FINANCIAL ASSET SECURITIES CORP
424B5, 1996-12-17
ASSET-BACKED SECURITIES
Previous: GLOBAL DIAMOND RESOURCES INC, 10SB12G/A, 1996-12-17
Next: AMRESCO RESIDENTIAL SECURITIES CORP, 8-K, 1996-12-17




  PROSPECTUS SUPPLEMENT
(To Prospectus dated December 11, 1996)
                                 (MEGO LOGO)
                                 $66,721,383
                     MEGO MORTGAGE HOME LOAN TRUST 1996-3
              HOME LOAN ASSET-BACKED CERTIFICATES, SERIES 1996-3
               $19,630,000 CLASS IA-1, 6.50% PASS-THROUGH RATE
               $10,790,000 CLASS IA-2, 6.84% PASS-THROUGH RATE
                $9,101,458 CLASS IA-3, 7.23% PASS-THROUGH RATE
                $27,199,925 CLASS IIA, 6.98% PASS-THROUGH RATE

 DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN DECEMBER
                                     1996

                      FINANCIAL ASSET SECURITIES CORP.,
                                 As Depositor
                          MEGO MORTGAGE CORPORATION,
                            As Seller and Servicer
                              __________________

     The   Home  Loan   Asset-Backed   Certificates,   Series   1996-3   (the
"Certificates") will  consist  of the  Class  IA-1 Certificates,  Class  IA-2
Certificates, Class  IA-3 Certificates, Class IIA Certificates  (the "Class A
Certificates"), Class IS Certificates,  Class IIS Certificates (the "Class  S
Certificates"  and  together  with  the Class  A  Certificates,  the  "Senior
Certificates") and the Class  R Certificates.  Only the Class  A Certificates
(the "Offered Certificates") are being offered hereby.

     Financial  Asset  Securities  Corp. (the  "Depositor")  has  caused MBIA
Insurance  Corporation (the "Certificate Insurer") to issue two unconditional
certificate guaranty insurance policies (the  "Policies") for the benefit  of
holders of the Senior Certificates  pursuant to which the Certificate Insurer
will guarantee certain  payments to the Trustee  on behalf of the  holders of
the Senior Certificates as described herein.

                                 (MBIA logo)

     The  Group I  Certificates  (as  defined herein)  will  evidence in  the
aggregate  the entire beneficial  interest in the  Group I Loans  (as defined
herein) and  the Group II Certificates  (as defined herein)  will evidence in
the  aggregate  the entire  beneficial interest  in  the Group  II  Loans (as
defined herein).   The Group I Loans  and the Group II Loans  will be held by
the Mego Mortgage Home Loan Trust 1996-3 (the "Trust") to be  formed pursuant
to  a  pooling and  servicing agreement  dated  as of  November 1,  1996 (the
"Agreement"),  among  Financial  Asset Securities  Corp.,  as  depositor (the
"Depositor"), Mego  Mortgage Corporation  ("Mego"), as  seller, servicer  and
claims  administrator (in  such  capacities,  the  "Seller",  "Servicer"  and
"Claims  Administrator",  respectively),  Norwest  Bank Minnesota,  N.A.,  as
master servicer (the "Master Servicer"), and First
                                                          continued on page 2
FOR A  DISCUSSION OF  CERTAIN  RISKS ASSOCIATED  WITH  AN INVESTMENT  IN  THE
OFFERED CERTIFICATES, SEE  THE INFORMATION UNDER "RISK  FACTORS" BEGINNING ON
PAGE S-15 HEREIN AND IN THE PROSPECTUS ON PAGE 12.

THE CERTIFICATES  REPRESENT INTERESTS IN THE TRUST  ONLY AND DO NOT REPRESENT
INTERESTS IN  OR  OBLIGATIONS  OF THE  DEPOSITOR  , THE  SELLER,  THE  MASTER
SERVICER,  THE TRUSTEE,  THE SERVICER,  THE CERTIFICATE  INSURER, THE  CLAIMS
ADMINISTRATOR,  THE CONTRACT OF  INSURANCE HOLDER  OR ANY  AFFILIATE THEREOF,
EXCEPT TO THE EXTENT PROVIDED HEREIN.  NEITHER THE CERTIFICATES NOR THE LOANS
ARE  INSURED OR  GUARANTEED  BY ANY  GOVERNMENTAL AGENCY,  OTHER THAN  TO THE
EXTENT OF THE FHA INSURANCE DESCRIBED HEREIN. 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.


THE ATTORNEY GENERAL OF THE STATE  OF NEW YORK HAS NOT PASSED ON  OR ENDORSED
THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

     The Offered Certificates are being  offered by the Underwriter from time
to  time in  negotiated  transactions or  otherwise at  varying prices  to be
determined at the time of sale. Proceeds to the Depositor are expected  to be
approximately  $66,702,441.49,   plus  accrued  interest,   before  deducting
issuance  expenses payable by the Depositor, estimated  to be $175,000 in the
aggregate.

     The  Offered Certificates  are offered  by the  Underwriter,  subject to
prior sale, when,  as and if delivered to and accepted by the Underwriter and
subject to approval of certain legal matters by counsel. It is  expected that
delivery of  the Offered Certificates  will be  made in book-entry  form only
through the facilities of The  Depository Trust Company (the "Depository") on
or about December 17, 1996.

                              GREENWICH CAPITAL
          M     A     R     K     E     T     S,     I     N     C.
- -
December 11, 1996




Trust of New York, National Association, as trustee and contract of insurance
holder (in such capacities, the "Trustee" and "Contract of Insurance Holder",
respectively).  The  Class IA-1 Certificates, Class  IA-2 Certificates, Class
IA-3 Certificates (the  "Group IA Certificates"),  Class IS Certificates  and
Class   R  Certificates  (collectively,  the  "Group  I  Certificates")  will
represent undivided ownership interests in  a Loan Group consisting of fixed-
rate residential home improvement loans and retail installment sale contracts
and  home  equity loans,  secured  by  first-  and junior-lien  mortgages  on
Mortgaged Properties (the "Group I Loans").   The Class IIA Certificates (the
"Group IIA  Certificates") and the Class IIS  Certificates (collectively, the
"Group II  Certificates") will represent  undivided ownership interests  in a
Loan Group  consisting of fixed-rate  residential home improvement  loans and
retail installment sale contracts and home equity loans, 89% (by Cut-Off Date
Group II Loan Balance, as defined herein)  of which are secured by first- and
junior-lien mortgages on Mortgaged Properties  and the remainder of which are
unsecured obligations  of the  related borrowers (the  "Group II  Loans", and
together with the Group I Loans, the "Loans").  The assets of the Trust  will
include the Loans, the Policies and certain other property.  See "Property of
the Trust" herein.   Approximately 84% (by Cut-Off Date Group I Loan Balance)
of the  Group I Loans  and approximately 11%  (by Cut-Off Date Group  II Loan
Balance, as  defined herein) of the Group II  Loans will be partially insured
by  the Federal  Housing  Administration  (the "FHA")  of  the United  States
Department  of Housing  and Urban  Development ("HUD") under  Title I  of the
National Housing Act of 1934, as amended.  See "The Title I Loan Program  and
the Contract of Insurance---The Contract of Insurance" herein.

     All of  the Loans  will be  acquired by  the Depositor  from the  Seller
pursuant to a purchase agreement dated as  of November 1, 1996 (the "Purchase
Agreement"), between the  Depositor and the Seller.   The aggregate undivided
interest  in  the Group  I Loans  represented  by the  Group  IA Certificates
initially will equal  $39,521,458, which is approximately 98.65%  of the Cut-
Off Date Group I Loan Balance.  The aggregate undivided interest in the Group
II  Loans represented  by the  Group  IIA Certificates  initially will  equal
$27,199,925,  which is approximately 100%  of the Cut-Off  Date Group II Loan
Balance.

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


     THE  YIELDS  TO  MATURITY ON  THE  CLASS  A CERTIFICATES  MAY  VARY FROM
ANTICIPATED YIELDS TO THE EXTENT THAT  ANY SUCH CERTIFICATES ARE PURCHASED AT
A DISCOUNT OR  PREMIUM AND  TO THE  EXTENT THE  RATE AND  TIMING OF  PAYMENTS
THEREON ARE SENSITIVE TO THE RATE AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING
PREPAYMENTS)  OF THE  LOANS IN  THE RELATED  LOAN GROUP.   CERTIFICATEHOLDERS
SHOULD CONSIDER,  IN THE  CASE OF  ANY CLASS  A CERTIFICATES  PURCHASED AT  A
DISCOUNT, THE RISK  THAT A LOWER THAN ANTICIPATED RATE  OF PRINCIPAL PAYMENTS
ON THE LOANS IN  THE RELATED LOAN GROUP COULD RESULT IN  AN ACTUAL YIELD THAT
IS  LOWER  THAN THE  ANTICIPATED  YIELD  AND, IN  THE  CASE  OF ANY  CLASS  A
CERTIFICATES PURCHASED AT A PREMIUM, THE RISK THAT A FASTER THAN  ANTICIPATED
RATE OF  PRINCIPAL PAYMENTS  ON THE  LOANS IN  THE RELATED  LOAN GROUP  COULD
RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN THE ANTICIPATED YIELD.

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

     The  interests  of  the  owners  of the  Class  A  Certificates  will be
represented   by  book-entries   on  the  records   of  the   Depository  and
participating members thereof.  No  person acquiring a beneficial interest in
a Class  A Certificate will  be entitled  to receive  a physical  certificate
representing  such certificate, except in the limited circumstances described
herein.    See  "Description of  the  Certificates--Book-Entry  Certificates"
herein.

     Except for certain representations and warranties relating to the Loans,
Mego's obligations  with respect to  the Offered Certificates are  limited to
its contractual servicing and claim administration obligations.  The  Offered
Certificates evidence interests in the Trust only and are payable solely from
amounts  received with  respect thereto.    The Offered  Certificates do  not
constitute an obligation of or an interest  in the Depositor, the Seller, the
Servicer, the Master  Servicer, the Claims Administrator, the  Trustee or the
Certificate Insurer or any  of their respective  affiliates, and will not  be
insured or guaranteed by any governmental agency.

     An election will be made  to treat the Group I  Loans as a "real  estate
mortgage investment" conduit (the  "REMIC") for federal income tax  purposes.
As described more  fully herein, the Group  IA Certificates and the  Class IS
Certificates will  be designated  as "regular interests"  in the REMIC.   See
"Certain  Federal Income Tax  Consequences--Group I Certificates"  herein and
"Certain Material  Federal Income Tax  Consequences" in the Prospectus.   The
portion of the Trust consisting of the Group II Loans will be classified as a
grantor  trust  for federal  income  tax  purposes.   Holders  of  Group  IIA
Certificates will  be treated for federal income tax  purposes as owners of a
pro  rata undivided  interest in  the Group  II Loans.  See  "Certain Federal
Income  Tax Consequences--Group II Certificates" herein and "Certain Material
Federal  Income Tax  Consequences--Tax  Status  as a  Grantor  Trust" in  the
Prospectus.

     Greenwich  Capital Markets, Inc.  (the "Underwriter") intends  to make a
secondary market in the Offered Certificates but  has no obligation to do so.
There is currently no secondary market for the Offered Certificates and there
can be  no assurance that such a market will  develop or, if it does develop,
that it will continue.

     This Prospectus Supplement  does not contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in   the  Prospectus  dated  December  11,   1996  (the  "Prospectus")  which
accompanies this Prospectus Supplement and  purchasers are urged to read both
this Prospectus Supplement and  the Prospectus in full. Sales  of the Offered
Certificates may  not be consummated  unless the purchaser has  received both
this Prospectus Supplement and the Prospectus.

     Until  ninety days  after the  date of  this Prospectus  Supplement, all
dealers effecting  transactions in the  Offered Certificates, whether  or not
participating in this  distribution, may be required to  deliver a Prospectus
Supplement  and the  Prospectus. This  is in  addition to  the  obligation of
dealers to deliver a Prospectus Supplement  and the Prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.


               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are incorporated herein by reference all documents filed on behalf
of  the Trust with  the Commission pursuant  to Sections 13(a),  13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended, on or subsequent to
the date of  this Prospectus Supplement and  prior to the termination  of the
offering of the Offered Certificates made by this Prospectus Supplement.  The
Depositor will provide without  charge to each person to whom this Prospectus
Supplement and Prospectus are delivered, on request of such person, a copy of
any or  all of the documents incorporated herein  by reference other than the
exhibits  to   such  documents   (unless  such   exhibits  are   specifically
incorporated by  reference in such  documents).  Requests  should be made  to
Kari  A. Skilbred,  Vice President  of  Financial Asset  Securities Corp.  in
writing at 600 Steamboat Road, Greenwich, Connecticut 06830.

                            AVAILABLE INFORMATION

     In addition to the locations specified under "Available  Information" in
the  accompanying Prospectus,  the Securities  and  Exchange Commission  (the
"Commission")  maintains a Web site at http://www.sec.gov containing reports,
proxy and information statements and other information regarding registrants,
including the Depositor, that file electronically with the Commission.





                               SUMMARY OF TERMS

     This Summary of Terms is qualified  in its entirety by reference to  the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus.  Certain  capitalized terms used in this Summary
of  Terms  are defined  elsewhere in  this  Prospectus Supplement  or  in the
Prospectus.

Trust          Mego  Mortgage Home  Loan Trust  1996-3 (the "Trust")  will be
               formed pursuant  to a  pooling and  servicing agreement  to be
               dated as of November 1, 1996 (the "Agreement") among Financial
               Asset  Securities Corp., as  depositor (the "Depositor"), Mego
               Mortgage Corporation ("Mego"), as  seller, servicer and claims
               administrator (in  such capacities,  the "Seller",  "Servicer"
               and  "Claims   Administrator",  respectively),   Norwest  Bank
               Minnesota, N.A., as  master servicer (the  "Master Servicer"),
               and First Trust of New York, National Association, as  trustee
               and  contract of  insurance holder  (in  such capacities,  the
               "Trustee" and  "Contract of Insurance  Holder," respectively).
               The property of the Trust  will consist primarily of the Loans
               (as defined below).

Securities Issued        The  Home  Loan  Asset-Backed  Certificates,  Series
                         1996-3 (the  "Certificates")  will  consist  of  the
                         Class  IA-1 Certificates,  Class IA-2  Certificates,
                         Class IA-3 Certificates, Class IIA Certificates (the
                         "Class  A  Certificates"),  Class  IS  Certificates,
                         Class IIS  Certificates (the "Class  S Certificates"
                         and  together with  the  Class  A Certificates,  the
                         "Senior Certificates") and the Class R Certificates.
                         Only   the  Class   A  Certificates   (the  "Offered
                         Certificates") are being offered hereby.  Each Class
                         A  Certificate  represents  the  right  to   receive
                         payments of interest at the per annum rate set forth
                         on  the  cover  hereof  (the  "Pass-Through  Rate"),
                         subject  to  certain limitations  described  herein,
                         payable  monthly, and  payments of principal  to the
                         extent provided below.  The Class IA-1 Certificates,
                         Class IA-2  Certificates, Class  IA-3   Certificates
                         (collectively, the  "Group IA  Certificates"), Class
                         IS   Certificates    and   Class    R   Certificates
                         (collectively,  the  "Group  I  Certificates")  will
                         represent undivided ownership interests in the Group
                         I  Loans. The Class  IIA Certificates and  the Class
                         IIS  Certificates   (collectively,  the   "Group  II
                         Certificates")  will  represent  undivided ownership
                         interests in the Group II Loans. Each of the Group I
                         Certificates  and  the  Group  II  Certificates  are
                         sometimes  referred  to  herein  as  a  "Certificate
                         Group" and each  of the Group I Loans  and the Group
                         II Loans are sometimes referred to herein as a "Loan
                         Group."   The  aggregate  undivided interest  in the
                         Group   I  Loans   represented  by   the  Group   IA
                         Certificates  initially  will equal  $39,521,458  of
                         principal,  which represents  98.65% of  the Cut-Off
                         Date  Group I Loan  Balance (as defined  below). The
                         aggregate undivided interest in the Group II 
          Loans  represented by  the Group  IIA  Certificates initially  will
          equal  $27,199,925 of principal, which represents  100% of the Cut-
          Off Date Group II  Loan Balance. The principal amount of each class
          of Class A  Certificates (each a "Class Principal  Balance") on any
          date is equal  to the applicable Class Principal  Balance set forth
          on the cover hereof as of the Closing Date (as defined below) minus
          the aggregate  of amounts actually distributed as  principal to the
          holders  of  such  class  and,   with  respect  to  the  Group  IIA
          Certificates, in the event any  Insurer Default has occurred and is
          continuing,  certain losses allocated  in reduction of  the related
          Class  Principal Balance  of the  Group IIA  Certificates.   On any
          date, the "Aggregate  Class A Principal Balance" for  a Certificate
          Group is the aggregate of the Class Principal Balances of all Class
          A Certificates in such Certificate Group on such date.  

          The Class  IS Certificates represent the right  to receive interest
          at a Pass-Through  Rate of 0.45%  per annum, payable monthly,  on a
          notional amount (the "Class IS Notional Amount") equal with respect
          to any Distribution  Date to  the Group  I Loan Balance  as of  the
          beginning  of  the  calendar  month  preceding  the  month of  such
          Distribution Date (or, in the  case of the first Distribution Date,
          the Cut-Off Date Group I Loan Balance).  The Class IIS Certificates
          represent the right  to receive interest at a  Pass-Through Rate of
          0.50% per annum, payable monthly,  on a notional amount (the "Class
          IIS  Notional Amount"  and  together  with  the Class  IS  Notional
          Amount, the "Class  S Notional Amounts") equal with  respect to any
          Distribution Date to the Group II Loan Balance  as of the beginning
          of the calendar month preceding the month of such Distribution Date
          (or, in the case  of the first Distribution Date,  the Cut-Off Date
          Group II  Loan Balance).   The Class  S Certificates have  no class
          principal  balances.  The   Class R  Certificates  have   no  class
          principal balance and  will bear no interest.   See "Description of
          the Certificates" herein.

The Loans      The Loans will be conveyed to the Trust by the Depositor on or
               about December 17,  1996 (the "Closing Date").   The aggregate
               principal balances of the Group I Loans and the Group II Loans
               as  of the opening  of business on  November 1,  1996 or, with
               respect to any  Loan originated on or after  November 1, 1996,
               as of the origination date of such  Loan (as to each Loan, the
               "Cut-Off  Date") are $40,062,299.05 (the "Cut-Off Date Group I
               Loan  Balance") and $27,199,925.48 (the "Cut-Off Date Group II
               Loan  Balance"), respectively.    Interest  on  each  Loan  is
               payable monthly on the  outstanding Loan Balance thereof at  a
               fixed rate per  annum (the  "Loan  Rate").   See  "Description
               of the  Loans"  herein.  

          The Loans  will  not  be  insured  by  primary  mortgage  insurance
          policies or any pool insurance policy. In addition, with respect to
          the Group I FHA Loans, the  Master Servicer will not require hazard
          insurance to  be maintained  on the  related Mortgaged  Properties.
          Moreover,  the Loans  will not  be  guaranteed by  the Seller,  the
          Depositor or any of their respective affiliates.

          Group  I  Loans.    The  "Group  I  Loans"  consist  of  closed-end
          fixed-rate  home  improvement  loans and  retail  installment  sale
          contracts and home  equity loans secured by first-  and junior-lien
          mortgages,  deeds  of  trust  and  security  deeds  on  residential
          properties (which are  primarily condominiums, townhouses  and one-
          to four-family residences), including investment properties.  
          Approximately 84%  of the Group  I Loans  (by Cut-Off Date  Group I
          Loan Balance)  will be  partially insured  by  the Federal  Housing
          Administration ("FHA") of  the United States Department  of Housing
          and Urban Development ("HUD") under Title I of the National Housing
          Act of 1934, as amended (the "Group  I FHA Loans").  See "The Title
          I  Loan  Program  and  the  Contract of  Insurance"  herein.    The
          Agreement requires the Master Servicer to service the FHA Loans (as
          defined  below) in  accordance with  the  standards and  procedures
          required by the  FHA under the  Title I Program.   The FHA  Title I
          insurance claims  administration will be performed by  Mego, in its
          capacity as the Claims Administrator. See "The Title I Loan Program
          and The  Contract of Insurance"  herein.   The Group I  Loans other
          than the Group I FHA Loans (the  "Group I Conventional Loans") were
          originated by Mego  pursuant to its conventional  loan underwriting
          guidelines and  are not  insured under the  Title I  Program.   See
          "Mego Mortgage Corporation--Conventional Loans" herein.

          Group  II  Loans.   The  "Group  II  Loans" consist  of  closed-end
          fixed-rate  home  improvement  loans and  retail  installment  sale
          contracts which are partially insured by the FHA under the  Title I
          Program but which are unsecured  general obligations of the related
          borrowers  (the "Group  II Unsecured  FHA  Loans"), and  closed-end
          fixed-rate home improvement loans and home equity loans (the "Group
          II  Conventional   Loans")  secured   by  first-   and  junior-lien
          mortgages,  deeds  of  trust  and  security  deeds  on  residential
          properties (collectively with  the properties securing the  Group I
          Loans, the "Mortgaged Properties").  The Group I 
          Loans and the Group II Loans are referred to herein collectively as
          the "Loans."

          The Group II Unsecured FHA Loans represent approximately 11% of the
          Group II Loans (by Cut-Off Date Group II Loan Balance).   The Group
          II Unsecured FHA  Loans and the Group  I FHA Loans are  referred to
          collectively herein as  the "FHA  Loans."   See "The  Title I  Loan
          Program  and the  Contract  of  Insurance" herein.    The Group  II
          Conventional Loans  together with  the Group  I Conventional  Loans
          (the "Conventional  Loans") were originated by Mego pursuant to its
          conventional loan underwriting guidelines and are not insured under
          the  Title I Program.  See "Mego Mortgage Corporation--Conventional
          Loans" and "Description of the Loans" herein.

Denominations       The  Class A  Certificates are  offered  for purchase  in
                    minimum denominations  of $1,000  and integral  multiples
                    thereof.


Registration of 
Class A 
Certificates        The  Class A  Certificates will  initially  be issued  in
                    book-entry form.  Persons acquiring  beneficial ownership
                    interests  in  the  Class   A  Certificates  ("beneficial
                    owners") will hold their interests through The Depository
                    Trust  Company (the "Depository").   Transfers within the
                    Depository  will be  made in  accordance  with the  usual
                    rules and  operating procedures  of the  Depository.   So
                    long  as   the  Class   A  Certificates   are  Book-Entry
                    Certificates (as defined herein),  such Certificates will
                    be  evidenced by one  or more certificates  registered in
                    the name  of Cede & Co.  ("Cede"), as the  nominee of the
                    Depository.      No  beneficial   owners   of  Book-Entry
                    Certificates  will be  entitled to  receive a  definitive
                    certificate representing such owner's interest, except in
                    the  event  that  Definitive   Certificates  (as  defined
                    herein)  are  issued  under  the  limited   circumstances
                    described  herein.   All  references  in  this Prospectus
                    Supplement  to the  rights  of  holders  of the  Class  A
                    Certificates reflect the rights of such beneficial owners
                    only   as  such  rights  may  be  exercised  through  the
                    Depository  and  its participating  organizations  for so
                    long  as  such  Class  A  Certificates  are  held by  the
                    Depository.  See   "Description  of   the  Certificates--
                    Book-Entry Certificates" herein.

Depositor      Financial Asset Securities Corp. (the "Depositor"), a Delaware
               corporation.   The Depositor  is an  indirect limited  purpose
               finance subsidiary  of National  Westminster Bank  Plc and  an
               affiliate   of   Greenwich    Capital   Markets,   Inc.   (the
               "Underwriter").  See  "The Depositor"  in  the Prospectus  and
               "Method of Distribution"  herein.  None of the  Depositor, 
               National Westminster Bank  Plc or any  of their affiliates or 
               any other  person or entity (other than the Certificate Insurer
               to the extent set forth herein) will insure or  guarantee  or 
               otherwise  be  obligated  with  respect  to  the Certificates.

The Seller          Mego Mortgage Corporation, a Delaware corporation. 

Master Servicer          Norwest   Bank   Minnesota,    N.A.   (the   "Master
                         Servicer"), a national banking  association with its
                         executive   offices   at    Sixth   and   Marquette,
                         Minneapolis,   Minnesota   55479  and   its   master
                         servicing  offices  located  at  11000  Broken  Land
                         Parkway, Columbia, Maryland 21044.

The Servicer and Claims
 Administrator      Mego  Mortgage  Corporation.  Pursuant  to  a   servicing
                    agreement  (the   "Servicing  Agreement")  dated   as  of
                    November 1,  1996 among  Mego, the  Master Servicer,  the
                    Trustee and  the Trust,  Mego will  service the  Loans on
                    behalf of the Master Servicer.  Mego will also administer
                    claims  filed under the  contract of insurance  as Claims
                    Administrator under the Agreement.

Pass-Through Rate        The "Pass-Through  Rate" applicable  to the  Class A
                         Certificates  on any  Distribution Date is  the rate
                         per  annum set forth on the cover hereof, subject to
                         certain   limitations   set   forth   herein   under
                         "Description   Of   The   Certificates--Pass-Through
                         Rate".   The "Pass-Through Rate" with respect to the
                         Class IS Certificates and the Class IIS Certificates
                         on  any Distribution  Date is  0.45%  per annum  and
                         0.50%  per  annum, respectively.    Interest on  the
                         Senior Certificates in  respect of any  Distribution
                         Date will  accrue from the  first day  of the  month
                         preceding  such Distribution  Date through  the last
                         day of  the month  preceding such  Distribution Date
                         calculated on the basis of a 360-day year consisting
                         of twelve 30-day months.

Distributions       On the 25th day of each month, or if such a day is not  a
                    Business  Day,  then the  next  succeeding Business  Day,
                    commencing   in   December  1996   (each   such   day,  a
                    "Distribution  Date"), the  Trustee will  be  required to
                    distribute  the  amounts   described  below  from   funds
                    available  therefor in  respect  of a  Loan Group  to the
                    holders  of  the  Senior  Certificates  of  the   related
                    Certificate Group  of record  as of the  last day  of the
                    calendar month  immediately preceding the  calendar month
                    in  which  such  Distribution  Date occurs  (the  "Record
                    Date"), except that the final distribution on the Offered
                    Certificates   of  any  class  will  be  made  only  upon
                    presentation and  surrender of  the Certificates  of such
                    class at the office or agency of the Trustee in New York,
                    New York.  

          Distributions relating  to each Loan  Group will be applied  to the
          payment of  principal on  the Class A  Certificates of  the related
          Certificate  Group and  to the  payment of  interest on  the Senior
          Certificates  of the related  Certificate Group in  accordance with
          the priorities described below.

          1.  Interest        On each  Distribution Date,  to  the extent  of
                              funds available therefor  in respect of a  Loan
                              Group,  and in  accordance with  the priorities
                              described herein, interest  will be distributed
                              with  respect   to   each   class   of   Senior
                              Certificates of  the related  Certificate Group
                              in   an   amount   (each   a  "Class   Interest
                              Distribution")  equal  to the  sum  of (a)  one
                              month's interest at the applicable Pass-Through
                              Rate on  the related Class Principal Balance or
                              Class  S Notional  Amount,  as applicable,  for
                              such  Distribution  Date  (the  "Class  Monthly
                              Interest  Amount")  and (b)  any  related Class
                              Interest Shortfall (as defined below) for  such
                              Distribution Date.  As to any Distribution Date
                              and  class   of  Senior   Certificates,  "Class
                              Interest  Shortfall" is  the  sum  of  (a)  the
                              excess  of the  related Class  Monthly Interest
                              Amount for the preceding  Distribution Date and
                              any outstanding  Class Interest  Shortfall with
                              respect  to   such  class  on   such  preceding
                              Distribution Date, over  the amount in  respect
                              of interest that is actually distributed to the
                              holders  of   such  class  on   such  preceding
                              Distribution Date and (b)  one month's interest
                              on such excess, to the extent permitted by law,
                              at    the     related    Pass-Through     Rate.
                              Notwithstanding   the   foregoing,   the  Class
                              Monthly  Interest Amount  for any  Distribution
                              Date  and class will be reduced by such class's
                              pro  rata  share  (based on  the  interest such
                              class would  otherwise be  entitled to  receive
                              absent the  shortfalls specified below)  of (x)
                              Prepayment  Interest  Shortfalls   (as  defined
                              herein) in  respect of the related  Loan Group,
                              to  the extent not covered by the Servicing Fee
                              and   (y)   any  Civil   Relief   Act  Interest
                              Shortfalls (as  defined herein)  in respect  of
                              the  related Loan  Group for  such Distribution
                              Date.  Neither  Prepayment  Interest Shortfalls
                              nor Civil Relief Act Interest Shortfalls will  
                              be covered  by payments  under the Policies.  
                              See "Risk Factors--Civil  Relief Act 
                              Shortfalls" herein.

                              Distributions  of  the related  Class  Interest
                              Distribution to the Class  S Certificates of  a
                              Certificate Group  will  be made  prior to  the
                              distribution  of  the  related  Class  Interest
                              Distribution  to the  Class  A Certificates  of
                              such Certificate Group. See "Description of the
                              Certificates--Distributions" herein.

          2.  Principal       On each Distribution Date, to the extent of 
                              funds available therefor and in accordance with
                              the priorities described herein, principal will
                              be distributed  to the holders of the Class A
                              Certificates  of  each Certificate Group then
                              entitled to distributions of principal, in an
                              amount  equal  to  the lesser of (A) the related
                              Aggregate Class A Principal Balance and (B) the
                              Class A Principal Distribution  for such
                              Certificate  Group  on such Distribution Date.  
                              The  "Class A  Principal Distribution" means,
                              with  respect  to  any Distribution  Date and
                              Certificate Group, the sum  of  the  Class  A
                              Monthly Principal Amount for such Distribution
                              Date and Certificate Group and with respect to
                              the Group IA Certificates, any  outstanding 
                              Class A Principal Shortfall as of the close of
                              business on the preceding Distribution Date, 
                              provided that on the Distribution Date in 
                              November  2022, the "Class A Principal 
                              Distribution" will equal the Aggregate
                              Class A Principal Balance for each of
                              the Group IA Certificates and the Group IIA
                              Certificates, respectively.  

                              "Class A Monthly  Principal Amount" means, with
                              respect   to   any    Distribution   Date   and
                              Certificate  Group, the  sum  of the  following
                              amounts (without  duplication) with  respect to
                              the  immediately   preceding  Due   Period  (as
                              defined  below):   (i)  that  portion   of  all
                              payments received on Loans in the related  Loan
                              Group (other than  Defaulted Loans (as  defined
                              herein)) allocable to  principal, including all
                              full and partial principal 
                              prepayments, (ii) the Loan Balance of each Loan
                              in  the  related  Loan   Group  that  became  a
                              Defaulted Loan  for the first  time during such
                              Due Period,  (iii) the portion of  the Purchase
                              Price   (as   defined  herein)   allocable   to
                              principal of all Defective Loans in the related
                              Loan Group  (as defined herein) with respect to
                              such Due Period and the portion of the purchase
                              amount paid in connection  with the termination
                              of  the  Trust  allocable  to  principal   with
                              respect to the Loans in the related Loan Group,
                              (iv) any  Substitution Adjustments  (as defined
                              herein) for the related Loan  Group received on
                              or prior  to the related Determination Date (as
                              defined herein)  and not  yet distributed,  and
                              (v)   only  with   respect  to   the  Group   I
                              Certificates, the  Distributable Excess  Spread
                              (as defined herein), if any, in respect of such
                              Distribution  Date.   See  "Description of  the
                              Certificates--Principal" herein.

                              "Class  A  Principal   Shortfall"  means,  with
                              respect to any Distribution  Date and the Group
                              IA Certificates, the  excess of the sum  of the
                              Class  A  Monthly  Principal  Amount  for  such
                              Certificate    Group    for    the    preceding
                              Distribution Date  and any  outstanding Class A
                              Principal Shortfall for  such Certificate Group
                              on  such preceding  Distribution Date  over the
                              amount in respect of principal that is actually
                              distributed  to the  holders  of the  Group  IA
                              Certificates  on  such  preceding  Distribution
                              Date.

                              Distributions to  the holders  of the Group  IA
                              Certificates  of  Distributable  Excess  Spread
                              will  result   in  acceleration   of  principal
                              payments  to  the  holders  of  the  Group   IA
                              Certificates  and reduce  the weighted  average
                              lives  of the classes of Group IA Certificates.
                              See    "Description    of    Certificates    --
                              Overcollateralization      Provisions"      and
                              "Description   of   the   Certificates-Weighted
                              Average Lives" herein.

Credit
  Enhancement       The  credit enhancement provided  for the benefit  of the
                    Certificateholders consists of  (x) FHA Insurance to  the
                    extent described herein, (y) in  the case of the Group IA
                    Certificates, the overcollateralization  in effect on the
                    Closing  Date   and  any   further  overcollateralization
                    created by the application of  the internal cash flows of
                    the Group  I  Loans, as  described  herein, and  (z)  the
                    Policies.

          FHA  Insurance Program  and Contract  of  Insurance: The  aggregate
          amount of  insurance provided by  the FHA pursuant  to the  Title I
          Program   that  is   expected  to   be  available  to   the  Claims
          Administrator in  respect of  the FHA  Loans is  $3,674,309.75 (the
          "Trust Designated Insurance  Amount").  Such amount  represents 10%
          of the Loan Balances of the FHA Loans as of the Cut-Off Date.  

          First Trust of New York, National Association holds the Contract of
          Insurance for  the benefit  of the Trust  and other  Related Series
          Trusts  (defined herein).   As  of the  Closing Date  the aggregate
          amount of  insurance  transferred or  to be transferred by  the FHA
          pursuant to the Title I Program to the Contract of Insurance Holder
          is $16,971,823.75 (the "Combined FHA Insurance Amount") and for any
          date of determination thereafter, the Combined FHA Insurance Amount
          will equal such amount plus all amounts subsequently transferred by
          the  Secretary of  HUD to  the Contract  of Insurance  Holder's FHA
          Reserve Account (defined  below) less the  amount of FHA  Insurance
          proceeds  received since  the Closing  Date under  the Contract  of
          Insurance with respect to the FHA Loans and loans in  other Related
          Series Trusts.  The Combined FHA Insurance Amount will be reflected
          in an insurance  coverage reserve account maintained by  the FHA in
          the  name of  the Contract  of Insurance  Holder (the  "FHA Reserve
          Account").  

          The Secretary of HUD will not earmark the insurance coverage in the
          FHA  Reserve Account  for the  benefit of  the  Trust or  any other
          Related Series  Trust; however, each  of the Contract  of Insurance
          Holder and the Claims Administrator  has agreed in the Agreement to
          earmark the Trust  Designated Insurance Amount exclusively  for the
          benefit of  the Trust.   The Trust Designated Insurance  Amount and
          any trust designated insurance amount  for any Related Series Trust
          may be increased up to the  Combined FHA Insurance Amount with  the
          consent of the Certificate Insurer.   In the event that any portion
          of  the  Combined FHA  Insurance Amount  is applied  to loans  in a
          Related Series  Trust other than  the Trust in excess  of the trust
          designated insurance 
          amount for such  Related Series Trust, the portion  of the Combined
          FHA Insurance Amount  available to cover defaults on  the FHA Loans
          may  be  reduced  below the  remaining  Trust  Designated Insurance
          Amount  for  the  Trust.   See  "Risk  Factors--Limitations on  FHA
          Insurance,"  "The  Title  I  Loan  Program  and  the   Contract  of
          Insurance--FHA   Insurance  Coverage"   and   "--The  Contract   Of
          Insurance" herein.

          Subject to the then remaining  Combined FHA Insurance Amount,  each
          FHA Loan  will be insured by the  FHA in an amount equal  to 90% of
          the sum  of the following: (a) the unpaid loan obligation (equal to
          the net unpaid principal and the uncollected interest earned to the
          date of default) with adjustments thereto if the holder of the loan
          has proceeded against property securing such loan, (b) the interest
          on  the  unpaid amount  of  the loan  obligation  from the  date of
          default to the  date of the claim's initial  submission for payment
          plus 15 calendar days (not to  exceed nine months from the date  of
          default),  calculated  at  the  rate  of  7%  per  annum,  (c)  the
          uncollected  court costs,  (d) the attorneys'  fees (not  to exceed
          $500), and  (e) the  expenses for recording  the assignment  of the
          security to the  United States of America.   See "The Title  I Loan
          Program and the Contract of Insurance--The Title I Program" herein.
          Since the remaining Combined FHA Insurance Amount is dependent upon
          future events, including  reductions for the payment of  claims, no
          assurance can be given that  the Combined FHA Insurance Amount will
          be adequate to cover 90% of the losses on such FHA Loans.  Further,
          it is possible that  a FHA Loan would not  be submitted to the  FHA
          for  insurance  coverage  due  to  the  limitations  on  the  Trust
          Designated  Insurance  Amount  described  above  (even  though  the
          Combined  FHA  Insurance  Amount might  be  sufficient  to provided
          insurance proceeds in respect of such FHA Loan).

          Overcollateralization.  The credit enhancement provisions available
          to the Group IA Certificates include   (i) overcollateralization in
          effect as of the Closing Date (i.e., the excess of the Group I Loan
          Balance over the Aggregate Class  A Principal Balance for the Group
          IA  Certificates)  and   (ii)  a  feature  providing   for  limited
          acceleration   of   principal  distributions   on   the  Group   IA
          Certificates  in  the  early  months  of  the transaction  that  is
          intended  to   create  additional   overcollateralization.     This
          acceleration  of   principal   distributions  on   the   Group   IA
          Certificates  is achieved  by application  of Distributable  Excess
          Spread  (as  defined   herein)  as  principal   of  the  Group   IA
          Certificates.  Once the level of overcollateralization specified in
          the Agreement is reached and subject to the provisions described 
          herein     under     "Description     of     the     Certificates--
          Overcollateralization  Provisions", the  acceleration feature  will
          cease,  unless  necessary   to  maintain  the  required   level  of
          overcollateralization.

