates  of the  Multi-Class Certificates  of the  related Series.  The Prospectus
Supplement for each  Series will  describe the  method or  methods (and  related
assumptions) used to determine the Pool Values of the Mortgage Loans or the Pool
Value  Groups for such  Series. In any  event, on each  Distribution Date, after
making the  distributions in  reduction of  Stated Amount  on such  Distribution
Date,  the aggregate of the  Pool Values of all Mortgage  Loans and all the Pool
Value Groups included in the Trust Estate  for a Series of Certificates will  be
at least equal to the aggregate Stated Amount of the Multi-Class Certificates of
such Series.

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

  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.

                                       32
<PAGE>
                                 CREDIT SUPPORT

SUBORDINATION

  CERTIFICATES OTHER THAN SHIFTING INTEREST CERTIFICATES

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

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

                                       33
<PAGE>
    After  the   Subordinated   Amount   is  reduced   to   zero,   the   Senior
Certificateholders   of  a  Series  will,  unless  otherwise  specified  in  the
applicable Prospectus  Supplement,  nonetheless  have a  preferential  right  to
receive  payment  of  Senior Class  Shortfall  Accruals and  interest  which has
accrued thereon from amounts that would otherwise have been distributable to the
Subordinated Certificateholders.  The Senior  Certificateholders will  otherwise
bear  their proportionate share  of any losses  realized on the  Trust Estate in
excess of the Subordinated Amount.

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

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

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

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

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

                                       34
<PAGE>
    If   specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates, the Subordination Reserve Fund may  be funded in any other  manner
acceptable  to the  Rating Agency  and consistent with  an election,  if any, to
treat the Trust Estate (or a segregated pool of assets therein) for such  Series
as a REMIC, as will be more fully described in such Prospectus Supplement.

  SHIFTING INTEREST CERTIFICATES

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

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

    Losses realized on liquidated Mortgage Loans (other than certain  liquidated
Mortgage  Loans that are Special Hazard  Mortgage Loans as described below) will
be allocated to the holders of Subordinated Certificates through a reduction  of
the amount of principal payments on the Mortgage Loans to which such holders are
entitled.

    On  each Distribution  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, 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."

    A Mortgage Loan that  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 is referred to as a "Special Hazard Mortgage Loan". 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, the outstanding principal
balance  of each Class  of Senior Certificates  will be reduced  by such Class's
specified percentage  of the  loss on  each Special  Hazard Mortgage  Loan.  See
"Description of the Certificates--Distributions to Percentage
Certificateholders--Shifting Interest 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.

                                       35
<PAGE>
OTHER CREDIT ENHANCEMENT

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

  LIMITED GUARANTEE

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

  LETTER OF CREDIT

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

  POOL INSURANCE POLICIES

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

  SPECIAL HAZARD INSURANCE POLICIES

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

  MORTGAGOR BANKRUPTCY BOND

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

                      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.

                                       36
<PAGE>
    The  Net Mortgage Interest  Rate for any adjustable  rate Mortgage Loan will
change with  any  changes in  the  index  specified in  the  related  Prospectus
Supplement  on which such Mortgage Interest  Rate adjustments are based, subject
to any applicable periodic or aggregate  caps or floors on the related  Mortgage
Interest  Rate. The weighted average Net  Mortgage Interest Rate with respect to
any Series  may vary  due  to changes  in the  Net  Mortgage Interest  Rates  of
adjustable  rate Mortgage  Loans, to  the timing  of the  Mortgage Interest Rate
readjustments of  such Mortgage  Loans  and to  different  rates of  payment  of
principal  of fixed or adjustable rate Mortgage Loans bearing different Mortgage
Interest Rates. See "Prepayment and Yield Considerations."

SCHEDULED DELAYS IN DISTRIBUTIONS

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

EFFECT OF PRINCIPAL PREPAYMENTS

    When a Mortgage Loan is prepaid in full, the mortgagor pays interest on  the
amount  prepaid only to  the date of prepayment  and not thereafter. Liquidation
Proceeds (as defined  herein) and  amounts received in  settlement of  insurance
claims  are  also likely  to include  interest only  to the  time of  payment or
settlement. When a  Mortgage Loan is  prepaid in  full or in  part, an  interest
shortfall  may result depending on  the timing of the  receipt of the 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 on or  after the Determination  Date in the  month
preceding  the month in which the related  Distribution Date occurs and prior to
the Due Date in the month in which such Distribution Date occurs 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

                                       37
<PAGE>
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  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,

                                       38
<PAGE>
to  purchase any delinquent Mortgage Loan. The  proceeds of any such purchase or
repurchase will  be  deposited  in  the related  Certificate  Account  and  such
purchase  or repurchase will have the same effect as a prepayment in full of the
related Mortgage Loan. See "The Trust Estates--Mortgage Loans--Assignment of the
Mortgage Loans to the Trustee"  and"--Optional Repurchases." In addition, if  so
specified  in the applicable  Prospectus Supplement, the  Servicer will have the
option to purchase  all, but not  less than all,  of the Mortgage  Loans in  any
Trust   Estate  under  the  limited  conditions  specified  in  such  Prospectus
Supplement. For any Series of Certificates  for which an election has been  made
to  treat the Trust Estate (or a segregated  pool of assets therein) as a REMIC,
any such purchase or  repurchase may be effected  only pursuant to a  "qualified
liquidation,"  as defined  in Code Section  860F(a)(4)(A). See  "The Pooling and
Servicing Agreement--Termination; Purchase of Mortgage Loans."

                                   THE SELLER

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

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

    The Seller maintains its principal office at 5325 Spectrum Drive, 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

                                       39
<PAGE>
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
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

                                       40
<PAGE>
description  of  PHMC's  activities  elsewhere  in  this  Prospectus  relate  to
conventional  rather  than  to FHA/VA  loans,  since  the Mortgage  Loans  to be
included in the Trust  Estate for any Series  of Certificates will be  comprised
exclusively of conventional loans.

MORTGAGE LOAN PRODUCTION SOURCES

    Unless  otherwise specified in the  applicable Prospectus Supplement, PHMC's
primary sources  of  mortgage  loans  are (i)  selected  corporate  clients  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 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 and by
telephone. 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

                                       41
<PAGE>
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  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  complete
a detailed application. The loan application elicits pertinent information about
the  applicant,  with particular  emphasis on  the applicant's  financial health

                                       42
<PAGE>
(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 verbal or
written  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 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

                                       43
<PAGE>
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  combined
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 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, 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%.  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

                                       44
<PAGE>
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
residential  mortgage servicing activities then being performed by PMCC. PHMC is
an approved servicer of FNMA, FHLMC and GNMA. As of December 31, 1993, PHMC  had
a  net  worth of  approximately  $609 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

                                       45
<PAGE>
holding company structure, the long term debt obligations of which) are, at  the
time  of any  deposit therein rated  at least  "AA" (or the  equivalent) by each
nationally recognized  statistical rating  organization that  rated the  related
Series  of  Certificates, or  (ii) that  is otherwise  acceptable to  the Rating
Agency or Rating Agencies rating the Certificates of such Series and, if a REMIC
election has been  made, that would  not cause  the related Trust  Estate (or  a
segregated  pool of assets therein) to fail to qualify as a REMIC. To the extent
that the  portion of  funds deposited  in the  Certificate Account  at any  time
exceeds  the  limit of  insurance coverage  established  by the  Federal Deposit
Insurance Corporation (the "FDIC"), such excess  will be subject to loss in  the
event of the failure of the Depository. Such insurance coverage will be based on
the  number of  holders of  Certificates, rather  than the  number of underlying
mortgagors. Holders of  the Subordinated  Certificates of a  Series of  Shifting
Interest  Certificates will  bear any  such loss up  to the  amount of principal
payments on the related Mortgage Loans to which such holders are entitled.

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

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

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

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

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

        (v) all Periodic Advances made by the Servicer;

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

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

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

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

    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.

                                       46
<PAGE>
    If  the Servicer deposits in the Certificate Account for a Series any amount
not required to be deposited  therein, it may at  any time withdraw such  amount
from  such Certificate Account. Funds on  deposit in the Certificate Account may
be invested in certain Eligible Investments  maturing in general not later  than
the  business day  preceding the  next Distribution Date.  In the  event that an
election has been made to treat the Trust Estate (or a segregated pool of assets
therein) with respect to a Series as a REMIC, no such Eligible Investments  will
be  sold or  disposed of  at a gain  prior to  maturity unless  the Servicer has
received an opinion of  counsel or other evidence  satisfactory to it that  such
sale  or disposition  will not  cause the  Trust Estate  (or segregated  pool of
assets) to be subject  to the tax on  "prohibited transactions" imposed by  Code
Section  860F(a)(1), otherwise subject  the Trust Estate  (or segregated pool of
assets) to tax, or cause the Trust Estate (or segregated pool of assets) to fail
to qualify as  a REMIC  while any Certificates  of the  Series are  outstanding.
Except  as  otherwise specified  in  the applicable  Prospectus  Supplement, all
income and gain realized from any such investment will be for the account of the
Servicer as  additional servicing  compensation  and all  losses from  any  such
investment  will  be  deposited by  the  Servicer into  the  Certificate Account
immediately as realized.

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

         (i) to reimburse itself for Periodic Advances;

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

        (iii)  to  pay to  itself  the applicable  Servicing  Fee and  any other
    amounts constituting additional servicing compensation 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;

                                       47
<PAGE>
        (2) give the Trustee notice of any default by the Servicer in the making
    of such deposit; and

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

PERIODIC ADVANCES AND LIMITATIONS THEREON

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

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

    When a mortgagor prepays all of a Mortgage Loan, the mortgagor pays interest
on the amount prepaid only to the date on which the principal prepayment in full
is  made. Unless otherwise specified in the applicable Prospectus Supplement, in
order to mitigate the adverse effect to Certificateholders of a Series resulting
from the timing of 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 Mortgage Loan fully  prepaid on or after the Determination  Date
in  the month preceding the month in  which the related Distribution Date occurs
and prior to the Due Date in the month in which such Distribution Date occurs at
the Net Mortgage  Interest Rate  for such  Mortgage Loan  from the  date of  its
prepayment  to  but  not  including  such  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

                                       48
<PAGE>
    subsequent to the  last such  report and  after including  in the  aggregate
    Stated  Amount the Stated  Amount of the  Compound Interest Certificates, if
    any, outstanding and the amount of any accrued interest added to the  Stated
    Amount of such Compound Interest Certificates on such Distribution Date;

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

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

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

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

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

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

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

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

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

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

           (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

                                       49
<PAGE>
year (a) as to the aggregate of amounts reported pursuant to (i) and (ii) above,
as  applicable,  for such  calendar  year or,  in the  event  such person  was a
Certificateholder of record  during a  portion of  such calendar  year, for  the
applicable  portion of such year  and (b) such other  information as required by
the Code  and  applicable  regulations  thereunder and  as  the  Servicer  deems
necessary  or  desirable  to  enable  Certificateholders  to  prepare  their tax
returns. (Section 4.02.) In the  event that an election  has been made to  treat
the  Trust  Estate (or  a segregated  pool of  assets therein)  as a  REMIC, the
Trustee will be required  to sign the  Federal income tax  returns of the  REMIC
(which  will  be prepared  by  the Servicer).  See  "Certain Federal  Income Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--  Taxation
of Residual Certificates--Administrative Matters."