          The Agreement provides that, subject to  certain trigger tests, the
          required level of  overcollateralization may  increase or  decrease
          over  time.   An increase  would  result in  a temporary  period of
          accelerated amortization of  the Group IA Certificates  to increase
          the actual level of overcollateralization  to its required level; a
          decrease   would  result  in  a  temporary  period  of  decelerated
          amortization to reduce the actual level of overcollateralization to
          its  required  level.    See  "Description  of  the  Certificates--
          Principal" herein.

          The  Policies.  The Certificate Insurer  will issue two certificate
          guaranty insurance policies  (the "Policies"), one with  respect to
          the Group I Certificates and the other with respect to the Group II
          Certificates.    The  Policies  are  being issued  as  a  means  of
          providing  credit  enhancement  to the  Senior  Certificates.   The
          Policies will unconditionally  and irrevocably guarantee that  with
          respect to  each Distribution Date and Certificate Group, an amount
          equal to  the related Insured  Payment (as defined herein)  will be
          paid  to the  Trustee  on  behalf  of the  holders  of  the  Senior
          Certificates  of  each  Certificate  Group,  as  further  described
          herein.   In the event of a  default under the Policy relating to a
          Certificate  Group, holders of the Certificates in such Certificate
          Group will directly bear the credit and other risks associated with
          their  undivided  interest  in  the  Trust.  See  "The  Certificate
          Guaranty Insurance Policies" herein.

The Certificate
  Insurer      MBIA  Insurance  Corporation  (the  "Certificate Insurer"),  a
               stock insurance company organized under the laws of  the State
               of New York. See "The Certificate Insurer" herein.

Servicing      The Master Servicer is responsible for servicing, managing and
               making collections on the Loans. All collections in respect of
               the Loans in a  Loan Group will be deposited into  the related
               Collection Account  as described  herein. Not  later than  the
               fifth  Business Day  prior  to  each  Distribution  Date  (the
               "Determination Date"), the Trustee will  calculate the amounts
               to be paid, as described herein, to the  Certificateholders on
               such Distribution Date. See "Description of the Certificates--
               Distributions."  With  respect  to each  Due  Period  and Loan
               Group,  the  Master  Servicer will  receive  from  payments in
               respect of  interest on the  related Loans, a portion  of such
               payments as a monthly master servicing 
          fee (each a  "Master Servicing  Fee") in  the amount  of 0.08%  per
          annum (the "Master  Servicing Fee Rate") on the  related Loan Group
          Balance  as of the  first day of  each such Due  Period as to which
          such a payment was made. 

          The  Servicer  will service  the  Loans  on  behalf of  the  Master
          Servicer pursuant  to the  terms of the  Servicing Agreement.   The
          Servicer will also receive from  payments in respect of interest on
          the  Loans  in  each  Loan  Group  a  monthly  servicing  fee  (the
          "Servicing  Fee")  in an  amount  equal  to  1.00% per  annum  (the
          "Servicing Fee Rate") on the  related Loan Group Balance subject to
          certain  reductions due to  Prepayment Interest Shortfalls  and any
          Additional Trustee Fee owed to the Trustee. See "Description of the
          Certificates--Servicing Compensation and  Payment of Expenses."  In
          certain limited circumstances, the Master Servicer may resign or be
          removed, in  which  event  either  the  Trustee  or  a  third-party
          servicer  will be  appointed as  a successor  Master  Servicer. See
          "Description  of the  Certificates--Certain  Matters Regarding  the
          Master Servicer and Servicer."
 
Trustee        First Trust  of New  York, National  Association. Notices  and
               correspondence for  the Trustee  should be  directed to  First
               Bank  National Association, First Trust Center, 180 East Fifth
               Street, St. Paul, MN 55101, attention: Structured Finance.
 
Interest
  Advances          The Master Servicer  is required to remit  to the Trustee
                    no later than the close of business  on the Determination
                    Date  for  each  Distribution Date,  for  deposit  in the
                    Distribution Account (as defined herein) relating to each
                    Certificate  Group,  an  amount  equal to  the  scheduled
                    installment of interest due  on each Loan in  the related
                    Loan Group (other than a Defaulted Loan) but not received
                    during  the  related  Due  Period,  net  of  the  related
                    Servicing Fee  (each, an "Interest  Advance"). The Master
                    Servicer is  not required  to make  any Interest  Advance
                    that  it  determines  would be  nonrecoverable.  Interest
                    Advances are reimbursable to the  Master Servicer subject
                    to certain  conditions and restrictions, and are intended
                    to   provide   sufficient    funds   for   the   required
                    distributions of interest on the Senior Certificates. See
                    "Description  of  the   Certificates--Interest  Advances"
                    herein.

Payments to Cover
  Prepayment Interest
  Shortfalls        The Servicer will be required  to fund in respect of each
                    Distribution  Date and Loan  Group, without any  right of
                    reimbursement, an amount  equal to the lesser  of (a) the
                    aggregate, for each Loan in such  Loan Group, the excess,
                    if any, 
          of  (x) a  full month's  interest on the  amount of  each principal
          prepayment in full  at a per annum  rate equal to the  related Loan
          Rate (or such lower rate as may  be in effect for a Loan because of
          application of the  Civil Relief Act)  minus the related  Servicing
          Fee  Rate over  (y)  the amount  of interest  actually paid  by the
          Obligor in  connection with  such principal  prepayment during  the
          related Due Period (a "Prepayment Interest  Shortfall") and (b) the
          aggregate  of the  related  Servicing  Fee to  be  received by  the
          Servicer  in the  related  Due  Period.   See  "Description of  the
          Certificates--Adjustment  to  Servicing  Fee   in  Connection  with
          Certain  Prepaid Loans".   Any  Prepayment  Interest Shortfall  not
          covered  by  such  Servicing  Fee   will  not  be  covered  by  the
          application of any Excess Spread or by the Policies.

Optional Termination by the
  Master Servicer or
  Mego         The  Master Servicer  or Mego,  each with  the consent  of the
               Certificate Insurer if  such purchase would result  in a claim
               under the Policies,  may purchase from the Trust  all (but not
               fewer  than all)  remaining  Loans and  other property  of the
               Trust, thereby effecting early retirement of the Certificates,
               on any Distribution Date as of which  each of the Group I Loan
               Balance and the  Group II Loan Balance is less than 10% of the
               Cut-Off Date  Group I Loan  Balance and Cut-Off Date  Group II
               Loan  Balance,   respectively.     See  "Description  of   the
               Certificates--Termination; Retirement of the Certificates."

Certain Federal Income Tax
 Considerations          An election will be made  to treat the Group I Loans
                         as  a "real estate mortgage investment conduit" (the
                         "REMIC")  for federal income  tax purposes.   In the
                         opinion of  Brown & Wood  LLP, counsel to  Mego, the
                         Depositor   and   the  Underwriter,   the   Group IA
                         Certificates   and   Class  IS   Certificates   will
                         constitute "regular interests" in the REMIC and  the
                         Class R Certificates will  constitute the sole class
                         of "residual interests" in the REMIC and the portion
                         of  the Trust containing the Group  II Loans will be
                         classified as a grantor trust for federal income tax
                         purposes.      Certificateholders   of   Group   IIA
                         Certificates will be treated  for federal income tax
                         purposes  as owners of a pro rata undivided interest
                         in the Group  II Loans. See "Certain  Federal Income
                         Tax Consequences--Group II  Certificates" herein and
                         "Certain Material Federal  Income Tax Consequences--
                         Tax  Status as a  Grantor Trust" in  the Prospectus.
                         The  Group  IA  Certificates  may  be   issued  with
                         original  issue  discount  for  federal  income  tax
                         purposes. For purposes of determining the amount and
                         rate  of  accrual  of original  issue  discount  and
                         market  discount, the  Depositor  intends to  assume
                         that principal prepayments on the 
          Loans will occur at a constant prepayment rate ("CPR") equal to 15%
          per annum.  No representation is made as  to whether the Loans will
          prepay  at that  rate  or  any other  rate.  See "Certain  Material
          Federal Income Tax Consequences" in the Prospectus.

ERISA
 Considerations          The  acquisition  of  an Offered  Certificate  by an
                         employee  benefit  plan  subject   to  the  Employee
                         Retirement Income  Security Act of 1974,  as amended
                         ("ERISA"),  or  a  plan  or  arrangement  subject to
                         Section 4975 of the  Code (each of the  foregoing, a
                         "Plan")  could,  in  some  instances,  result  in  a
                         "prohibited transaction"  or other violation  of the
                         fiduciary  responsibility  provisions of  ERISA  and
                         Code Section 4975.

          Any  Plan fiduciary  considering whether  to  purchase any  Offered
          Certificates on  behalf of a  Plan should consult with  its counsel
          regarding  the applicability  of the  provisions of  ERISA and  the
          Code.  The Group  IIA Certificates may  not be purchased  by a Plan
          except  upon  satisfaction  of  certain  conditions.    See  "ERISA
          Considerations" herein and in the Prospectus.

Legal
 Investment         The  Offered Certificates  will not  constitute "mortgage
                    related  securities"  for   purposes  of  the   Secondary
                    Mortgage Market Enhancement Act of 1984 ("SMMEA") because
                    some  of the  Loans are  secured by  junior liens  or are
                    unsecured.    Accordingly, many  institutions  with legal
                    authority to invest in comparably  rated securities based
                    on first mortgage loans may  not be legally authorized to
                    invest   in  the  Offered   Certificates.     See  "Legal
                    Investment" in the Prospectus.

Ratings        It is a condition of  the issuance of the Offered Certificates
               that they  be rated AAA  by Standard & Poor's  Rating Services
               ("S&P"), and Aaa by Moody's Investors Service, Inc. ("Moody's"
               and, together with S&P, the "Rating Agencies").  The  security
               ratings  of  the  Offered  Certificates  should  be  evaluated
               independently  from   similar  ratings   on  other   types  of
               securities. 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 Rating Agencies.  See "Ratings"
               herein.


                                 RISK FACTORS

     Investors  are urged  to  carefully consider,  among  other things,  the
following factors in connection with a purchase of the Offered Certificates.

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     YIELD GENERALLY.  The yields to maturity  of the Class A Certificates in
a Certificate Group may vary from  the anticipated yields to the extent  such
Certificates  are purchased at  a discount or  premium and to  the extent the
rate and  timing of payments thereon are sensitive to  the rate and timing of
principal payments (including  prepayments) of the Loans in  the related Loan
Group.   Certificateholders  should  consider, in  the  case of  any  Class A
Certificates purchased at  a discount, the risk that a lower than anticipated
rate of principal payments could result in an actual yield that is lower than
the anticipated yield and, in the case of any Class A  Certificates purchased
at a  premium, the  risk that  a faster  than anticipated  rate of  principal
payments could result in an actual  yield that is lower than the  anticipated
yield.    In addition,  the  timing  of  changes  in the  rate  of  Principal
Prepayments  (as defined  herein) on  the Loans  may significantly  affect an
investor's actual  yield to maturity, even  if the average rate  of Principal
Prepayments is consistent with such  investor's expectation.  In general, the
earlier a Principal  Prepayment on a Loan  occurs, the greater the  effect of
such Principal Prepayment  on an investor's yield to maturity.  The effect on
an investor's yield of Principal Prepayments  occurring at a rate higher  (or
lower)  than  the  rate  anticipated   by  the  investor  during  the  period
immediately following the issuance of the Certificates may not be offset by a
subsequent like decrease (or increase) in the rate of Principal Prepayments.

     PREPAYMENT CONSIDERATIONS AND RISKS.   The rates of principal payment on
the Class  A Certificates in a Certificate Group  and the aggregate amount of
distributions and  yields to  maturity of  the Class  A Certificates  in such
Certificate Group will be related to, among other things, the rate and timing
of payments of principal on the Loans in the related Loan Group.  The rate of
principal payments on the Loans will in  turn be affected by the amortization
of the Loans  and by the rate of Principal Prepayments thereon (including for
this purpose, prepayments  resulting from (i) refinancing,  (ii) liquidations
of  the  Loans  due  to  defaults, casualties  and  condemnations  and  (iii)
repurchases by the Seller as required pursuant to the Agreement).  Generally,
if prevailing  interest rates on  similar loans fall significantly  below the
interest rates on  the Loans, the Loans  may be subject to  higher prepayment
rates  than if prevailing rates remain at or  above the interest rates on the
Loans.  Conversely, if prevailing interest rates rise significantly above the
interest rates on the Loans, the rate of prepayments may decrease.  The Loans
may be prepaid by the obligors thereunder (the "Obligors") at any time.   The
Mortgage  Loans are subject to the "due-on-sale" provisions included therein.
Prepayments,  liquidations  and  purchases  of  the Loans  in  a  Loan  Group
(including any purchase by the Master Servicer or Mego of the remaining Loans
and Mortgaged  Properties (title to which has been  acquired by the Trust) in
connection  with the  optional termination  of  the Trust)  will, subject  to
certain  conditions,  result in  distributions  to  holders  of the  Class  A
Certificates  of  the related  Certificate  Group  then entitled  to  receive
principal distributions of principal that would otherwise be distributed over
the remaining  terms of such  Loans.  In addition,  the overcollateralization
provisions applicable to the Group  IA Certificates will result in a  limited
acceleration  of  principal   payments  to  the  holders  of   the  Group  IA
Certificates.   See "Description of the Certificates" herein.  Since the rate
of payment of  principal on  the Loans  will depend  on future  events and  a
variety of factors, no assurance can be given as to such rate  or the rate of
Principal Prepayments.

     The weighted  average life of a  pool of loans is the  average amount of
time that will elapse from the date such pool is formed until each dollar  of
principal is  scheduled to be repaid to the investors  in such pool.  Because
it is expected that  there will be prepayments and defaults on the Loans, the
actual  weighted average life  or lives of the  Certificates of a Certificate
Group may be expected to vary substantially from the weighted average  
remaining term to stated maturity of the Loans in  the related Loan Group  as
set forth under "Description  of the Loans."

     DEFAULTS AND DELINQUENT PAYMENTS.  The yields to maturity of the Offered
Certificates  of  a Certificate  Group  will  be  sensitive to  defaults  and
delinquent  payments on  the Loans in  the related  Loan Group.   Neither the
Master  Servicer nor  the Servicer  will be  required to  advance amounts  in
respect of delinquent payments of principal of the Loans.  If a  purchaser of
an Offered Certificate  calculates its anticipated yield based  on an assumed
rate of default and amount of losses that  is lower than the default rate and
amount of losses actually incurred and such  actual losses are not covered by
the  Policies, its  actual  yield to  maturity  will be  lower  than that  so
calculated and  could, in the event of substantial  losses, be negative.  The
timing  of losses that are  not covered by  the Policies will  also affect an
investor's actual yield to maturity even if the rate of defaults and severity
of such losses are consistent  with an investor's expectations.   In general,
the earlier  a loss occurs, the greater is  the effect on an investor's yield
to maturity.  There can be no assurance as to the delinquency, foreclosure or
loss experience with respect to the Loans.

     PAYMENT DELAY.  Under the  Agreement, payments of principal and interest
on the Loans in a Loan Group in  respect of any Due Period generally will not
be passed through to  the holders of the Offered Certificates  of the related
Certificate  Group until  the  Distribution Date  in  the following  calendar
month.  As a result, the monthly  distributions to the holders of the Offered
Certificates  generally  will  reflect  Obligor  payments  during  the  prior
calendar month.  Each Distribution Date will be on the 25th day of each month
(or  the next succeeding business day), and  the first Distribution Date will
not occur until December 26, 1996.  Thus, the effective yields to the holders
of  the Offered Certificates  will be lower than  those otherwise produced by
the  related  Pass-Through   Rates  because  distributions  on   the  Offered
Certificates in respect of any given month will not be made until on or about
the 25th day  of the following month  and will not bear  interest during such
delay.

     RISK OF HIGHER DEFAULT  RATES ASSOCIATED WITH CALIFORNIA REAL  PROPERTY.
Since a substantial  portion (approximately 29% by Cut-Off  Date Group I Loan
Balance and  29% by  Cut-Off Date  Group II  Loan Balance)  of the  Mortgaged
Properties is  located in  California, an overall  decline in  the California
residential  real estate  market could  adversely  affect the  values of  the
Mortgaged Properties securing  such Mortgage Loans  (as defined herein)  such
that the  Loan Balances  of  the related  Mortgage Loans,  together with  any
primary financing  on such  Mortgaged Properties, could  equal or  exceed the
value of such Mortgaged Properties.  As the residential real estate market is
influenced by  many factors, including  the general condition of  the economy
and  interest  rates, no  assurances can  be given  that the  California real
estate market  will not weaken  further.  If the  California residential real
estate market should  experience an overall decline in  property values after
the dates of origination  of the Mortgage Loans,  the rates of losses on  the
Mortgage Loans may  be expected to increase, and  may increase substantially.
Because a substantial  portion of the Mortgaged Properties  is in California,
the risk of occurrence of earthquake damage exists that may not be covered by
any hazard insurance.

     NATURE OF  MORTGAGES;  MORTGAGED PROPERTIES.    The Mortgage  Loans  are
secured by  first- and  junior-lien mortgages and  security deeds.   Mortgage
Loans secured by  junior-lien mortgages are entitled to  proceeds that remain
from the  sale of the  related Mortgaged  Property after  any related  senior
mortgage  loan  or  mortgage  loans  and  prior  statutory  liens  have  been
satisfied.  In  the event that such proceeds are insufficient to satisfy such
loans and  prior liens in the aggregate or  any FHA Insurance, if applicable,
is insufficient or  unavailable and the Certificate Insurer  does not perform
its obligations  under the  related Policy, the  Trust and,  accordingly, the
Certificateholders,  bear (i)  the risk  of  delay in  distributions while  a
deficiency judgment against the Obligor is obtained and (ii) the risk of loss
if  the deficiency judgment cannot be obtained or  is not realized upon.  See
"Certain Legal Aspects of the Loans" in the Prospectus.

     Furthermore,  secured Title  I Loans  generally are  not required  to be
written with any equity  in the Mortgaged Property above the aggregate amount
of the liens (including the amount of the related lien securing  the Mortgage
Loan  on the related  Mortgaged Property).  In  addition, a junior lienholder
may not foreclose on the property securing a junior lien unless it forecloses
subject to the senior lien(s),  in which case it  must either pay the  entire
amount due  on the senior lien(s) to the senior  mortgagee at or prior to the
foreclosure sale or  undertake the obligation to make payments  on the senior
mortgage(s)  in  the event  the  mortgagor  is in  default  thereunder.   See
"Certain Legal Aspects of the Loans" in the Prospectus.  In servicing secured
Title I Loans  in its  portfolios, it  is not  the Master  Servicer's or  the
Servicer's  practice  to  satisfy  the senior  lien(s)  at  or  prior to  the
foreclosure  sale,  nor to  advance  funds  to  keep the  senior  mortgage(s)
current.  The  Trust will have no source  of funds (and may  not be permitted
under the REMIC provisions of the Code) to satisfy the senior mortgagee(s) or
make    payments   due   to   the   senior   mortgagee(s),   and   therefore,
Certificateholders should not expect that any senior mortgage(s) will be kept
current by  the Trust for the purpose of  protecting the Trust's junior lien.
As a result, it is not expected that the Master Servicer or the Servicer will
pursue foreclosure proceedings  with respect to  the FHA  Loans secured by  a
junior lien  on a Mortgaged Property.  See "The  Title I Loan Program and the
Contract of Insurance" herein.

     GROUP II LOANS.  General  credit risk will be greater to  the holders of
Group II  Certificates than to  holders of  the Group I  Certificates because
approximately 11%  (by Cut-Off Date  Group II Loan  Balance) of the  Group II
Loans are unsecured general obligations of the related Obligors. A default by
an Obligor on an unsecured Loan or the application of federal bankruptcy laws
and state debtor relief laws could  result in such loan being written-off  by
the  Servicer or  Master Servicer.    All of  such Group  II  Loans that  are
unsecured general obligations,  however, are FHA  Loans.  In  the event of  a
default  of  a  Group  II  Unsecured  FHA  Loan,  if  the  FHA  Insurance  is
insufficient and  the Certificate  Insurer does  not perform  its obligations
under the related Policy, the Trust  and, accordingly, the Certificateholders
of the Group II Certificates will bear (i) the risk of delay in distributions
while a judgment against the Obligor is obtained and (ii) the risk of loss if
the judgment cannot be obtained or is not realized upon.

     RELATED  SERIES TRUSTS.  The Contract of Insurance Holder is First Trust
of New York, National Association for the benefit of the Trust.  The Contract
of Insurance will be held for  the benefit of the Trust, as well  as the Mego
Mortgage FHA Title I Loan Trust 1996-1 and the Mego Mortgage FHA Title I Loan
Trust 1996-2 as  well as any  other subsequently created  trust of which  the
Trustee  is the  trustee and  to  which Title  I Loans  are sold  directly or
indirectly  by the  Seller and the  related senior certificates  of which are
insured by a certificate guaranty  insurance policy issued by the Certificate
Insurer  (each, a  "Related Series Trust").   The  Secretary of HUD  will not
earmark the insurance coverage in the FHA Reserve Account for the  benefit of
any particular Related  Series Trust, but  each of the Contract  of Insurance
Holder  and the Claims Administrator  has agreed in  the Agreement to earmark
$3,674,309.75 (the  "Trust Designated  Insurance Amount")  of such  insurance
coverage exclusively  for the benefit of  the Trust.  Unless  the Certificate
Insurer  consents,   the  Contract  of   Insurance  Holder  and   the  Claims
Administrator   will not submit any  claim to the  FHA in respect of  the FHA
Loans  if the amount of such claim and  all claims paid in respect of the FHA
Loans  would  exceed  the  Trust  Designated Insurance  Amount.    The  Trust
Designated Insurance Amount and any trust designated insurance amount for any
other Related Series Trust may be increased  up to the Combined FHA Insurance
Amount with the consent of  the Certificate Insurer.   In the event that  any
portion of the Combined FHA Insurance Amount is applied to loans in a Related
Series Trust  other than  the Trust  in  excess of  the designated  insurance
amount  for such  Related Series  Trust,  the Combined  FHA Insurance  Amount
available to  cover  defaults on  the  FHA Loans  may  be reduced  below  the
remaining Trust Designated Insurance Amount.  Such an occurrence could result
in shortfalls on the Offered Certificates, to the extent  such shortfalls are
not otherwise  covered by  overcollateralization (in  the  case of  the Group
IA Certificates) or by the Policies (in the case of both Certificate Groups).

     As  of  the Closing  Date,  the Combined  FHA  Insurance Amount  that is
expected to be  available under the Contract  of Insurance in respect  of the
FHA  Loans and the loans of the Related Series Trusts is $16,971,823.75.  The
Combined FHA Insurance Amount available  under the Contract of Insurance will
be reduced by the amount of proceeds, if any, received under  the Contract of
Insurance.  See "The Title I Loan  Program and the Contract of Insurance--The
Contract of Insurance" herein.

     LIMITATIONS  ON  FHA  INSURANCE.    The  availability  of  FHA Insurance
following a default on an FHA  Loan is limited and is subject to  a number of
conditions,  including  strict compliance  by  the  Seller, the  Contract  of
Insurance  Holder,  the Claims  Administrator,  the Master  Servicer  and the
Servicer with FHA Regulations  in originating and servicing the  FHA Loan and
limits  on the  aggregate insurance  coverage available  with respect  to all
Title I Loans then owned  and reported for FHA  Insurance by the Contract  of
Insurance Holder.   The availability of FHA  Insurance in respect of  the FHA
Loans is also limited to the extent of the Trust Designated Insurance Amount.
Although the Seller has represented that it has complied with all  applicable
FHA  Regulations,  such   regulations  are  susceptible  to   differences  in
interpretation.  The Contract  of Insurance Holder is not required to obtain,
and has  not obtained,  approval from  FHA of  the origination  and servicing
practices of the  Seller, the Master Servicer  and the Servicer.   Failure to
comply with  all FHA  Regulations may  result in  a denial  of FHA  Insurance
claims,  and there  can  be no  assurance  that FHA's  interpretation  of its
regulations  will not  become more strict  in the  future.  In  addition, any
claim paid by FHA will cover, at most, 90% of the sum of the unpaid principal
on  the  FHA  Loan,  a portion  of  the  unpaid  interest  and certain  other
liquidation costs up  to the Contract of Insurance  Holder's aggregate amount
of  FHA insurance coverage.   The Seller  and, in limited  circumstances, the
Master Servicer have agreed  in the Agreement to purchase from  the Trust any
FHA  Loan that  is  rejected by  the  FHA for  insurance  benefits under  the
Contract of Insurance  (other than rejection for clerical  error in computing
the claim  amount or  due to  the exhaustion  of the  Combined FHA  Insurance
Amount).

     LEGAL CONSIDERATIONS.   The  sale of the  Loans from  the Seller  to the
Depositor pursuant to  the Purchase Agreement will  be treated by  the Seller
and the  Depositor as a sale of the Loans.  The Seller will warrant that such
transfer  is a  sale of  its  interest in  the Loans.    In the  event of  an
insolvency of the Seller, the bankruptcy trustee of the Seller may attempt to
recharacterize the sale of the Loans as a borrowing by the Seller  secured by
a pledge of the Loans.  If such attempt were successful, the Trust would have
a  perfected  security interest  in the  Loans.   If  the  bankruptcy trustee
decided to  challenge such transfer,  delays in payments on  the Certificates
and  possible reductions in  the amount thereof  could occur.   The Depositor
will warrant in the Agreement that the transfer of the Loans to the Trust  is
a valid transfer of all of  the Depositor's right, title and interest in  the
Loans to the Trust.

     The assignments to the Trustee of any mortgage or deed of trust securing
a Mortgage Loan  will be recorded in  the appropriate public office  for real
property records  within the time  period specified in the  Agreement, except
where, in the opinion of counsel,  such recording is not required to  protect
the Trustee's interest in the related Mortgage Loan against the claim  of any
subsequent transferee or any successor to a  creditor of the Depositor or the
Seller.   See "Description of  the Certificates--Assignment of  Loans" herein
and "Certain Legal Aspects of the Loans" in the Prospectus.

     CERTAIN  OTHER LEGAL  CONSIDERATIONS REGARDING  THE  LOANS.   Applicable
state laws  generally regulate interest  rates and other charges  and require
certain  disclosures.   In  addition,  other state  laws,  public policy  and
general principles of equity relating  to the protection of consumers, unfair
and  deceptive practices  and  debt  collection practices  may  apply to  the
origination, servicing and collection of the Loans.  

Depending on the provisions of the applicable law and the specific  facts and
circumstances involved, violations of these laws, policies and principles may
limit  the ability to collect all or part  of the principal of or interest on
the  Loans, may entitle  the Obligor to  a refund of  amounts previously paid
and,  in  addition, could  subject  the owner  of  the Loans  to  damages and
administrative   enforcement.    See   "Risk  Factors--Certain   Other  Legal
Considerations Regarding the Mortgage Loans" in the Prospectus.

     CIVIL RELIEF ACT  SHORTFALLS.  The amount required  to be distributed as
interest on the Senior Certificates will be reduced as a result of shortfalls
on the Loans attributable  to the application of  the Soldiers' and  Sailors'
Civil  Relief   Act  of  1940,   as  amended  ("Civil  Relief   Act  Interest
Shortfalls").  See  "Description of the Certificates--Interest"  and "Certain
Legal Aspects  of the Loans--Soldiers' and Sailors'  Civil Relief Act" in the
Prospectus.  Civil  Relief Act Interest Shortfalls will not be covered by the
Policies.

     CERTIFICATE RATINGS.   The  ratings of  the Offered  Certificates depend
primarily on assessments by the  Rating Agencies of the claims-paying ability
of the Certificate  Insurer.  Any  reduction in the  ratings assigned to  the
claims-paying ability  of the Certificate Insurer below the ratings initially
assigned to the Offered Certificates may result in a reduction in the ratings
of the Offered Certificates.  See "Risk  Factors -- Rating of the Securities"
in the Prospectus.


                            PROPERTY OF THE TRUST

     The Mego Mortgage  Home Loan Trust 1996-3  (the "Trust") will be  formed
pursuant to a Pooling and Servicing  Agreement, dated as of November 1,  1996
(the "Agreement"), among the Depositor,  the Seller, the Master Servicer, the
Servicer, the Claims Administrator, the Trustee and the Contract of Insurance
Holder.   The property  of the  Trust will  include   (i) the  Loans and  the
related Loan Balances as of the Cut-Off Date, (ii) payments in respect of the
Loans received on or  after the Cut-Off Date (including amounts  due prior to
the Cut-Off  Date but received  thereafter), (iii) Mortgaged  Properties that
are acquired  by  foreclosure  or  deed  in  lieu  of  foreclosure,  (iv)  an
assignment of the Depositor's rights under  a purchase agreement dated as  of
November 1, 1996, between Mego  and the Depositor (the "Purchase Agreement"),
(v)   rights  under  certain   insurance  policies  covering   the  Mortgaged
Properties, (vi) the rights to the FHA Insurance reserves attributable to the
FHA Loans and (vii)  the Collection Accounts  and Distribution Accounts.   In
addition,  the Depositor  will cause  the  Certificate Insurer  to issue  two
irrevocable  and unconditional certificate  guaranty insurance  policies (the
"Policies") to  the Trustee  for the  benefit of  the holders  of the  Senior
Certificates  pursuant to  which it  will guarantee  certain payments  to the
Trustee for the  benefit of  holders of  the Senior Certificates.   See  "The
Certificate Guaranty Insurance Policies" herein.

     The Trust  property will  include the unpaid  principal balance  of each
Loan as of the Cut-Off  Date (the "Cut-Off Date Loan Balance") for such Loan.
The aggregate of the Cut-Off Date Loan  Balances of the Group I Loans and the
Group II  Loans equal  $40,062,299.05 and  $27,199,925.48, respectively  (the
"Cut-Off Date  Group I  Loan Balance"  and the  "Cut-Off Date  Group II  Loan
Balance", respectively) and  the aggregate of the Cut-Off  Date Loan Balances
of  all  Loans  equals  $67,262,224.53  (the  "Cut-Off  Date  Aggregate  Loan
Balance").  With  respect to any date,  the "Aggregate Loan Balance"  will be
equal to the aggregate of the Loan Balances  of all Loans as of such date and
with respect to  any date the "Group  I Loan Balance" and the  "Group II Loan
Balance" will be equal to the aggregate of the Loan  Balances of all Loans in
such Loan Group as of such date.  The "Loan Balance"  of a Loan on any day is
equal to its  Cut-Off Date Loan Balance,  minus all collections of  principal
credited against the Loan Balance of such Loan on and after the Cut-Off Date;
provided that with respect to a Defaulted Loan, the Loan Balance will be zero
immediately after the Due Period in which such Loan became a Defaulted 
Loan.  A  "Defaulted Loan" is a Loan  with respect to which: (i)  a claim has
been paid or rejected pursuant to the Contract of Insurance, (ii) any related
Mortgaged Property has been repossessed and  sold, or (iii) any portion of  a
payment on a Loan  is more than 180  days past due (without giving  effect to
any grace period).

     The Trust may  be terminated and thereby  effect an early retirement  of
the Certificates, at  the option  of the  Master Servicer or  Mego, with  the
consent of the Certificate Insurer if  such purchase would result in a  claim
under either Policy,  upon the purchase from the Trust of  all (but not fewer
than all) remaining Loans and certain other property on any Distribution Date
when each of the Group I  Loan Balance and the Group II Loan  Balance is less
than 10%  of the Cut-Off Date Group I Loan Balance and the Cut-Off Date Group
II  Loan  Balance,  respectively.   See  "Description  of the  Certificates--
Termination; Retirement of the Certificates" herein.


                          MEGO MORTGAGE CORPORATION

GENERAL

     Mego  Mortgage Corporation  ("Mego"), a  Delaware corporation  commenced
operations in March 1994.   Mego is a  publicly traded company listed  on the
NASDAQ National Market.   Mego is an approved Title I  lender that is engaged
in the business  of originating, purchasing, selling and  servicing loans for
property  improvement that  qualify under  the  provisions of  Title I  (such
loans,  "Title  I Loans"  and  the program,  the  "Title I  Program")  of the
National  Housing Act  of 1934,  as  amended, which  is  administered by  the
Federal Housing Administration (the "FHA")  of the U.S. Department of Housing
and Urban Development  ("HUD").  The principal  amounts of the Title  I Loans
purchased or originated by Mego generally range from a minimum of $2,500 to a
maximum of $25,000.  The mortgaged properties securing such Title I Loans are
generally  one-  to   four-family  residences,  including  condominiums   and
townhomes, and such properties may or may not be occupied by the owner.  

     Mego also originates, purchases and services conventional uninsured home
improvement or  home equity  loans  typically undertaken  to pay  for a  home
improvement project, a combination of home improvement and debt consolidation
or  solely  for  debt  consolidation  ("conventional loans").    All  of  the
conventional loans  are secured by  a first-  or junior-lien mortgage  on the
borrower's principal residence.  Mego generally originates conventional loans
to high credit  quality borrowers who  tend to have  limited equity in  their
residence after giving effect to the amount of  senior loans.  Mego is a FNMA
approved seller/servicer.   Mego has not applied  for and therefore is  not a
FHLMC approved seller/servicer.  

     Mego  has two principal  divisions for the origination  of Title I Loans
and  conventional loans, the Correspondent  Division and the Dealer Division.
The Correspondent Division represents Mego's  largest source of Title I Loans
and  virtually all  of the  conventional  loans.   Through its  Correspondent
Division,  Mego originates  loans  from  a  nationwide network  of  financial
intermediaries, mortgage  companies, commercial  banks and  savings and  loan
institutions  (collectively, "Correspondents").    Mego typically  originates
loans from Correspondents on an individual loan basis, pursuant to which each
loan is  pre-approved by Mego and  is purchased after  the closing, generally
before  the  first payment  is  due.    The Correspondent  Division  conducts
operations from  its headquarters in Atlanta,  Georgia.  At August  31, 1996,
Mego had a network of  approximately 310 active Correspondents.  In  addition
to purchasing  individual Title I Loans and  conventional loans, from time to
time   the  Correspondent  Division   purchases  portfolios  of   loans  from
Correspondents.  Mego generally pays its Correspondents premiums on the loans
it purchases based on the credit score (described below) of the  borrower and
the interest rate on the respective loan.

     The Dealer Division originates Title  I Loans and recently has commenced
the origination of  conventional loans through a network  of home improvement
construction  contractors  (collectively,  "Dealers"), approved  by  Mego  in
accordance with  Title I,  by acquiring  individual  retail installment  sale
contracts ("Installment Contracts") from Dealers.  An Installment Contract is
an agreement between the Dealer and the borrower pursuant to which the Dealer
performs the improvements to the property  and the borrower agrees to pay  in
installments  the  price  of  the  improvements.   Before  entering  into  an
Installment  Contract with  a customer,  the Dealer  assists the  borrower in
submitting a loan  application to Mego.  If the loan application is approved,
the Dealer  enters into an Installment Contract with the borrower, the Dealer
assigns  the  Installment  Contract  to  Mego upon  completion  of  the  home
improvements and Mego,  upon receipt of the requisite  loan documentation and
completion   of  a  satisfactory  telephonic  interview  with  the  borrower,
purchases the Installment Contract  from the Dealer.  As of  August 31, 1996,
Mego maintained  13 branch  offices located in  Montvale, New  Jersey; Kansas
City,  Missouri; Las Vegas,  Nevada; Austin, Texas;  Oklahoma City, Oklahoma;
Seattle, Washington; Columbus, Ohio; Elmhurst, Illinois; Waterford, Michigan;
Philadelphia, Pennsylvania; Denver, Colorado; Bowie, Maryland and Woodbridge,
Virginia through  which it conducts its marketing to  Dealers in the state in
which the branch is located as well as certain contiguous states.   At August
31, 1996,  Mego  had a  network of  approximately 435  active  Dealers in  32
states.

     Correspondents and  Dealers qualify  to participate  in Mego's  programs
only after  a review by Mego's management  of their reputation and expertise,
including a  review of  references and  financial  statements, as  well as  a
personal visit to  Dealers by one or  more representatives of Mego.   Title I
requires  Mego  to  reapprove  its   Dealers  annually  and  to  monitor  the
performance of those Correspondents that are sponsored by Mego.

UNDERWRITING

     The following  is  a  brief  description of  the  underwriting  policies
customarily  employed by  Mego  with  respect to  its  home improvement  loan
program   (including  secured  and  unsecured   Title  I  Loans  and  secured
conventional loans).  

     Mego's loan application and approval process generally is conducted over
the telephone and  applications usually are transmitted to Mego's centralized
processing   facility   from   Correspondents   and   Dealers   by  facsimile
transmission.   Upon receipt  of an application,  the information  is entered
into  Mego's  system  and  processing  begins.   All  loan  applications  are
individually analyzed by Mego  employees at its loan processing  headquarters
in Atlanta, Georgia.

     Mego  has developed  a proprietary  credit  index profile  ("CIP") as  a
statistical  credit based  tool to  predict  likely future  performance of  a
borrower.  A  significant component of  this customized system is  the credit
evaluation score methodology developed by Fair, Isaac and Company ("FICO"), a
consulting firm specializing in creating default predictive  models through a
high number of variable components.  The  other components of the CIP include
debt  to income  analysis, employment  stability,  self employment  criteria,
residence  stability  and occupancy  status  of  the  subject property.    By
utilizing both scoring models  in tandem,   all applicants are considered  on
the basis of their ability to  repay the loan obligation while allowing  Mego
to maintain its risk based pricing for each loan.

     Based upon FICO score default  predictors and Mego's internal CIP score,
loans are  classified by Mego into gradations  of descending credit risks and
quality,  from "A"  credits  to  "D" credits,  with  subratings within  those
categories.  Quality  is a function of both  the borrower's creditworthiness,
and the value  of the collateral.   "A+" credits generally have a  FICO score
greater  than 680.  An applicant with a  FICO score of less than 620 would be
rated a "C" credit unless the loan-to-value ratio was 75% or less 
which would raise the credit risk to Mego to a "B" or better depending on the
borrower's debt service capability.  Depending on loan size, typical loan-to-
value ratios for "A"  and "B" credits range from 90%  to 125%, while loan-to-
value  ratios for "C" and "D" credits range  from 60% up to 90%.  "D" credits
are only accepted if there are compensating factors.

     Mego's underwriters review the applicant's credit  history, based on the
information contained  in the application  as well as reports  available from
credit reporting bureaus  and Mego's CIP score, to  determine the applicant's
acceptability  under   Mego's  underwriting   guidelines.     Based  on   the
underwriter's  approval authority level, certain exceptions to the guidelines
may be made  when there are compensating  factors subject to approval  from a
corporate  officer.    The  underwriter's  decision  is  communicated  to the
Correspondent or  Dealer and, if  approved, fully explains the  proposed loan
terms and contingencies to be satisfied prior to funding.

     CONVENTIONAL LOANS.  Mego has implemented policies for  its conventional
loan program that are designed to minimize losses by adhering to  high credit
quality standards or requiring adequate loan-to-value levels.  Mego will only
make conventional loans  to borrowers with an  "A" or "B" credit  grade using
the CIP.   Terms of conventional loans made  by Mego, as well  as the maximum
loan-to-value ratios and debt to  income ratios (calculated by dividing fixed
monthly debt  payments by gross  monthly income), vary depending  upon Mego's
evaluation   of  the  borrower's  creditworthiness.    Borrowers  with  lower
creditworthiness generally  pay higher  interest rates  and loan  origination
fees.

     As  part  of the  underwriting  process  for  conventional  loans,  Mego
generally requires an  appraisal of the mortgaged  property as a condition to
the commitment  to purchase.   Mego requires  an independent appraiser  to be
state licensed and certified.  Mego requires that all appraisals be completed
within the Uniform Standards of Professional Appraisal Practice as adopted by
the  Appraisal  Standards  Board  of  the Appraisal  Foundation.    Prior  to
originating a  conventional loan, Mego  audits the appraisal for  accuracy to
insure that the  appraiser used  sufficient care in  analyzing data to  avoid
errors   that  would  significantly   affect  the  appraiser's   opinion  and
conclusion.   This  audit  includes  a review  of  economic demand,  physical
adaptability of the real estate, neighborhood trends and the highest and best
use of  the real estate.  In the event the audit reveals any discrepancies as
to  the  method  and  technique  that are  necessary  to  produce  a credible
appraisal, Mego will perform additional property data research or may request
a second appraisal  to be performed by  an independent appraiser selected  by
Mego in order to further substantiate  the value of the subject property.

     Mego also requires a title report on all subject properties securing its
conventional  loans  to  verify property  ownership,  lien  position and  the
possibility  of outstanding  tax liens or  judgments.   In the case  of loans
greater  than $50,000 or  first liens, Mego  requires a  full title insurance
policy substantially in compliance with the requirements of the American Loan
Title Association.

     TITLE I LOANS.   Mego's underwriting guidelines for Title  I Loans meets
the FHA's underwriting criteria.

     The Title I Loans  originated by Mego are executed on  forms meeting FHA
requirements as well as federal and state regulations.  Loan applications and
Installment Contracts  are submitted  to Mego's  processing headquarters  for
credit verification.  The information  provided in loan applications is first
verified by, among other things, (i) written confirmations of the applicant's
income and,  if necessary, bank deposits, (ii)  a formal credit bureau report
on the applicant from  a credit reporting agency, (iii) a  title report, (iv)
if necessary, a real estate appraisal and (v) if necessary, evidence of flood
insurance.

     Mego will  make Title I  Loans to  borrowers with an  "A" to "C"  credit
grade based on CIP score and lien position.

     A   credit  report  by  an  independent,  nationally  recognized  credit
reporting  agency reflecting  the  applicant's  complete  credit  history  is
required.   The  credit  report  typically  contains  information  reflecting
delinquencies,   repossessions,   judgments,    foreclosures,   garnishments,
bankruptcies and similar  instances of adverse credit that  can be discovered
by a search of public records.  An applicant's past credit performance weighs
heavily in the evaluation of risk  by Mego.  Slow payments on the  borrower's
credit report must  be satisfactorily explained and will  normally reduce the
amount of the loan for which the applicant can be approved.

     With respect  to all non-owner  occupied secured  Title I Loans  with an
original  principal  amount in  excess  of  $15,000,  Mego requires  that  an
appraisal of the  related mortgaged property be performed  in connection with
the origination  of such loan  to the extent  required by  Title I.   Title I
regulations were  amended to eliminate  this requirement with respect  to all
Title I  Loans for which a FHA  Title I case number is  requested on or after
June 3, 1996.  Appraisals are  performed, if necessary, by third party,  pre-
approved, fee-based  appraisers that  meet Mego's  standards for  experience,
education and reputation.  Each  such appraisal includes, among other things,
a drive-by  inspection of the  mortgaged property and, where  available, data
from sales within the  preceding 12 months of  similar properties within  the
same general location as the subject property.

     Mego  does  not require  title  insurance  on  the mortgaged  properties
securing the Title  I Loans it  originates or purchases  but reviews a  title
report on  the related  mortgaged property prepared  by a  pre-approved title
insurance company.  The applicant is  also required to secure flood insurance
if  the mortgaged property is located in  an area that has been identified by
the  Federal  Emergency  Management Agency  (FEMA)  as  having  special flood
hazards,  in an amount sufficient  to cover the Title I  Loan, subject to the
maximum amount available under the National Flood Insurance Program.

     In evaluating  a borrower  for creditworthiness a  key factor  viewed by
Mego is  the debt to  income ratio.   The monthly  first and all  junior lien
payments  plus impounds  for real  estate  taxes and  insurance premiums  are
factored into  the  debt  to income  ratio  which generally  may  not  exceed
approximately 45% of  the applicant's stable monthly income.  If the property
is subject to  any homeowner's association fees or  common elements, property
charges or maintenance charges,  they are included in the calculation  of the
debt to income  ratio.  In  cases where compensating  factors exist, the  45%
debt to income ratio may be exceeded.

     Subject to underwriting approval of  an application forwarded to Mego by
a Dealer, Mego issues a commitment to purchase an Installment Contract from a
Dealer upon Mego's receipt of a fully completed loan package and  notice from
the borrower  of  satisfactory  work completion.    Subject  to  underwriting
approval  of an application forwarded to Mego by a Correspondent, Mego issues
a  commitment  to purchase  a Title  I Loan  upon Mego's  receipt of  a fully
completed  loan package.   Commitments indicate  loan amounts,  fees, funding
conditions, approval expiration dates  and interest rates.  Loan  commitments
are generally issued for periods up to 45 days in  the case of Correspondents
and 90 days in the case of Dealers.

     Mego's  underwriting  personnel review  completed  loan applications  to
verify  compliance with Mego's  underwriting standards, FHA  requirements and
Federal and state regulations.  In  the case of Title I Loans  being acquired
from  Dealers,  Mego  conducts  a prefunding  telephonic  interview  with the
property  owner to  determine that  the improvements  have been  completed in
accordance  with the  terms of  the Installment  Contract and to  the owner's
satisfaction.  Mego utilizes a nationwide network of independent 
inspectors to perform required on-site inspections of improvements within the
time-frames specified by the Title I Program.

     Since Mego does not currently originate  or acquire Title I Loans on  an
individual basis with an original principal balance in excess of $25,000, the
FHA does not individually review the Title I Loans originated by Mego.

     QUALITY CONTROL.   In accordance  with Mego policy, the  Quality Control
Department reviews  a statistical  sample of loans  closed each month.   This
review is  generally completed  within 60  days of  funding.   Typical review
procedures include reverification  of employment and income,  re-appraisal of
the subject property,  obtaining separate credit reports and recalculation of
debt to income ratios.   The statistical sample  is intended to cover  10% of
all new loan originations with  particular emphasis on new Correspondents and
Dealers.  Emphasis  will also be  placed on those  loan sources where  higher
levels of delinquency are  experienced, physical inspections reveal a  higher
level  of non-compliance,  or payment  defaults  occur within  the first  six
months of funding.   On occasion,  the Quality Control Department  may review
all loans  generated from a  particular loan source  in the event  an initial
review determines  a higher  than normal number  of exceptions.   The account
selection of  the Quality Control  Department is  also designed to  include a
statistical sample of loans by each underwriter  and each funding auditor and
thereby provide  management with information  as to any aberration  from Mego
policies and procedures in the loan origination process.

     Under  the  direction  of  the  Vice President  of  Credit  Quality  and
Regulatory Compliance, a variety of review  functions are accomplished.  On a
daily basis,  a  sample of  recently approved  loans are  reviewed to  insure
compliance with underwriting  standards.  Particular attention is  focused on
those  underwriters  who  have  developed  a  higher  than  normal  level  of
exceptions.  In addition to this review,  Mego has developed a staff of post-
disbursement review auditors which reviews 100% of  recently funded accounts,
typically within two weeks of funding.  All credit reports are analyzed, debt
to income  ratios recalculated,  contingencies monitored  and loan  documents
inspected.  Exception reports are forwarded to the respective Vice Presidents
of Production as well  as senior management.  Mego also  employees a Physical
Inspection Group  that is  responsible for monitoring  the inspection  of all
homes which  are the subject  of home  improvement loans.   Non-compliance is
tracked by loan  source and  serves as  another method of  evaluating a  loan
source relationship.


SERVICING

     Pursuant to  a servicing  agreement dated  as of  November 1,  1996 (the
"Servicing Agreement") between the Master  Servicer and Mego, as servicer (in
such  capacity,  the  "Servicer"),  the  Servicer  will  be  responsible  for
servicing, managing and making collections on the Loans.  Upon the occurrence
of  certain events  specified in the  Servicing Agreement, any  of the Master
Servicer  or  the  Certificate Insurer,  or,  in  certain circumstances,  the
Trustee  may terminate  all  of  the Servicer's  rights  under the  Servicing
Agreement.  

     Under the Agreement, Mego  will act as Claims Administrator  and as such
will be responsible for the administration of claims under Title I in respect
of the Title I Loans.

     The following is a description  of the servicing policies and procedures
customarily and currently  employed by Mego with  respect to its Title  I and
conventional loan portfolio.  Mego  revises such policies and procedures from
time  to time in connection with changing  economic and market conditions and
changing legal requirements.

     Mego's  loan  servicing  activities,  which  are  facilitated  under  an
existing sub-servicing agreement by a direct  link to the servicing system of
Mego's affiliate, Preferred Equity Corporation ("PEC"), include responding to
borrower inquiries, processing and administering loan payments, reporting and
remitting principal and  interest to the purchasers who  own interests in the
loans,  collecting delinquent  loan payments,  processing  Title I  insurance
claims,  conducting  foreclosure  proceedings  and  disposing  of  foreclosed
property and otherwise  administering the loans.  Mego uses  a computer based
mortgage  servicing system  developed and  maintained  by PEC.   It  provides
payment processing and cashiering functions, automated payoff statements, on-
line collections,  statement and notice  mailing along with  a full range  of
investor  reporting  requirements.   PEC's servicing  systems conform  to the
servicing standards and procedures mandated by the Title I Program.

     Mego's  loan  collection functions  are  organized  into  two  areas  of
operation:  routine collections and management of nonperforming loans.

     Routine  collection  personnel  are  responsible   for  collecting  loan
payments that  are less  than 60  days contractually  past due  and providing
prompt  and accurate  responses  to all  customer  inquiries and  complaints.
Borrowers are contacted on the due date for each of the first six payments in
order  to encourage continued prompt payment.  Generally, after six months of
seasoning, collection activity will commence if  a loan payment has not  been
made within five days of the  due date.  Borrowers usually will  be contacted
by telephone at least once every five days and also by written correspondence
before the loan  becomes 60 days delinquent.   With respect to  loan payments
that  are less  than 60  days  late, routine  collection personnel  utilize a
system of mailed notices  and telephonic conferences for reminding  borrowers
of late payments  and encouraging borrowers to bring  their accounts current.
Installment payment invoices and return envelopes are mailed to each borrower
on a monthly basis.

     Once  a loan becomes 30 days past due, a collection supervisor generally
analyzes the account to determine  the appropriate course of remedial action.
On  or about the  45th day of  delinquency, the supervisor  determines if the
property needs immediate inspection to determine if it is occupied or vacant.
Depending  upon the  circumstances  surrounding  the  delinquent  account,  a
temporary suspension of payments or a repayment plan to return the account to
current   status  may   be  authorized   by  the   Vice  President   of  Loan
Administration.   In  any  event,  it  is Mego's  policy  to  work  with  the
delinquent customer  to resolve  the past  due balance  before Title  I claim
processing or legal action is initiated.

     Nonperforming  loan management personnel  are responsible for collection
of  severely delinquent  loan payments  (over 60  days late), filing  Title I
insurance claims  or initiating  legal action  for foreclosure  and recovery.
Operating  from Mego's headquarters in Atlanta, Georgia, collection personnel
are  responsible for  collecting  delinquent  loan  payments and  seeking  to
mitigate  losses by  providing  various  alternatives  for  further  actions,
including modifications, special  refinancing and indulgence plans.   Title I
insurance  claim  personnel are  responsible for  managing Title  I insurance
claims,  utilizing a  claim  management system  designed  to track  insurance
claims for  Title I Loans so that all  required conditions precedent to claim
perfection  are  met.   In  the case  of  conventional  loans, a  foreclosure
coordinator will review  all previous collection activity,  evaluate the lien
and equity position  and obtain any additional information as necessary.  The
ultimate decision to foreclose, after all necessary information is  obtained,
is made by an officer of Mego.  Foreclosure regulations and practices and the
rights  of the  owner in  default  vary from  state to  state,  but generally
procedures may  be initiated if:   (i) the  loan is  90 days (120  days under
California law) or more delinquent; (ii) a notice of default on a senior lien
is  received; or (iii) Mego discovers circumstances indicating potential loss
exposure.

     See  "The Title  I Loan  Program and  the Contract  of Insurance--Claims
Procedures Under Title I" herein for a description of the procedures followed
by Mego following the  default and acceleration of the maturity  of a secured
Title I home improvement loan.

DELINQUENCY EXPERIENCE

     The following table sets forth  information relating to the  delinquency
and Title I insurance claims  experience of Mego for its servicing  portfolio
of all Title  I Loans and  conventional loans (including  loans serviced  for
others) for the periods indicated.

     The information in  the tables below has not been  adjusted to eliminate
the  effect of the  significant growth in  the size of  Mego's loan portfolio
during  the  periods shown.    Accordingly,  delinquency  as  percentages  of
aggregate principal balance of loans serviced for each period would be higher
than those shown if a group of loans were artificially isolated at a point in
time and the  information showed  the activity only  in that isolated  group.
However, since most  of the loans in Mego's portfolio are not fully seasoned,
the  delinquency  information  for  such  an isolated  group  would  also  be
distorted to some degree.


<TABLE>
<CAPTION>

                                                                             August 31,
                                                              1994(1)        1995             1996
                                                                       (dollars in thousands)
<S>                                                              <C>          <C>             <C>     

Delinquency period(2)
     31-60 days past due  . . . . . . . . . . . . . . . .        2.06%        2.58%           2.17%
     61-90 days past due  . . . . . . . . . . . . . . . .        0.48%        0.73%           0.85%
     91 days and over past due  . . . . . . . . . . . . .        0.36%        0.99%           4.53% (3)
     91 days and over past due, net of claims filed (4) .        0.26%        0.61%           1.94%
Claims filed with HUD(5)  . . . . . . . . . . . . . . . .        0.10%        0.38%           2.59%
Number of Title I insurance claims  . . . . . . . . . . .            1           23             255
Total servicing portfolio at end of period  . . . . . . .       $8,026      $92,286        $214,189
Amount of FHA insurance available for all Title I Loans
  serviced by Mego  . . . . . . . . . . . . . . . . . . . .        813       $9,552      $21,205(6)
Amount of FHA insurance available as a percentage of                                              
     Title I Loans serviced (end of year) . . . . . . . .       10.13%       10.35%         10.46%(6)
Losses on liquidated loans(7) . . . . . . . . . . . . . .        $0.00        $16.8           $32.0

</TABLE>

____________________

(1)  Mego commenced originating loans in March 1994.
(2)  Represents  the dollar  amount of  delinquent loans  as a  percentage of
     total dollar amount of loans serviced by Mego (including  loans owned by
     Mego) as of the date indicated.
(3)  During  the year  ended August 31,  1996, the processing  and payment of
     claims filed with  HUD was delayed.   See the following paragraph  for a
     further discussion.
(4)  Represents the dollar amount of delinquent loans net of delinquent Title
     I Loans for which claims have been filed with HUD and payment is pending
     as a  percentage  of  total dollar  amount  of loans  serviced  by  Mego
     (including loans owned by Mego) as of the date indicated.
(5)  Represents  the dollar  amount of  delinquent  Title I  Loans for  which
     claims have been filed with HUD  and payment is pending as a  percentage
     of total dollar amount of loans serviced by Mego  (including loans owned
     by Mego) as of the date indicated.
(6)  If all claims with  HUD had been processed as of  period end, the amount
     of FHA insurance available would have been reduced to $16,215,000, which
     as a percentage of Title I loans serviced would have been 8.22%.
(7)  A  loss is  recognized  upon receipt  of  payment of  a  claim or  final
     rejection  thereof.  Claims paid in a period may relate to a claim filed
     in  an  earlier  period.   Since  Mego  commenced  its Title  I  lending
     operations in March 1994, there has  been no final rejection of a  claim
     by the FHA.   Aggregate losses on liquidated Title I Loans related to 83
     of  the  338 Title  I  insurance claims  made by  Mego  since commencing
     operations through  August 31,  1996.  Losses  on liquidated  loans will
     increase  as the balance of  the claims are processed  by HUD.  Mego has
     received  an average  payment from HUD  equal to 90%  of the outstanding
     principal balance of  such Title I Loans, plus  appropriate interest and
     costs.

     The processing and  payment of claims  filed with HUD have  been delayed
for  a number of reasons including (i) furloughs experienced by HUD personnel
in December  1995 and January 1996, (ii) the growth  in the volume of Title I
Loans originated from  approximately $750 million in 1994 to  $1.3 billion in
1995 without a corresponding increase in HUD  personnel to service claims and
(iii) the transition of processing  operations to regional centers during the
second and third quarters of 1996.  It is expected that 
once appropriate  staffing and training  have been completed at  HUD regional
centers,  the timeframe  for  payment  of HUD  claims  will be  significantly
shortened.

     If the  loss and delinquency  levels for the  loans in a  Related Series
Trust exceed  certain levels specified  in the related pooling  and servicing
agreement, the  Master Servicer (and the  Servicer) may be terminated  by the
Certificate Insurer.  See "Description of the Certificates - Events of Master
Servicing Termination."  Such levels have been exceeded in  the Mego Mortgage
FHA Title I Loan  Trust 1996-1, however at this time  the Certificate Insurer
has elected  not to terminate the  Master Servicer under  the related pooling
and servicing agreement or the Servicer under the related servicing agreement
for such Related Series Trust.

            THE TITLE I LOAN PROGRAM AND THE CONTRACT OF INSURANCE

THE TITLE I PROGRAM

     The  National Housing  Act  of  1934, as  amended  (the "Housing  Act"),
authorized the creation of the FHA and the Title I Program.  Under the  Title
I Program,  the FHA  is authorized to  insure qualified  lending institutions
against losses  on certain types of loans, including loans to finance actions
or  items that  substantially  protect  or improve  the  basic livability  or
utility of  several types of properties  ("home improvement loans").   All of
the  FHA Loans are  home improvement loans for  single family residences that
have been originated  under the Title I Program and will be partially insured
under the Title I  Program.  None of the FHA Loans are  loans made to finance
improvements   of  manufactured  housing  or  multifamily  residences.    The
regulations referenced  herein apply  only to  non-manufactured housing  home
improvement loans.   See "Certain  Legal Aspects  of the  Loans--The Title  I
Program" in the Prospectus.

     The Title  I Program operates as a coinsurance  program in which the FHA
insures up to 90%  of certain losses incurred on an  individual insured loan,
including the unpaid principal balance thereof, but only to the extent of the
insurance  coverage  available  in the  lender's  Insurance  Coverage Reserve
Account  (as defined  below).  See  "--FHA Insurance  Coverage" herein.   The
owner of the loan bears the uninsured loss on each loan.

     There  are two  basic  methods  of lending  or  originating loans  which
include  a "direct loan" or  a "dealer loan." With  respect to a direct loan,
the borrower  makes application directly  to a lender without  any assistance
from a dealer.   Such application must  be executed by  the borrower and  any
co-maker or co-signer.  The lender  may disburse the loan proceeds of  direct
loans solely to the borrower or jointly to the borrower and other  parties to
the transaction.  With respect to a dealer loan, the dealer, who has a direct
or indirect financial  interest in the loan transaction  assists the borrower
in  preparing the  loan  application  or otherwise  assists  the borrower  in
obtaining the loan  from the  lender.   The lender may  disburse proceeds  of
dealer loans solely to the dealer or the borrower or jointly  to the borrower
and the dealer or  other parties.  A dealer may be a  seller, a contractor or
supplier of  goods or  services.   The FHA  Loans include  direct and  dealer
loans.  See "Mego Mortgage Corporation--General."

     Title I  Loans are required to  have fixed interest  rates and generally
provide for equal installment payments due weekly, biweekly, semi-monthly, or
monthly, except  that a  loan may  be payable  quarterly or  semi-annually in
certain circumstances  where the  borrower has an  irregular flow  of income.
The first or last  payments (or both) may vary  in amount but may not  exceed
150% of the regular installment payment, and the first  payment may be due no
later than  two (2) months from the  date the loan is funded.   The note must
contain a provision permitting full or  partial prepayment of the loan.   The
interest rate must be negotiated and agreed to by the borrower and the lender
and must be fixed for the term of the loan and recited in the note.  Interest
on a Title I Loan must accrue from the date of the loan and be 
calculated according to the  actuarial method.  The  lender must assure  that
the note and all other documents  evidencing the loan are in compliance  with
applicable federal, state and local laws.

     The  Title  I  Program  requires  each lender  to  use  prudent  lending
standards  in  underwriting   loans  and  to  satisfy  the   applicable  loan
underwriting requirements under the Title I  Program prior to its approval of
the loan.   Generally, the  lender must  exercise prudence  and diligence  to
determine whether the borrower and any co-maker is solvent  and an acceptable
credit risk, with  a reasonable ability  to make payments  on the loan.   The
lender's credit  application and review must determine whether the borrower's
income will  be adequate to meet the periodic  payments required by the loan,
as  well  as the  borrower's  other  housing  and recurring  expenses,  which
determination must  be made in  accordance with the  expense-to-income ratios
established  by  the  Secretary  of  HUD unless  the  lender  determines  and
documents  in the loan file evidence of the existence of compensating factors
concerning  the borrower's  creditworthiness which  support  approval of  the
loan.

     UNDER THE  TITLE I PROGRAM,  THE FHA DOES NOT  APPROVE FOR QUALIFICATION
FOR INSURANCE  ANY LOAN  INSURED THEREUNDER AT  THE TIME  OF APPROVAL  BY THE
LENDING  INSTITUTION  (AS IS  TYPICALLY  THE  CASE  WITH OTHER  FEDERAL  LOAN
INSURANCE  PROGRAMS).   If,  after a  loan  has been  made  and reported  for
insurance  under the  Title  I  Program, the  lender  discovers any  material
misstatement of  fact or  that the  loan proceeds  have been  misused by  the
borrower, dealer  or any  other  party, the  lender is  required promptly  to
report  this  to the  Secretary of  HUD.   In  such case,  provided  that the
validity of any lien on  the property has not been impaired, the insurance of
the loan  under the Title  I Program  will not be  affected by such  material
misstatement or misuse of loan  proceeds unless such material misstatement of
fact or misuse  of loan proceeds was  caused by (or was  knowingly sanctioned
by) the lender or its employees.

REQUIREMENTS FOR TITLE I LOANS

     The maximum principal  amounts for home improvement loans  insured under
the Title I Program  must not exceed the actual cost of  the project plus any
applicable fees and charges allowed under the Title I Program.  The following
is the maximum loan amount for certain types of loans: (i) $25,000 for a home
improvement loan  secured by  a single  family property;  (ii) the  lesser of
$60,000 or  an average of  $12,000 per dwelling  unit for a  home improvement
loan secured  by a multifamily  property; and (iii)  $7,500 for  an unsecured
home improvement loan.  Prior  to June 3, 1996, any Title I  home improvement
loan that would result in a  single borrower having a total unpaid  principal
obligation in excess of  $25,000 required the prior approval of the Secretary
of HUD.  As of June 3, 1996, HUD has eliminated this requirement.  Generally,
the term  of a secured Title I home improvement loan may not be less than six
months nor greater than 20 years and 32 days.  A borrower may obtain multiple
Title I  home improvement loans  with respect to  multiple properties, and  a
borrower may obtain  more than one Title I home improvement loan with respect
to a single property, as long as the total outstanding balance of all Title I
home improvement loans on the same property  does not exceed the maximum loan
amount for the type of Title I home improvement loans thereon.

     Borrower  eligibility  for a  secured  Title  I  home  improvement  loan
requires that the  borrower have at least  a one-half interest in  either fee
simple title  to the real  property, a lease thereof  for a term  expiring at
least six months  after the final  maturity of the  Title I home  improvement
loan or a properly recorded land installment contract for the purchase of the
real property.  Since August 1994 and prior to June 3, 1996, in the case of a
Title  I home  improvement loan  with  a principal  balance  over $15,000,  a
borrower was required  to have equity in the property being improved at least
equal to the principal amount of the 
loan, as  demonstrated by a  current appraisal, unless the  borrower occupied
the property  as his/her primary residence and the structure thereon had been
completed and occupied for at least six months prior to the date of the Title
I loan  application.  As  of June 3,  1996, this equity requirement  has been
eliminated in its entirety.

     Generally, any  Title I home  improvement loan  originated after  August
1994 in excess of  $7,500 must be secured by a recorded  lien on the improved
property which is evidenced by  a mortgage or deed  of trust executed by  the
borrower and all other owners in fee simple.  Prior to August 1994, any Title
I home  improvement loan in  excess of $5,000 was  required to be  secured by
such a recorded  lien.  In  order to facilitate  the financing of small  home
improvement projects, the  FHA does not require  loans of $7,500 or  less, in
the case of Title I  Loans originated after August 1994, and  $5,000 or less,
in the case of  Title I Loans originated prior to August  1994, to be secured
by the property being improved.  Notwithstanding the preceding sentence, such
loans  must be  secured by  a  recorded lien  on the  improved  property, if,
including such loan, the  total amount of all Title I  home improvement loans
obtained by the borrower exceeds $7,500  or $5,000, as the case may be.   All
of  the  Loans  are secured  by  a  recorded lien  on  the  related Mortgaged
Property.

     The  proceeds from a Title  I home improvement loan may  be used only to
finance  property improvements  which substantially  protect  or improve  the
basic livability  or  utility  of  the  property as  disclosed  in  the  loan
application.   The  Secretary of  HUD  has established  a list  of  items and
activities which  cannot  be financed  with proceeds  from any  Title I  home
improvement loans  which the Secretary  of HUD may  amend from time  to time.
Generally, loan  proceeds may only  be used to finance  property improvements
commenced after the approval of the loan.  With respect to any dealer Title I
home improvement loan, prior to disbursing funds, the lender must have in its
possession a  completion certificate  on a HUD-approved  form, signed  by the
borrower and the dealer.  With respect to any direct Title I home improvement
loan,  the lender  is required  to  obtain, promptly  upon completion  of the
improvements  but not  later than six  months after disbursement  of the loan
proceeds with  one 6 month  extension if necessary, a  completion certificate
signed  by the  borrower.   The  lender  is required  to  conduct an  on-site
inspection on any Title I home improvement loan  where the original principal
balance is $7,500 or  more and on any direct Title I  Loan where the borrower
fails to submit a completion certificate.

FHA INSURANCE COVERAGE

     Under the  Title I  Program, the FHA  establishes an  insurance coverage
reserve account (an  "Insurance Coverage  Reserve Account")  for each  lender
which  has been  granted a  Title I  contract of  insurance.   The amount  of
insurance  coverage  in  this account  is  a  maximum of  10%  of  the amount
disbursed, advanced  or expended by  the lender in originating  or purchasing
eligible  loans registered with  the FHA for Title  I insurance, with certain
adjustments.  The  balance in the  Insurance Coverage Reserve Account  is the
maximum amount of insurance claims the FHA  is required to pay to the Title I
lender.  Loans to be insured under the Title I Program will be registered for
insurance by  the FHA and the  insurance coverage attributable to  such loans
will  be  included  in  the   Insurance  Coverage  Reserve  Account  for  the
originating or purchasing lender following the receipt and  acknowledgment by
the FHA  of a  loan report on  the prescribed  form pursuant  to the Title  I
regulations.  For each eligible loan reported and acknowledged for insurance,
the FHA charges a fee (the "Insurance Premium").  For loans having a maturity
of 25  months or  less, the  FHA bills  the lender  for the  entire Insurance
Premium in  an amount  equal to the  product of  0.50% of  the original  loan
amount and the loan term.  For home improvement loans with a maturity greater
than 25 months, each year that a loan is outstanding the FHA bills the 
lender for an Insurance  Premium in an amount equal to  0.50% of the original
loan amount.  If  a loan is prepaid during the year, the  FHA will not refund
or abate the Insurance Premium paid for such year.

     Originations  and acquisitions of  new eligible  loans will  continue to
increase a lender's Insurance Coverage  Reserve Account balance by the lesser
of (a) the amount of the FHA Insurance available for transfer at  the time of
transfer from  the qualified  lender selling  the loans  and (b)  10% of  the
amount  disbursed,  advanced or  expended  in originating  or  acquiring such
eligible  loans registered  with  the FHA  for  insurance under  the  Title I
Program.   The  Secretary  of  HUD may  transfer  insurance coverage  between
Insurance Coverage Reserve Accounts and earmark the insurance coverage for to
a particular insured loan or group  of insured loans when a determination  is
made that it is in the Secretary's interest to do so.  As described under the
caption  "The Title  I  Loan  Program--The Contract  of  Insurance," the  FHA
Insurance in the FHA Reserve Account  will not be earmarked by the  Secretary
of HUD solely for the Trust or any other Related Series Trust.

     The lender  may  transfer (except  as  collateral in  a bona  fide  loan
transaction) insured loans  and loans reported for insurance  only to another
qualified lender under  a valid  Title I  contract of insurance.   Unless  an
insured loan is transferred with recourse  or with a guarantee or  repurchase
agreement, the FHA,  upon receipt of written notification of  the transfer of
such loan in accordance with the Title  I regulations, will transfer from the
transferor's Insurance Coverage Reserve Account to the transferee's Insurance
Coverage Reserve Account an amount, if available, equal to 10% of  the actual
purchase price or the net unpaid principal balance of such loan (whichever is
less).  However, under the Title I Program not more than  $5,000 in insurance
coverage  shall be  transferred  to  or from  a  lender's Insurance  Coverage
Reserve Account during any October 1 to  September 30 fiscal year without the
prior approval of the  Secretary of HUD.  Amounts  which may be recovered  by
the Secretary of HUD after payment of an insurance claim are not added to the
amount  of  insurance coverage  in  the related  lender's  Insurance Coverage
Reserve Account.

CLAIMS PROCEDURES UNDER TITLE I

     Under the  Title I  Program the  lender may accelerate  an insured  loan
following  a default on  such loan  only after  the lender  or its  agent has
contacted the borrower  in a face-to-face meeting or by  telephone to discuss
the reasons for the  default and to seek its cure.  If  the borrower does not
cure the default or agree to a  modification agreement or repayment plan, the
lender will notify  the borrower in writing  that, unless within 30  days the
default  is cured  or the  borrower enters  into a modification  agreement or
repayment  plan, the  loan  will  be accelerated  and  that,  if the  default
persists, the lender will report the default to an appropriate credit agency.
The lender may rescind the acceleration of maturity after full payment is due
and reinstate the loan only if the borrower brings the loan current, executes
a modification  agreement or  agrees to  an acceptable repayment  plan.   See
"Certain Legal Aspects of the Loans--The Title I Program" in the Prospectus.

     Following acceleration of maturity on a secured Title I home improvement
loan,  the  lender may  either  (a)  proceed  against the  related  mortgaged
property under  any  security  instrument, or  (b)  make a  claim  under  the
lender's contract of insurance.  Generally  lenders make a claim under  their
contract  of  insurance.   If  the  lender  chooses  to proceed  against  the
mortgaged property under a security instrument (or  if it accepts a voluntary
conveyance or surrender of the mortgaged property), the lender can later file
an insurance claim only with the prior approval of the Secretary of HUD.

     When a lender  files an insurance claim with  the FHA under the  Title I
Program, the FHA reviews the claim, the complete loan file,  certification of
compliance  with  applicable  state  and  local  laws  in  carrying  out  any
foreclosure  or repossession,  and where  the  borrower is  in bankruptcy  or
deceased,  evidence that  the lender  has  properly filed  proofs of  claims.
Generally, a claim  for reimbursement for loss  on any eligible loan  must be
filed with the FHA no later than 9 months after the date  of default for home
improvement loans.  Concurrently with  filing the insurance claim, the lender
must assign  to the United States of America  the lender's entire interest in
the  loan note (or a judgment in lieu  of the note), in any security held and
in any claim filed  in any legal proceedings.   If, at  the time the note  is
assigned to the U.S.,  the Secretary of  HUD has reason  to believe that  the
note is not valid  or enforceable against the borrower, the  FHA may deny the
claim and  reassign  the note  to  the lender.    If either  such  defect  is
discovered after the FHA has paid a claim, the FHA may require the lender  to
repurchase the paid claim  and to accept a reassignment of the loan note.  If
the lender subsequently obtains a  valid and enforceable judgment against the
borrower, the lender may resubmit a new insurance claim with an assignment of
the judgment.   Although regulations permit the FHA  to contest any insurance
claim  and to make a demand for repurchase of  the loan at any time up to two
years  from  the date  the claim  was certified  for payment  (and may  do so
thereafter in the  event of  fraud or  misrepresentation on the  part of  the
lender), the FHA  has expressed an intention  to take such action  within one
year from the date the claim was certified for payment.

     The Secretary  of HUD may deny a claim for insurance in whole or in part
for any violations of the regulations governing the Title I Program; however,
the  Secretary  of  HUD may  waive  such  violations  if  it determines  that
enforcement of the regulations would impose an injustice upon  a lender which
has  substantially complied with  the regulations in  good faith.   See "Risk
Factors--Limitations on FHA Insurance."

     Under the Title I Program, the amount of a FHA insurance  claim payment,
when made, is equal  to the Claimable Amount,  up to the amount  of insurance
coverage in  the lender's Insurance  Coverage Reserve Account  established by
HUD.  The "Claimable  Amount" for home improvement loans  is equal to 90%  of
the sum of: (a) the unpaid loan obligation (equal to the net unpaid principal
and the uncollected interest earned to  the date of default) with adjustments
thereto if the lender has proceeded against  property securing such loan; (b)
the interest  on the unpaid  amount of the loan  obligation from the  date of
default to  the date of  the claim's initial  submission for payment  plus 15
calendar  days  (but  not to  exceed  9  months from  the  date  of default),
calculated at the rate of 7% per annum; (c)  the uncollected court costs; (d)
the attorneys' fees  not to exceed $500;  and (e) the expenses  for recording
the assignment of the security to the United States.

THE CONTRACT OF INSURANCE

     The aggregate  amount of insurance provided  by the FHA pursuant  to the
Title I Program  that is expected to be available to the Claims Administrator
in respect of the FHA Loans is $3,674,309.75 (the "Trust Designated Insurance
Amount").  Such amount represents 10% of the sum of  the Loan Balances of the
FHA Loans as of the Cut-Off Date.

     First  Trust of  New York,  National Association  holds the  Contract of
Insurance for  the  benefit of  the  Trust and  other Related  Series  Trusts
(defined herein).  As of the Closing Date, the aggregate amount  of insurance
transferred or to be  transferred by the FHA pursuant to  the Title I Program
to  the Contract  of Insurance  Holder is  $16,971,823.75 (the  "Combined FHA
Insurance Amount") and for any date of determination thereafter, the Combined
FHA Insurance Amount will equal such amount plus all amounts 
subsequently transferred by the Secretary of HUD to the Contract of Insurance
Holder's  FHA Reserve  Account  less  the amount  of  FHA Insurance  proceeds
received since the Closing  Date under the Contract of Insurance with respect
to the FHA Loans and loans in other Related Series  Trusts.  The Combined FHA
Insurance Amount will  be reflected in an insurance  coverage reserve account
maintained by the FHA  in the name of  the Contract of Insurance Holder  (the
"FHA  Reserve  Account").    All  proceeds received  under  the  Contract  of
Insurance in respect of  claims relating to the FHA Loans  shall be deposited
into the related Distribution Account.

     With  respect  to those  FHA  Loans  for  which FHA  Insurance  coverage
reserves have not  been transferred to the FHA Reserve Account by the Closing
Date, the Seller will be required to take appropriate steps to cause the  FHA
to transfer the  appropriate amounts of FHA Insurance  coverage reserves from
the Seller's Insurance  Coverage Reserve Account to the  FHA Reserve Account.
To accomplish  this  transfer, on  or  after the  date  on which  the  Seller
receives the FHA Title I Case Numbers  for such FHA Loans, the Seller will be
required  to  submit  a transfer  of  note  report to  the  Secretary  of HUD
regarding the conveyance of such FHA Loans to the Trustee.