REPORTS TO THE TRUSTEE

    No  later  than 15  days  after each  Distribution  Date for  a  Series, the
Servicer will provide the Trustee of such Series with a report setting forth the
status of the related Certificate Account and the related Subordination  Reserve
Fund and any other reserve fund as of the close of business on such Distribution
Date,  stating that all distributions required to  be made by the Servicer under
the applicable  Pooling  and Servicing  Agreement  have  been made  (or  if  any
required  distribution has not been made  by the Servicer, specifying the nature
and status thereof) and showing, for  the period covered by such statement,  the
aggregate  of deposits to and withdrawals  from the Certificate Account for each
category of  deposits and  withdrawals specified  in the  Pooling and  Servicing
Agreement. Such statement shall also include information as to (i) the aggregate
unpaid  principal balances of all the Mortgage Loans as of the close of business
on the last day of the month preceding the month in which such Distribution Date
occurs; and (ii)  the amount  of any Subordination  Reserve Fund  and any  other
reserve  fund,  as  of  such  Distribution  Date  (after  giving  effect  to the
distributions on such Distribution Date). Copies of such reports may be obtained
by Certificateholders upon request in writing addressed to the Servicer, c/o The
Prudential Home Mortgage Company, Inc., 5325 Spectrum Drive, 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

                                       50
<PAGE>
result  in  litigation  by  the  mortgagor.  In  either  case,  the  Servicer is
authorized to take or enter into  an assumption and modification agreement  from
or  with the person to whom  such Mortgaged Property has been  or is about to be
conveyed, pursuant to which such person  becomes liable under the Mortgage  Note
and,  unless prohibited  by applicable state  law, the  mortgagor remains liable
thereon, provided that the Mortgage Loan will continue to be covered by any pool
insurance policy  and any  related  primary mortgage  insurance policy  and  the
Mortgage  Interest Rate with respect to such Mortgage Loan and the payment terms
shall remain unchanged.  The Servicer will  also be authorized,  with the  prior
approval  of the pool insurer and the primary mortgage insurer, if any, to enter
into a substitution of liability agreement  with such person, pursuant to  which
the original mortgagor is released from liability and such person is substituted
as mortgagor and becomes liable under the Mortgage Note. (Section 3.08)

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

                                       51
<PAGE>
cause the Mortgaged Property to fail to qualify as "foreclosure property" within
the meaning of Code  Section 860G(a)(8) or  result in the  receipt by the  Trust
Estate  of any "net income from foreclosure property" within the meaning of Code
Section 860G(c)(2), respectively. In general, this would preclude the holding of
the Mortgaged Property by  a party acting  as a dealer in  such property or  the
receipt  of rental income based  on the profits of  the lessee of such property.
See "Certain Federal Income Tax Consequences."

FIXED RETAINED YIELD, SERVICING COMPENSATION AND PAYMENT OF EXPENSES

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

                                       52
<PAGE>
EVIDENCE AS TO COMPLIANCE

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

CERTAIN MATTERS REGARDING THE SERVICER

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

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

                                       53
<PAGE>
delegation  is  qualified  to  service  mortgage loans  for  FNMA  or  FHLMC, is
satisfactory to the Trustee for such  Series, in the reasonable exercise of  its
judgment,  and executes and  delivers to the  Trustee an agreement,  in form and
substance reasonably satisfactory to the  Trustee, which contains an  assumption
by  such  purchaser  or  transferee  of the  due  and  punctual  performance and
observance of each  covenant and condition  to be performed  or observed by  the
Servicer  under the Pooling and  Servicing Agreement from and  after the date of
such  agreement;  and  (ii)  each  applicable  Rating  Agency's  rating  of  any
Certificates  for such  Series in effect  immediately prior  to such assignment,
sale or transfer would not be qualified, downgraded or withdrawn as a result  of
such  assignment, sale or transfer  and the Certificates would  not be placed on
credit review status by  any such Rating Agency.  The Servicer will be  released
from  its obligations  under the Pooling  and Servicing Agreement  upon any such
assignment and delegation, except that the  Servicer will remain liable for  all
liabilities and obligations incurred by it prior to the time that the conditions
contained in clauses (i) and (ii) above are met. (Section 6.02).

                      THE POOLING AND SERVICING AGREEMENT

EVENTS OF DEFAULT

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

RIGHTS UPON EVENT OF DEFAULT

    So  long as  an Event  of Default remains  unremedied under  the Pooling and
Servicing Agreement for  a Series,  the Trustee for  such Series  or holders  of
Certificates of such Series evidencing not less than 25% of the Voting Interests
in  the  Trust  Estate for  such  Series may  terminate  all of  the  rights and
obligations of the Servicer under the Pooling and Servicing Agreement and in and
to the  Mortgage Loans  (other than  the  Servicer's right  to recovery  of  any
Initial  Deposit for such Series, the aggregate  Servicing Fees due prior to the
date of termination,  and other expenses  and amounts advanced  pursuant to  the
terms  of the  Pooling and Servicing  Agreement, which rights  the Servicer will
retain under all circumstances), whereupon the  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

                                       54
<PAGE>
and   remedies  of  the  Certificateholders  of  such  Series,  and  holders  of
Certificates evidencing  not less  than 25%  of the  Voting Interests  for  such
Series  may direct the time,  method and place of  conducting any proceeding for
any remedy available to the Trustee  or exercising any trust or power  conferred
upon  the Trustee.  However, the  Trustee will  not be  under any  obligation to
pursue any such remedy or to exercise  any of such trusts or powers unless  such
Certificateholders  have offered  the Trustee  reasonable security  or indemnity
against the cost, expenses and liabilities which may be incurred by the  Trustee
thereby.  Also, the  Trustee may  decline to  follow any  such direction  if the
Trustee determines that the action or proceeding so directed may not lawfully be
taken or would involve  it in personal liability  or be unjustly prejudicial  to
the non-assenting Certificateholders. (Sections 7.02 and 7.03).

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

AMENDMENT

    Each  Pooling  and Servicing  Agreement may  be amended  by the  Seller, the
Servicer and the Trustee without the  consent of the Certificateholders, (i)  to
cure  any  ambiguity or  mistake, (ii)  to correct  or supplement  any provision
therein that may  be inconsistent  with any  other provision  therein, (iii)  to
modify,  eliminate or add  to any of its  provisions to such  extent as shall be
necessary to maintain  the qualification of  the Trust Estate  (or a  segregated
pool  of  assets therein)  as a  REMIC at  all times  that any  Certificates are
outstanding or to avoid or minimize the risk of the imposition of any tax on the
Trust Estate  pursuant to  the Code  that would  be a  claim against  the  Trust
Estate,  provided that  the Trustee  has received an  opinion of  counsel to the
effect that such action is necessary or desirable to maintain such qualification
or to avoid  or minimize the  risk of the  imposition of any  such tax and  such
action  will not, as evidenced  by such opinion of  counsel, adversely affect in
any material respect the interests of any Certificateholder, (iv) to change  the
timing  and/or nature  of deposits into  the Certificate  Account, provided that
such change will not, as evidenced by an opinion of counsel, adversely affect in
any material respect the interests of any Certificateholder and that such change
will not adversely affect the then current rating assigned to any  Certificates,
as  evidenced by a letter from each Rating Agency to such effect, (v) to add to,
modify or eliminate  any provisions  therein 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.

                                       55
<PAGE>
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 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

                                       56
<PAGE>
mortgagee, who is  the lender.  In a  mortgage state  instrument, the  mortgagor
delivers  to the mortgagee a note or  bond evidencing the loan and the mortgage.
Although a deed of  trust is similar to  a mortgage, a deed  of trust has  three
parties: a borrower called the trustor (similar to a mortgagor), a lender called
the  beneficiary (similar to a mortgagee),  and a third-party grantee called the
trustee. Under a deed  of trust, the borrower  grants the property,  irrevocably
until the debt is paid, in trust, generally with a power of sale, to the trustee
to secure payment of the loan. The trustee's authority under a deed of trust and
the  mortgagee's  authority  under  a  mortgage  are  governed  by  the  express
provisions of the deed of trust or mortgage, applicable law, and, in some cases,
with respect to the deed of trust, the directions of the beneficiary.

FORECLOSURE

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

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

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

    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-

                                       57
<PAGE>
stockholder   to  pay  rent  or  other  obligations  or  charges  owed  by  such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building incurred by such tenant-stockholder. The proprietary lease or occupancy
agreement generally permits the cooperative to terminate such lease or agreement
in the event an obligor fails to make payments or defaults in the performance of
covenants required thereunder. Typically, the  lender and the cooperative  enter
into  a recognition  agreement which establishes  the rights  and obligations of
both parties  in  the  event of  a  default  by the  tenant-stockholder  on  its
obligations under the proprietary lease or occupancy agreement. A default by the
tenant-stockholder  under  the  proprietary lease  or  occupancy  agreement will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.

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

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

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

    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.

                                       58
<PAGE>
    Some state statutes may require the beneficiary or mortgagee to exhaust  the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against  the  borrower  on  the debt  without  first  exhausting  such security;
however, in  some  of these  states,  the  lender, following  judgment  on  such
personal  action, may be  deemed to have  elected a remedy  and may be precluded
from exercising  remedies  with  respect  to  the  security.  Consequently,  the
practical  effect of the election requirement,  when applicable, is that lenders
will usually proceed first against the security rather than bringing a  personal
action against the borrower.

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

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

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

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

    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

                                       59
<PAGE>
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 ("CERCLA"), and under  state law in certain states, a
secured party which takes a deed  in lieu of foreclosure, purchases a  mortgaged
property  at  a foreclosure  sale or  operates a  mortgaged property  may become
liable in  certain circumstances  for  the costs  of remedial  action  ("Cleanup
Costs")  if  hazardous  wastes or  hazardous  substances have  been  released or
disposed of on the  property. Such Cleanup Costs  may be substantial. Under  the
laws  of certain states, failure to perform the remediation required or demanded
by the state of any condition or  circumstance that (i) may pose an imminent  or
substantial  endangerment to  the public health  or welfare  or the environment,
(ii) may result in a release or threatened release of any hazardous  substances,
or  (iii) may give rise to any environmental  claim or demand may give rise to a
lien  on  the  property  to  ensure  the  reimbursement  of  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.