     The Secretary of  HUD will not earmark the insurance coverage in the FHA
Reserve Account  for the  benefit of the  Trust or  any other  Related Series
Trust;  however, each  of the  Contract  of Insurance  Holder and  the Claims
Administrator has  agreed in  the Agreement to  earmark the  Trust Designated
Insurance  Amount  exclusively  for the  benefit  of  the Trust.    The Trust
Designated Insurance Amount and any trust designated insurance amount for any
Related Series Trust may be increased up to the Combined FHA Insurance Amount
with the consent of the Certificate Insurer.   In the event that any  portion
of the  Combined FHA Insurance Amount is applied to loans in a Related Series
Trust other than the Trust in excess of the trust designated insurance amount
for such Related Series Trust, the Combined FHA Insurance Amount available to
cover defaults on  the FHA  Loans may  be reduced below  the remaining  Trust
Designated Insurance Amount for the Trust.

                             THE MASTER SERVICER 

NORWEST BANK MINNESOTA, N.A.

     The  information set  forth  below  has been  provided  by Norwest  Bank
Minnesota, N.A. (the "Master Servicer") and  the Depositor does not make  any
representations  or warranties  as to  the accuracy  or completeness  of such
information.

     The Master  Servicer is a  national banking association,  with executive
offices located at Sixth Street  and Marquette Avenue, Minneapolis, Minnesota
55479  and its  master servicing  offices are  located at  11000  Broken Land
Parkway, Columbia, Maryland 21044.

     The Master  Servicer will  enter into the  Servicing Agreement  with the
Servicer, pursuant  to which  the Servicer  will  service all  of the  Loans.
However, the Servicing  Agreement will not relieve the Master Servicer of any
of its duties and obligations to the Trustee under the Agreement.  The Master
Servicer  will  be  obligated  with  respect  thereto as  if  it  alone  were
performing all duties  and obligations in connection with  the collection and
servicing in respect of the Loans.

DELINQUENCY AND LOSSES

     The Master Servicer is  engaged in the business of  master servicing, on
behalf  of third  party investors,  residential single family  mortgage loans
secured by properties located in all 50 states and the District  of Columbia.
As of September 30, 1996, the Master  Servicer was master servicing more than
171,000  mortgage  loans  representing  an  aggregate  outstanding  principal
balance   of  approximately  $20.2  billion.    No  specific  delinquency  or
foreclosure data relating to the Master Servicer's master servicing portfolio
is  provided  because  the  Master  Servicer  has  limited  master  servicing
experience with Title I Loans and conventional loans of the type  included in
the Trust.

                           DESCRIPTION OF THE LOANS

GENERAL

     The  "Group I Loans"  consist of closed-end  fixed-rate home improvement
loans and retail installment sale contracts and home equity loans (the "Group
I  Mortgage Loans")  secured by  first- and  junior-lien mortgages,  deeds of
trust and  security deeds  on residences  (which are  primarily condominiums,
townhouses  and   one-  to  four-family  residences),   including  investment
properties.   The  "Group II  Loans"  consist of  closed-end fixed-rate  home
improvement loans and  retail installment sale contracts which  are partially
insured by the FHA under the Title I Program  but which are unsecured general
obligations of the related borrowers (the "Group II Unsecured FHA Loans") and
closed-end fixed-rate  home  improvement loans  and  home equity  loans  (the
"Group II Conventional Loans"), secured by first- and junior-lien  mortgages,
deeds  of trust  and security  deeds on residential  properties (collectively
with the properties securing the  Group I Loans, the "Mortgaged Properties").
The Group I Loans together with the  Group II Conventional Loans are referred
to collectively herein as the "Mortgage  Loans."  All Group I Loans  together
with all  Group II Loans are referred to  collectively herein as the "Loans."
The Group I FHA Loans  and the Group II Unsecured FHA Loans  are collectively
referred to herein  as the "FHA Loans."   The Group I  Conventional Loans and
the Group II  Conventional Loans are referred to herein  as the "Conventional
Loans."

     Interest on each Loan is payable monthly on the outstanding Loan Balance
thereof at a fixed rate per annum (the "Loan Rate").  The Loans are actuarial
loans which provide that  interest is charged to the obligors thereunder (the
"Obligors"), and  payments are due from such Obligors,  as of a scheduled day
of each month which  is fixed at the time of origination.   Each payment made
by the Obligor is, therefore, treated as containing a predetermined amount of
interest and principal.   Scheduled monthly payments made by  the Obligors on
the Loans either earlier  or later than the scheduled due  dates thereof will
not  affect the  amortization schedule  or the  relative application  of such
payments to principal  and interest.  Interest  accrued on the Loans  will be
calculated on the basis of a 360-day year consisting of twelve 30-day months.
Approximately 55% of  the Loans will be  partially insured under the  Title I
Program.   See  "The Title  I  Loan Program  and the  Contract  of Insurance"
herein.

     The statistical information  presented herein with respect to  the Loans
describes  the Loans  as of the  Cut-Off Date.   Unless  otherwise specified,
percentages are stated  by the related Loan  Group Balance as of  the Cut-Off
Date.  In addition, all weighted averages specified herein are weighted based
on the Loan Balances of the Loans in the related Loan Group as of the Cut-Off
Date.

     GROUP  I LOANS.   The  Loan  Balances of  the Group  I Loans  range from
$1,264.53 to $60,000 and  average $18,152.38.  The Loan Rates for the Group I
Loans range  from 11.25%  to 17.99%  and the  weighted average  Loan Rate  is
13.99%.  The weighted average remaining term to maturity of the Group I Loans
is expected to be 205 months and the remaining terms to maturity of the Group
I Loans  range from 34 months to  300 months. No Group I  Loan is expected to
mature later  than November 2021.   The Mortgaged Properties with  respect to
the Group I Loans are located 35 states and the District of Columbia.  

     Approximately 84% of  the Group I Loans are  partially insured under the
Title I Program (the "Group I FHA Loans").  See "The Title I Loan Program and
the  Contract of  Insurance". Group I  Loans that  are not insured  under the
Title I  Program were originated  by Mego  pursuant to its  conventional loan
underwriting guidelines  and are secured by first  and junior-lien mortgages,
deeds of  trust and  security  deeds on  Mortgaged Properties  (the "Group  I
Conventional  Loans"). See  "Mego  Mortgage Corporation--Conventional  Loans"
herein.

     The  sum of the  percentages set forth  in the following  tables may not
equal 100.0% due to rounding.


<TABLE>
<CAPTION>

              Certain Statistical Characteristics of the Group I Loans
                            Original Loan Balances

                                      Number of             Loan Balances          % of Cut-Off Date
    Range of Original Loan             Group I                 as of                  Group I Loan
            Balances                    Loans               Cut-Off Date                Balance
    -----------------------           ----------            --------------          -----------------

          <S>                              <C>                <C>                            <C>

          $ 1,950.00 - $ 5,000.00           56                $   218,072.17                  0.54%
          $ 5,000.01 - $10,000.00          399                  3,225,636.46                  8.05
          $10,000.01 - $15,000.00          469                  6,235,274.42                 15.56%
          $15,000.01 - $20,000.00          335                  5,997,721.86                 14.97
          $20,000.01 - $25,000.00          869                 21,330,877.04                 53.24
          $25,000.01 - $30,000.00           20                    571,021.55                  1.43
          $30,000.01 - $35,000.00           26                    883,679.64                  2.21
          $35,000.01 - $40,000.00           10                    391,654.85                  0.98
          $40,000.01 - $45,000.00            5                    216,937.26                  0.54
          $45,000.01 - $50,000.00            7                    340,768.93                  0.85
          $50,000.01 - $55,000.00            1                     53,000.00                  0.13
          $55,000.01 - $60,000.00           10                    597,654.87                  1.49
- ----------------------------------       -----                --------------                -------
TOTAL                                    2,207                $40,062,299.05                100.00%

</TABLE>




                             RANGE OF LOAN RATES


<TABLE>
<CAPTION>


                                         Number of             Loan Balances          % of Cut-Off Date
                                         Group I                 as of                  Group I Loan
  Range of Loan Rates                     Loans               Cut-Off Date                Balance
- ------------------------                 ----------           ---------------         -----------------

<S>                                        <C>                <C>                            <C>

11.250% - 11.499%                            2                $    21,759.56                  0.05%
11.500% - 11.999%                          270                  4,358,492.43                 10.88
12.000% - 12.499%                            3                     75,105.58                  0.19
12.500% - 12.999%                          359                  6,376,390.41                 15.92
13.000% - 13.499%                           11                    260,166.39                  0.65
13.500% - 13.999%                          759                 14,397,938.48                 35.94
14.000% - 14.499%                           10                    211,057.46                  0.53
14.500% - 14.999%                          540                  9,868,938.98                 24.63
15.000% - 15.499%                            9                    148,048.53                  0.37
15.500% - 15.999%                          207                  3,643,717.60                  9.10
16.000% - 16.499%                            3                     74,986.03                  0.19
16.500% - 16.999%                           31                    566,081.11                  1.41
17.500% - 17.990%                            3                     59,616.49                  0.15
- -----------------                        -----                --------------                ------
TOTAL                                    2,207                $40,062,299.05                100.00%
==================                       =====                ==============                =======

</TABLE>



*.*
                      NUMBER OF MONTHS SINCE ORIGINATION

<TABLE>
<CAPTION>

           Number of                 Number of             Loan Balances          % of Cut-Off Date
           Months Since                Group I                 as of                  Group I Loan
           Origination                  Loans               Cut-Off Date                Balance
- -------------------------            ---------             -------------

<S>                                     <C>                  <C>                          <C>

 0 months                                 948                $17,438,488.94                43.53%
 1                                        602                 10,471,786.45                26.14
 2                                        575                 10,363,861.97                25.87
 3                                         43                    950,401.83                 2.37
 4                                         24                    702,081.45                 1.75
 5                                          3                     73,386.10                 0.18
 6                                          2                     20,897.05                 0.05
 9                                          1                      5,282.08                 0.01
12                                          2                      6,049.08                 0.02
13                                          2                      5,085.32                 0.01
15                                          3                     15,942.83                 0.04
16                                          2                      9,035.95                 0.02
- ---------------------------------------------------------------------------------------------------
TOTAL                                   2,207                $40,062,299.05               100.00%
===================================================================================================

</TABLE>

                    MONTHS REMAINING TO SCHEDULED MATURITY

<TABLE>
<CAPTION>
                                      Number of             Loan Balances            % Cut-Off Date
         Months Remaining              Group I                 as of                  Group I Loan
      To Scheduled Maturity             Loans               Cut-Off Date                Balance
- ---------------------------------     ---------           -------------------       ------------------

<S>                                      <C>                 <C>                           <C>

 34 -  36 months                            7                $    27,368.86                  0.07%
 37 -  48                                  14                     68,776.96                  0.17
 49 -  60                                  75                    561,315.67                  1.40
 61 -  72                                  14                     95,089.98                  0.24
 73 -  84                                  54                    425,936.93                  1.06
 85 -  96                                  15                    111,967.35                  0.28
 97 - 108                                   2                     13,140.40                  0.03
109 - 120                                 262                  2,777,764.80                  6.93
133 - 144                                  30                    368,002.77                  0.92
157 - 168                                   4                     14,015.64                  0.03
169 - 180                                 794                 14,018,812.41                 34.99
205 - 216                                   1                      9,943.00                  0.02
217 - 228                                   3                     12,774.41                  0.03
229 - 240                                 904                 20,728,116.21                 51.74
289 - 300                                  28                    829,273.66                  2.07
- ---------------------------------     ---------           -------------------       ------------------
TOTAL                                   2,207                $40,062,299.05                100.00%
=================================     =========           ===================       ==================

</TABLE>

   Geographical Distribution of Mortgaged Properties by State/(1)/
<TABLE>
<CAPTION>
                                      Number of             Loan Balances          % of Cut-Off Date
                                       Group I                 as of                  Group I Loan
              State                     Loans               Cut-Off Date                Balance
- -------------------------------       ---------          ---------------------     ------------------

<S>                                     <C>                  <C>                          <C>

Arizona                                    43                $   803,916.80                  2.01%
Arkansas                                   31                    348,535.76                  0.87
California                                499                 11,561,958.01                 28.86
Colorado                                   42                    783,141.25                  1.95
Connecticut                                 3                     67,271.69                  0.17
Delaware                                    8                     95,594.29                  0.24
District of Columbia                       10                    207,411.80                  0.52
Florida                                   418                  8,355,891.48                 20.86
Georgia                                    91                  1,502,594.90                  3.75
Idaho                                       1                     24,979.41                  0.06
Illinois                                   36                    691,220.73                  1.73
Indiana                                     2                     18,745.72                  0.05
Iowa                                        1                      6,176.77                  0.02
Kansas                                     21                    287,199.77                  0.72
Kentucky                                    2                      8,405.31                  0.02
Louisiana                                  20                    276,421.09                  0.69
Maryland                                   39                    769,646.85                  1.92
Michigan                                    7                    113,324.00                  0.28
Minnesota                                  16                    296,070.45                  0.74
Missouri                                   55                    712,467.46                  1.78
Nevada                                     47                  1,049,925.38                  2.62
New Jersey                                 89                  1,246,642.18                  3.11
New York                                  136                  2,371,078.74                  5.92
North Carolina                             44                    480,832.22                  1.20
Ohio                                       64                    982,958.40                  2.45
Oklahoma                                   47                    428,231.36                  1.07
Oregon                                     23                    495,970.73                  1.24
Pennsylvania                              205                  2,881,598.31                  7.19
South Carolina                             13                    163,111.62                  0.41
Tennessee                                   8                     92,944.48                  0.23
Texas                                     103                  1,451,693.49                  3.62
Utah                                        7                    150,432.29                  0.38
Virginia                                   31                    423,138.99                  1.06
Washington                                 37                    786,530.23                  1.96
West Virginia                               6                     76,256.33                  0.19
Wisconsin                                   2                     49,980.76                  0.12
- -------------------------------       ---------          ---------------------     ------------------
TOTAL                                   2,207                $40,062,299.05                100.00%
===============================       =========          =====================     ==================

</TABLE>
(1)  Determined  by mailing  address of  the  related Obligor.   The  mailing
     address is not  always the same  address as the  address of the  related
     Mortgaged Property.

     GROUP II  LOANS.   The Loan Balances  of the  Group II Loans  range from
$1,104.66 to $60,000 and average $18,604.60.  The Loan Rates for the Group II
Loans range  from 11.75%  to 18.25%  and the  weighted average  Loan Rate  is
14.29%. The weighted average remaining term to maturity of the Group II Loans
is expected to be 212 months and the remaining terms to maturity of the Group
II Loans range from 14 months to 300 months. No Group II  Loan is expected to
mature later than November 2021.  

     The Group II Unsecured FHA Loans represent approximately 11% (by Cut-Off
Date  Group II  Loan Balance) of  the Group  II Loans.   All of  the Group II
Unsecured FHA  Loans are partially insured under the  Title I Program.  Group
II Loans  that are not insured  under the Title I Program  were originated by
Mego pursuant  to  its  conventional  loan underwriting  guidelines  and  are
secured  by first-  and junior-lien  mortgages, deeds  of trust  and security
deeds on Mortgaged Properties (the "Group II Conventional Loans").  See "Mego
Mortgage--Conventional Loans" herein.

     The sum of  the percentages set  forth in the  following tables may  not
equal 100.0% due to rounding.

                       Certain Statistical Characteristics of the Group II Loans
                                        Original Loan Balances

<TABLE>
<CAPTION>
                                      Number of             Loan Balances          % of Cut-Off Date
    Range of Original Loan             Group II                as of                 Group II Loan
           Balances                     Loans               Cut-Off Date                Balance
- ---------------------------------     ---------          ---------------------     -------------------

<S>                                      <C>                 <C>                          <C>

$ 1,500.00 - $ 5,000.00                   317                $ 1,071,256.44                  3.94%
$ 5,000.01 - $10,000.00                   311                  1,962,950.23                  7.22
$10,000.01 - $15,000.00                    39                    517,962.25                  1.90
$15,000.01 - $20,000.00                    90                  1,682,159.59                  6.18
$20,000.01 - $25,000.00                   320                  7,807,013.51                 28.70
$25,000.01 - $30,000.00                   108                  3,067,598.53                 11.28
$30,000.01 - $35,000.00                   131                  4,438,018.02                 16.32
$35,000.01 - $40,000.00                    54                  2,088,321.28                  7.68
$40,000.01 - $45,000.00                    30                  1,301,359.45                  4.78
$45,000.01 - $50,000.00                    38                  1,866,400.73                  6.86
$50,000.01 - $55,000.00                     5                    270,234.99                  0.99
$55,000.01 - $60,000.00                    19                  1,126,650.46                  4.14
- ----------------------------------    ---------          ---------------------     -------------------
TOTAL                                   1,462                $27,199,925.48                100.00%
==================================    =========          =====================     ===================

</TABLE>

                             RANGE OF LOAN RATES

<TABLE>
<CAPTION>

                                      Number of             Loan Balances          % of Cut-Off Date
                                       Group II                as of                 Group II Loan
       Range of Loan Rates              Loans               Cut-Off Date                Balance
- ----------------------------------    ---------          ---------------------     -------------------

<S>                                      <C>                  <C>                          <C>

11.750% - 11.999%                           10                $   245,455.07                  0.90%
12.000% - 12.499%                            6                    175,450.00                  0.65
12.500% - 12.999%                          119                  3,163,635.30                 11.63
13.000% - 13.499%                           17                    532,452.65                  1.96
13.500% - 13.999%                          717                 11,069,796.24                 40.70
14.000% - 14.499%                           23                    653,367.23                  2.40
14.500% - 14.999%                          364                  7,605,235.46                 27.96
15.000% - 15.499%                           16                    507,610.50                  1.87
15.500% - 15.999%                          168                  2,719,065.83                 10.00
16.000% - 16.499%                           11                    293,271.31                  1.08
16.500% - 16.999%                            7                    134,700.87                  0.50
17.500% - 17.999%                            2                     49,944.31                  0.18
18.000% - 18.250%                            2                     49,940.71                  0.18
- ----------------------------------    ----------         ---------------------     ------------------
TOTAL                                    1,462                $27,199,925.48                100.00%
==================================    ==========         =====================     ===================

</TABLE>

                      NUMBER OF MONTHS SINCE ORIGINATION

<TABLE>
<CAPTION>

            Number of                 Number of             Loan Balances          % of Cut-Off Date
           Months Since                Group II                as of                 Group II Loan
           Origination                  Loans               Cut-Off Date                Balance
- ----------------------------------    ---------        -----------------------     -------------------

<S>                                     <C>                 <C>                           <C>

 0 months                                470                $11,684,345.60                 42.96%
 1                                       160                  3,686,048.72                 13.55
 2                                       191                  4,033,482.89                 14.83
 3                                       146                  3,106,519.01                 11.42
 4                                       136                  2,654,757.05                  9.76
 5                                        59                    613,818.58                  2.26
 6                                        48                    249,265.50                  0.92
 7                                        54                    237,730.03                  0.87
 8                                        71                    339,327.54                  1.25
 9                                        44                    211,298.73                  0.78
10                                        68                    316,166.97                  1.16
11                                        12                     53,005.30                  0.19
14                                         1                      6,438.56                  0.02
15                                         1                      3,887.19                  0.01
16                                         1                      3,833.81                  0.01
- ----------------------------------    ---------          ---------------------     -------------------
TOTAL                                  1,462                $27,199,925.48                100.00%
==================================    =========          =====================     ===================

</TABLE>

                    MONTHS REMAINING TO SCHEDULED MATURITY

<TABLE>
<CAPTION>

                                      Number of             Loan Balances          % of Cut-Off Date
         Months Remaining              Group II                as of                 Group II Loan
      To Scheduled Maturity             Loans               Cut-Off Date                Balance
- ----------------------------------    ---------          ---------------------     ------------------- 

<S>                                      <C>                 <C>                            <C>

 14 -  24 months                            6                $    14,201.04                  0.05%
 25 -  36                                  69                    180,701.48                  0.66
 37 -  48                                  64                    217,141.97                  0.80
 49 -  60                                 172                    821,773.73                  3.02
 61 -  72                                  29                    143,757.82                  0.53
 73 -  84                                  66                    399,416.07                  1.47
 85 -  96                                  30                    180,979.92                  0.67
 97 - 108                                   4                     24,360.94                  0.09
109 - 120                                 220                  1,987,886.68                  7.31
133 - 144                                   1                     10,887.42                  0.04
169 - 180                                 228                  5,953,562.39                 21.89
229 - 240                                 446                 13,292,203.59                 48.87
289 - 300                                 127                  3,973,052.43                 14.61
- ----------------------------------    ---------          ---------------------     -------------------   
TOTAL                                   1,462                $27,199,925.48                100.00%
==================================    =========          =====================     ===================

</TABLE>

      Geographical Distribution of Mortgaged Properties by State/(1)/
<TABLE>
<CAPTION>                             Number of             Loan Balances          % of Cut-Off Date
                                       Group II                as of                 Group II Loan
              State                     Loans               Cut-Off Date                Balance
- ----------------------------------    ----------         ---------------------     -------------------

<S>                                      <C>                 <C>                          <C>

Arizona                                    31                $   973,131.16                  3.58%
Arkansas                                   38                    191,219.38                  0.70
California                                248                  7,760,663.21                 28.53
Colorado                                   24                    635,567.26                  2.34
Connecticut                                 2                     28,833.81                  0.11
Delaware                                    3                     17,777.99                  0.07
Florida                                   277                  5,834,168.99                 21.45
Georgia                                    95                  1,987,891.99                  7.31
Idaho                                       2                     64,955.27                  0.24
Illinois                                   21                    407,172.27                  1.50
Indiana                                     1                     23,993.26                  0.09
Iowa                                        5                     20,879.06                  0.08
Kansas                                     10                     42,180.18                  0.16
Kentucky                                    4                     34,319.47                  0.13
Louisiana                                  11                    110,089.25                  0.40
Maryland                                    5                     42,025.60                  0.15
Massachusetts                               2                     74,396.59                  0.27
Michigan                                    5                     31,199.86                  0.11
Minnesota                                  37                    985,197.58                  3.62
Missouri                                   18                     81,396.06                  0.30
Nevada                                    111                  3,240,653.01                 11.91
New Jersey                                 48                    362,784.81                  1.33
New York                                   42                    274,639.14                  1.01
North Carolina                             43                    213,877.51                  0.79
North Dakota                                1                      6,799.09                  0.02
Ohio                                       23                    106,440.14                  0.39
Oklahoma                                   61                    274,918.81                  1.01
Pennsylvania                              106                    504,362.75                  1.85
South Carolina                             13                     66,040.27                  0.24
Tennessee                                  22                    278,949.97                  1.03
Texas                                      63                    314,399.70                  1.16
Utah                                        4                    149,772.95                  0.55
Virginia                                   30                    477,167.59                  1.75
Washington                                 49                  1,546,716.92                  5.69
West Virginia                               7                     35,344.58                  0.13
- ----------------------------------    ----------         ---------------------     -------------------
TOTAL                                   1,462                $27,199,925.48                100.00%
==================================    ==========         =====================     ===================

</TABLE>
(1)  Determined  by mailing  address of  the  related Obligor.   The  mailing
     address is not  always the same  address as the  address of the  related
     Mortgaged Property.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

     The   Home   Loan   Asset-Backed  Certificates,   Series   1996-3   (the
"Certificates") will  consist  of the  Class  IA-1 Certificates,  Class  IA-2
Certificates,  Class IA-3 Certificates, Class  IIA Certificates (the "Class A
Certificates"), Class IS  Certificates, Class IIS Certificates  (the "Class S
Certificates"  and  together  with  the  Class  A Certificates,  the  "Senior
Certificates") and the  Class R Certificates.  Only the  Class A Certificates
(the "Offered Certificates") are being offered hereby.

     The  Class  IA-1  Certificates,  Class  IA-2  Certificates,  Class  IA-3
Certificates (the "Group IA Certificates"), Class IS Certificates and Class R
Certificates (collectively,  the "Group  I Certificates")  will represent  an
undivided  ownership  interest  in  the  Group   I  Loans.    The  Class  IIA
Certificates (the  "Group IIA Certificates")  and the Class  IIS Certificates
(collectively,  the  "Group  II Certificates")  will  represent  an undivided
ownership interest in the  Group II Loans.  Each of  the Group I Certificates
and  the  Group II  Certificates  are  sometimes  referred  to  herein  as  a
"Certificate Group".  The aggregate undivided  interest in the Group  I Loans
represented by the Group IA  Certificates initially will equal $39,521,458 of
principal, which represents approximately 98.65%  of the Cut-Off Date Group I
Loan  Balance.    The aggregate  undivided  interest in  the  Group  II Loans
represented by the Group IIA Certificates initially will equal $27,199,925 of
principal, which represents  approximately 100% of the Cut-Off  Date Group II
Loan Balance. 

     The principal amount of a class  of Class A Certificates (each a  "Class
Principal  Balance") on any date  is equal to  the applicable Class Principal
Balance set forth on the cover hereof minus the aggregate of amounts actually
distributed as  principal to the  holders of  such Class A  Certificates and,
with respect to the Group IIA Certificates, for so long as an Insurer Default
has occurred and is continuing, certain losses allocated in  reduction of the
Class  Principal Balance  of the Class  IIA Certificates.   On any  date, the
"Aggregate  Class  A  Principal  Balance"  for a  Certificate  Group  is  the
aggregate of the Class Principal Balances of all Class A Certificates in such
Certificate Group on such date.

     The Class  IS Certificates represent the right  to receive interest at a
Pass-Through Rate of 0.45%  per annum, payable monthly, on  a notional amount
(the "Class IS  Notional Amount") equal with respect to any Distribution Date
to the  Group  I Loan  Balance as  of  the beginning  of  the calendar  month
preceding the month of  such Distribution Date (or, in the case  of the first
Distribution  Date, the Cut-Off  Date Group I  Loan Balance).   The Class IIS
Certificates represent the  right to receive interest at  a Pass-Through Rate
of 0.50%  per annum, payable  monthly, on a  notional amount (the  "Class IIS
Notional Amount" and together with the Class IS Notional Amount, the "Class S
Notional Amounts") equal  with respect to any Distribution Date  to the Group
II Loan Balance as of the beginning of the calendar month preceding the month
of such Distribution  Date (or, in the  case of the first  Distribution Date,
the Cut-Off  Date Group II Loan  Balance).  The Class S  Certificates have no
class principal balances. 

     The Class R Certificates  have no class principal balance, will  bear no
interest and will be entitled to distributions as described herein.

     When used herein, "Business Day" means a day that, in any of the City of
New  York, the  city in which  the corporate  trust office of  the Trustee is
located or  the city or cities in which  the Certificate Insurer's offices or
the  Master Servicer's  or Servicer's  servicing operations  are  located, is
neither a legal holiday nor a day on which  banking institutions are authorized 
or obligated by law, regulations or executive order to be closed.

     The Class A Certificates will be issued in book-entry  form as described
below.  The   Class  A  Certificates   will  be  issued  in   minimum  dollar
denominations of $1,000 and integral multiples thereof.

BOOK-ENTRY CERTIFICATES

     The Class  A Certificates will be book-entry  Certificates.  The Class A
Certificates  will  be issued  on  one  or  more certificates,  the  original
aggregate principal balances of which will equal the Class Principal Balances
as of the Closing Date and will be held by a nominee  of The Depository Trust
Company (together  with any successor  depository selected by  the Depositor,
the "Depository").  Beneficial interests in the Class A  Certificates will be
indirectly  held  by  investors  through  the book-entry  facilities  of  the
Depository, as  described herein.   The  Depositor has been  informed by  the
Depository that  its nominee will be Cede &  Co. ("Cede").  Accordingly, Cede
is expected to be the  holder of record of the Class A  Certificates.  Except
as described  below,  no person  acquiring  a Class  A Certificate  (each,  a
"beneficial  owner")  will  be  entitled to  receive  a  physical certificate
representing such Certificate (a "Definitive Certificate").

     The beneficial  owner's ownership  of a  Book-Entry Certificate  will be
recorded on the  records of the brokerage  firm, bank, thrift institution  or
other  financial  intermediary   (each,  a  "Financial  Intermediary")   that
maintains the  beneficial owner's  account for such  purpose.   In turn,  the
Financial Intermediary's  ownership of  such Book-Entry  Certificate will  be
recorded on the  records of the Depository  (or of a participating  firm that
acts as agent for the Financial Intermediary, whose interest will in  turn be
recorded  on  the  records  of  the Depository,  if  the  beneficial  owner's
Financial Intermediary  is not  a Depository  participant).   Therefore,  the
beneficial  owner must  rely  on  the foregoing  procedures  to evidence  its
beneficial ownership  of a  Class A Certificate.   Beneficial ownership  of a
Class A Certificate may be transferred only in compliance with the procedures
of such Financial Intermediaries and Depository participants.

     The  Depository, which  is a  New York-chartered  limited purpose  trust
company, performs services for its  participants, some of which (and/or their
representatives)  own  the  Depository.    In  accordance  with  its   normal
procedures, the Depository  is expected to record the positions  held by each
Depository participant in the Class A Certificates, whether  held for its own
account or as a nominee for another person.  In general, beneficial ownership
of the  Class A Certificates  will be subject  to the rules,  regulations and
procedures  governing the Depository and Depository participants as in effect
from time to time.

     Distributions  on  the  Class  A  Certificates  will  be  made  on  each
Distribution Date by the  Trustee to the Depository.  The  Depository will be
responsible for crediting  the amount of such payments to the accounts of the
applicable Depository participants in accordance with the Depository's normal
procedures.  Each Depository  participant will be responsible  for disbursing
such payments to  the beneficial owners of  the Class A Certificates  that it
represents and to  each Financial Intermediary  for which it  acts as  agent.
Each such Financial Intermediary will  be responsible for disbursing funds to
the beneficial owners of the Class A Certificates that it represents.

     Under a book-entry format, beneficial owners of the Class A Certificates
may  experience some delay in their receipt of payments, since such payments
will be forwarded by the Trustee to Cede.  Neither the Trustee nor the 
Depositor shall be responsible or liable for such delays in the application  
of such payments to such beneficial  owners.  Because the Depository can 
only act on behalf of  Financial Intermediaries, the ability of a beneficial 
owner  to pledge Class A Certificates to  persons or  entities that do not  
participate in the  Depository system, or otherwise take  actions in respect 
of  the Class A Certificates,  may be limited due to the  absence of  physical 
certificates for  the Class  A  Certificates.   In addition, issuance of the 
Class A Certificates  in book-entry form may reduce the  liquidity of  such 
Certificates  in the  secondary market  since certain potential investors may 
be unwilling  to purchase Certificates for which they cannot obtain physical 
certificates.

     Unless  and until Definitive Certificates are  issued, it is anticipated
that the only "Certificateholder" of  the Class A Certificates will be  Cede,
as nominee of the Depository.  Beneficial  owners of the Class A Certificates
will  not be  Certificateholders,  as that  term  is used  in  the Agreement.
Beneficial  owners   are   only  permitted   to   exercise  the   rights   of
Certificateholders  indirectly  through  Financial   Intermediaries  and  the
Depository.   Reports  on the  Trust provided  by the  Servicer  to Cede,  as
nominee of  the Depository, may  be made available to  beneficial owners upon
request, in accordance  with the rules,  regulations and procedures  creating
and affecting  the Depository, and  to the Financial Intermediaries  to whose
Depository accounts  the Class A  Certificates of such beneficial  owners are
credited.

     The Depository  has advised the  Depositor and the Trustee  that, unless
and until  Definitive Certificates are  issued, the Depository will  take any
action permitted to be taken by the holders of the Class A Certificates under
the Agreement only  at the direction of one or  more Financial Intermediaries
to whose Depository  accounts the Class A  Certificates are credited, to  the
extent  that such  actions are  taken on  behalf of  Financial Intermediaries
whose holdings include such Class A Certificates.

     Definitive Certificates will be issued to beneficial owners of the Class
A Certificates, or their nominees, rather than to the Depository, only if (a)
the Depositor advises the Trustee in writing that the Depository is no longer
willing, qualified  or able  to discharge  properly  its responsibilities  as
nominee and  depository with  respect to  the  Class A  Certificates and  the
Depositor or the Trustee  is unable to locate a qualified  successor; (b) the
Depositor,  at  its sole  option,  advises  the  Trustee  that it  elects  to
terminate a book-entry system through the Depository; or (c) with the consent
of  the Certificate  Insurer  after occurrence  of  an Event  of Default  (as
described below),  beneficial owners of  the Class A Certificates  having not
less than  51% of  the Voting Rights  evidenced by  the Class  A Certificates
advise the Trustee and the Depository through the Financial Intermediaries in
writing that the continuation of a  book-entry system with respect such Book-
Entry  Certificates through  the Depository  (or a  successor thereto)  is no
longer in the best interests of beneficial owners.

     Upon the occurrence  of any of the  events described in  the immediately
preceding paragraph,  the Trustee will  be required to notify  all beneficial
owners of the Class  A Certificates through the Depository of  the occurrence
of  such  event  and  the  availability of  Definitive  Certificates.    Upon
surrender  by  the  Depository  of  the  global  certificate  or certificates
representing  the Class A  Certificates and instructions  for reregistration,
the  Trustee  will issue  the  Definitive  Certificates, and  thereafter  the
Trustee  will  recognize  the  holders  of such  Definitive  Certificates  as
Certificateholders under the Agreement.

ASSIGNMENT OF LOANS

     At the time of issuance of the Certificates, the Depositor will transfer
to the Trust  all of its right, title  and interest in and to  each Loan, the
related note or  contract or any  mortgages relating to  the Loans and  other
related  documents  (collectively,  the "Related  Documents"),  including all
payments  received on  or with  respect to  each such  Loan  on or  after the
related  Cut-Off Date.   The Trustee, concurrently  with the  transfer of the
Loans, will deliver the Certificates to the Depositor.  Each Loan transferred
to the Trust will be identified on a schedule (the "Loan Schedule") delivered
to  the  Trustee pursuant  to  the  Agreement.   Such  schedule will  include
information  as to the Loan Balance  of each Loan as  of the Cut-Off Date, as
well as information with respect to the related Loan Rate.

     The Agreement requires that,  within the time period specified  therein,
the  Depositor  deliver or  cause  to  be  delivered  to the  Trustee  (or  a
custodian, as the Trustee's agent for such purpose) the mortgages relating to
the Mortgage Loans with evidence of  a recording indicated thereon, the notes
and  retail installment  sale contracts  relating to  the Loans,  and certain
other Related Documents (the "Loan Files").   In lieu of delivery of original
mortgages,  the Depositor  may  deliver or  cause  to be  delivered  true and
correct copies thereof  which have been certified  as to authenticity  by the
appropriate county  recording office  where such mortgage  is recorded.   The
Agreement provides, however,  that the Servicer,  for the  benefit of and  as
agent  for the  Certificateholders and  the Certificate  Insurer will  retain
possession of certain portions  of the Related Documents,  including, without
limitation, the application and credit underwriting file with respect to each
Loan (the "Credit File").  The assignments to the Trustee (or  any co-trustee
appointed under the  Agreement) of any mortgage  or deed of trust  securing a
Mortgage  Loan will be  recorded in  the appropriate  public office  for real
property records  within the time  period specified in the  Agreement, except
where, in the opinion  of counsel, such recording is not  required to protect
the Trustee's interest  in the related Mortgage Loan against the claim of any
subsequent transferee or any successor to a creditor of the Depositor  or the
Seller.

     If  the  FHA  has not  assigned  a  case number  under  the  Contract of
Insurance to an FHA Loan, to  indicate that such an FHA Loan is  eligible for
Title I Insurance  coverage under the Contract of Insurance, on or before the
120th day after the Closing Date, the  Seller shall be obligated, on the last
day of the calendar month in which such 120th day occurs, to  repurchase such
FHA Loan.   If the FHA reserve amount with respect to an FHA Loan, which will
be in an amount equal  to 10% of the Loan Balance of such  FHA Loan as of the
Cut-Off Date, has  not been transferred to the Contract of Insurance Holder's
FHA Reserve Account  on or before the  150th day after the  Closing Date, the
Seller shall be  obligated, on the  last day of  the calendar month in  which
such 150th day occurs, to repurchase such FHA Loan.

     Within 45 Business Days of the Closing Date, the Trustee will review the
Related Documents.   If  at that  time any  Related Document  is found to  be
defective in any material respect and such defect is not cured within 60 days
following  the receipt of  notice thereof,  the Seller  will be  obligated to
either (i)  substitute for such  Loan an Eligible Substitute  Loan (provided,
however, that  such substitution is  permitted only within  two years of  the
Closing Date) or  (ii) purchase such Loan  at a price (the  "Purchase Price")
equal to  the  outstanding Loan  Balance  of such  Loan  as  of the  date  of
purchase,  plus unpaid accrued interest  at the Loan Rate to  the last day of
the month  in which such  purchase occurs;  provided, however,  that no  such
substitution may be  made unless  an opinion  of counsel is  provided to  the
effect that  such substitution will  not disqualify the  Trust as a  REMIC or
result  in  a  prohibited  transaction  tax  under  the  Code.    In  certain
circumstances, the Certificate Insurer may elect to  extend by up to 150 days
the  cure periods described  in the preceding  sentence.   The Purchase Price
will be  deposited in the Distribution Account relating  to the Loan Group of
the Loan being repurchased on or prior to the last Business Day of the month 
in which such obligation arises.  The obligation of the  Seller  to repurchase 
or substitute  for a  Defective Loan  (as defined below)  is the  sole remedy 
regarding  any defects  in the Loans  and Related Documents  available to  the 
Trustee  or the  Certificateholders against  the Seller.

     In connection with the substitution  of an Eligible Substitute Loan, the
Seller  will be required  to deposit in the  Distribution Account relating to
the Loan Group of the Loan being substituted and as of the Determination Date
on  which such obligation  arises, an amount  (the "Substitution Adjustment")
equal  to the excess of  the Loan Balance of  the related Defective Loan over
the Loan Balance of such Eligible Substitute Loan.