    The  state of  the law  is currently  unclear as  to whether  and under what
circumstances Cleanup Costs, or the  obligation to take remedial actions,  could
be  imposed on a secured lender such as the Trust Estate. Under the laws of some
states and under CERCLA, a  lender may be liable as  an "owner or operator"  for
costs of addressing releases or threatened releases of hazardous substances on a
mortgaged  property if such lender or  its agents or employees have participated
in  the  management  of  the  operations  of  the  borrower,  even  though   the
environmental  damage or threat was caused by  a prior owner or current owner or
operator or other third  party. Excluded from CERCLA's  definition of "owner  or
operator,"  however, is a person "who without participating in the management of
the facility,  holds indicia  of  ownership primarily  to protect  his  security
interest"  (the "secured-creditor exemption").  This exemption for  holders of a
security interest such as a secured lender applies only when the lender seeks to
protect its security interest in the contaminated facility or property. Thus, if
a lender's  activities  begin to  encroach  on  the actual  management  of  such
facility  or  property, the  lender faces  potential liability  as an  "owner or
operator" under CERCLA. Similarly, when a lender forecloses and takes title to a
contaminated facility  or  property,  the  lender  may  incur  potential  CERCLA
liability  in various circumstances,  including among others,  when it holds the
facility or  property  as  an  investment (including  leasing  the  facility  or
property  to a third party), fails to market the property in a timely fashion or
fails to properly address environmental conditions at the property or facility.

    A decision  in May  1990  of the  United States  Court  of Appeals  for  the
Eleventh Circuit in UNITED STATES V. FLEET FACTORS CORP. very narrowly construed
CERCLA's  secured-creditor exemption. The court's opinion suggests that a lender
need not have involved  itself in the day-to-day  operations of the facility  or
participated in decisions relating to hazardous waste to be liable under CERCLA;
rather,  liability  could  attach  to  a  lender  if  its  involvement  with the
management of the  facility is broad  enough to support  the inference that  the
lender  had  the capacity  to influence  the  borrower's treatment  of hazardous
waste. The court  added that  a lender's  capacity to  influence such  decisions
could be inferred from the extent of its involvement in the facility's financial
management.  A subsequent decision by the United States Court of Appeals for the
Ninth Circuit in IN RE BERGSOE METAL CORP., apparently disagreeing with, but not
expressly contradicting, the FLEET FACTORS court, held that a secured lender had
no liability absent "some actual management of the facility" on the part of  the
lender.  On April  29, 1992, the  United States  Environmental Protection Agency
(the  "EPA")  issued  a  final   rule  interpreting  and  delineating   CERCLA's
secured-creditor  exemption and  the range  of permissible  actions that  may be
undertaken by a holder of a  contaminated facility without exceeding the  bounds
of  the secured-creditor exemption. On February 4, 1994, the United States Court
of Appeals for the District of Columbia Circuit in KELLEY V. EPA invalidated the
EPA rule. As a result of the KELLEY  case, the state of the law with respect  to
the secured creditor

                                       60
<PAGE>
exemption  remains unclear. In addition,  even if the EPA  rule or a replacement
were to be  reinstated, the EPA  rule or its  replacement would not  necessarily
affect  the potential for  liability in actions  by either a  state or a private
party under CERCLA or  in actions under  other federal or  state laws which  may
impose   liability  on  "owners  or  operators"   but  do  not  incorporate  the
secured-creditor exemption.

    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  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

                                       61
<PAGE>
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  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

                                       62
<PAGE>
U.S.  Department of the Treasury on  December 23, 1992. 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  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).

                                       63
<PAGE>
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  (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

                                       64
<PAGE>
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,
unanticipated  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 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.

    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

                                       65
<PAGE>
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 (the "Prepayment Assumption")
and  the  anticipated  reinvestment  rate,  if  any,  relating  to  the  Regular
Certificates.  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 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

                                       66
<PAGE>
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 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;

                                       67
<PAGE>
an inverse  floating rate  that is  not a  qualified inverse  floating rate  may
nevertheless be an objective rate. 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  in the same manner  as obligations bearing a
variable rate  for  original issue  discount  reporting purposes,  with  regular
interests  that  do  not meet  the  definition of  a  variable rate  in  the OID
Regulations being treated as having all non-qualified stated interest.

    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 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

                                       68
<PAGE>
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. It appears that
DE  MINIMIS market discount would be reported  in a manner similar to DE MINIMIS
original  issue  discount.  See   "Original  Issue  Discount"  above.   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 held 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  or that  otherwise hold  the  Regular
Certificates in connection with a trade or business 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 and do not hold the Regular Certificates in connection
with a trade or business will be allowed to deduct as a short-term capital  loss
any  loss sustained during the taxable year on  account of a portion of any such
Regular Certificates becoming wholly worthless. Although the matter is not  free
from  doubt, non-corporate  Regular Certificateholders  should be  allowed a bad
debt  deduction  at  such  time  as  the  principal  balance  of  such   Regular
Certificates is reduced to reflect losses resulting from any liquidated Mortgage
Loans.  The  Internal Revenue  Service, however,  could  take the  position that
non-corporate holders  will be  allowed a  bad debt  deduction to  reflect  such
losses only after all the Mortgage Loans

                                       69
<PAGE>
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  premium bonds  held  or market
discount bonds 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
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.