     An "Eligible Substitute Loan" is a loan  substituted by the Seller for a
Defective  Loan which  must, on the  date of  such substitution, (i)  have an
outstanding  Loan Balance (or in the case  of a substitution of more than one
Loan for a Defective Loan, an aggregate Loan Balance),  not in excess of, and
not more than 1% less than, the Loan Balance of the Defective Loan; (ii) have
a Loan Rate at least equal to the Loan Rate of the Defective Loan; (iii) have
a remaining term to maturity not later than the remaining term to maturity of
the  Defective  Loan;  (iv)  comply with  each  representation  and  warranty
applicable  to the Defective  Loan set forth  in the Agreement  (deemed to be
made  as  of  the date  of  substitution);   and  (v)  satisfy  certain other
conditions  specified in  the  Agreement.   Additionally,  if  more than  one
Eligible Substitute Loan is being substituted for one or more Defective Loans
on any day, in  lieu of the  requirement in clause  (ii) above, the  weighted
average Loan Rate  of such Eligible Substitute Loans must equal or exceed the
weighted average Loan Rate of the Defective Loans immediately prior to giving
effect to the substitution.

     The Seller  will make certain  representations and warranties as  of the
Cut-Off Date (or such later date as  may be specified in the Agreement) as to
the accuracy in all material respects of certain information furnished to the
Trustee with respect  to each Loan (e.g.,  Cut-Off Date Loan Balance  and the
Loan Rate).  In addition, the Seller  will represent and warrant, among other
things, that the  Seller has transferred all of its right, title and interest
in each Loan and the Related Documents free and clear of liens  and that each
Loan complied,  at the  time of  origination, in all  material respects  with
applicable  state  and  federal  laws,  including,  without  limitation,  the
requirements of Title I with respect to  the FHA Loans.  Upon discovery of  a
breach of  any representation  and  warranty which  materially and  adversely
affects the interests of the Certificateholders or the Certificate Insurer in
the related  Loan and  Related Documents, the  Seller will  have a  period of
sixty Business Days following the date of such discovery to cure such breach.
If  the breach  cannot be cured  within such  sixty Business Day  period, the
Seller  will  be obligated  to  (i)  substitute for  such  Defective  Loan an
Eligible Substitute Loan or (ii) purchase such Defective Loan from the Trust.
The  same  procedure  and  limitations  that  are  set  forth  above  for the
substitution  or  purchase  of  Defective  Loans as  a  result  of  deficient
documentation relating thereto will apply  to the substitution or purchase of
a Defective  Loan as a result of a breach  of a representation or warranty in
the  Agreement that  materially and  adversely affects  the interests  of the
Certificateholders or the Certificate Insurer.

     Loans  required  to be  repurchased  or  substituted  by the  Seller  as
described in the preceding paragraphs are referred to as "Defective Loans."

PAYMENTS ON LOANS; COLLECTION ACCOUNTS AND DISTRIBUTION ACCOUNTS

     The Trustee will establish and shall maintain on behalf of the Trust one
or more accounts for each Certificate Group (each a "Collection Account") for
the benefit of the related  Certificateholders.  Each Collection Account will
be an  Eligible  Account  (as  defined  herein).    Amounts  deposited  to  a
Collection Account may be invested  in Eligible Investments maturing no later
than the  Business Day on which the amount on  deposit therein is required to
be deposited in the Distribution Account.

     The Trustee will establish an account for each Certificate Group (each a
"Distribution  Account")  into  which  will  be  deposited  all  amounts  for
distribution  to   Certificateholders  of   such  Certificate   Group  on   a
Distribution Date.  Each Distribution  Account will be  an Eligible  Account.
Amounts on deposit  therein may be invested in  Eligible Investments maturing
on or before the Business Day prior to the related Distribution Date.

     An "Eligible  Account" is  (i) an  account  that is  a segregated  trust
account  that  is  maintained  with  the  corporate  trust  department  of  a
depository institution acceptable  to the Certificate Insurer (so  long as an
Insurer  Default  shall not  have  occurred  and be  continuing),  or  (ii) a
segregated direct deposit account maintained with a depository institution or
trust company organized  under the laws of  the United States of  America, or
any of the States thereof, or the District of Columbia, having  a certificate
of deposit, short term deposit or commercial paper rating of at least A-1+ by
Standard & Poor's and P-1 by Moody's and (so long as an Insurer Default shall
not have occurred and be continuing) acceptable to the Certificate Insurer.

     Eligible Investments are  specified in the Agreement and  are limited to
investments which meet  the criteria of the  Rating Agencies and  approval of
the Certificate Insurer from time to time as being consistent with their then
current ratings of the Offered Certificates.

     The  Master  Servicer shall  cause  the  Servicer  to deposit  into  the
Collection  Account for  a Certificate Group  all payments in  respect of the
Loans  in the related  Loan Group received  by it promptly  upon receipt. The
Master Servicer shall also cause the  Servicer to deposit into the Collection
Account for a  Certificate Group all payments of premiums with respect to FHA
Insurance received from Obligors on FHA Loans in the related Loan Group.

     The following amounts will be  deposited to the Distribution Account for
a Certificate Group in respect of a Due Period and constitute available funds
for  such  Certificate  Group (for  each  Certificate  Group, the  "Available
Funds") for the following Distribution  Date: (i) from amounts withdrawn from
the related Collection Account not later than two Business Days prior to each
Distribution Date, (a) payments of  interest and principal in respect  of the
Loans in the related Loan  Group received during such Due Period and  (b) FHA
Insurance premiums in respect of FHA Loans in the related Loan Group received
during the related Due Period; (ii) net liquidation  proceeds for the related
Loan Group from the sale of Foreclosed Property during such Due Period; (iii)
the  Purchase Price  for repurchased  Loans and  Substitution Adjustments  in
respect of substitutions of  Loans in each case for the Loans  in the related
Loan Group during  such Due Period; (iv) Insurance Proceeds  received for the
related  Loan  Group by  the  Master  Servicer during  such  Due  Period; (v)
payments of FHA Insurance in respect  of FHA Loans in the related Loan  Group
received  during such  Due Period;  (vi)  payments received  during such  Due
Period  in each case for the Loans in  the related Loan Group from the Master
Servicer or the  Seller in connection  with the termination  of the Trust  as
provided in the Agreement; (vii) Interest Advances for the Loans in the 
related Loan Group  in respect of such Distribution Date;  and (viii) any
amounts paid under the related Policy in respect of such Certificate Group.

INTEREST ADVANCES

     The Master Servicer  is required to remit  to the Trustee no  later than
the  fifth  Business  Day  prior   to  the  related  Distribution  Date  (the
"Determination Date")  for deposit  in each  Distribution  Account an  amount
equal to the  scheduled installment of interest  on each Loan in  the related
Loan Group (calculated at the rate set forth in the Agreement) (other than  a
Defaulted  Loan (as  defined herein)) due  on a  date during the  related Due
Period (the "Due Date") less the amount of scheduled installment  of interest
on each Loan  in such Loan Group due  during such Due Period  and received by
the Servicer and  deposited into the related Distribution  Account during the
related Due Period (an "Interest Advance"). Interest Advances will be made by
the  Master  Servicer from  its own  funds,  from funds  held in  the related
Collection Account for future distributions to Certificateholders or from any
combination of the foregoing.

     Notwithstanding the  foregoing, the Master  Servicer is not  required to
make  any Interest  Advances if  in  the good  faith judgment  of  the Master
Servicer,  the  Master   Servicer  determines  that  such  advance  will  not
ultimately  be recoverable from  collections received from  the Obligor under
the related Loan or other recoveries of such Loan.

     If Interest Advances are made by the Master Servicer from funds  held in
a  Collection  Account  for future  distribution  to  Certificateholders, the
Master Servicer will replace such funds on or before any future  Distribution
Date  to the  extent that  funds in  the  applicable Collection  Account with
respect to such Distribution  Date would be less than the  amount required to
be available for distribution on such  Distribution Date as a result of  such
Interest Advances.  The Master Servicer will be entitled to be reimbursed for
previously unreimbursed  Interest  Advances  made from  its  own  funds  with
respect to a Loan  on Distribution Dates subsequent to  the Distribution Date
in respect  of which such Interest Advance was  made from payments in respect
of such Loan. If a Loan shall become a Defaulted Loan and the Master Servicer
shall not have been  fully reimbursed for any Interest Advances  with respect
to such Loan, the Master Servicer shall be entitled to  be reimbursed for the
outstanding  amount  of  such  Interest  Advances from  unrelated  Loans.  No
interest shall  be due  to the  Master Servicer  in respect  of any  Interest
Advance for any period prior to the reimbursement thereof.

DISTRIBUTIONS

     Distributions on  the Certificates will  be made by  the Trustee on  the
25th day of each month,  or if such day is not  a Business Day, on the  first
Business  Day   thereafter,  commencing  on   December  26,  1996   (each,  a
"Distribution Date"),  to the  holders in whose  names such  Certificates are
registered at  the close of  business on the  last Business Day  of the month
preceding the month of such Distribution Date (the "Record Date").

     Distributions on  each Distribution Date  will be made by  check mailed,
via   first  class   mail,   postage   prepaid,  to   the   address  of   the
Certificateholder entitled thereto as it appears on the Certificate  Register
or,  in  the  case of  any  holder  of Offered  Certificates  of  at  least a
$1,000,000  denomination or any holder of a Class S Certificate, an aggregate
Percentage Interest of  at least  30%, that  has so notified  the Trustee  in
writing in  accordance with  the Agreement, by  wire transfer  in immediately
available  funds to the account of such holder  at a bank or other depository
institution having appropriate wire transfer facilities; provided, however, 
that  the final distribution in retirement  of the Offered Certificates  will 
be  made  only  upon presentation  and  surrender of  such Certificates  at  
the  Corporate  Trust   Office  of  the  Trustee.  On  each Distribution Date, 
the holder of  an Offered Certificate will be entitled  to receive its 
Percentage Interest of the amounts distributed in respect of such 
Certificates.     The  "Percentage  Interest"  evidenced   by  each  Class  A
Certificate will equal the percentage derived by dividing the denomination of
such Certificate  by the related  Class Principal  Balance as of  the Closing
Date.

Group I Certificates

     On each Distribution Date, the Trustee is required to make the following
disbursements and transfers, to the extent of Available Funds for the Group I
Loans  then  on  deposit  in  the  Distribution  Account   for  the  Group  I
Certificates in the following order of priority:

          (i) for deposit in the FHA Premium Account, the FHA Premium Account
     Deposit for  the Group I FHA Loans on such Distribution Date;

          (ii)  (a) to the Master Servicer,  the Master Servicing Fee and (b)
     to the Servicer, the  Servicing Fee, in each case for the  Group I Loans
     on such Distribution Date;

          (iii) to the Master Servicer or  Servicer, any amount in respect of
     reimbursement of Interest Advances or Foreclosure Advances for the Group
     I  Loans  to which  the  Master Servicer  or  Servicer is  entitled with
     respect to such Distribution Date  and, to the Claims Administrator, any
     amount in respect  of reimbursement of expenses of  filing FHA Insurance
     claims for the Group I FHA Loans;

          (iv) to the Trustee, the Trustee Fee and any Additional Trustee Fee
     for the Group I Loans on such Distribution Date;

          (v)  to  the Certificate Insurer, amounts owing  to the Certificate
     Insurer  under the  Insurance  Agreement  with respect  to  the Group  I
     Certificates for the premium payable pursuant thereto;

          (vi) to the holders  of the Class IS Certificates,  an amount equal
     to the related Class Interest Distribution for such Distribution Date;

          (vii) to the holders of the Group  IA Certificates, an amount equal
     to the related Class Interest Distribution for such Distribution Date;

          (viii) sequentially, to the holders of the Class IA-1 Certificates,
     Class IA-2  Certificates, and  Class IA-3 Certificates,  in that  order,
     until the  respective Class  Principal Balances  thereof are reduced  to
     zero, the  Class A Principal  Distribution for the Group  I Certificates
     (other  than the portion  thereof constituting the  Distributable Excess
     Spread) for such  Distribution Date; provided, however, in  the event an
     Insurer   Default   has    occurred   and   is   continuing    and   the
     overcollateralization amount  relating to  the Group  I Certificates  is
     first eliminated, such  portion of  the Class  A Principal  Distribution
     will   be  distributed  pro  rata  to   the  holders  of  the  Group  IA
     Certificates, based on their respective Class Principal Balances;

          (ix) to  the Certificate Insurer, amounts owing  to the Certificate
     Insurer under  the Insurance Agreement for reimbursement for prior draws
     made on the related  Policy for the Group I  Certificates (with interest
     thereon at the rate specified in the Insurance Agreement);

          (x) sequentially,  to the holders  of the Class  IA-1 Certificates,
     Class  IA-2 Certificates  and Class  IA-3 Certificates,  in  that order,
     until the  respective Class  Principal Balances  thereof are  reduced to
     zero, Distributable Excess Spread, if  any, for such Distribution  Date;
     provided, however, in the event that an Insurer Default has occurred and
     is continuing and the overcollateralization amount relating to the Group
     IA Certificates  is first  eliminated, the  Distributable Excess  Spread
     will be distributed pro  rata to the holders of the  classes of Group IA
     Certificates, based on the respective Class Principal Balances;

          (xi) sequentially, to the  holders of the Class  IA-1 Certificates,
     Class  IA-2 Certificates  and Class  IA-3 Certificates,  in that  order,
     until  the respective Class  Principal Balances  thereof are  reduced to
     zero, the Class A Guaranteed Principal Distribution Amount for the Group
     IA Certificates, if any, for such Distribution Date;

          (xii) to the Certificate Insurer, any other amounts with respect to
     the  Group I  Certificates owing  to the  Certificate Insurer  under the
     Insurance Agreement;

          (xiii) to  any successor  Master Servicer,  such fees  and expenses
     reimbursable to such Master Servicer  pursuant to the Agreement, if any,
     for such Distribution Date  with respect to the Group I  Certificates in
     addition to the Master Servicer Fee paid pursuant to (ii) above;

          (xiv)  payments  in  respect  of  certain fees  and  other  amounts
     relating  to the Group I Loans to  the persons entitled thereto pursuant
     to the Agreement; 

          (xv)  to an account held for the benefit of the Certificate Insurer
     an amount specified in the Insurance Agreement; and

          (xvi) to the Class R Certificateholders, any remaining amounts.

Group II Certificates

     On each Distribution Date, the Trustee is required to make the following
disbursements and transfers,  to the extent of Available Funds  for the Group
II Loans  then  on deposit  in  the Distribution  Account  for the  Group  II
Certificates in the following order of priority:

          (i) for deposit in the FHA Premium Account, the FHA Premium Account
     Deposit for the Group II Unsecured FHA Loans on such Distribution Date;

          (ii) (a) to  the Master Servicer, the related  Master Servicing Fee
     and (b) to the Servicer, the related Servicing Fee, in each case for the
     Group II Loans on such Distribution Date;

          (iii) to the Master Servicer or  Servicer, any amount in respect of
     reimbursement of Interest Advances or Foreclosure Advances for the Group
     II Loans  to which  the  Master Servicer  or Servicer  is entitled  with
     respect to such Distribution Date and, to the Claims Administrator, 
     any  amount  in respect  of  reimbursement  of  expenses of  filing  FHA
     Insurance claims for the Group II Unsecured FHA Loans;

          (iv) to the Trustee, the Trustee Fee and any Additional Trustee Fee
     for the Group II Loans on such Distribution Date;

          (v)  to the Certificate  Insurer, amounts owing  to the Certificate
     Insurer  under the  Insurance Agreement  with  respect to  the Group  II
     Certificates for the premium payable pursuant thereto;

          (vi) to the  holders of the Class IIS Certificates, an amount equal
     to the related Class Interest Distribution for such Distribution Date;

          (vii) to the holders of the Class IIA Certificates, an amount equal
     to the  Class Interest Distribution  for the Class IIA  Certificates for
     such Distribution Date;

          (viii)  to the  holders of  the Class  IIA Certificates,  until the
     Class  Principal  Balance  thereof  is  reduced to  zero,  the  Class  A
     Principal   Distribution  for  the   Group  II  Certificates   for  such
     Distribution Date;

          (ix) to  the  holders of  the  Class  IIA  Certificates,  any  Loss
     Carryforward Amounts (as defined herein) not previously reimbursed; 

          (x) to the  Certificate Insurer, amounts  owing to the  Certificate
     Insurer under  the Insurance Agreement for reimbursement for prior draws
     made on the Policy  for the Group II Certificates (with interest thereon
     at the rate specified in the Insurance Agreement);

          (xi) to the holders of the  Class IIA Certificates, until the Class
     Principal Balance  thereof is  reduced to zero,  the Class  A Guaranteed
     Principal Distribution  Amount for the  Group IIA Certificates,  if any,
     for such Distribution Date;

          (xii) to the Certificate Insurer, any other amounts with respect to
     the Group  II Certificates  owing to the  Certificate Insurer  under the
     Insurance Agreement;

          (xiii) to  any successor  Master Servicer, such  fees and  expenses
     reimbursable to such Master Servicer  pursuant to the Agreement, if any,
     for  such Distribution Date with respect to the Group II Certificates in
     addition to the Master Servicer Fee paid pursuant to (ii) above; 

          (xiv)  payments  in  respect  of  certain  fees and  other  amounts
     relating to the Group II Loans to the persons  entitled thereto pursuant
     to the Agreement;

          (xv)    to  an account  held  for  the benefit  of  the Certificate
     Insurer, an amount specified in the Insurance Agreement; and

          (xvi) to the Seller, any remaining amounts.

     The  "Trustee Fee"  for each  Loan Group  and Distribution Date  will be
one-twelfth of the product of 0.045% and the related Loan Group Balance as of
the beginning of the calendar month preceding the month of such  Distribution 
Date (or, in  the case of the  first Distribution Date, the related Loan Group 
Balance as of the Cut-Off Date).

          The "Additional Trustee  Fee" will be with respect  to the December
Distribution Date of  each year, beginning in  1997 and each Loan  Group, the
excess of $6,500, with respect to the Group I Loans, and $3,500, with respect
to the Group II Loans, over the aggregate Trustee Fee received by the Trustee
in respect  of such Loan Group on  the such Distribution Date  and the eleven
prior Distribution Dates.

     See   "Collection  and  Other  Servicing  Procedures  on  Loans;  Claims
Administration" below for a discussion of Foreclosure Advances. 

INTEREST

     On each Distribution Date, to the extent of  funds available therefor in
accordance with  the  priorities  described  above  under  "--Distributions,"
interest  will be distributed to holders of each class of Senior Certificates
in an  amount equal  to the  related Class  Interest  Distribution. For  each
Distribution Date and each class  of Senior Certificates, the "Class Interest
Distribution"  is the sum  of (a) one  month's interest at  the related Pass-
Through Rate on the  related Class Principal Balance or the  Class S Notional
Amount,  as  applicable,  for  such Distribution  Date  (the  "Class  Monthly
Interest Amount")  and (b)  any Class  Interest Shortfall for  such class  of
Senior Certificates for  such Distribution Date. As to  any Distribution Date
and class of  Senior Certificates, Class Interest Shortfall is the sum of (a)
the  excess of the  related Class Monthly  Interest Amount  for the preceding
Distribution Date and any  outstanding Class Interest Shortfall  with respect
to such class on such preceding Distribution Date, over the amount in respect
of  interest that is  actually distributed to  holders of such  class on such
preceding Distribution Date  and (b) one month's interest on  such excess, to
the   extent  permitted   by   law,  at   the   related  Pass-Through   Rate.
Notwithstanding the  foregoing,  the Class  Monthly Interest  Amount for  any
Distribution Date and  class will be reduced  by such class's pro  rata share
(based on the interest such class  would otherwise be entitled to receive  in
the absence of the shortfalls specified below) of (x) any Prepayment Interest
Shortfalls in respect of the related Loan Group to the extent not covered  by
the Servicing Fee and (y) any Civil Relief Act Interest Shortfalls in respect
of  a Loan  Group for such  Distribution Date.   Neither  Prepayment Interest
Shortfalls nor Civil Relief Act Interest Shortfalls in respect of the related
Loan Group will be  covered by payments under the related  Policy.  See "Risk
Factors--Civil  Relief  Act  Shortfalls"  herein and  in  the  Prospectus and
"Certain Legal Aspects of the Loans" in the Prospectus.  Distributions of the
related  Class  Interest  Distribution  to  the Class  S  Certificates  of  a
Certificate  Group  will  be made  prior  to the  distribution  of  the Class
Interest Distribution to the Class A Certificates of such Certificate Group. 

PRINCIPAL

     On  each Distribution Date, to the extent of funds available therefor in
accordance  with  the  priorities described  above  under  "--Distributions,"
principal will be distributed to the  holders of Class A Certificates of each
Certificate Group  then entitled to  distributions of principal in  an amount
equal to the  lesser of (a) the  related Aggregate Class A  Principal Balance
and (b) the Class A Principal Distribution for such Certificate Group on such
Distribution Date.  The "Class  A Principal Distribution" means, with respect
to  any  Distribution Date  and Certificate  Group,  the sum  of the  Class A
Monthly  Principal Amount  for  such Distribution  Date and  such Certificate
Group and, with respect to the Group IA Certificates, any outstanding Class A
Principal Shortfall as of the close of business on the preceding Distribution
Date, provided  that on  the  Distribution  Date in  November  2022,  the 
"Class  A Principal Distribution"  will equal the  Aggregate Class A  Principal 
Balance for  each  of  the  Group  I  Certificates  and  the Group  II  
Certificates, respectively.

     "Class  A  Monthly   Principal  Amount"  means,  with  respect   to  any
Distribution Date and Certificate  Group, the amount equal to the  sum of the
following  amounts  (without  duplication) with  respect  to  the immediately
preceding Due Period  (as defined below):  (i) that portion  of all  payments
received  on Loans  in the  related Loan Group  (other than  Defaulted Loans)
allocable to principal, including all full and partial principal prepayments,
(ii) the Loan Balance of each Loan in the related Loan Group as of the end of
the immediately preceding  Due Period that  became a  Defaulted Loan for  the
first time during  such Due Period, (iii)  the portion of the  Purchase Price
allocable to principal of all Defective Loans in the related Loan  Group with
respect to  such Due Period  and the portion  of the purchase amount  paid in
connection  with the  termination of  the Trust  allocable to  principal with
respect  to the  Loans  in  the related  Loan  Group,  (iv) any  Substitution
Adjustments for the related  Loan Group received on or prior  to the previous
Determination Date and  not yet distributed, and (v) only with respect to the
Group I Certificates, the  amount of Distributable Excess Spread,  if any, in
respect of such Distribution Date.

     "Class A  Principal Shortfall"  means with respect  to any  Distribution
Date and Group IA Certificates, the excess of the sum  of the Class A Monthly
Principal Amount  for such Certificate  Group for the  preceding Distribution
Date and  any outstanding  Class A Principal  Shortfall for  such Certificate
Group  on such  preceding Distribution  Date over  the amount  in  respect of
principal  that is  actually  distributed  to the  holders  of  the Group  IA
Certificates on such preceding Distribution Date.

     If on any Distribution Date the required level  of overcollateralization
is reduced below the then existing amount of overcollateralization (described
below) or a full  distribution of the Class A Monthly  Principal Amount would
cause the amount  of overcollateralization to exceed the  required level, the
amount of the  Class A Monthly Principal  Amount distributed on the  Group IA
Certificates will be correspondingly reduced  by the amount of such reduction
or  by the  amount necessary  such  that the  overcollateralization will  not
exceed the required level of overcollateralization after giving effect to the
distribution in respect of principal to be made on such Distribution Date.

     With respect to  the Group IIA Certificates, if  the Certificate Insurer
defaults  in its obligation to  pay the related  Class A Guaranteed Principal
Distribution Amount on any Distribution  Date, the Class Principal Balance of
the Group  IIA Certificates on such Distribution Date  will be reduced by the
amount the Certificate  Insurer fails to pay without  a corresponding receipt
of cash to the  holders of the Group IIA Certificates.   Holders of Group IIA
Certificates will  be entitled  to receive the  amount of  such reduction  on
future  Distribution Dates ("Loss  Carryforward Amounts") in  accordance with
the priorities set forth under "--Distributions--Group II Certificates".  Any
payments  of the  Loss  Carryforward  Amount will  not  result  in a  further
reduction  to the Class  Principal Balance of the  Group IIA Certificates and
interest will not accrue on any such amounts.

     "Class A Guaranteed  Principal Distribution Amount" means,  with respect
to a Distribution  Date and Certificate Group,  the amount, if any,  by which
(i)  the Aggregate  Class  A  Principal Balance  for  such Certificate  Group
exceeds (ii) the Aggregate Loan Balance of  the related Loan Group at the end
of the previous Due Period (after giving effect to all amounts  distributable
and allocable to  principal on the related Certificates  on such Distribution
Date);  provided, however,  that with  respect  to the  Distribution Date  in
November 2022, the Class A  Guaranteed Principal Distribution Amount for each
of the Group I  Certificates and the Group II Certificates, respectively, will 
be equal to the amount  specified in  clause (i) of  this paragraph for  such 
Certificate Group on such Distribution Date.
 
     A "Defaulted Loan" is a Loan with respect to which: (i) a claim has been
paid or  rejected pursuant  to the Contract  of Insurance,  (ii) any  related
Mortgaged Property  has been repossessed and  sold or, (iii) any portion of a
payment on a Loan  is more than 180 days  past due (without giving effect  to
any grace period).

     "Distributable  Excess Spread" means,  with respect to  any Distribution
Date and the  Group IA Certificates, the  portion (not greater than  100%) of
Excess Spread, if any, required to  be distributed on such Distribution  Date
to satisfy the  overcollateralization requirement in effect for  the Group IA
Certificates on such Distribution Date as specified in the Agreement.

     "Due  Period"  means,   with  respect  to  any  Determination   Date  or
Distribution   Date,   the   calendar   month   immediately  preceding   such
Determination Date or Distribution Date, as the case may be.

     "Excess Spread"  means, with  respect to any  Distribution Date  and the
Group I Loans,  the positive excess,  if any, of (x)  the sum of  the amounts
deposited into the  related Distribution Account as described  in clauses (i)
through (vii) in  the sixth paragraph under "--Payments  on Loans; Collection
Account and  Distribution Account" above  with respect  to such  Distribution
Date over (y)  the amount required to  be distributed pursuant to  priorities
(i) through (ix) above under "--Distributions--Group I Certificates." 

     An "Insurer  Default" will  occur in the  event the  Certificate Insurer
fails to make a payment  required under either Policy or if certain events of
bankruptcy or insolvency occur with respect to the Certificate Insurer.  

EXAMPLE OF DISTRIBUTIONS

     The  following chart  sets  forth  an example  of  distributions on  the
Certificates for the first month of the Trust's existence:

November 1, 1996 or in the case 
of Loans originated thereafter, 
the date of origination ...   Cut-Off Date.

November 1 to
November 30, 1996 ....   (A)  Initial Due  Period. The Servicer  receives (x)
                              scheduled  payments of  principal and  interest
                              and  (y)  Principal  Prepayments  and  interest
                              thereon to  the  date of  such prepayment.  For
                              succeeding Distribution  Dates, the  Due Period
                              will commence on the first day of the preceding
                              calendar month  and end on the last day of such
                              month.
November 30, 1996 ....   (B)  Record Date (the last Business Day of the month
                              preceding the month of the related Distribution
                              Date).
December 19, 1996 ....   (C)  Determination  Date  (the  fifth  Business  Day
                              preceding such Distribution Date).

December 26, 1996 ....   (D)  Distribution Date.

Succeeding monthly periods follow the pattern of (A) through (D).

- ---------------------------
(A)  Principal payments received  during this period  will be distributed  to
     holders of the  Senior Certificates on December 26, 1996. When a Loan is
     prepaid  in full, interest on the  amount prepaid is collected only from
     the last scheduled Due Date to the date of prepayment.
(B)  Distributions of  principal and  interest on December  26, 1996  will be
     made to  holders  of the  Certificates  of record  as  of the  close  of
     business on the Record Date.
(C)  Determination Date. No  later than each Determination  Date, the Trustee
     will determine  the  amount of  principal  and interest  (including  the
     amount, if any, of Interest Advances to  be made by the Master Servicer)
     which will be passed through to holders of the Certificates. The Trustee
     will be  obligated to  distribute on the  related Distribution  Date all
     scheduled payments due  during the related Due Period  and all Principal
     Prepayments,  in each  case to  the  extent actually  received on  Loans
     during the related Due Period. In the event a shortfall in  the interest
     resulting  from Principal  Prepayments in  full occurs  during  such Due
     Period, the  Servicing Fee  otherwise payable to  the Servicer  for such
     month shall, to the extent of such shortfall, be  paid to the holders of
     the Certificates on December 26, 1996.
(D)  The Trustee will make  distributions to holders  of the Certificates  on
     the  25th day of the month following the  month in which the related Due
     Period ends, or if such day is not a Business  Day, on the next Business
     Day.

WEIGHTED AVERAGE LIVES OF THE CLASS A CERTIFICATES

     The  timing  of  changes  in  the  rate  of  Principal  Prepayments  may
significantly affect  an investor's  actual yield  to maturity,  even if  the
average rate  of Principal  Prepayments is  consistent  with such  investor's
expectation.   In  general, the  earlier  a Principal  Prepayment on  a  Loan
occurs, the greater the effect of such Principal Prepayment on  an investor's
yield  to  maturity.    The  effect  on  an  investor's  yield  of  Principal
Prepayments occurring at a rate higher  (or lower) than the rate  anticipated
by the investor  during the period immediately following the  issuance of the
Class  A Certificates  may not be  offset by  a subsequent like  decrease (or
increase) in the rate of Principal Prepayments.

     The weighted average life of a Class A Certificate refers to the average
amount of time that  will elapse from the  date of issuance to the  date each
dollar of  principal of  such Certificate  is repaid  to the  investor.   The
weighted average life or lives  of the Class A Certificates in a  Certificate
Group will be influenced by the rate at which principal payments on the Loans
in the  related Loan Group  are paid, which may  be in the  form of scheduled
amortization,  accelerated amortization or prepayments (for this purpose, the
term "prepayment"  includes  liquidations due  to default).   Prepayments  on
loans are commonly measured relative to a prepayment standard or model.  

     The model used  in this Prospectus Supplement  (the "Constant Prepayment
Rate" or "CPR") represents an assumed annualized rate of prepayment  relative
to the then outstanding principal balance on a pool of new mortgage loans.

     The percentages and  weighted average lives in the  following table were
determined, assuming that:  (i) all distributions with respect  to the Senior
Certificates will  be made at  the scheduled times  as described below  under
"Description of the Certificates--Distributions";  (ii) the Loans will prepay
at the indicated constant  CPR percentages and  all prepayments will  include
thirty days' interest thereon;  (iii) the Pass-Through Rates for the  Class A
Certificates are as set forth on the  cover hereof and the Pass-Through Rates
for the Class  IS Certificates and Class IIS Certificates are 0.45% per annum
and  0.50% per  annum, respectively;  (iv) no  Loan  is ever  delinquent; (v)
neither the  Master  Servicer  nor Mego  will  exercise its  right  of  early
termination  of  the Trust  as  described  below  under "Description  Of  The
Certificates--Termination;  Retirement of the Certificates"; (vi) there is no
substitution or  repurchase of a Loan; (vii) the Loans consist of 15 pools of
Loans with Cut-Off Date Loan Balances, Loan Rates and  original and remaining
terms to  maturity as set  forth below under "Assumed  Loan Characteristics";
(viii) the Group I Certificates will  be amortized from cashflows  from the 
Group I  Loans and the Group II Certificates will be amortized from cashflows 
from the  Group II Loans; (ix) the Closing Date for the Offered Certificates 
occurs  on November 18, 1996; (x) interest on each class of Senior Certificates 
in respect of any Distribution Date will accrue from the first day of the 
month  preceding such Distribution  Date  through  the  last   day  of  the  
month  preceding  such Distribution Date on  the basis of a 360-day year 
consisting of twelve 30-day months;  (xi)  the  Aggregate  Class A Principal  
Balances  of  the  Group IA Certificates and Group IIA Certificates as of the 
Closing Date are 98.65% and 100% of the Cut-Off Date Group I Loan Balance and 
Cut-Off Date Group II  Loan Balance  respectively, and (xii) the initial 
overcollateralization level (the excess of the Cut-Off Date Group I Loan 
Balance over the Aggregate Class  A Principal  Balance of the  Group I 
Certificates  as of  the Cut-Off  Date) is 1.35% and thereafter is subject to 
decreases and increases in accordance with the provisions of the Agreement.

                         ASSUMED LOAN CHARACTERISTICS

<TABLE>
<CAPTION>

                                                                  Remaining
                                                                   Term to          Original Term 
                   Loan Balance as                   Loan          Maturity          to Maturity
Pool               of Cut-Off Date  Loan Group       Rate          (Months)           (Months)   
- ----               ---------------------------      -----         ---------         -------------

<S>                  <C>                 <C>       <C>              <C>                <C>        

     1                 $274,695.49       I         13.5760%           95                  95
     2                2,002,197.61       I         14.1099%          179                 180
     3                3,216,842.96       I         14.1749%          238                 240
     4                  809,273.66       I         14.4982%          300                 300
     5                3,782,690.46       I         13.6646%          104                 105
     6               12,373,658.52       I         13.8637%          178                 179
     7               17,582,940.35       I         14.0734%          239                 240
     8                   20,000.00       I         14.2500%          300                 300
     9                1,050,090.04      II         13.9844%          110                 112
     10               5,870,651.00      II         14.1846%          179                 180
     11              13,347,290.17      II         14.2380%          238                 240
     12               3,948,086.10      II         14.6428%          300                 300
     13               2,920,129.61      II         14.3763%           81                  86
     14                  53,944.17      II         14.2849%          178                 180
     15                   9,734.39      II         13.7500%          238                 240

</TABLE>

     Based upon the  foregoing assumptions, some or all of which are unlikely
to reflect  actual experience,  the following  table indicates  the projected
weighted  average lives  of  the  Offered Certificates,  and  sets forth  the
percentages of the Class Principal Balance as  of the Cut-Off Date that would
be outstanding after each of the dates shown, at various CPR percentages.  As
used  in the tables, 15% indicates prepayments  at an annual rate of 15%; 18%
indicates prepayments at an annual rate of 18% and so on.

     There is no assurance that prepayments will occur, or, if they do occur,
that they will occur at  any constant CPR percentage.  Neither  the CPR model
nor any  other prepayment model  or assumption  purports to be  an historical
description of prepayment experience or  a prediction of the anticipated rate
of prepayment of any pool of mortgage loans, including the Loans.  Variations
in the actual prepayment experience and balance  of the Loans that prepay may
occur even if the  average prepayment experience of all such  Loans in a Loan
Group equals any of the specified CPR percentages.

     Since the tables were prepared on the basis of the assumptions set forth
above,  there are discrepancies  between characteristics of  the actual Loans
and the characteristics  of the Loans assumed  in preparing the tables.   Any
such  discrepancy may  have an  effect upon  the percentages of  the original
Class Principal Balance outstanding and weighted average lives of the Offered
Certificates set forth in the tables.  In addition, since the actual Loans in
the Trust have  characteristics which differ from those  assumed in preparing
the table set forth below, the distributions of principal on the Certificates
may be made earlier or later than as indicated on the tables.

                                  CLASS IA-1
                           PREPAYMENT ASSUMPTION(1)
                          ------------------------

<TABLE>
<CAPTION>


        Distribution
            Dates                 0% CPR          12% CPR      15% CPR       18% CPR       20% CPR
        ------------              ------          -------      -------       -------       -------

<S>                               <C>             <C>           <C>           <C>           <C>  

     Initial Percentage            100%            100%          100%         100%           100%
      November 25, 1997             91%             67%          61%           55%           51%
      November 25, 1998             86%             42%          32%           22%           16%
      November 25, 1999             81%             21%           8%            0%            0%
      November 25, 2000             75%              1%           0%            0%            0%
      November 25, 2001             68%              0%           0%            0%            0%
      November 25, 2002             60%              0%           0%            0%            0%
      November 25, 2003             51%              0%           0%            0%            0%
      November 25, 2004             40%              0%           0%            0%            0%
      November 25, 2005             30%              0%           0%            0%            0%
      November 25, 2006             21%              0%           0%            0%            0%
      November 25, 2007             10%              0%           0%            0%            0%
      November 25, 2008              0%              0%           0%            0%            0%
      November 25, 2009              0%              0%           0%            0%            0%
      November 25, 2010              0%              0%           0%            0%            0%
      November 25, 2011              0%              0%           0%            0%            0%
      November 25, 2012              0%              0%           0%            0%            0%
      November 25, 2013              0%              0%           0%            0%            0%
      November 25, 2014              0%              0%           0%            0%            0%
      November 25, 2015              0%              0%           0%            0%            0%
      November 25, 2016              0%              0%           0%            0%            0%
      November 25, 2017              0%              0%           0%            0%            0%
      November 25, 2018              0%              0%           0%            0%            0%
      November 25, 2019              0%              0%           0%            0%            0%

    Weighted Average Life          6.68            1.85          1.52         1.29           1.17
          Years(2)

</TABLE>

_______________

(1)  Rounded to the nearest whole percentage.
(2)  The weighted average  life of the Offered Certificates  is determined by
     (i) multiplying the amount  of each principal  payment by the number  of
     years from the date of  issuance to the related Distribution  Date, (ii)
     adding the results  and (iii) dividing the  sum by the Original  Class A
     Principal Balance.