                                       70
<PAGE>
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.

  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

                                       71
<PAGE>
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 in a
manner  similar  to original  issue discount.  Market discount  income generally
should  accrue  in  the  manner  described  above  under  "Taxation  of  Regular
Certificates--Market Discount."

    PREMIUM.   Generally, if the  basis of the REMIC  Pool in the Mortgage Loans
exceeds the unpaid principal balances thereof, the REMIC Pool will be considered
to have acquired such Mortgage  Loans at a premium equal  to the amount of  such
excess.  As stated above, the  REMIC Pool's basis in  Mortgage Loans is the fair
market value of the Mortgage

                                       72
<PAGE>
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 the  constant yield
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

    Except in the case of certain thrift institutions, a portion (or 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. Accordingly, the portion of the REMIC Pool's taxable income that will be
treated as excess  inclusions will be  a larger  portion of such  income as  the
adjusted issue price 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  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

                                       73
<PAGE>
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.

    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

                                       74
<PAGE>
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 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

                                       75
<PAGE>
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 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  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

                                       76
<PAGE>
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  not be subject to the prohibited transaction
rules on  the sale  of  its assets,  provided that  the  REMIC Pool  credits  or
distributes  in liquidation all of  the sale proceeds plus  its cash (other than
amounts retained to meet claims) to holders of Regular Certificates and Residual
Holders within the 90-day period.

ADMINISTRATIVE MATTERS

    The REMIC Pool will  be required to  maintain its books  on a calendar  year
basis  and to file federal income tax returns for federal income tax purposes in
a manner similar to a partnership. The  form for such income tax return is  Form
1066,  U.S.  Real  Estate Mortgage  Investment  Conduit Income  Tax  Return. The
Trustee will be required to sign the REMIC Pool's returns. Treasury  regulations
provide  that, except  where there  is a  single Residual  Holder for  an entire
taxable  year,  the  REMIC   Pool  will  be  subject   to  the  procedural   and
administrative  rules  of the  Code  applicable to  partnerships,  including the
determination by the Internal Revenue Service of any adjustments to, among other
things, items of  REMIC income, gain,  loss, deduction, or  credit in a  unified
administrative proceeding. The Servicer will be obligated to act as "tax matters
person,"  as defined  in applicable  Treasury regulations,  with respect  to the
REMIC Pool, in its capacity as either  Residual Holder or agent of the  Residual
Holders.  If  the Code  or  applicable Treasury  regulations  do not  permit the
Servicer to act as tax matters person  in its capacity as agent of the  Residual
Holders, the Residual Holder chosen by the Residual Holders or such other person
specified  pursuant  to Treasury  regulations  will be  required  to act  as tax
matters person.

LIMITATIONS ON DEDUCTION OF CERTAIN EXPENSES

    An investor  who is  an individual,  estate,  or trust  will be  subject  to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed

                                       77
<PAGE>
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.  Unless   indicated
otherwise  in the  applicable Prospectus Supplement,  all such  expenses will be
allocable to the Residual Certificates. In general, such allocable portion  will
be  determined  based  on the  ratio  that a  REMIC  Certificateholder's income,
determined on a  daily basis,  bears to  the income  of all  holders of  Regular
Certificates  and  Residual Certificates  with  respect to  a  REMIC Pool.  As a
result, individuals,  estates  or  trusts  holding  REMIC  Certificates  (either
directly  or  indirectly through  a grantor  trust, partnership,  S corporation,
REMIC, or  certain  other  pass-through  entities  described  in  the  foregoing
temporary  Treasury  regulations)  may  have taxable  income  in  excess  of the
interest income at the pass-through rate on Regular Certificates that are issued
in a single class or otherwise  consistently with fixed investment trust  status
or  in  excess  of  cash  distributions  for  the  related  period  on  Residual
Certificates.

TAXATION OF CERTAIN FOREIGN INVESTORS

  REGULAR CERTIFICATES

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

  RESIDUAL CERTIFICATES

    The  Conference Committee Report to the 1986 Act indicates that amounts paid
to Residual  Holders  who are  Non-U.S.  Persons  are treated  as  interest  for
purposes  of  the 30%  (or  lower treaty  rate)  United States  withholding tax.
Treasury regulations provide  that amounts distributed  to Residual Holders  may
qualify as "portfolio interest," subject to the conditions described in "Regular
Certificates"  above, but only  to the extent  that (i) the  Mortgage Loans were
issued after July  18, 1984  and (ii)  the Trust  Estate or  segregated pool  of
assets  therein (as to which  a separate REMIC election  will be made), to which
the Residual Certificate relates, consists of obligations issued in  "registered
form"  within the meaning  of Code Section  163(f)(1). Generally, Mortgage Loans
will not be,  but regular interests  in another REMIC  Pool will be,  considered
obligations  issued in registered form. Furthermore,  a Residual Holder will not
be entitled to any exemption from the 30% withholding tax (or lower treaty rate)
to the  extent of  that portion  of  REMIC taxable  income that  constitutes  an
"excess  inclusion."  See  "Taxation  of  Residual  Certificates--Limitations on
Offset or Exemption of REMIC

                                       78
<PAGE>
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."

                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

                                       79
<PAGE>
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.

        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" to such extent 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-

                                       80
<PAGE>
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.
Unless  indicated  otherwise  in   the  applicable  Prospectus  Supplement,   no
prepayment  assumption will  be assumed for  purposes of  such accrual. 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
Regular Certificates--Market Discount," except that the ratable accrual  methods
described therein will not apply. Rather, the holder will accrue market discount
pro  rata over the life of the  Mortgage Loans, unless the constant yield method
is elected. Unless indicated otherwise in the applicable Prospectus  Supplement,
no prepayment assumption will be assumed for purposes of such accrual.

  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 represent neither income
nor  a  deduction  to   Certificateholders.  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

                                       81
<PAGE>
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.

  SALE OR EXCHANGE OF STANDARD CERTIFICATES

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

STRIPPED CERTIFICATES

  GENERAL

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

                                       82
<PAGE>
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." Although not free
from doubt,  for  purposes  of reporting  to  Stripped  Certificateholders,  the
servicing  fees will be allocated to  the Stripped Certificates in proportion to
the respective  entitlements to  distributions of  each Class  (or Subclass)  of
Stripped  Certificates  for  the related  period  or  periods. 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 purchased for purposes of calculating any original issue discount. In
addition,  under  these regulations,  a Stripped  Certificate that  represents a
right to payments of both interest and principal may be viewed either as  issued
with  original issue discount or  market discount (as described  below), at a DE
MINIMIS original issue discount,  or, presumably, at  a premium. This  treatment
indicates  that the interest  component of such a  Stripped Certificate would be
treated as qualified stated interest  under the OID Regulations. Further,  these
final regulations provide that the purchaser of such a Stripped Certificate will
be  required to account for any discount as market discount rather than original
issue discount if either (i) the  initial discount with respect to the  Stripped
Certificate  was treated as zero under the DE MINIMIS rule, or (ii) no more than
100 basis points in excess of  reasonable servicing is stripped off the  related
Mortgage  Loans. Any such market discount would be reportable as described above
under "Federal  Income  Tax  Consequences for  REMIC  Certificates--Taxation  of
Regular  Certificates--Market Discount," without  regard to the  DE MINIMIS rule
therein, assuming that a prepayment assumption is employed in such computation.

  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

                                       83
<PAGE>
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, 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, uncertainty as  to the  payment of interest  arising as a
result of the possibility of prepayment  of the Mortgage Loans should not  cause
the  contingent payment rules under the  Prior Proposed OID Regulations to apply
to interest with respect to the Stripped Certificates. Moreover, the  contingent
payment  rules have not been adopted as  final regulations and may not currently
be relied upon.

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

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

    POSSIBLE  ALTERNATIVE  CHARACTERIZATIONS.    The  characterizations  of  the
Stripped Certificates discussed above are not the only possible  interpretations
of  the applicable Code provisions.  For example, the Stripped Certificateholder
may be

                                       84
<PAGE>
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
that purchased  at the  issue price.  In  particular, in  the case  of  Stripped
Certificates, unless provided otherwise in the applicable Prospectus Supplement,
such  reporting will  be based upon  a representative initial  offering price of
each Class of Stripped  Certificates. The Trustee will  also file such  original
issue   discount   information  with   the  Internal   Revenue  Service.   If  a
Certificateholder fails to supply an accurate taxpayer identification number  or
if  the Secretary  of the Treasury  determines that a  Certificateholder has not
reported all interest and  dividend income required to  be shown on his  federal
income  tax return,  31% backup  withholding may be  required in  respect of any
reportable payments, as described above  under "Federal Income Tax  Consequences
for REMIC Certificates--Backup Withholding."

TAXATION OF CERTAIN FOREIGN INVESTORS

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

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

                              ERISA CONSIDERATIONS

GENERAL

    The Employee Retirement Income Security  Act of 1974, as amended  ("ERISA"),
imposes certain requirements on those employee benefit plans to which it applies
("Plans")   and  on   those  persons  who   are  fiduciaries   with  respect  to

                                       85
<PAGE>
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.

    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.

                                       86
<PAGE>
ADMINISTRATIVE EXEMPTIONS

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

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

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

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

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

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

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

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

    The Trust Estate must also meet the following requirements:

            (i) the assets of the Trust Estate must consist solely of assets  of
       the  type  that  have been  included  in  other investment  pools  in the
       marketplace;

           (ii) certificates in such other investment pools must have been rated
       in one of the three highest  rating categories of S&P, Moody's, Fitch  or
       D&P  for  at  least one  year  prior  to the  Plan's  acquisition  of the
       Certificates; and

           (iii) certificates  evidencing  interests in  such  other  investment
       pools must have been purchased by investors other than Plans for at least
       one year prior to any Plan's acquisition of the Certificates.

    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

                                       87
<PAGE>
acquisition  and (iv) immediately after the acquisition no more than twenty-five
percent of  the assets  of the  Plan  with respect  to which  such person  is  a
fiduciary  are invested in Certificates representing  an interest in one or more
trusts containing assets sold or served by the same entity.

    An Underwriter's Exemption does not apply to Plans sponsored by the  Seller,
the  underwriter specified in the applicable Prospectus Supplement, the Trustee,
the Servicer, any obligor with respect  to Mortgage Loans included in the  Trust
Estate  constituting  more  than  five  percent  of  the  aggregate  unamortized
principal balance of the assets  in the Trust Estate,  or any affiliate of  such
parties (the "Restricted Group").