                                   CLASS IA-2
                           PREPAYMENT ASSUMPTION(1)
                          ------------------------

<TABLE>
<CAPTION>

        Distribution
            Dates                 0% CPR          12% CPR      15% CPR       18% CPR       20% CPR
        ------------              ------          -------      -------       -------       -------

<S>                                <C>             <C>           <C>          <C>           <C>  

     Initial Percentage            100%            100%          100%         100%           100%
      November 25, 1997            100%            100%          100%         100%           100%
      November 25, 1998            100%            100%          100%         100%           100%
      November 25, 1999            100%            100%          100%          92%           79%
      November 25, 2000            100%            100%           77%          56%            43%
      November 25, 2001            100%             73%          48%           26%           13%
      November 25, 2002            100%             48%          23%            2%            0%
      November 25, 2003            100%             26%           2%            0%            0%
      November 25, 2004            100%              6%           0%            0%            0%
      November 25, 2005            100%              0%           0%            0%            0%
      November 25, 2006            100%              0%           0%            0%            0%
      November 25, 2007            100%              0%           0%            0%            0%
      November 25, 2008             96%              0%           0%            0%            0%
      November 25, 2009             71%              0%           0%            0%            0%
      November 25, 2010             44%              0%           0%            0%            0%
      November 25, 2011             16%              0%           0%            0%            0%
      November 25, 2012              1%              0%           0%            0%            0%
      November 25, 2013              0%              0%           0%            0%            0%
      November 25, 2014              0%              0%           0%            0%            0%
      November 25, 2015              0%              0%           0%            0%            0%
      November 25, 2016              0%              0%           0%            0%            0%
      November 25, 2017              0%              0%           0%            0%            0%
      November 25, 2018              0%              0%           0%            0%            0%
      November 25, 2019              0%              0%           0%            0%            0%

    Weighted Average Life          13.84           6.06          5.08         4.33           3.93
          Years(2)

</TABLE>

_______________

(1)  Rounded to the nearest whole percentage.
(2)  The weighted average  life of the Offered Certificates  is determined by
     (i) multiplying the amount  of each principal  payment by the number  of
     years from the date of  issuance to the related Distribution  Date, (ii)
     adding the results  and (iii) dividing the  sum by the Original  Class A
     Principal Balance.


                                  CLASS IA-3
                           PREPAYMENT ASSUMPTION(1)
                          ------------------------

<TABLE>
<CAPTION>

        Distribution
            Dates                 0% CPR          12% CPR      15% CPR       18% CPR       20% CPR
        ------------              ------          -------      -------       -------       -------

<S>                               <C>              <C>           <C>         <C>             <C>  

     Initial Percentage            100%            100%          100%         100%           100%
      November 25, 1997            100%            100%          100%         100%           100%
      November 25, 1998            100%            100%          100%         100%           100%
      November 25, 1999            100%            100%          100%         100%           100%
      November 25, 2000            100%            100%          100%         100%           100%
      November 25, 2001            100%            100%          100%         100%           100%
      November 25, 2002            100%            100%          100%         100%            88%
      November 25, 2003            100%            100%          100%          80%            67%
      November 25, 2004            100%            100%           81%          61%            50%
      November 25, 2005            100%             88%           64%          46%            36%
      November 25, 2006            100%             72%           51%          34%            26%
      November 25, 2007            100%             58%           39%          24%            18%
      November 25, 2008            100%             45%           28%          17%            11%
      November 25, 2009            100%             33%           20%          11%            7%
      November 25, 2010            100%             23%           12%           6%            3%
      November 25, 2011            100%             14%           7%            2%            0%
      November 25, 2012            100%             10%           4%            0%            0%
      November 25, 2013             81%              6%           1%            0%            0%
      November 25, 2014             58%              2%           0%            0%            0%
      November 25, 2015             30%              0%           0%            0%            0%
      November 25, 2016              0%              0%           0%            0%            0%
      November 25, 2017              0%              0%           0%            0%            0%
      November 25, 2018              0%              0%           0%            0%            0%
      November 25, 2019              0%              0%           0%            0%            0%

    Weighted Average Life          18.26           12.08        10.62         9.36           8.62
          Years(2)

</TABLE>

_______________

(1)  Rounded to the nearest whole percentage.
(2)  The weighted average  life of the Offered Certificates  is determined by
     (i) multiplying the amount  of each principal  payment by the number  of
     years from the date of  issuance to the related Distribution  Date, (ii)
     adding the results  and (iii) dividing the  sum by the Original  Class A
     Principal Balance.


                                  CLASS IIA
                           PREPAYMENT ASSUMPTION(1)
                          ------------------------

<TABLE>
<CAPTION>

        Distribution
            Dates                 0% CPR          12% CPR      15% CPR       18% CPR       20% CPR
        ------------              ------          -------      -------       -------       -------

<S>                                <C>             <C>           <C>          <C>            <C>  

     Initial Percentage            100%            100%          100%         100%           100%
      November 25, 1997             98%             86%          83%           80%           78%
      November 25, 1998             95%             74%          69%           64%           61%
      November 25, 1999             92%             63%          57%           51%           47%
      November 25, 2000             89%             53%          46%           40%           36%
      November 25, 2001             85%             45%          38%           31%           28%
      November 25, 2002             80%             37%          30%           24%           21%
      November 25, 2003             76%             31%          24%           19%           16%
      November 25, 2004             72%             26%          20%           15%           12%
      November 25, 2005             69%             22%          16%           11%            9%
      November 25, 2006             65%             18%          13%            9%            7%
      November 25, 2007             61%             15%          10%            7%            5%
      November 25, 2008             56%             12%           8%            5%            4%
      November 25, 2009             51%             10%           6%            4%            3%
      November 25, 2010             44%              7%           5%            3%            2%
      November 25, 2011             37%              5%           3%            2%            1%
      November 25, 2012             33%              4%           2%            1%            1%
      November 25, 2013             28%              3%           2%            1%            1%
      November 25, 2014             21%              2%           1%            1%            0%
      November 25, 2015             14%              1%           1%            0%            0%
      November 25, 2016              8%              1%           0%            0%            0%
      November 25, 2017              7%              0%           0%            0%            0%
      November 25, 2018              5%              0%           0%            0%            0%
      November 25, 2019              4%              0%           0%            0%            0%
      November 25, 2020              2%              0%           0%            0%            0%
      November 25, 2021              0%              0%           0%            0%            0%

    Weighted Average Life          12.48           5.71          4.89         4.24           3.87
          Years(2)

</TABLE>

_______________

(1)  Rounded to the nearest whole percentage.
(2)  The weighted average  life of the Offered Certificates  is determined by
     (i) multiplying the amount  of each principal  payment by the number  of
     years from the date of  issuance to the related Distribution  Date, (ii)
     adding the results  and (iii) dividing the  sum by the Original  Class A
     Principal Balance.

OVERCOLLATERALIZATION PROVISIONS

     The    provisions    of    the    Agreement    provide    for    limited
overcollateralization as of  the Closing Date and for  a limited acceleration
of  principal  payments  on  the   Group  IA  Certificates  relative  to  the
amortization  of the Group  I Loans in  the early months  of the transaction.
The  acceleration of  principal  payments  on the  Group  IA Certificates  is
achieved  by distributing Distributable  Excess Spread as  principal thereon.
This  acceleration feature creates overcollateralization (i.e., the excess of
the Group I Loan Balance over the  Aggregate Class A Principal Balance of the
Group IA Certificates), in addition to the overcollateralization in effect on
the  Closing Date.    Once  the required  level  of overcollateralization  is
reached and subject  to the provisions described  in the next paragraph,  the
acceleration feature  will cease, unless  necessary to maintain  the required
level of overcollateralization specified in the Agreement.

     The  Agreement  provides  that,  subject to  certain  floors,  caps  and
triggers,  the  required  level  of  overcollateralization  may  increase  or
decrease   over   time.      Any   decrease  in   the   required   level   of
overcollateralization beyond  that which is  specified in the  Agreement will
only occur  at the  sole discretion  of the  Certificate Insurer.   Any  such
decrease will have the  effect of reducing the rate of  principal payments on
the Group  IA Certificates  relative to  the rate  that would  otherwise have
occurred.

PASS-THROUGH RATE

     The "Pass-Through  Rate" for the Offered Certificates  is the applicable
per  annum rate  set  forth on  the cover  page  hereof. Notwithstanding  the
foregoing,  in  no  event  will  the  Pass-Through  Rate  for  the  Group  IA
Certificates on any Distribution Date exceed a  rate equal to the quotient of
(a) the excess of (i) interest due on the Group  I Loans during the preceding
Due Period  net of the portion thereof allocable  to Master Servicing Fee and
Servicing Fee for the Group  I Loans over (ii)  the aggregate of the  amounts
described  in  subparagraphs (i),  (iv)-(vi) under  "--Distributions--Group I
Certificates" herein required to be paid or distributed by the Trust  on such
Distribution  Date and  (b) one-twelfth  of the  Aggregate Class  A Principal
Balance of  the Group  IA Certificates  on such Distribution  Date (prior  to
giving effect to distributions made on such date). Interest on each  class of
Offered Certificates in respect of any Distribution Date will accrue from the
first day of  the month preceding such Distribution Date through the last day
of the month preceding such Distribution Date on the basis  of a 360-day year
consisting of twelve 30-day months.

     The "Pass-Through  Rate" with respect  to the Class IS  Certificates and
the Class IIS  Certificates on any Distribution  Date is 0.45% per  annum and
0.50% per annum, respectively.

FHA INSURANCE PREMIUM ACCOUNT

     A separate  account for each Loan  Group (each a "FHA  Premium Account")
will  be  established  by  the  Trustee  into  which an  initial  deposit  of
$14,066.37 in  the case of the Group I Loans and $1,243.25 in the case of the
Group II  Loans (each an "Initial FHA Premium  Account Deposit") will be made
on the Closing  Date. No later  than the second  Business Day preceding  each
Distribution Date, the  Trustee will deposit into the  applicable FHA Premium
Account, FHA insurance premiums received  from Obligors on the Invoiced Loans
(as defined below) of  the related Loan Group. The Trustee  will also deposit
into  the applicable FHA  Premium Account, to  the extent of  funds available
therefor in  the related Distribution Account, an amount equal to the greater
of (i)  0.75% of the Loan Balance  of each outstanding FHA Loan  in such Loan
Group, (determined without including the  Loan Balances of any Invoiced Loans
in such Loan Group), divided by 12  and (ii) the positive excess, if any,  of
(A) the amount of premium and other charges due  under the  Contract of  
Insurance in  respect of  the FHA  Loans (other than Invoiced  Loans) in such 
Loan  Group for the next  succeeding Due Period over  (B) the balance  in the 
related  FHA Premium  Account as of  the related Determination Date (each a  
"FHA Premium Account Deposit"). "Invoiced Loans" are FHA Loans with respect to 
which the related obligor is required to pay the premium  on FHA Insurance as  
a separate amount with  respect to such FHA Loan.

REPORTS TO CERTIFICATEHOLDERS

     Concurrently with  each distribution to Certificateholders,  the Trustee
will  forward  to  each  Certificateholder  and  the  Certificate  Insurer  a
statement setting forth as to each class of Certificates among other items:

          (i)   the aggregate amount  of the  distribution to  each class  of
     Certificateholders on the Distribution Date set forth above;

          (ii)   the amount of distribution set  forth in paragraph (i) above
     in respect of  interest and the amount  thereof in respect of  any Class
     Interest Shortfall for each class, and the amount  of any Class Interest
     Shortfall remaining for each class of such Certificate Group;

          (iii)  with  respect to the Class A  Certificates, the distribution
     amount set  forth in paragraph  (i) above  in respect of  principal, the
     amount thereof in  respect of the Class  A Principal Shortfall, and  any
     remaining Class A Principal Shortfall  for the Group IA Certificates and
     the Loss  Carryforward Amount,  if any, with  respect to  the Group  IIA
     Certificates;

          (iv)   with  respect to  the Group  I Certificates,  the amount  of
     Distributable Excess Spread paid as principal in respect of the Group IA
     Certificates;

          (v)   the  Class A  Guaranteed  Principal Distribution  Amount  (if
     applicable) for each Certificate Group;

          (vi)   the amount paid  in respect  of each  class of  Certificates
     under the Policies for  such Distribution Date  on account of the  Class
     Interest Distribution of  each such class and the portion of the Class A
     Guaranteed  Principal   Distribution  Amount   paid  on   the  Class   A
     Certificates for each Certificate Group;

          (vii)  the  related Master Servicing Fee and  the related Servicing
     Fee for each Loan Group;

          (viii)   the Group I Loan Balance and the  Group II Loan Balance as
     of the close of business on the last day of the preceding Due Period;

          (ix)   the  Aggregate Class  A  Principal Balance  of  the Class  A
     Certificates of each Certificate  Group after giving effect  to payments
     allocated to  principal in paragraph  (iii) above  for such  Certificate
     Group;

          (x)   with  respect  to the  Group  I Certificates,  the  amount of
     overcollateralization required  by the  Agreement for  such Distribution
     Date and the amount of overcollateralization as of  the close of  business
     on the  Distribution Date,  after  giving  effect  to  distributions  of  
     principal  on  such Distribution Date;

          (xi)   the  Class IS  Notional Amount  and the  Class IIS  Notional
     Amount for such Distribution Date;

          (xii)   the  aggregate amount  of claims  filed, paid  and rejected
     under the  FHA Insurance for the related Due  Period and each Loan Group
     and the cumulative  amount of such claims for each Loan  Group as of the
     date of the statement;

          (xiii)  the Loan Balance of each Defaulted Loan and delinquent Loan
     and the aggregate amount of Defaulted Loans and delinquent Loans for the
     related Due Period in each Loan Group; and

          (xiv)  the number and aggregate  Loan Balance of Loans in the  each
     Loan Group that have been repurchased by the Seller for the  related Due
     Period.

     In the case of information furnished  pursuant to clauses (ii) and (iii)
above, the amounts shall be expressed as a dollar amount per Certificate with
a $1,000 denomination.

COLLECTION AND OTHER SERVICING PROCEDURES ON LOANS; CLAIMS ADMINISTRATION

     The Master Servicer  has agreed to manage, service,  administer and make
collections on  the  Loans, and  perform the  other actions  required by  the
Master Servicer  under the  Agreement. In  performing  such obligations,  the
Master Servicer is required to act in good faith in a commercially reasonable
manner and in accordance  with all requirements of the FHA  applicable to the
servicing of the FHA  Loans, and to service and administer  such FHA Loans in
accordance with  the Title  I Program,  the terms  of the  Agreement and  the
respective  FHA Loans.    The obligations  of the  Master Servicer  under the
Agreement are  expected  to be  performed  by the  Servicer  pursuant to  the
Servicing  Agreement.   The Master  Servicer  has full  power and  authority,
acting  alone  and/or through  the  Servicer  subject  only to  the  specific
requirements and prohibitions  of the Title I Program with respect to the FHA
Loans, the  Agreement and the respective  Loans, to do any and  all things in
connection with such servicing  and administration which are  consistent with
the manner in  which it services similar types  of loans owned by  the Master
Servicer or  any of  its affiliates or  serviced by  the Master  Servicer for
others  and which  are  consistent  with the  ordinary  practices of  prudent
mortgage lending institutions.

     If any  payment due under any Loan is not paid when the same becomes due
and payable, or if the related Obligor fails to perform any other covenant or
obligation under  the Loan and  such failure continues beyond  any applicable
grace  period, the  Master Servicer  must take  such action  (consistent with
Title I, in the  case of the FHA Loans, including efforts to cure the default
of  such FHA Loan) as it shall deem to  be in the best interest of the Trust.
With  respect to  the  FHA Loans,  if the  maturity  of the  related note  or
obligation  has been  accelerated pursuant  to  the requirements  of Title  I
following the Master Servicer's efforts to cure the default of such  FHA Loan
(and such FHA Loan is not required to be purchased pursuant to the Agreement)
and (i)  if the Trust  Designated Insurance Amount  has not been  depleted at
that time, the Claims  Administrator shall initiate,  on behalf of the  Trust
and the Contract of Insurance Holder, a claim under the Contract of Insurance
for reimbursement  for loss on such FHA Loan pursuant  to Title I or, (ii) if
the Trust Designated Insurance Amount has been depleted at that time (an "FHA
Insurance  Coverage  Insufficiency"),  the Master  Servicer  shall  determine
within 90 days whether or not to proceed against the property securing the FHA 
Loan if such FHA Loan is  a Mortgage  Loan  or against  the Obligor  if the  
FHA Loan  is unsecured pursuant to the provisions of the Agreement.  Thereafter,
if an FHA Insurance Coverage  Insufficiency does not exist and  the claim 
period has not expired, the Master Servicer  may notify the Claims 
Administrator  to seek approval of the  Secretary of HUD to submit a  claim 
under the Contract of Insurance with respect to such FHA Loan.

     In the  event  that in  accordance  with clause  (ii) above  the  Master
Servicer  determines not  to proceed  against the  Mortgaged Property  or the
Obligor, on or before the Determination Date following such determination the
Master Servicer shall determine if in good faith in accordance with customary
mortgage loan  servicing practices  all amounts which  it expects  to receive
with  respect to  such FHA Loan  have been  received. If the  Master Servicer
makes such a determination, it shall include such information in its records.

     If the FHA rejects  or refuses to pay any claim  made under the Contract
of Insurance  (including a rejection of a previously  paid claim and a demand
by the  FHA of a previously paid  claim amount for such FHA  Loan) for an FHA
Loan (other than a refusal or  rejection for clerical error in computing  the
claim amount  or due to an exhaustion of  the Combined FHA Insurance Amount),
upon receipt of the FHA's rejection notice or demand and determination by the
Claims Administrator  that the  rejection or demand  was not due  to clerical
error, then (i) the Claims Administrator must promptly notify the Trustee (if
the  Trustee  shall  not  initially   have  received  such  notice)  and  the
Certificate Insurer of such fact, and (ii) if the FHA indicates rejection for
other than  a failure to service such FHA Loan  in accordance with Title I or
the exhaustion  of the  Combined FHA  Insurance Amount, the  Seller shall  be
liable on or before  the last day  of the calendar  month next following  the
date of such notice from the Claims Administrator to repurchase such FHA Loan
for the Purchase Price thereof.  In connection with its rejection or  refusal
to pay  a  claim or  demand  for payment  related to  a  previously paid  but
rejected  claim, if the  FHA shall have  indicated in writing, or  if the FHA
does not  indicate in  writing the  reason for  its rejection  or refusal  or
demand and it is otherwise evident  that such rejection or refusal or  demand
is due to a failure to service such  FHA Loan in accordance with Title I, the
Claims Administrator  shall notify  the Seller, the  Master Servicer  and the
Certificate Insurer of  such determination, and the Master  Servicer shall on
or before the later  to occur of (i) the last day of  the calendar month next
succeeding the date  of such rejection or  demand and (ii) ten  Business Days
from the  date on which  notice of such  rejection is received by  the Claims
Administrator from  the  FHA, either  directly  or  from the  Seller  or  the
Trustee, repurchase such FHA  Loan from the Trust or the  FHA, as applicable,
for the Purchase Price.

     The Trustee will  deposit in the applicable Distribution  Account on the
day of receipt  all amounts received  from the FHA  or any other  Person with
respect to the FHA Loans or any other assets of the Trust.

     If prior to the liquidation of  the last asset of the Trust pursuant  to
the Agreement, the  FHA rejects an insurance  claim, in whole or  part, under
the Contract  of Insurance after  previously paying such insurance  claim and
the  FHA demands that  the Contract of  Insurance Holder  repurchase such FHA
Loan from the FHA, the Claims Administrator will pursue such appeals with the
FHA as  are reasonable. If the  FHA continues to demand that  the Contract of
Insurance Holder  repurchase such  FHA Loan  from the  FHA  after the  Claims
Administrator  exhausts such administrative  appeals as are  reasonable, then
notwithstanding that the Seller, the Claims Administrator or any other person
is required to repurchase such FHA Loan, the Claims Administrator must notify
the Contract  of Insurance Holder of such fact  and the Contract of Insurance
Holder shall cause the Trust to repurchase such FHA Loan from funds available
in the Distribution Account for the related Loan Group.

     The  Seller will  reimburse the  Contract  of Insurance  Holder for  any
amounts paid  by the  Contract of  Insurance Holder  to the  FHA in order  to
repurchase FHA Loans  for which the FHA  has rejected an insurance  claim for
any reason other than a failure to comply with FHA servicing  requirements or
the exhaustion of the Combined FHA Insurance Amount. The Master Servicer will
reimburse the  Contract  of Insurance  Holder  for any  amounts  paid by  the
Contract of  Insurance Holder  to FHA in  order to  repurchase FHA  Loans for
which  the FHA has  rejected an insurance claim  as a result  of a failure to
service such Loan in accordance with Title I.

     In addition,  with respect to any Mortgage  Loan, the Master Servicer is
required to advance funds  for the payment of certain  expenses in connection
with the  foreclosure  of a  Mortgaged Property  (the "Foreclosed  Property")
relating to insurance,  taxes, property protection, maintenance,  third party
expenses and similar  expenses ("Foreclosure Advances"). The  Master Servicer
must  advance the  Foreclosure  Advances but  only  if  it has  approved  the
foreclosure in writing and the Master Servicer  would make such an advance if
it or an affiliate held the affected Mortgage Loan or Foreclosed Property for
its  own account  and, in  the Master  Servicer's good  faith  judgment, such
amounts  will  be recoverable  from  the  related  proceeds. In  making  such
assessment with  respect to the  institution of foreclosure  proceedings, the
Master Servicer  shall not  advance  funds with  respect to  a Mortgage  Loan
unless  the appraised value of the related Mortgaged Property exceeds the sum
of  (i) the amounts necessary to satisfy any  liens prior to the Mortgage and
(ii) the reasonably anticipated costs of foreclosure or similar proceedings.

     The  Master Servicer  may modify any  provision of  any Loan if,  in the
Master Servicer's good  faith judgment, such modification (i)  would minimize
the loss that  might otherwise be experienced  with respect to such  Loan and
with respect  to FHA Loans, complies with the requirements of Title I or (ii)
with respect to FHA Loans, is required  by Title I and, in either case,  only
in  the event of a payment default with  respect to such Loan or in the event
that a payment default with respect to such Loan is reasonably foreseeable by
the  Master Servicer.  The  Master  Servicer will  agree  to subordinate  the
position of the security interest in the Mortgaged Property which secures any
Mortgage Loan upon  the Master Servicer's receipt of written  approval of the
Secretary  of HUD  to such subordination,  if such  Loan is  an FHA  Loan and
provided  such subordination  (i) would  permit the  borrower to  refinance a
senior lien to take advantage  of a lower interest rate or  (ii) would permit
the borrower to extend the term of the senior lien.

INSURANCE

     FHA  regulations  require  borrowers to  maintain  flood  insurance with
respect  to the Mortgaged Property  securing an FHA  Loan where the Mortgaged
Property securing the Loan  is located in an area that has been identified by
the  Federal Emergency  Management Agency  ("FEMA") as  having  special flood
hazards  in accordance  with FHA  regulations. The  amount of  such insurance
shall be at least equal to the outstanding Loan Balance of such  FHA Loan and
the insurance must be maintained by the borrower for the full term of the FHA
Loan or until the Mortgaged  Property is either repossessed or  foreclosed by
the Master  Servicer.  The Master Servicer will  cause to be maintained flood
insurance with respect to each Mortgaged Property located in any such area as
having been identified by FEMA as having special  flood hazards in accordance
with FHA regulations  in an amount equal  to the outstanding Loan  Balance of
the related FHA Loan.

     FHA Regulations do not require hazard  insurance to be maintained on the
Mortgaged Properties and the Master  Servicer will not require such insurance
to be maintained on the Mortgaged Properties. 

     With respect to each Conventional  Loan, the Master Servicer shall cause
to be maintained fire and hazard insurance  naming Mego and its successor and
assigns as loss payee and providing  extended coverage in an amount which  is
at least  equal to  the lesser  of  (i) the  maximum insurable  value of  the
improvements  securing such  Conventional Loan  from time  to time,  (ii) the
combined principal balance  owing on such Conventional Loan  and any mortgage
loan senior to such  Conventional Loan and (iii) the minimum  amount required
to compensate for damage  or loss on a replacement  cost basis.  In cases  in
which  any Mortgaged Property  securing a Conventional  Loan is located  in a
federally designated  flood area, the  hazard insurance to be  maintained for
the  related Loan  shall include  flood insurance  to the  extent  such flood
insurance is available and the  Master Servicer has determined such insurance
to be necessary in accordance with accepted mortgage loan servicing standards
for mortgage loans similar  to the Mortgage Loans.  All  such flood insurance
shall be in amounts  equal to the least of (A) the maximum insurable value of
the improvement securing such Conventional  Loan, (B) the combined  principal
balance owing on such Conventional Loan and  any mortgage loan senior to such
Conventional Loan and (C) the maximum amount of insurance available under the
National Flood Insurance Act of 1968, as amended.

REALIZATION UPON DEFAULTED LOANS

     With respect  to any  Mortgage Loan, the  Master Servicer  may institute
foreclosure proceedings, exercise  any power of sale to  the extent permitted
by law, obtain a deed in lieu of foreclosure, or otherwise acquire possession
of or title to any Mortgaged Property,  by operation of law or otherwise, and
only  in the  event that  in the  Master Servicer's reasonable  judgment such
action  is likely to result  in a positive  economic benefit to  the Trust by
creating net liquidation  proceeds (after reimbursement  of all amounts  owed
with respect to  such Mortgage Loan to  the Master Servicer or  the Servicer)
and provided that prior to taking title to any Mortgaged Property, the Master
Servicer has  requested that the Trustee  obtain, and the  Trustee shall have
obtained, a  review to be  performed on the  Mortgaged Property by  a company
having  appropriate experience  and otherwise  reasonably  acceptable to  the
Trustee and the  Certificate Insurer, the  scope of which  is limited to  the
review of public records and documents for information regarding whether such
Mortgaged Property  has  on it,  under  it or  is  near, hazardous  or  toxic
material or waste. If such review reveals  that the Mortgaged Property has on
it, under it or is near  hazardous or toxic material or waste or  reveals any
other environmental problem, the Trustee shall provide  a copy of the related
report to the Master Servicer and the  Certificate Insurer and title shall be
taken to such Mortgaged Property only after obtaining the written consent  of
the Master Servicer and the Certificate Insurer.  In general, with respect to
the  Group  I  FHA Loans,  the  Master  Servicer  will  only  institute  such
foreclosure proceedings  if the Trust Designated Insurance Amount is depleted
and the other considerations set forth in this paragraph are satisfied.

     In connection  with any foreclosure  proceeding, power of sale,  deed in
lieu of foreclosure  or other acquisition of a Mortgaged Property, the Master
Servicer shall comply  with the requirements under Title I,  if such Mortgage
Loan is an FHA Loan, the REMIC regulations if such Loan is a Group I Loan and
the  Agreement, shall follow such practices  and procedures in a manner which
is  consistent with  the  Master  Servicer's  procedure for  foreclosure  and
operation of  the foreclosed property with  respect to similar  loans held in
the Master Servicer's portfolio for its own account  or, if there are no such
loans, such  loans serviced  by the  Master Servicer  for others,  giving due
consideration  to   accepted   servicing   practices   of   prudent   lending
institutions, and  shall sell  or liquidate the  Loan or  Mortgaged Property.
Notwithstanding the foregoing with  respect to any Defaulted Loan  that is an
FHA  Loan  assuming  the  Trust  Designated Insurance  Amount  has  not  been
depleted, the  Claims Administrator will make  a claim under the  Contract of
Insurance prior  to initiating  any  foreclosure proceedings  on the  related
Mortgaged Property.   Concurrently with  the filing  of any such  insurance 
claim,  the Trust will assign its entire interest in the FHA Loan to the 
United States of America.

     With  respect to any  Group II Unsecured  FHA Loan, if  an FHA Insurance
Coverage Insufficiency exists  at the time of acceleration of the maturity of
such  Loan, the  Master  Servicer may  seek a  judgment  against the  related
borrower.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Due Period and Loan Group, the Master Servicer will
receive from interest  payments in respect of  the Loans in the  related Loan
Group, a portion of such interest payments as a monthly master  servicing fee
(each  a  "Master Servicing  Fee") in  the  amount equal  to 0.08%  per annum
("Master Servicing Fee  Rate") on the Principal  Balance of each Loan  in the
related Loan Group, as of the first day of each such Due Period (or as of the
Cut-Off Date, with respect to the first Due Period) as to which such  payment
was made.  The Servicer  will receive from payments in respect of interest on
the  Loans  in  the related  Loan  Group,  a monthly  servicing  fee  (each a
"Servicing Fee") in the  amount equal to 1.00% per annum  (the "Servicing Fee
Rate") on  the Loan Balance of each Loan in the related Loan Group, as of the
first day of each such Due Period (or as of the Cut Off-Date, with respect to
the first Due Period) as to which such payment was made, subject to reduction
as a result of interest shortfalls on Loans in the related Loan  Group due to
prepayments  thereof  in full  and  any Additional  Trustee  Fee owed  to the
Trustee.  All assumption fees, late payment charges, prepayment penalties and
other fees  and charges,  to the  extent collected  from  borrowers, will  be
retained by the Servicer as additional servicing compensation.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID LOANS

     When an Obligor prepays a Loan in full between scheduled monthly payment
dates ("Due Dates"),  the Obligor pays interest on the amount prepaid only to
the  date of  prepayment.   In  order  to  mitigate the  effect  of any  such
shortfall in interest distributions to holders of the Offered Certificates in
a  Certificate  Group on  any  Distribution Date  the  amount of  the related
Servicing  Fee for the related  Loan Group otherwise  payable to the Servicer
for  the related  Loan Group  for such  month  shall, to  the extent  of such
shortfall, be reduced.  However, any  such reduction in a Servicing Fee  will
be  made only  to the extent  of the  Servicing Fee otherwise  payable to the
Servicer with respect  to payments  on the  Loans in the  related Loan  Group
received during the  Due Period to which such Distribution Date relates.  See
"Description  of the  Certificates--Example of  Distributions"  herein.   Any
excess of the Prepayment Interest Shortfall for a Loan Group over the related
Servicing Fee  will not be covered by the portion  of any Excess Spread or by
the related Policy.

EVIDENCE AS TO COMPLIANCE

     The  Agreement provides  for delivery  to the  Trustee,  the Certificate
Insurer and the Rating Agencies of  an annual statement signed by an  officer
of the  Master Servicer to the effect that  the Master Servicer has fulfilled
its obligations under the Agreement  throughout the preceding year, except as
specified in such statement.

     Each year  (within 150 days following  the end of the  Master Servicer's
fiscal  year), beginning in  1997, the Master Servicer  will furnish a report
prepared  by a firm  of nationally recognized  independent public accountants
(who may also render other services to  the Master Servicer or the Depositor)
to the Trustee and the Certificate Insurer to the effect that such firm has 
examined certain  documents and  the  records relating  to servicing  of the  
Loans as specified  in  the Agreement  and  such  firm's  conclusion that  the 
Master Servicer is in compliance with respect thereto.

     The Master Servicer's fiscal year is the calendar year.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND SERVICER


     The  Agreement provides that the Master Servicer may not resign from its
obligations  and  duties  thereunder  except  (i) with  the  consent  of  the
Certificate Insurer and  the Rating Agencies or (ii)  upon determination that
by  reason of a  change in legal  requirements the performance  of its duties
under  the  Agreement  would  cause it  to  be  in  violation  of such  legal
requirements in a manner which would  result in a material adverse effect  on
the Master  Servicer and  the  Certificate Insurer  (so  long as  an  Insurer
Default shall not  have occurred and be  continuing) does not elect  to waive
the obligations of  the Master Servicer to perform the duties which render it
legally  unable to act  or to delegate  those duties.  Any such determination
permitting the resignation  of the Master Servicer  by reason of a  change in
such legal requirements shall be evidenced  by an opinion of counsel to  such
effect delivered  and acceptable to  the Trustee and the  Certificate Insurer
(unless  an  Insurer Default  shall  have  occurred  and be  continuing).  No
resignation of the  Master Servicer shall become effective  until the Trustee
or a  successor master servicer  acceptable to the Certificate  Insurer shall
have   assumed  the   Master   Servicer's  servicing   responsibilities   and
obligations.

     The Master  Servicer has  agreed not  to merge  or consolidate  with any
other  company or  permit any other  company to  become the successor  to the
Master  Servicer's business unless,  after the  merger or  consolidation, the
successor or surviving entity  (i) shall be an Eligible  Servicer (as defined
in  the Agreement),  (ii) shall be  capable of  fulfilling the duties  of the
Master Servicer contained  in the Agreement and (iii) shall  have a long-term
debt  rating  which is  at least  investment  grade from  each of  the Rating
Agencies.  Any company  into  which the  Master  Servicer  may be  merged  or
consolidated, shall  execute  an agreement  of  assumption to  perform  every
obligation  of the  Master Servicer  under the  Agreement  and, shall  be the
successor to the Master Servicer under the Agreement.

     The Master  Servicer will  enter into the  Servicing Agreement  with the
Servicer, the Trustee and the Trust. The Servicing Agreement will not relieve
the Master Servicer of any  of its duties and  obligations to the Trustee  on
behalf of Certificateholders with respect to the servicing and administration
of the Loans. The Master Servicer  will be obligated with respect thereto  to
the same extent and  under the same terms and conditions as  if it alone were
performing all  duties and obligations  in connection with the  servicing and
administration of such Loans.
 
     The Master  Servicer will  be required  to verify  that the Servicer  is
collecting and  appropriately accounting for  Obligor payments of  premium on
FHA Insurance on Invoiced Loans, otherwise to monitor  the performance by the
Servicer under  the Servicing Agreement and will  be obligated to ensure that
the Servicer deposits payments on the Loans into the Collection Account.

     The Certificate Insurer  and the Master Servicer have  various rights to
terminate  the  Servicing  Agreement  upon   the  occurrence  of  a  Servicer
Termination Event, as defined in the Servicing Agreement. The Master Servicer
is required  to perform  the obligations  of the  Servicer in  the event  the
Servicer  fails to  perform its  duties and  obligations under  the Servicing
Agreement.

     The Agreement provides that  neither the Master Servicer nor  any of its
directors, officers, employees  or agents shall be under any liability to the
Trust or  to the Certificateholders  for any  action taken or  for refraining
from the taking of any action in good faith pursuant to the Agreement, or for
errors in judgment, unless liability would otherwise be imposed  by reason of
willful  misfeasance, bad  faith or  negligence in  performing or  failing to
perform duties.

EVENTS OF MASTER SERVICING TERMINATION

     "Events  of Master Servicing  Termination" will consist  of, among other
things: (i)  (A) any  failure by  the Master  Servicer to  make any  required
Interest Advance or (B) any other  failure of the Master Servicer to  deposit
or  cause  the Servicer  to  deposit  in the  Collection  Account  any amount
required  to  be  deposited  under  the  Agreement,  which  failure continues
unremedied for two Business Days or (C) any failure by the Master Servicer to
pay when due any  amount payable by it  under the Agreement and such  failure
results  in a drawing  under the  Policies or (D)  any failure by  the Master
Servicer  to pay  when  due any  amount  payable by  it  under the  Insurance
Agreement, which failure continues unremedied for two Business Days; (ii) any
failure by the  Master Servicer duly  to observe or  perform in any  material
respect  any other  of its  covenants or agreements  in the  Agreement, which
failure continues unremedied for thirty Business Days after notice; (iii) the
Master Servicer's failure to maintain a long-term debt rating of at least BBB
and Baa2  by Standard &  Poor's and Moody's  respectively; (iv) the  loss and
delinquency experience  with respect to  the Loans exceeds certain  levels as
specified in the Agreement; or (v) certain events of insolvency, readjustment
of  debt,  marshalling  of  assets  and  liabilities  or similar  proceedings
relating to the Master  Servicer and certain actions  by the Master  Servicer
indicating insolvency, reorganization or inability to pay its obligations (an
"Insolvency Event")  or the Master  Servicer shall dissolve or  liquidate, in
whole or part, in any material respect.

     If  an  Event  of  Master  Servicing  Termination  shall  occur  and  be
continuing, the  Certificate Insurer  (or, if an  Insurer Default  shall have
occurred  and   be  continuing,   the  Trustee  at   the  direction   of  the
Certificateholders), by notice  given in writing to the  Master Servicer (and
to the Trustee if given by the Certificate Insurer or the Certificateholders)
may terminate all of the rights and  obligations of the Master Servicer under
the Agreement. On or after the receipt by the Master Servicer of such written
notice, and the appointment of and acceptance by a successor Master Servicer,
all authority, power, obligations and responsibilities of the Master Servicer
under the  Agreement shall  become obligations  and  responsibilities of  the
successor Master  Servicer. After  the Master Servicer  receives a  notice of
termination or upon the resignation of the Master Servicer, the Trustee shall
be the successor  in all respects to  the Master Servicer in  its capacity as
master servicer under the Agreement.

     Any successor  Master Servicer  shall be  entitled to  such compensation
(whether payable out of the  Distribution Amount or otherwise) as  the Master
Servicer  would  have been  entitled to  under  the Agreement  if  the Master
Servicer  had not  resigned  or been  terminated  hereunder. The  Certificate
Insurer and a successor Master  Servicer may agree on additional compensation
to  be paid  to such successor  Master Servicer.  In addition,  any successor
Master Servicer shall be entitled to reasonable transition  expenses incurred
in acting as successor Master Servicer.

     An  Event of  Master Servicing  Termination with  respect to  the Master
Servicer and an event of servicing termination under the applicable servicing
agreement with respect to the Servicer has occurred and is continuing for the
Mego Mortgage FHA  Title I Loan Trust 1996-1.  See "Mego Mortgage Corporation
- - Delinquency Experience."