    PTE   83-1.    Prohibited  Transaction  Class  Exemption  83-1  for  Certain
Transactions Involving  Mortgage Pool  Investment  Trusts ("PTE  83-1")  permits
certain  transactions  involving the  creation,  maintenance and  termination of
certain residential mortgage pools  and the acquisition  and holding of  certain
residential mortgage pool pass-through certificates by Plans, whether or not the
Plan's  assets would be deemed to include an ownership interest in the mortgages
in such mortgage pools, and whether or not such transactions would otherwise  be
prohibited under ERISA.

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

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

    PTE  83-1 sets forth  "general conditions" and  "specific conditions" to its
applicability.  Section  II  of  PTE  83-1  sets  forth  the  following  general
conditions  to the application of the exemption: (i) the maintenance of a system
of insurance or other protection for  the pooled mortgage loans or the  property
securing  such loans, and for indemnifying certificateholders against reductions
in pass-through payments due  to property damage or  defaults in loan  payments;
(ii)  the  existence of  a pool  trustee who  is  not an  affiliate of  the pool
sponsor; and  (iii) a  requirement that  the sum  of all  payments made  to  and
retained  by the pool sponsor, and 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

                                       88
<PAGE>
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 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.

                                       89
<PAGE>
    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.

    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

                                       90
<PAGE>
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
CERCLA....................................................................  60
Certificate Account.......................................................  45
Certificates..............................................................   1
Class.....................................................................   1
Code......................................................................  10
Compound Interest Certificates............................................  23
Cross-Over Date...........................................................  28
Curtailments..............................................................  24
Cut-Off Date..............................................................   8
Delegated Underwriting....................................................  42
Depository................................................................  45
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..............................................................  24
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
Partial Liquidation Proceeds..............................................  24
Payment Deficiencies......................................................  33
Pass-Through Rate.........................................................   8
Percentage Certificates...................................................  22
Periodic Advances.........................................................  10
PHMC......................................................................   1
PLMSC.....................................................................  40
PMCC......................................................................  39
</TABLE>

                                       92
<PAGE>
<TABLE>
<CAPTION>
TERM                                                                      PAGE
- ------------------------------------------------------------------------------
<S>                                                                       <C>
Pool Distribution Amount..................................................  25
Pool Scheduled Principal Balance..........................................  28
Pool Value................................................................  31
Pool Value Group..........................................................  31
Pooling and Servicing Agreement...........................................   7
Prepayment Assumption.....................................................  66
Prepayment Interest Shortfall.............................................  24
Prudential Insurance......................................................   7
Rating Agency.............................................................  10
Record Date...............................................................   8
Registration Statement....................................................   2
Regular Certificateholder.................................................  65
Regular Certificates......................................................  21
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-8 Certificates offered by this Supplement, the Prospectus Supplement and
the  Prospectus or any offer to sell or  the solicitation of an offer to buy the
Class A-8 Certificates in any jurisdiction to any person to whom it is  unlawful
to make such offer or solicitation in such jurisdiction. Neither the delivery of
this  Supplement, the Prospectus Supplement and the Prospectus nor any sale made
hereunder  shall,  under   any  circumstances,  create   any  implication   that
information  herein or therein is correct as of  any time since the date of this
Supplement, the Prospectus Supplement or the Prospectus.

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

                               TABLE OF CONTENTS

                                   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........................................   S1-8
Origination, Delinquency and Foreclosure Experience......................  S1-16
Restrictions on Transfer of the Class A-8 Certificates...................  S1-19
Historical Prepayments...................................................  S1-19
Sensitivity of the Pre-Tax Yield and Weighted Average Life of the Class
  A-8 Certificates.......................................................  S1-20
Certain Federal Income Tax Consequences..................................  S1-21
Underwriting.............................................................  S1-22
Secondary Market.........................................................  S1-22
ERISA Considerations.....................................................  S1-22
Legal Investment.........................................................  S1-23
Legal Matters............................................................  S1-23
Use of Proceeds..........................................................  S1-23
Ratings..................................................................  S1-23
Incorporation of Certain Information by Reference........................  S1-24
                             PROSPECTUS SUPPLEMENT
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-38
Origination, Delinquency and Foreclosure Experience......................   S-48
Prepayment and Yield Considerations......................................   S-51
Pooling and Servicing Agreement..........................................   S-58
Federal Income Tax Considerations........................................   S-60
ERISA Considerations.....................................................   S-62
Legal Investment.........................................................   S-63
Secondary Market.........................................................   S-63
Underwriting.............................................................   S-63
Legal Matters............................................................   S-64
Use of Proceeds..........................................................   S-64
Ratings..................................................................   S-64
Index of Significant Prospectus Supplement Definitions...................   S-65
                                   PROSPECTUS
Reports..................................................................      2
Additional Information...................................................      2
Additional Detailed Information..........................................      2
Incorporation by Reference...............................................      2
Table of Contents........................................................      3
Summary of Prospectus....................................................      7
Special Considerations...................................................     11
The Trust Estates........................................................     13
Description of the Certificates..........................................     21
Credit Support...........................................................     33
Prepayment and Yield Considerations......................................     36
The Seller...............................................................     39
PHMC.....................................................................     39
Use of Proceeds..........................................................     45
Servicing of the Mortgage Loans..........................................     45
The Pooling and Servicing Agreement......................................     54
Certain Legal Aspects of the Mortgage Loans..............................     56
Certain Federal Income Tax Consequences..................................     62
ERISA Considerations.....................................................     85
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 1994-29

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

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

                                VARIABLE RATE(1)
                             CLASS A-8 CERTIFICATES

                      (1)ON THE CLASS A-8 NOTIONAL AMOUNT

                                LEHMAN BROTHERS

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


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