AMENDMENT

     The Agreement may be amended from time to time by the Seller, the Master
Servicer, the Depositor  and the Trustee as  specified in this paragraph  and
with  the consent of the Certificate  Insurer, provided that any amendment be
accompanied by an opinion  of counsel to the Trustee to the  effect that such
amendment complies  with the provisions of  the Agreement. If  the purpose of
the amendment (as detailed  therein) is to correct any mistake, eliminate any
inconsistency, cure any  ambiguity or deal with any matter  not covered (i.e.
to  give  effect  to  the intent  of  the  parties,  and  if applicable,  the
expectations of the Certificateholders), it  shall not be necessary to obtain
the consent of any Certificateholder, but the Trustee shall be furnished with
a letter  from the Rating Agencies that the  amendment will not result in the
downgrading  or  withdrawal of  the  ratings  then  assigned to  the  Offered
Certificates. If the purpose of the amendment is to prevent the imposition of
any federal or state taxes at any  time that any Certificates are outstanding
(i.e. technical in nature), it shall  not be necessary to obtain the  consent
of any  Certificateholder, but the Trustee shall be furnished with an opinion
of  counsel  that  such amendment  is  necessary  or helpful  to  prevent the
imposition   of  such   taxes  and   is   not  materially   adverse  to   any
Certificateholder. If the purpose of the amendment is to add or  eliminate or
change any provision of the Agreement other than as contemplated in the prior
two  sentences, the  amendment shall  require the consent  of the  holders of
Certificates evidencing at least 51% of the Percentage Interest of each class
affected thereby,  provided that  no such  amendment will  (i) reduce  in any
manner  the amount  of,  or delay  the  timing of,  payments  on or  payments
received which are required to be made on any Certificate without the consent
of  the  related Certificateholder  or (ii)  reduce the  aforesaid percentage
required to consent to any such amendment, without the consent of the holders
of  all Offered Certificates then outstanding. It  shall not be necessary for
the consent of  the Certificateholders to approve the particular  form of any
proposed amendment, but it shall  be sufficient if such consent approves  the
substance thereof.

TERMINATION; RETIREMENT OF THE CERTIFICATES

     The Trust will terminate on the Distribution Date following the later of
(A) payment in  full of all amounts  owing to the Certificate  Insurer unless
the Certificate Insurer  shall otherwise consent and (B)  the earliest of (i)
the Distribution  Date on which the  Aggregate Class A  Principal Balance for
each Certificate Group  has been reduced to  zero, (ii) the final  payment or
other liquidation of the last Loan in the Trust, (iii) the  optional purchase
by the Master Servicer or Mego of the Loans, as described below and (iv)  the
Distribution Date in November 2022.

     At its option, either the Master Servicer or Mego, each with the consent
of the Certificate Insurer if such purchase would result in a claim under the
Policies, may  each purchase  from the  Trust all  (but not  fewer than  all)
remaining  Loans and other property acquired  by foreclosure, deed in lieu of
foreclosure,  or  otherwise then  constituting  property  of the  Trust,  and
thereby effect early retirement of the Certificates, on any Distribution Date
when  each of the Group I Loan Balance  and the Group II Loan Balance is less
than 10% of the Cut-Off Date Group I Loan Balance and the  Cut-Off Date Group
II Loan  Balance,  respectively. The  purchase  price will  be equal  to  the
Aggregate Loan Balance (subject to reductions as provided in the Agreement if
the purchase price is based in part on the appraised value of  any Foreclosed
Property included in the Trust and such appraised value is less than the Loan
Balance of the related  Loan) and accrued and unpaid interest  thereon at the
weighted  average  of the  Loan  Rates through  the day  preceding  the final
Distribution Datetogetherwith all amounts due and owing to the Certificate 
Insurer.

     The termination  of the Trust  will be  effected in a  manner consistent
with applicable federal income tax regulations.

THE TRUSTEE
 
     First  Trust  of  New  York, National  Association,  a  national banking
association,  has  been  named  Trustee  pursuant  to  the  Agreement.    The
commercial  bank or trust company serving  as Trustee may have normal banking
relationships with the Depositor and the Master Servicer.

     The Trustee may resign at any time, in which event the Depositor will be
obligated  to appoint  a successor  Trustee, as  approved by  the Certificate
Insurer. The Depositor may  also remove the Trustee if the  Trustee ceases to
be eligible to continue as such under the Agreement or if the Trustee becomes
insolvent. Upon becoming  aware of such circumstances, the  Depositor will be
obligated  to appoint  a successor  Trustee, as  approved by  the Certificate
Insurer.  Any resignation  or removal  of the  Trustee and  appointment of  a
successor  Trustee  will  not  become  effective  until   acceptance  of  the
appointment by the successor Trustee.

                 THE CERTIFICATE GUARANTY INSURANCE POLICIES

     The Certificate Insurer, in consideration of the payment of the premiums
and subject to the terms of two certificate  guaranty insurance policies (the
"Policies"), relating to the Mego Mortgage Home Loan Trust 1996-3,  Home Loan
Asset-Backed Certificates, Series 1996-3, Class IA-1 Certificates, Class IA-2
Certificates,  Class IA-3  Certificates,   Class IIA Certificates,  Class  IS
Certificates and  Class IIS  Certificates (collectively, the  "Obligations"),
will  unconditionally and  irrevocably guarantee  to any Owner  (as described
below)  that an amount  equal to each  full and complete  Insured Payment (as
described below)  will  be received  by  First Trust  of  New York,  National
Association, or  its successor, as trustee for the Owners (the "Trustee"), on
behalf of the Owners,  from the Certificate Insurer  for distribution by  the
Trustee to  each Owner  of each  Owner's proportionate  share of  the Insured
Payment.  The  Certificate Insurer's obligations under a  Policy with respect
to a particular Insured Payment shall be discharged to the extent funds equal
to  the applicable  Insured  Payment are  received  by the  Trustee  from the
Certificate Insurer, whether  or not such funds  are properly applied  by the
Trustee.  Insured Payments shall  be made only at the  time set forth in  the
Policies and no accelerated Insured Payments shall  be made regardless of any
acceleration  of the  Obligations, unless  such acceleration  is at  the sole
option of the Certificate Insurer.

     Notwithstanding  the  foregoing  paragraph, the  Policies  do  not cover
shortfalls, if any, attributable to the liability of the Trust, any  REMIC or
the Trustee for  withholding taxes, if any (including  interest and penalties
in respect of any such liability).

     The  Certificate  Insurer  will  pay  any  Insured  Payment  that  is  a
Preference Amount on  the Business Day following receipt on a Business Day by
the Fiscal  Agent (as described below) of  (i) a certified copy  of the order
requiring the  return of such  Preference Amount, (ii) an  opinion of counsel
satisfactory to  the Certificate  Insurer that such  order is  final and  not
subject to appeal, (iii) an assignment in such form as is reasonably required
by the Certificate Insurer, irrevocably assigning to the Certificate  Insurer
all rights  and  claims  of  the  Owner relating  to  or  arising  under  the
Obligations  against  the  debtor  which  made  such  preference  payment  or
otherwise  with  respect to  such  preference payment,  and  (iv) appropriate
instruments to effect the appointment of the Certificate Insurer as agent for
such Owner in any legal proceeding  related to such preference payment,  such
instruments being in a form satisfactory to the Certificate Insurer, provided 
that if such documents are received after 12:00 noon  New York City  time on  
such Business  Day, they will  be deemed  to be received on the  following 
Business Day.  Such payments shall be disbursed to the receiver or trustee in  
bankruptcy named in the final order  of the court exercising jurisdiction on 
behalf of the Owner  and not to any Owner directly unless such Owner has 
returned principal or interest  paid on the Obligations to such  receiver or 
trustee in bankruptcy, in  which case such payment shall be disbursed to such 
Owner.

     The Certificate Insurer will pay any other amount payable under a Policy
no later than 12:00 noon New York City time on  the later of the Distribution
Date  on which  the  Deficiency Amount  is  due or  the  second Business  Day
following receipt in  New York, New  York on a  Business Day by  State Street
Bank and Trust Company, N.A., as Fiscal  Agent for the Certificate Insurer or
any successor fiscal agent appointed by the Certificate Insurer (the  "Fiscal
Agent")  of a Notice  (as described below);  provided that if  such Notice is
received after 12:00 noon New York City time on such Business Day, it will be
deemed to be  received on  the following Business  Day.   If any such  Notice
received  by  the  Fiscal  Agent  is  not  in  proper  form  or  is otherwise
insufficient for the  purpose of  making claims  under a Policy  it shall  be
deemed not  to have been  received by the  Fiscal Agent for purposes  of this
paragraph, and  the Certificate Insurer or the Fiscal  Agent, as the case may
be,  shall  promptly so  advise the  Trustee  and the  Trustee may  submit an
amended Notice.

     Insured Payments due under a  Policy unless otherwise stated herein will
be disbursed by  the Fiscal Agent to  the Trustee on behalf of  the Owners by
wire  transfer of immediately  available funds in  the amount  of the Insured
Payment less, in  respect of Insured Payments related  to Preference Amounts,
any amount held  by the Trustee for  the payment of such Insured  Payment and
legally available therefor.

     The Fiscal Agent  is the agent of  the Certificate Insurer only  and the
Fiscal Agent shall in no event be liable to Owners for any acts of the Fiscal
Agent or  any failure of the  Certificate Insurer to deposit, or  cause to be
deposited, sufficient funds to make payments due under the related Policy.

     As  used in  the  related Policy,  the following  terms  shall have  the
following meanings:

     "Aggregate Interest Distribution" means, as to any Distribution Date and
Related Certificate  Group, the aggregate of the Class Interest Distributions
for each class of Obligations in the Related Certificate Group.

     "Agreement" means  the  Pooling  and  Servicing Agreement  dated  as  of
November 1, 1996  among Financial Asset Securities Corp.,  as Depositor, Mego
Mortgage Corporation, as  Seller, Servicer and Claims  Administrator, Norwest
Bank  Minnesota,  N.A.,  as Master  Servicer  and  First Trust  of  New York,
National Association as Trustee and Contract of Insurance Holder.

     "Business Day" means any day other than a Saturday, a Sunday or a day on
which the  Certificate Insurer and  banking institutions in  the City of  New
York City  or in the city in which the  corporate trust office of the Trustee
under the Agreement is located are  authorized or obligated by law, executive
order or government decree to be closed.

     "Deficiency  Amount" means,  as  to any  Distribution  Date and  Related
Certificate Group, an amount  equal to the sum of (a) the amount by which the
Aggregate Interest Distribution for the Related Certificate Group exceeds the
amount on deposit in the related Distribution Account available to be 
distributed therefor on such Distribution Date and (b) the Class A Guaranteed
Principal Distribution Amount, if any, for such Distribution Date and Related
Certificate Group.

     "Insured Payment" means  (i) on each Distribution Date,  an amount equal
to the Deficiency Amount and (ii) any unpaid Preference Amount.

     "Notice"  means the telephonic or telegraphic notice, promptly confirmed
in writing by telecopy substantially in the form  of Exhibit A to the Policy,
the original  of which is  subsequently delivered by registered  or certified
mail, from the  Trustee specifying the Insured Payment which shall be due and
owing on the applicable Distribution Date.

     "Owner"  means each Certificateholder  (other than the  Master Servicer,
Depositor or  Trustee) (as defined in  the Agreement) who, on  the applicable
Distribution Date, is  entitled under the terms of  the applicable Obligation
to payment thereunder.

     "Preference Amount" means any amount previously  distributed to an Owner
on the  Obligations  that is  recoverable and  sought to  be  recovered as  a
voidable preference by a trustee in  bankruptcy pursuant to the United States
Bankruptcy Code (11 U.S.C.), as amended from  time to time in accordance with
a final nonappealable order of a court having competent jurisdiction.

     "Related Certificate  Group"  means Group  I  Certificates or  Group  II
Certificates, as the case may be.

     Any notice under a Policy  or service of process on the Fiscal  Agent of
the Certificate  Insurer may  be made  at the  address listed  below for  the
Fiscal  Agent  of the  Certificate  Insurer  or  such other  address  as  the
Certificate Insurer shall specify in writing to the Trustee.

     Capitalized terms used in each  Policy and not otherwise defined therein
will have the respective  meanings set forth in the Agreement  as of the date
of  execution  of  such  Policy,  without giving  effect  to  any  subsequent
amendment  to or  modification  of  the Agreement  unless  such amendment  or
modification has been approved by the Certificate Insurer.

     The notice address of the Fiscal  Agent is 15th Floor, 61 Broadway,  New
York,  New York 10006, Attention:   Municipal Registrar and Paying Agency, or
such  other  address as  the Fiscal  Agent  shall specify  to the  Trustee in
writing.

     The  Policies are  being  issued under  and pursuant  to,  and shall  be
construed under, the laws of the State of New  York, without giving effect to
the conflict of laws principles thereof.

     The  insurance   provided  by  each   Policy  is  not  covered   by  the
Property/Casualty Insurance Security Fund specified  in Article 76 of the New
York Insurance Law.

     The Policies are not cancelable for any reason.  The premium on a Policy
is not refundable for any  reason including payment, or provision  being made
for payment, prior to maturity of the Obligations.

                           THE CERTIFICATE INSURER


     The information  set forth in  this section  has been  provided by  MBIA
Insurance Corporation (the "Certificate Insurer").  No representation is made
by the Seller, the Master Servicer, the Depositor or any of  their affiliates
as to the accuracy or completeness of any such information.

     The Certificate  Insurer is the  principal operating subsidiary  of MBIA
Inc., a New York  Stock Exchange listed company.  MBIA  Inc. is not obligated
to pay  the  debts  of  or  claims against  the  Certificate  Insurer.    The
Certificate Insurer is domiciled  in the State of New York and licensed to do
business in  all 50  states, the  District of  Columbia, the  Commonwealth of
Puerto Rico,  the Commonwealth  of the Northern  Mariana Islands,  the Virgin
Islands of  the United  States and the  territory of  Guam.   The Certificate
Insurer has two  European branches,  one in  the Republic of  France and  the
other in the Kingdom of Spain.

     The  consolidated financial  statements of  the  Certificate Insurer,  a
wholly owned subsidiary of MBIA Inc., and its subsidiaries as of December 31,
1995 and December 31, 1994 and for  the three years ended December 31,  1995,
prepared  in   accordance  with  generally  accepted  accounting  principles,
included in  the Annual Report on Form  10-K of MBIA Inc. for  the year ended
December  31,  1995  and  the   consolidated  financial  statements  of   the
Certificate  Insurer   and  its  subsidiaries  for  the   nine  months  ended
September 30,  1996  and  for  the  periods  ending  September 30,  1996  and
September 30, 1995 included in the Quarterly Report on Form 10-Q of MBIA Inc.
for  the  period  ending  September 30,  1996,  are  hereby  incorporated  by
reference into this  Prospectus Supplement and shall  be deemed to be  a part
hereof. Any  statement  contained in  a  document incorporated  by  reference
herein  shall be  modified  or  superseded for  purposes  of this  Prospectus
Supplement to the  extent that a statement  contained herein or in  any other
subsequently  filed document which  also is incorporated  by reference herein
modifies  or  supersedes   such  statement.  Any  statement  so  modified  or
superseded  shall not  be deemed,  except as  so modified  or superseded,  to
constitute a part of this Prospectus Supplement.

     All financial statements of the Certificate Insurer and its subsidiaries
included in documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14
or 15(d) of  the Securities Exchange Act  of 1934, as amended,  subsequent to
the date of  this Prospectus Supplement and  prior to the termination  of the
offering  of the Offered  Certificates shall be deemed  to be incorporated by
reference into this  Prospectus Supplement and to  be a part hereof  from the
respective dates of filing such documents.

     The  tables  below   present  selected  financial  information   of  the
Certificate  Insurer  determined  in  accordance  with  statutory  accounting
practices prescribed or permitted by insurance regulatory authorities ("SAP")
as well as generally accepted accounting principles ("GAAP"):


                                                      SAP
                              ----------------------------------------------
<TABLE>
<CAPTION>                                             DECEMBER 31, 1995           SEPTEMBER 30, 1996
                                                      -----------------           ------------------
                                                          (Audited)                   (Unaudited)
                                                       (in millions)

   <S>                                                          <C>                          <C> 

     Admitted Assets  . . . . . . . . . . . .                   $3,814                       $4,348
     Liabilities  . . . . . . . . . . . . . .                    2,540                        2,911
     Capital and Surplus  . . . . . . . . . .                    1,274                        1,437

</TABLE>
                                                        GAAP
                             ------------------------------------------------
<TABLE>
<CAPTION>
                                                     DECEMBER 31, 1995            SEPTEMBER 30, 1996
                                                     -----------------            ------------------
                                                         (Audited)                    (Unaudited)
                                                                      (in millions)

    <S>                                                        <C>                           <C> 

     Assets . . . . . . . . . . . . . . . . .                  $4,463                        $4,861
     Liabilities  . . . . . . . . . . . . . .                   1,937                         2,161
     Shareholder's Equity . . . . . . . . . .                   2,526                         2,700

</TABLE>

     Copies   of  the  financial   statements  of  the   Certificate  Insurer
incorporated by reference herein and copies of the Certificate Insurer's 1995
year-end audited financial  statements prepared in accordance  with statutory
accounting  practices are  available, without  charge,  from the  Certificate
Insurer. The address of the  Certificate Insurer is 113 King  Street, Armonk,
New York 10504.   The telephone  number of the  Certificate Insurer is  (914)
273-4545.

     The  Certificate  Insurer does  not  accept any  responsibility  for the
accuracy or completeness of this  Prospectus Supplement or any information or
disclosure contained herein, or omitted  herefrom, other than with respect to
the accuracy  of the information  regarding the Policies and  the Certificate
Insurer set  forth under  the headings  "The  Certificate Guaranty  Insurance
Policies"  and  "The  Certificate Insurer."    Additionally,  the Certificate
Insurer makes no  representation regarding  the Offered  Certificates or  the
advisability of investing in the Offered Certificates.

     Moody's Investors Service,  Inc. rates the claims paying  ability of the
Certificate Insurer "Aaa."

     Standard  &  Poor's Rating  Services,  a  division  of the  McGraw  Hill
Companies, Inc., rates  the claims paying ability of  the Certificate Insurer
"AAA."

     Fitch Investors  Service, L.P.  rates the claims  paying ability  of the
Certificate Insurer "AAA."

     Each   rating   of   the  Certificate   Insurer   should   be  evaluated
independently.   The ratings  reflect the respective  rating agency's current
assessment of the creditworthiness of the Certificate Insurer and its 
ability to pay claims on its policies of insurance.  Any  further explanation
as to the  significance of the  above ratings may  be obtained only  from the
applicable rating agency.

     The  above ratings  are  not recommendations  to buy,  sell or  hold the
Offered  Certificates,  and  such  ratings  may be  subject  to  revision  or
withdrawal at  any time  by the rating  agencies.   Any downward  revision or
withdrawal of  any of the  above ratings may  have an  adverse effect on  the
market price of  the Offered Certificates.  The Certificate  Insurer does not
guaranty  the market price  of the Offered Certificates  nor does it guaranty
that  the  ratings  on  the  Offered  Certificates  will  not  be revised  or
withdrawn.


                               USE OF PROCEEDS

     The net proceeds to  be received from the sale of  the Certificates will
be applied by the Depositor towards the purchase of the Loans.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GROUP I CERTIFICATES

     An election will  be made to treat the  Group I Loans as a  "real estate
mortgage investment conduit" (a "REMIC") for federal income tax purposes.  In
the  opinion of Brown  & Wood  LLP, counsel  to Mego,  the Depositor  and the
Underwriter, the  Group IA  Certificates and the  Class IS  Certificates will
constitute "regular interests" in the REMIC and the Class R Certificates will
constitute the sole class of "residual interests" in the REMIC. 

GROUP II CERTIFICATES

     An election  will be  made to  treat the  Group II Loans  as a  "grantor
trust" for federal income tax purposes, and  not as an association taxable as
a corporation.   In the  opinion of Brown  and Wood  LLP, the portion  of the
Trust  containing the Group  II Loans will  be classified as  a grantor trust
under subpart E,  Part I of subchapter  J of the Code.  Certificateholders of
Group  IIA Certificates will  be treated for  federal income tax  purposes as
owners  of a pro rata undivided interest  in the Group II Loans. See "Certain
Material Federal Income  Tax Consequences--Tax Status as a  Grantor Trust" in
the Prospectus.

     Generally,  income on  the Group  II  Certificates must  be reported  in
accordance with the  accounting method of a  particular Certificateholder. In
computing its  federal  income tax  liability,  a Certificateholder  will  be
entitled to  deduct, consistent with its  method of accounting, its  pro rata
share  of reasonable fees that  are paid or incurred  by the grantor trust as
provided in  Section 162 or  212 of  the Code. If  a Certificateholder is  an
individual, estate or  trust, the deduction  for its pro  rata share of  such
fees  will be  allowed  only to  the  extent that  all  of its  miscellaneous
itemized  deductions, including  its share  of such  fees, exceed  2%  of its
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 a  statutorily defined threshold, or (i) 80%  of the amount
of  itemized deductions  otherwise  allowable  for such  year.  As a  result,
investors who  own Group  II 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 Group II  Certificates with respect
to interest at the related Certificate  Rate. A Certificateholder using the 
cash method of accounting must take into account  its pro rata share of income 
and deductions  as  and  when  collected by  or  paid  by  the  grantor trust.  
A Certificateholder  using the  accrual  method of  accounting  must take  into
account its pro rata share of income and deductions  as and when such amounts
become due to or payable by the grantor trust.

     If a Group II Certificate is sold, gain or loss will be recognized equal
to  the difference  between  the amount  realized on  the sale  (exclusive of
amounts attributable to accrued and unpaid interest, which will be treated as
ordinary interest income) and the  Certificateholder's adjusted basis in  the
Group  II Certificate.  A Certificateholder's adjusted  basis will  equal its
cost  for such  Group II  Certificate, increased  by any  discount previously
included  in income, and  decreased (but  not below  zero) by  any previously
amortized premium and by the amount of principal payments previously received
on the Group II  Loans. In general, gain  or loss will  be a capital gain  or
loss if the Group II Certificate was held as a capital asset. A capital  gain
or loss will be long-term or short-term depending on whether or not the Group
II  Certificates have  been  owned for  more  than one  year.   See  "Certain
Material Federal Income  Tax Consequences--Tax Status as a  Grantor Trust" in
the Prospectus.

ORIGINAL ISSUE DISCOUNT

     The  Class S-1  Certificates will,  and the  Group IA  Certificates may,
depending on  their issue prices, be issued  with original issue discount for
federal  income tax purposes. For purposes of determining the amount and rate
of  accrual of  original issue  discount and  market discount,  the Depositor
intends to assume that there will be prepayments on the Loans at a rate equal
to 15% CPR. No representation is made as to whether  the Loans will prepay at
that  rate   or  any  other   rate.  See  "Yield,  Prepayment   and  Maturity
Considerations" herein and "Certain Material Federal Income Tax Consequences"
in the Prospectus.

     The Group I Certificates may be treated as being issued at a premium. In
such case, the holders of the Certificates may elect under Section 171 of the
Code to amortize  such premium under the  constant yield method and  to treat
such amortizable  premium as  an offset  to interest  income on  the Group  I
Certificates.  Such election, however, applies to all the Certificateholder's
debt instruments  acquired on or  after the first  taxable year in  which the
election is first made, and  should only be made after consulting with  a tax
adviser.

     If the  method for  computing original issue  discount described  in the
Prospectus results in  a negative  amount for  any period with  respect to  a
holder of a Certificate, such holder will be permitted to offset such amounts
only against  the respective  future income, if  any, from  such Certificate.
Although the tax  treatment is uncertain,  a holder of  a Certificate may  be
permitted  to deduct  a  loss to  the  extent that  such  holder's respective
remaining  basis in  such Certificate  exceeds the  maximum amount  of future
payments  to which  such holder  is entitled,  assuming no  further Principal
Prepayments of the Loans are received.  Although the matter is not free  from
doubt, any such loss might be treated as a capital loss.

SPECIAL TAX ATTRIBUTES OF THE OFFERED CERTIFICATES

     As is  described more fully  under "Certain Material Federal  Income Tax
Consequences"  in the  Prospectus, the  Offered  Certificates will  represent
qualifying  assets under Sections  856(c)(5)(A) and 7701(a)(19)(C)(v)  of the
Code, and net  interest income attributable to the  Offered Certificates will
be "interest on obligations secured by mortgages on real property" within the
meaning of Section  856(c)(3)(B) of the Code, to the extent the assets of the
Trust are assets described in such sections. The Offered  Certificates   will  
represent   qualifying  assets  under   Section 860G(a)(3) if acquired by  a 
REMIC within the prescribed time  periods of the Code.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

     The Code imposes a tax on REMICs equal to 100% of the net income derived
from  "prohibited  transactions"  (the  "Prohibited  Transactions  Tax").  In
general,  subject to certain  specified exceptions, a  prohibited transaction
means the  disposition of a Loan, the  receipt of income from  a source other
than  a  Loan  or  certain   other  permitted  investments,  the  receipt  of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the  Loans for temporary investment pending distribution
on the Certificates. It is  not anticipated that the Trust will engage in any
prohibited transactions in which it would  recognize a material amount of net
income.

     In addition,  certain contributions to  a trust fund  that elects to  be
treated as a REMIC made after the day  on which such trust fund issues all of
its interests could result in the imposition of a tax on the trust fund equal
to 100% of the  value of the contributed property (the  "Contributions Tax").
The Trust will not accept contributions that would subject it to such tax.

     In addition, a trust fund that elects  to be treated as a REMIC may also
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. "Net  income from  foreclosure property"
generally means  gain from  the  sale of  a foreclosure  property other  than
qualifying rents  and other  qualifying income for  a real  estate investment
trust. It is  not anticipated that the  Trust will recognize net  income from
foreclosure property subject to federal income tax.

     For further information regarding the federal income tax consequences of
investing in the  Offered Certificates, see "Certain  Material Federal Income
Tax Consequences--REMIC Certificates" in the Prospectus.

                                 STATE TAXES

     The Depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of  the Offered Certificates under the tax
laws of  any state. Investors  considering an investment in  the Certificates
should consult their own tax advisors regarding such tax consequences.

     All  investors  should  consult their  own  tax  advisors  regarding the
federal, state,  local or  foreign income tax  consequences of  the purchase,
ownership and disposition of the Offered Certificates.

                             ERISA CONSIDERATIONS

     Section  406 of  Employee Retirement  Income  Security Act  of 1974,  as
amended  ("ERISA"),  prohibits  "parties  in  interest"  with respect  to  an
employee benefit  plan subject to  ERISA and/or  a plan or  other arrangement
subject to the excise tax provisions set forth under Section 4975 of the Code
(each  of the  foregoing, a  "Plan")  from engaging  in certain  transactions
involving  such Plan  and its  assets  unless a  statutory or  administrative
exemption  applies to  the  transaction.  Section 4975  of  the Code  imposes
certain excise  taxes on  prohibited transactions  involving plans  described
under that  Section; ERISA authorizes  the imposition of civil  penalties for
prohibited transactions involving plans not covered under Section 4975 of the
Code. Any Plan fiduciary which proposes to cause a Plan to acquire any of the
Offered  Certificates should  consult with  its counsel  with respect  to the
potential consequences under ERISA and the Code of the Plan's acquisition and
ownership of such Certificates. See "ERISA Considerations" in the Prospectus.

     Certain employee benefit plans, including governmental plans and certain
church plans, are not subject to ERISA's requirements. Accordingly, assets of
such plans may be invested in the Offered Certificates without regard  to the
ERISA considerations described  herein and in the Prospectus,  subject to the
provisions of other  applicable federal and state law. Any such plan which is
qualified  and exempt from taxation  under Sections 401(a)  and 501(a) of the
Code may nonetheless be subject to the prohibited transaction rules set forth
in Section 503 of the Code.

     Except  as noted  above, investments  by  Plans are  subject to  ERISA's
general  fiduciary  requirements,  including the  requirement  of  investment
prudence and diversification and the requirement that a Plan's investments be
made  in accordance with the documents governing  the Plan. A fiduciary which
decides to  invest the assets  of a Plan  in the Offered  Certificates should
consider, among other factors, the  extreme sensitivity of the investments to
the rate of principal payments (including prepayments) on the Loans.

GROUP I CERTIFICATES

     The U.S. Department  of Labor has granted to  Greenwich Capital Markets,
Inc.  an administrative  exemption (Prohibited  Transaction  Exemption 90-59;
Exemption  Application  No. D-8374)  (the  "Exemption") from  certain  of the
prohibited transaction rules  of ERISA and the related  excise tax provisions
of Section 4975 of the Code with respect to the initial purchase, the holding
and the  subsequent resale  by Plans of  certificates in  pass-through trusts
that consist  of certain receivables,  loans and other obligations  that meet
the conditions and requirements of the Exemption. The Exemption will apply to
the acquisition, holding and  resale of the Group I  Certificates (other than
the Class R Certificates).

     Among the conditions that  must be satisfied for the Exemption  to apply
are the following:

          (1)  the  acquisition of  the 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 interest evidenced by the certificates acquired
     by the Plan are not subordinated  to the rights and interests  evidenced
     by other certificates of the trust fund;

          (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  Standard  &  Poor's  Rating  Services  ("S&P"),
     Moody's Investors Service, Inc. ("Moody's"), Duff & Phelps Credit Rating
     Co. ("DCR") or Fitch Investors Service, L.P. ("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
     underwriters in  connection with  the distribution  of the  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 loans to the trust fund represents not
     more than the fair market value of such 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 agreement  pursuant to  which the loans are pooled and reimbursements 
     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 fund must also meet the following requirements:

          (i)  the corpus  of the trust fund must consist solely of assets of
     the type that have been included in other investment pools;

          (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
     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 certificates.

     Moreover,  the  Exemption  provides  relief  from  certain self-dealing/
conflict of  interest prohibited  transactions that may  occur when  the Plan
fiduciary causes a Plan to  acquire certificates in a  trust as to which  the
fiduciary (or  its affiliate) is  an obligor on  the receivables held  in the
trust provided  that,  among  other  requirements, (i)  in  the  case  of  an
acquisition in connection with the initial issuance of certificates, at least
fifty  percent (50%)  of  each  class of  certificates  in which  Plans  have
invested is  acquired by  persons independent of  the Restricted  Group; (ii)
such fiduciary (or its affiliate) is an  obligor with respect to five percent
(5%) or less  of the fair market  value of the  obligations contained in  the
trust;  (iii) the  Plan's investment in  certificates of  any class  does not
exceed twenty-five  percent (25%) of  all of the  certificates of that  class
outstanding at the  time of the acquisition;  and (iv) immediately  after the
acquisition, no more than twenty-five percent (25%) 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
serviced by the same entity. The Exemption does not apply to  Plans sponsored
by the  Underwriter, the Trustee, the  Servicer, any obligor  with respect to
Loans  included  in the  Trust constituting  more  than five  percent  of the
aggregate unamortized  principal balance of the  assets in the Trust,  or any
affiliate of such parties (the "Restricted Group").

     The  Underwriter  believes   that  the  Exemption  will  apply   to  the
acquisition and holding  of the Group I Certificates (other  than the Class R
Certificates) by  Plans and that all  conditions of the Exemption  other than
those within the control of the investors will be met. In addition, as of the
date hereof, there is  no single Obligor that is the  obligor on five percent
(5%)  of the  Group I Loans  included in  the Trust by  aggregate unamortized
principal thereof. 

     Prospective  Plan investors  should consult  with  their legal  advisors
concerning the  impact of ERISA and the Code,  the applicability of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences
in  their specific  circumstances,  prior  to making  an  investment in  such
Certificates.  Moreover, each Plan  fiduciary should determine  whether under
the general fiduciary standards of investment prudence and  diversification, 
an investment in  such Certificates is  appropriate for  the Plan,  taking  
into account  the overall  investment policy of the Plan and the composition of 
the Plan's investment portfolio.

GROUP II CERTIFICATES

     Because the Underwriter  believes the Group II Certificates  do not meet
the  requirements of the Exemption or any other issued exemption under ERISA,
the purchase  and holding  of  the Group  II Certificates  by  a Plan  or  by
individual retirement accounts or other plans  subject to Section 4975 of the
Code may result in prohibited transactions or  the imposition of excise taxes
or civil penalties. Consequently, transfer  of the Group II Certificates will
not  be  registered  by  the  Trustee  unless  the  Trustee  receives:  (i) a
representation from the transferee of  such Certificate, acceptable to and in
form  and substance  satisfactory to  the Trustee,  to the  effect  that such
transferee is not an employee benefit plan subject to Section 406 of ERISA or
a plan  or arrangement  subject to Section  4975 of  the Code,  nor a  person
acting  on behalf of any such plan or  arrangement or using the assets of any
such plan  or arrangement  to effect  such transfer;  or (ii)  an opinion  of
counsel  satisfactory to  the Trustee  that the  purchase or holding  of such
Certificate by  a Plan, any person acting  on behalf of a Plan  or using such
Plan's assets, will not result in the  assets of the Trust being deemed to be
"plan assets" and subject to the prohibited transaction requirements of ERISA
and the Code and will  not subject the Trustee to any  obligation in addition
to those undertaken in the  Agreement. In the event that  such representation
is violated, or any attempt to transfer to  a Plan or person acting on behalf
of  a Plan or using such  Plan's assets is attempted  without such opinion of
counsel, such  attempted  transfer or  acquisition shall  be void  and of  no
effect.

                            METHOD OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement  between the  Depositor and  the Underwriter  (an affiliate  of the
Depositor), the  Depositor has  agreed to  sell to the  Underwriter, and  the
Underwriter  has  agreed   to  purchase  from  the   Depositor,  the  Offered
Certificates. Distribution  of the Offered  Certificates will be made  by the
Underwriter  from time  to time  in negotiated  transactions or  otherwise at
varying prices to be determined at the  time of sale. In connection with  the
sale of  the Offered  Certificates, the  Underwriter  may be  deemed to  have
received  compensation  from  the  Depositor  in  the  form  of  underwriting
discounts.

     The Depositor  has been advised  by the Underwriter  that it  intends to
make a market  in the Offered  Certificates but has  no obligation to  do so.
There  can   be  no  assurance  that  a  secondary  market  for  the  Offered
Certificates will develop or, if it does develop, that it will continue.

     The Depositor is an affiliate of the Underwriter.

     The Depositor has  agreed to indemnify the Underwriter  against, or make
contributions  to the  Underwriter  with  respect  to,  certain  liabilities,
including liabilities under the Securities Act of 1933, as amended.

                       LEGAL INVESTMENT CONSIDERATIONS

     Although, as  a condition  to their issuance,  the Offered  Certificates
will be rated  in the  highest rating  category of the  Rating Agencies,  the
Offered  Certificates will not  constitute "mortgage related  securities" for
purposes of the Secondary Mortgage  Market Enhancement Act of 1984 ("SMMEA"),
because not  all of  the mortgages  securing the  Loans are  first mortgages.
Accordingly, many institutions with  legal authority to invest in  comparably
rated securities based on first mortgage loans may not  be legally authorized
to invest in the Offered  Certificates, which because they evidence interests
in  a pool  that includes  junior mortgage  loans  are not  "mortgage related
securities" under SMMEA. 

                                LEGAL MATTERS

     Certain legal matters  will be passed  upon on behalf  of the Seller  by
Brown  & Wood  LLP, New York,  New York  and by Greenberg,  Traurig, Hoffman,
Lipoff, Rosen  & Quentel, Miami, Florida; on behalf  of the Depositor and the
Underwriter by Brown  & Wood LLP,  New York, New York;  and on behalf  of the
Certificate Insurer by Kutak Rock, Omaha, Nebraska.

                                   RATINGS

     It  is a  condition to  the issuance  of Offered  Certificates that  the
Offered Certificates  receive ratings  of "AAA" by  Standard &  Poor's Rating
Services, ("S&P") and "Aaa" by Moody's Investors Service, Inc. ("Moody's" and
together with S&P, each a "Rating Agency").

     A  securities  rating  addresses  the  likelihood  of  the   receipt  by
Certificateholders of the Offered Certificates of distributions on the Loans.
The rating takes into consideration the characteristics of the  Loans and the
structural, legal and  tax aspects associated with  the Offered Certificates.
The  ratings  on  the  Offered  Certificates  do   not,  however,  constitute
statements regarding the likelihood or  frequency of prepayments on the Loans
or the  possibility that Certificateholders of the Offered Certificates might
realize a lower than anticipated yield due to prepayments.  

     The  ratings assigned to the Offered  Certificates will depend primarily
upon  the creditworthiness  of the  Certificate Insurer.  Any reduction  in a
rating assigned to the claims-paying ability of the Certificate Insurer below
the ratings initially  assigned to the Offered  Certificates may result in  a
reduction of one or more of the ratings assigned to the Offered Certificates.

     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  organization. Each  securities rating  should be  evaluated
independently of similar ratings on different securities.

                              REPORTS OF EXPERTS

     The consolidated financial  statements of MBIA Insurance  Corporation as
of December 31, 1995 and 1994 and for the three years ended December 31, 1995
incorporated by reference into  this Prospectus Supplement have been  audited
by Coopers & Lybrand  L.L.P., independent accountants, as set  forth in their
report  thereon  incorporated  by  reference  herein  in  reliance  upon  the
authority of such firm as experts in accounting and auditing.

PROSPECTUS

                           ASSET BACKED SECURITIES
                             (ISSUABLE IN SERIES)
                       FINANCIAL ASSET SECURITIES CORP.
                                  DEPOSITOR
                               ---------------

     This  Prospectus relates  to the  issuance of Asset  Backed Certificates
(the "Certificates")  and the Asset  Backed Notes (the "Notes"  and, together
with the Certificates, the "Securities"), which may be sold from time to time
in one or  more series (each, a "Series") by Financial Asset Securities Corp.
(the "Depositor") on  terms determined at the  time of sale and  described in
this Prospectus  and the related Prospectus Supplement.   The Securities of a
Series will evidence beneficial  ownership of a trust fund  (a "Trust Fund").
As specified  in the  related Prospectus  Supplement, the  Trust  Fund for  a
Series of  Securities will include  certain assets (the "Trust  Fund Assets")
which will primarily  consist of (i) closed-end and/or  revolving home equity
loans (the "Home Equity Loans") secured primarily by subordinateliens on one-
 to  four-family residential  properties,  (ii) home  improvement installment
sales  contracts and  installment  loan  agreements  (the  "Home  Improvement
Contracts") that  are either  unsecured or secured  primarily by  subordinate
liens on  one- to  four-family residential properties,  or by  purchase money
security  interests in  the  home improvements  financed  thereby (the  "Home
Improvements")  and/or  (iii)  Private Asset  Backed  Securities  (as defined
herein).   The  Home  Equity Loans  and  the Home  Improvement  Contracts are
collectively referred to herein as the  "Loans".  The Trust Fund Assets  will
be acquired by the Depositor, either directly or indirectly, from one or more
institutions (each,  a "Seller"), which  may be affiliates of  the Depositor,
and conveyed by the Depositor  to the related Trust Fund.  A  Trust Fund also
may  include  insurance  policies,  reserve  accounts,  reinvestment  income,
guaranties, obligations, agreements, letters of credit or other assets to the
extent described in the related Prospectus Supplement.

     Each Series  of Securities will be issued in one  or more classes.  Each
class of  Securities of  a  Series will  evidence beneficial  ownership of  a
specified percentage (which may be 0%) or portion of future interest payments
and a specified percentage  (which may be 0%) or portion  of future principal
payments  on the Trust  Fund Assets in the  related Trust Fund.   A Series of
Securities  may include  one or  more  classes that  are senior  in  right of
payment  to one or more other  classes of Securities of  such Series.  One or
more  classes  of  Securities  of  a  Series  may  be  entitled  to   receive
distributions of principal, interest or  any combination thereof prior to one
or more other classes of Securities of such Series or after the occurrence of
specified  events,  in each  case  as  specified  in the  related  Prospectus
Supplement.  

     Distributions  to Securityholders will be made monthly, quarterly, semi-
annually or at such other intervals and on the dates specified in the related
Prospectus Supplement.   Distributions on the Securities of a  Series will be
made from  the assets  of the  related Trust Fund  or Funds  or other  assets
pledged for  the benefit of  the Securityholders as specified  in the related
Prospectus Supplement.

     The  related  Prospectus  Supplement  will  describe  any  insurance  or
guarantee  provided  with  respect  to  the   related  Series  of  Securities
including, without  limitation, any insurance  or guarantee  provided by  the
Department of Housing and Urban  Development, the United States Department of
Veterans'  Affairs or any private insurer or guarantor.  The only obligations
of the  Depositor with respect  to a Series of  Securities will be  to obtain
certain representations and warranties from each  Seller and to assign to the
Trustee  for the  related Series  of Securities  the Depositor's  rights with
respect to such representations and warranties.  The principal obligations of
the Master Servicer  named in the related Prospectus  Supplement with respect
to the related Series of  Securities will be limited to  obligations pursuant
to certain  representations and warranties  and to its  contractual servicing
obligations, including  any  obligation it  may  have to  advance  delinquent
payments on the Trust Fund Assets in the related Trust Fund.

     The yield on  each class of Securities of a Series  will be affected by,
among other things, the rate of payments of principal (including prepayments)
on the Trust Fund Assets in the related Trust Fund  and the timing of receipt
of  such  payments  as  described   herein  and  in  the  related  Prospectus
Supplement.   A Trust  Fund may  be subject  to early  termination under  the
circumstances described herein and in the related Prospectus Supplement.

     If specified in a  Prospectus Supplement, one or  more elections may  be
made to treat the related Trust Fund or specified portions thereof as a "real
estate   mortgage  investment  conduit"  ("REMIC")  for  federal  income  tax
purposes.  See "Certain Material Federal Income Tax Consequences."
             ----------------------

    FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 12.

THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND THE
  NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST FUND 
    ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, 
     ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED 
       IN THE RELATED PROSPECTUS SUPPLEMENT.  NEITHER THE SECURITIES NOR 
          THE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL 
            AGENCY, EXCEPT TO THE EXTENT DESCRIBED IN THE RELATED 
                               PROSPECTUS SUPPLEMENT.

 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 OR THE RELATED PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.
                             ---------------------
     Prior to issuance there  will have been no market for  the Securities of
any Series  and there  can be no  assurance that a  secondary market  for any
Securities will develop, or if it does develop, that it will continue.   This
Prospectus may not  be used to consummate  sales of Securities of  any Series
unless accompanied by a Prospectus Supplement.  Offers  of the Securities may
be made through  one or more  different methods, including offerings  through
underwriters,  as more fully described  under "Method of Distribution" herein
and in the related Prospectus Supplement.  All Securities will be distributed
by, or sold by underwriters managed by:
                             ---------------------

                              GREENWICH CAPITAL
                                MARKETS, INC.
December 11, 1996

     Until 90  days after the date of each Prospectus Supplement, all dealers
effecting  transactions  in   the  securities  covered  by   such  Prospectus
Supplement, whether  or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this  Prospectus.  This is
in  addition to  the  obligation  of  dealers to  deliver  a  Prospectus  and
Prospectus Supplement when acting as  underwriters and with respect to  their
unsold allotments or subscriptions.

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

     The Prospectus Supplement or Current Report on Form 8-K relating to  the
Securities of each Series to  be offered hereunder will, among  other things,
set forth with respect  to such Securities, as appropriate: (i) a description
of the  class or classes of Securities and the Pass-Through Rate or method of
determining the rate or the amount of  interest, if any, to be passed through
to each  such class;  (ii) the  aggregate principal  amount and  Distribution
Dates relating  to such  Series and,  if  applicable, the  initial and  final
scheduled  Distribution Dates  for each  class; (iii)  information as  to the
assets comprising the  Trust Fund, including  the general characteristics  of
the  Trust Fund  Assets included  therein and,  if applicable,  the insurance
policies, surety bonds, guaranties, letters of credit or other instruments or
agreements included in the Trust Fund or otherwise, and the amount and source
of any reserve account; (iv) the circumstances, if any, under which the Trust
Fund may be  subject to early termination;  (v) the method used  to calculate
the amount  of principal  to be  distributed with  respect to  each class  of
Securities; (vi)  the order of  application of  distributions to each  of the
classes within such Series, whether sequential, pro rata, or otherwise; (vii)
the  Distribution  Dates with  respect  to  such  Series;  (viii)  additional
information with  respect to the  method of distribution of  such Securities;
(ix) whether one or more REMIC elections will  be made and designation of the
regular   interests  and  residual  interests;  (x)  the  aggregate  original
percentage ownership interest in the Trust Fund to be evidenced by each class
of Securities;  (xi) information as  to the Trustee; (xii)  information as to
the  nature  and  extent  of  subordination  with  respect  to  any  class of
Securities that is  subordinate in right of  payment to any other  class; and
(xiii) information as to the Master Servicer.

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There  are incorporated  herein by reference  all documents  and reports
filed or  caused to be  filed by the Depositor  with respect to  a Trust Fund
pursuant to Section  13(a), 14 or 15(d) of the Securities and Exchange Act of
1934,  as  amended (the  "Exchange  Act")  prior to  the  termination  of the
offering of  Securities evidencing  interests therein.   Upon request  by any
person to whom  this Prospectus is delivered in  connection with the offering
of one or more classes of Securities, the Depositor will  provide or cause to
be  provided  without charge  a copy  of  any such  documents  and/or reports
incorporated herein by  reference, in each case to the  extent such documents
or reports relate to  such classes of Securities, other than  the exhibits to
such  documents  (unless  such  exhibits  are  specifically  incorporated  by
reference in such documents).   Requests to the Depositor  should be directed
in writing to:  Charles A. Forbes, Jr., Financial Asset Securities Corp., 600
Steamboat   Road,    Greenwich,   Connecticut    06830,   telephone    number
(203) 625-5673.  The  Depositor has determined that its  financial statements
are not material to the offering of any Securities.

                            AVAILABLE INFORMATION

     The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration  Statement under the Securities Act  of 1933, as
amended, with respect to the Securities.  This Prospectus, which forms a part
of the Registration Statement, and the Prospectus Supplement relating to each
Series of Securities contain summaries of the material terms of the documents
referred to herein and therein, but do not contain all of the information set
forth in the Registration Statement pursuant to  the Rules and Regulations of
the  Commission.    For  further  information,  reference  is  made  to  such
Registration Statement and the exhibits thereto.  Such Registration Statement
and exhibits can  be inspected and copied  at prescribed rates at  the public
reference facilities  maintained by  the Commission  at its  Public Reference
Section, 450 Fifth Street, N.W., Washington, D.C.  20549, and at its Regional
Offices located as follows: Midwest Regional Office, 500 West Madison Street,
Suite  1400, Chicago, Illinois  60661-2511; and Northeast  Regional Office, 7
World Trade Center, Suite 1300, New York, New York  10048.   In  addition,  
the  Securities  and Exchange  Commission  (the "Commission")  maintains a Web 
site at http://www.sec.gov containing reports, proxy and information statements 
and other information regarding registrants, including the Depositor, that file 
electronically with the Commission.

     No person  has been authorized  to give any  information or to  make any
representation  other  than  those  contained  in  this  Prospectus  and  any
Prospectus  Supplement  with respect  hereto  and,  if  given or  made,  such
information or representations must not be relied upon.  This  Prospectus and
any Prospectus Supplement with  respect hereto do not constitute  an offer to
sell or  a solicitation  of an  offer to  buy any  securities other than  the
Securities offered hereby and thereby nor  an offer of the Securities to  any
person  in any  state or  other  jurisdiction in  which such  offer  would be
unlawful.  The  delivery of this Prospectus  at any time does  not imply that
information herein is correct as of any time subsequent to its date.

                          REPORTS TO SECURITYHOLDERS

     Periodic  and annual  reports concerning  the related  Trust Fund  for a
Series of  Securities are  required  under an  Agreement to  be forwarded  to
Securityholders.  However, such reports will neither be examined nor reported
on by an independent public accountant.  See "Description of the Securities--
Reports to Securityholders".

                               SUMMARY OF TERMS

     This summary is qualified in  its entirety by reference to  the detailed
information appearing  elsewhere  in  this  Prospectus  and  in  the  related
Prospectus Supplement with  respect to the Series offered thereby  and to the
related Agreement (as such term is  defined below) which will be prepared  in
connection with  each  Series of  Securities.   Unless  otherwise  specified,
capitalized terms used  and not  defined in  this Summary of  Terms have  the
meanings given  to them  in this  Prospectus and  in  the related  Prospectus
Supplement.

Title of Securities..    Asset Backed  Certificates (the  "Certificates") and
                         Asset Backed Notes (the  "Notes" and, together  with
                         the  Certificates,  the   "Securities"),  which  are
                         issuable in Series.

Depositor ...........    Financial Asset Securities Corp.,  a Delaware 
                         corporation, and an indirect  limited purpose  finance 
                         subsidiary of  National Westminster Bank  Plc and  an 
                         affiliate  of Greenwich  Capital Markets, Inc.  See 
                         "The Depositor" herein.

Trustee .............    The trustee (the "Trustee") for each Series of 
                         Securities will be  specified in the related  
                         Prospectus Supplement.  See "The Agreements" herein 
                         for  a description of the  Trustee's rights and 
                         obligations.

Master Servicer.......   The entity or entities named as Master Servicer (the
                         "Master Servicer") will be specified in  the related
                         Prospectus Supplement.  See "The Agreements--Certain
                         Matters  Regarding  the  Master  Servicer  and   the
                         Depositor".

Trust Fund Assets .....  Assets of the Trust Fund  for a Series of Securities
                         will  include   certain  assets  (the   "Trust  Fund
                         Assets")  which will primarily  consist of (a) Loans
                         or  (b) Private  Asset  Backed Securities,  together
                         with payments in  respect of such Trust  Fund Assets
                         and   certain   other   accounts,   obligations   or
                         agreements, in each case as specified in the related
                         Prospectus Supplement.  The Loans  will be collected
                         in  a pool (each, a  "Pool") as of  the first day of
                         the month of  the issuance of the  related Series of
                         Securities  or  such  other date  specified  in  the
                         Prospectus Supplement (the  "Cut-off Date").   Trust
                         Fund  assets also  may  include insurance  policies,
                         cash  accounts,  reinvestment   income,  guaranties,
                         letters  of credit  or other  assets  to the  extent
                         described in the related Prospectus Supplement.  See
                         "Credit  Enhancement".  In  addition, if the related
                         Prospectus Supplement so provides, the related Trust
                         Funds' assets will  include the funds on  deposit in
                         an  account (a "Pre-Funding  Account") which will be
                         used to purchase additional  Loans during the period
                         specified in the related Prospectus Supplement.  See
                         "The Agreements--Pre-Funding Accounts".

A.  Loans ...........    The Loans will consist  of (i) closed-end loans (the  
                         "Closed-End  Loans") and/or  revolving home  equity  
                         loans or  certain balances therein (the "Revolving 
                         Credit Line  Loans", together with the Closed-End 
                         Loans, the "Home Equity Loans"),  and (ii) home 
                         improvement  installment sales contracts  and 
                         installment loan agreements (the "Home Improvement 
                         Contracts").    The  Home  Equity Loans  and  the  
                         Home Improvement Contracts are collectively referred 
                         to  herein as the "Loans".  All Loans will have been 
                         purchased by the Depositor, either directly or
                         through an affiliate, from one or more Sellers.

                         As specified in the related Prospectus Supplement, 
                         the  Home Equity Loans will, and  the Home Improvement 
                         Contracts may,  be secured by mortgages  or deeds of 
                         trust  or other similar security instruments creating 
                         a lien on a mortgaged property (the "Mortgaged 
                         Property"), which  may  be subordinated  to  one or  
                         more  senior liens  on the Mortgaged  Property,   as  
                         described  in  the   related  Prospectus Supplement.   
                         As specified  in the  related Prospectus  Supplement,
                         Home Improvement Contracts may be  unsecured or 
                         secured by purchase money security interests in the 
                         Home Improvements financed thereby.
                         The Mortgaged Properties and the Home Improvements are 
                         collectively referred to herein as the "Properties".

B. Private Asset-
  Backed Securities...   Private  Asset  Backed  Securities may  include  (a)
                         pass-through  certificates  representing  beneficial
                         interests in certain loans and/or (b) collateralized
                         obligations secured by  such loans.   Private  Asset
                         Backed  Securities may  include stripped  securities
                         representing  an undivided interest in all or a part
                         of either  the principal distributions (but  not the
                         interest    distributions)    or     the    interest
                         distributions (but not  the principal distributions)
                         or  in some specified  portion of the  principal and
                         interest  distributions   (but  not   all  of   such
                         distributions)   on   certain   loans.      Although
                         individual loans  underlying a Private  Asset Backed
                         Security  may be insured or guaranteed by the United
                         States or an agency or instrumentality thereof, they
                         need not be, and the Private Asset Backed Securities
                         themselves will  not be  so  insured or  guaranteed.
                         Payments on the Private Asset Backed Securities will
                         be distributed directly to the Trustee as registered
                         owner  of such Private Asset Backed Securities.  See
                         "The Trust Fund--Private Asset Backed Securities".

Description of
  the Securities......   Each Security will represent a beneficial  ownership
                         interest in, or will be  secured by the assets of, a
                         Trust Fund created  by the Depositor pursuant  to an
                         Agreement among  the Depositor, the  Master Servicer
                         and  the  Trustee  for  the  related  Series.    The
                         Securities  of any  Series may be  issued in  one or
                         more classes as specified  in the related Prospectus
                         Supplement.   A Series of Securities may include one
                         or more classes of  senior Securities (collectively,
                         the  "Senior Securities") and one or more classes of
                         subordinate     Securities    (collectively,     the
                         "Subordinated  Securities").     Certain  Series  or
                         classes of  Securities may be  covered by  insurance
                         policies  or other forms  of credit  enhancement, in
                         each case  as described  herein and  in the  related
                         Prospectus Supplement.

                         One  or more  classes  of Securities  of  each  Series 
                         (i)  may  be entitled to receive distributions 
                         allocable only to principal, only to interest or to 
                         any   combination  thereof;  (ii)   may  be  entitled 
                         to  receive distributions only of prepayments of 
                         principal throughout the lives of  the  Securities or  
                         during  specified  periods;  (iii)  may  be 
                         subordinated in  the right  to receive  distributions 
                         of  scheduled payments  of principal, prepayments  of 
                         principal, interest  or any combination thereof to  
                         one or more other classes of Securities of such Series 
                         throughout  the lives  of  the  Securities  or during
                         specified  periods;   (iv)  may   be  entitled   to  
                         receive   such distributions only after the occurrence 
                         of  events specified in the related  Prospectus  
                         Supplement;  (v) may  be  entitled  to receive
                         distributions in accordance with a schedule or formula 
                         or  on the basis of collections from designated  
                         portions of the assets in the related Trust Fund; (vi) 
                         as to Securities entitled to distributions allocable 
                         to  interest, may  be entitled to  receive interest  
                         at a fixed rate or a  rate that is subject to change  
                         from time to time; and (vii) as to Securities entitled 
                         to distributions allocable  to interest,  may be 
                         entitled  to distributions allocable  to interest
                         only  after  the  occurrence of  events  specified  in 
                         the  related Prospectus Supplement  and may  accrue 
                         interest  until such  events occur,  in  each  case  
                         as  specified  in  the  related  Prospectus 
                         Supplement.  The timing and  amounts of such 
                         distributions may vary among classes, over time, or  
                         otherwise as specified in the related Prospectus 
                         Supplement.

Distributions on
  the Securities......   Distributions  on  the Securities  entitled  thereto
                         will be made monthly or at  such other intervals and
                         on the  dates  specified in  the related  Prospectus
                         Supplement (each, a "Distribution  Date") out of the
                         payments  received in respect  of the assets  of the
                         related  Trust Fund or Funds or other assets pledged
                         for  the benefit of  the Securities as  specified in
                         the  related  Prospectus  Supplement.    The  amount
                         allocable to payments of  principal and interest  on
                         any   Distribution  Date   will  be   determined  as
                         specified  in  the  related  Prospectus  Supplement.
                         Allocations of  distributions among  Securityholders
                         of a single class shall  be set forth in the related
                         Prospectus Supplement.

                         Unless otherwise  specified in the related Prospectus 
                         Supplement, the aggregate original principal balance 
                         of the Securities will not exceed the aggregate 
                         distributions allocable to principal that such 
                         Securities  will be  entitled  to  receive.   If  
                         specified in  the related  Prospectus   Supplement,  
                         the  Securities  will   have  an aggregate  original 
                         principal balance equal to the aggregate unpaid
                         principal balance  of the Trust Fund Assets as  of 
                         the first day of the month of creation  of the Trust 
                         Fund and will  bear interest in the aggregate  at a 
                         rate  equal to the  interest rate borne  by the
                         underlying  Loans (the   "Loan Rate")  and/or Private  
                         Asset Backed Securities,  net  of the  aggregate  
                         servicing fees  and  any other amounts  specified  in 
                         the   related  Prospectus  Supplement  (the "Pass-
                         Through  Rate").    If specified  in  the  related 
                         Prospectus Supplement,  the  aggregate  original  
                         principal   balance  of  the Securities and interest 
                         rates on  the classes of Securities will be
                         determined based on the cash flow on the Trust Fund 
                         Assets.

                         The rate  at which interest  will be passed  through 
                         to holders  of each class of Securities entitled 
                         thereto may  be a fixed rate or a rate that is subject 
                         to change from time to time  from the time and for  
                         the  periods,  in  each  case  as  specified  in  the  
                         related Prospectus  Supplement.   Any  such  rate may  
                         be  calculated on  a loan-by-loan,  weighted average, 
                         notional amount or other basis, in each case as 
                         described in the related Prospectus Supplement.

Compensating
  Interest .......       If so specified in the related Prospectus Supplement, 
                         the Master Servicer will be required to remit to the 
                         Trustee, with respect to each Loan in the related 
                         Trust Fund as to which  a  principal  prepayment in  
                         full  or  a principal payment  which  is  in excess  
                         of  the  scheduled monthly payment  and is  not 
                         intended  to cure a  delinquency was received during  
                         any Due Period,  an amount, from  and to the extent  
                         of amounts  otherwise payable  to the  Master Servicer 
                         as servicing  compensation,  equal  to (i)  the excess,
                         if any, of (a) 30 days' interest on the principal 
                         balance of the  related Loan at the Loan Rate  net of 
                         the per annum rate  at which the Master  Servicer's 
                         servicing fee accrues,  over (b)  the amount  of 
                         interest  actually received on such Loan during  such 
                         Due Period, net of the Master Servicer's servicing fee 
                         or (ii) such other amount as described in  the related 
                         Prospectus Supplement.   See "Description of the 
                         Securities--Compensating Interest".

Credit Enhancement ....  The assets in a Trust  Fund or the Securities of one
                         or  more classes in the  related Series may have the
                         benefit of one  or more types of  credit enhancement
                         as described  in the related  Prospectus Supplement.
                         The protection  against losses afforded by  any such
                         credit  support   may  be   limited.     The   type,
                         characteristics  and  amount of  credit  enhancement
                         will be determined based  on the characteristics  of
                         the  Loans and/or  Private  Asset Backed  Securities
                         underlying or  comprising the Trust Fund  Assets and
                         other factors and  will be established on  the basis
                         of  requirements of  each Rating  Agency rating  the
                         Securities   of   such    Series.      See   "Credit
                         Enhancement."

A. Subordination ......  The  rights  of  the  holders  of  the  Subordinated
                         Securities of a Series to receive distributions with
                         respect to the assets in the related Trust Fund will
                         be subordinated to such rights of the holders of the
                         Senior Securities of  the same Series to  the extent
                         described  in  the  related  Prospectus  Supplement.
                         This  subordination  is   intended  to  enhance  the
                         likelihood  of regular receipt  by holders of Senior
                         Securities of the full amount of monthly payments of
                         principal  and interest  due  them.   The protection
                         afforded  to the holders  of Senior Securities  of a
                         Series by means of the subordination feature will be
                         accomplished by (i)  the preferential right of  such
                         holders to  receive, prior to any distribution being
                         made  in   respect  of   the  related   Subordinated
                         Securities, the amounts of interest and/or principal
                         due them on each Distribution Date out of the  funds
                         available  for  distribution  on such  date  in  the
                         related Security Account  and,  to  the  extent 
                         described  in  the  related Prospectus  Supplement, by 
                         the right  of  such holders  to receive future 
                         distributions on  the assets in the related  Trust Fund
                         that would otherwise  have been payable  to the holders
                         of Subordinated Securities; (ii)  reducing the  
                         ownership interest  of the  related Subordinated 
                         Securities;  (iii) a  combination of  clauses (i)  and
                         (ii)  above;  or  (iv)  as   otherwise  described  in  
                         the  related Prospectus Supplement.  If so  specified 
                         in the related  Prospectus Supplement, subordination 
                         may  apply only in  the event of  certain types of 
                         losses not covered by other forms of credit support,  
                         such as hazard losses not covered by standard hazard 
                         insurance policies, losses due to the bankruptcy or 
                         fraud of the borrower.  The related Prospectus 
                         Supplement will set  forth information concerning, 
                         among other things, the amount of subordination of a  
                         class or classes of Subordinated Securities  in a  
                         Series, the circumstances in which such subordination 
                         will  be applicable, and the manner,  if any, in which 
                         the amount of subordination will decrease over time.

B. Reserve Account....   One  or  more  reserve  accounts  (each, a  "Reserve
                         Account") may be established and maintained for each
                         Series.    The  related  Prospectus Supplement  will
                         specify whether or not such Reserve Accounts will be
                         included  in the corpus  of the Trust  Fund for such
                         Series and will  also specify the manner  of funding
                         the related  Reserve  Accounts  and  the  conditions
                         under which the amounts in any such Reserve Accounts
                         will be  used to  make distributions  to holders  of
                         Securities of  a particular class  or released  from
                         the related Reserve Account.


C. Special Hazard Insurance
    Policy ..........    Certain  classes of Securities may  have the benefit 
                         of a Special Hazard Insurance Policy.   Certain 
                         physical risks that are not otherwise insured against 
                         by standard hazard insurance policies  may be  covered 
                         by  a Special  Hazard Insurance  Policy  or  Policies. 
                         Each  Special  Hazard Insurance Policy will be limited 
                         in scope and will cover losses  pursuant to the  
                         provisions of each  such Special Hazard  Insurance  
                         Policy  as  described  in the  related Prospectus 
                         Supplement.

D. Bankruptcy Bond....   One  or more  bankruptcy bonds  (each a  "Bankruptcy
                         Bond")  may  be  obtained  covering  certain  losses
                         resulting  from action  which  may  be  taken  by  a
                         bankruptcy court  in connection  with a  Loan.   The
                         level  of coverage and  the limitations in  scope of
                         each  Bankruptcy  Bond  will  be  specified  in  the
                         related Prospectus Supplement.

E. Loan Pool
   Insurance Policy....  A  mortgage pool insurance policy or policies may be
                         obtained and  maintained for  Loans relating to  any
                         Series,  which shall be  limited in  scope, covering
                         defaults on the  related Loans in an  initial amount
                         equal  to a  specified  percentage of  the aggregate
                         principal  balance of all Loans included in the Pool
                         as of the Cut-off Date. 

F. FHA Insurance .....   If specified  in the related  Prospectus Supplement,
                         (i) all or a  portion of the Loans in a  Pool may be
                         insured by  the Federal Housing  Administration (the
                         "FHA") and/or (ii) all or a portion of the Loans may
                         be  partially  guaranteed   by  the  Department   of
                         Veterans' Affairs  (the "VA").   See "Certain  Legal
                         Considerations--Title I Program".

G. Cross-Support .....   If specified  in the related  Prospectus Supplement,
                         the  beneficial  ownership  of  separate  groups  of
                         assets included in a Trust  Fund may be evidenced by
                         separate   classes   of   the  related   Series   of
                         Securities.   In such  case, credit  support may  be
                         provided by  a cross-support feature  which requires
                         that   distributions  be   made   with  respect   to
                         Securities evidencing beneficial ownership of one or
                         more  asset   groups  prior   to  distributions   to
                         Subordinated  Securities  evidencing   a  beneficial
                         ownership interest  in, or  secured by,  other asset
                         groups within the same Trust Fund.

                         If specified  in the  related Prospectus  Supplement, 
                         the  coverage provided  by  one  or  more  forms  of  
                         credit  support  may  apply concurrently to two  or 
                         more separate Trust Funds.   If applicable, the related
                         Prospectus Supplement will identify  the Trust Funds to
                         which such credit support relates and the manner of 
                         determining the amount of the  coverage provided 
                         thereby and of  the application of such coverage 
                         to the identified Trust Funds.

H.  Other Arrangements.. Other arrangements as  described in the related
                         Prospectus   Supplement   including,   but  not
                         limited  to, one  or  more letters  of  credit,
                         surety  bonds, other  insurance or  third-party
                         guarantees  may be used to provide coverage for
                         certain risks of  defaults or various types  of
                         losses.

Advances ............    The  Master   Servicer  and,  if  applicable,   each  
                         mortgage servicing institution that services a Loan in
                         a Pool on behalf of the Master Servicer (a "Sub-
                         Servicer") may be obligated  to advance  amounts   
                         (each,  an   "Advance")  corresponding   to delinquent 
                         interest  and/or principal  payments on  such Loan 
                         until  the  date,  as  specified  in  the  related  
                         Prospectus Supplement, following the  date on which the
                         related Property is sold at a foreclosure sale or the 
                         related Loan is otherwise liquidated.  Any obligation 
                         to make Advances may be subject to limitations as 
                         specified in the related Prospectus Supplement.
                         If so specified in the related Prospectus Supplement, 
                         Advances may be drawn from a cash account available 
                         for such purpose as described in such Prospectus 
                         Supplement.

                         Any such  obligation of  the Master Servicer  or a  
                         Sub-Servicer to make Advances may  be supported by the 
                         delivery to the Trustee of a support letter  from an  
                         affiliate of the  Master Servicer  or such Sub-Servicer
                         or an unaffiliated third party (a "Support Servicer") 
                         guaranteeing the payment of such Advances by the Master
                         Servicer or Sub-Servicer,  as the  case may  be,  as 
                         specified  in the  related Prospectus Supplement.


                         In the event the Master Servicer, Support Servicer  or 
                         Sub-Servicer fails to  make a required Advance, the  
                         Trustee may be obligated to advance  such  amounts 
                         otherwise  required  to be  advanced  by the Master  
                         Servicer,   Support   Servicer  or   Sub-Servicer.     
                         See "Description of the Securities--Advances."

Optional Termination ... The Master  Servicer or the party  specified in
                         the  related  Prospectus  Supplement, including
                         the holder of the residual interest in a REMIC,
                         may have  the option to effect early retirement
                         of a Series of Securities through  the purchase
                         of  the Trust Fund  Assets and other  assets in
                         the related Trust Fund under the  circumstances
                         and in the manner described in "The Agreements-
                         -Termination; Optional Termination"  herein and
                         in the related Prospectus Supplement.

Legal Investment ......  The  Prospectus  Supplement   for  each  series   of
                         Securities  will  specify  which,  if  any,  of  the
                         classes  of  Securities offered  thereby  constitute
                         "mortgage related  securities" for  purposes of  the
                         Secondary Mortgage  Market Enhancement  Act of  1984
                         ("SMMEA").   Classes of Securities  that qualify  as
                         "mortgage   related   securities"  will   be   legal
                         investments  for  certain   types  of  institutional
                         investors to the extent provided  in SMMEA, subject,
                         in  any case,  to any  other  regulations which  may
                         govern investments by  such institutional investors.
                         Institutions whose investment activities are subject
                         to  review by  federal  or state  authorities should
                         consult  with   their  counsel  or   the  applicable
                         authorities  to determine whether an investment in a
                         particular class of Securities (whether  or not such
                         class  constitutes  a "mortgage  related  security")
                         complies   with   applicable    guidelines,   policy
                         statements or restrictions.  See "Legal Investment."

Certain Material 
  Federal Income Tax
  Consequences ....      The   material  federal   income   tax  consequences   
                         to Securityholders  will vary  depending on  whether  
                         one or more elections  are  made  to treat  the  Trust 
                         Fund  or specified  portions thereof  as  a real estate
                         mortgage investment conduit  ("REMIC") under the 
                         provisions of the Internal Revenue Code  of 1986, as 
                         amended  (the "Code"). The Prospectus Supplement  for 
                         each Series  of Securities will specify whether such an
                         election will be made.  See "Certain Material Federal 
                         Income Tax Consequences".

ERISA Considerations..   A  fiduciary of  any employee  benefit plan  or
                         other retirement plan or arrangement subject to
                         the Employee Retirement Income Security Act  of
                         1974,  as amended ("ERISA"), or the Code should
                         carefully  review   with  its   legal  advisors
                         whether the  purchase or holding  of Securities
                         could give rise to a transaction  prohibited or
                         not otherwise  permissible under  ERISA or  the
                         Code.   See  "ERISA  Considerations".   Certain
                         classes  of Securities  may not  be transferred
                         unless  the  Trustee  and   the  Depositor  are
                         furnished with a letter of representation or an
                         opinion  of  counsel  to the  effect  that such
                         transfer will not result in a violation of 
                         the prohibited  transaction provisions  of ERISA  and 
                         the  Code and will not subject the Trustee,  the 
                         Depositor or the Master Servicer to additional  
                         obligations.   See "Description  of the  Securities-
                         General" and "ERISA Considerations".

                                 RISK FACTORS

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

LIMITED LIQUIDITY

     There will be no  market for the Securities  of any Series prior  to the
issuance thereof, and  there can be no assurance that a secondary market will
develop or,  if it does  develop, that it  will provide Securityholders  with
liquidity of investment  or will continue for  the life of the  Securities of
such Series.

LIMITED ASSETS

     The Depositor does not have, nor is it expected to have, any significant
assets.  Unless otherwise specified in the related Prospectus Supplement, the
Securities  of a Series will  be payable solely from the  Trust Fund for such
Securities and will  not have any claim  against or security interest  in the
Trust Fund for any other Series.  There will be no recourse to the  Depositor
or any  other  person  for  any  failure  to  receive  distributions  on  the
Securities.   Further,  at the  times  set forth  in  the related  Prospectus
Supplement, certain  Trust Fund  Assets and/or any  balance remaining  in the
Security Account immediately after making  all payments due on the Securities
of  such Series,  after  making  adequate provision  for  future payments  on
certain classes of  Securities and after making any  other payments specified
in the related Prospectus Supplement, may be promptly released or remitted to
the Depositor,  the Servicer,  any credit enhancement  provider or  any other
person entitled thereto  and will no longer be available  for making payments
to Securityholders.  Consequently, holders  of Securities of each Series must
rely solely upon payments with respect to the Trust Fund Assets and the other
assets  constituting the Trust Fund for a Series of Securities, including, if
applicable, any amounts available pursuant to any credit enhancement for such
Series,  for the payment  of principal of  and interest on  the Securities of
such Series.

     The Securities will not  represent an interest  in or obligation of  the
Depositor, the  Master Servicer or any  of their respective  affiliates.  The
only obligations,  if any, of  the Depositor with  respect to the  Trust Fund
Assets  or  the  Securities  of  any  Series  will  be  pursuant  to  certain
representations  and warranties.   The Depositor  does not  have, and  is not
expected in the future to have, any significant assets with which to meet any
obligation  to repurchase Trust Fund  Assets with respect  to which there has
been  a  breach of  any representation  or  warranty.   If, for  example, the
Depositor were required  to repurchase a Loan,  its only sources of  funds to
make such repurchase would be from funds obtained (i) from the enforcement of
a corresponding obligation, if  any, on the part of the  Seller or originator
of such Loan,  or (ii) from a  Reserve Account or similar  credit enhancement
established to  provide funds  for such repurchases.   The  Master Servicer's
servicing  obligations under  the related Agreement  may include  its limited
obligation to  make certain  advances in  the event  of delinquencies  on the
Loans, but only to the extent deemed recoverable.  To the extent described in
the related Prospectus  Supplement, the Depositor or Master  Servicer will be
obligated  under  certain limited  circumstances  to  purchase  or act  as  a
remarketing agent  with respect  to a convertible  Loan upon conversion  to a
fixed rate.

CREDIT ENHANCEMENT

     Although credit enhancement is intended to reduce the risk of delinquent
payments or losses to  holders of Securities entitled to the benefit thereof,
the amount of such  credit enhancement will be limited,  as set forth in  the
related Prospectus  Supplement, and may  decline and could be  depleted under
certain circumstances  prior to the payment in full  of the related Series of
Securities, and  as a  result Securityholders may  suffer losses.   Moreover,
such credit  enhancement may not  cover all potential  losses or risks.   For
example,  credit enhancement may  or may not  cover fraud or  negligence by a
loan originator or other parties.  See "Credit Enhancement".

PREPAYMENT AND YIELD CONSIDERATIONS

     The timing of principal  payments of the Securities of a  Series will be
affected by a number of factors,  including the following: (i) the extent  of
prepayments of the Loans and, in the case of Private Asset Backed Securities,
the underlying  loans  related  thereto, comprising  the  Trust  Fund,  which
prepayments may  be influenced by  a variety of  factors, (ii) the  manner of
allocating principal  and/or payments  among the classes  of Securities  of a
Series as specified in the  related Prospectus Supplement, (iii) the exercise
by the party entitled thereto of  any right of optional termination and  (iv)
the rate  and timing of payment defaults and  losses incurred with respect to
the  Trust  Fund  Assets.   Prepayments  of  principal may  also  result from
repurchases of Trust Fund Assets due  to material breaches of the Depositor's
or the Master Servicer's representations  and warranties, as applicable.  The
yield to maturity  experienced by a holder  of Securities may be  affected by
the rate of prepayment of the  Loans comprising or underlying the Trust  Fund
Assets.  See "Yield and Prepayment Considerations".

     Interest payable on  the Securities of a  Series on a Distribution  Date
will include all interest accrued during the period specified  in the related
Prospectus Supplement.  In  the event interest  accrues over a period  ending
two  or more  days  prior to  a  Distribution Date,  the  effective yield  to
Securityholders  will be  reduced  from  the yield  that  would otherwise  be
obtainable if interest payable on the Security were to accrue through the day
immediately preceding  each Distribution  Date, and  the effective  yield (at
par)  to Securityholders will  be less than  the indicated coupon  rate.  See
"Description of the Securities - Distributions of Interest".

BALLOON PAYMENTS

     Certain of the Loans as of the Cut-off Date may not be fully  amortizing
over their  terms to maturity  and, thus, will require  substantial principal
payments  (i.e., balloon  payments) at  their  stated maturity.   Loans  with
balloon payments involve  a greater degree of  risk because the ability  of a
borrower to  make a balloon  payment typically  will depend upon  its ability
either to timely refinance  the loan or to timely sell  the related Property.
The  ability of  a  borrower to  accomplish  either of  these  goals will  be
affected  by a number of  factors, including the  level of available mortgage
rates  at  the time  of sale  or  refinancing, the  borrower's equity  in the
related Property, the financial condition of the borrower and tax laws.

NATURE OF MORTGAGES

     There  are several  factors that  could  adversely affect  the value  of
Properties such that  the outstanding balance of the  related Loans, together
with any  senior financing on the  Properties, if applicable, would  equal or
exceed the  value of the Properties.  Among  the factors that could adversely
affect the value of the Properties are  an overall decline in the residential
real estate  market in  the areas in  which the  Properties are located  or a
decline in the general  condition of the Properties as a result of failure of
borrowers to maintain adequately the  Properties or of natural disasters that
are not necessarily covered by insurance, such as earthquakes and floods.  In
the case of Home Equity Loans, such decline could extinguish the value of the
interest of a  junior mortgagee in the  Property before having any  effect on
the interest of  the related senior mortgagee.  If such a decline occurs, the
actual rates of delinquencies,  foreclosures and losses on all Loans could be
higher than those  currently experienced in the mortgage  lending industry in
general.

     Even  assuming that  the Properties  provide adequate  security  for the
Loans,  substantial  delays  could  be encountered  in  connection  with  the
liquidation of  defaulted Loans  and corresponding delays  in the  receipt of
related proceeds by Securityholders could occur.  An action to foreclose on a
Property  securing a  Loan is regulated  by state  statutes and rules  and is
subject to many of  the delays and expenses of other lawsuits  if defenses or
counterclaims  are interposed, sometimes requiring several years to complete.
Furthermore, in some  states an action to obtain a deficiency judgment is not
permitted following a  nonjudicial sale of  a Property.   In the  event of  a
default by a borrower, these restrictions, among other things, may impede the
ability of  the Master Servicer  to foreclose on  or sell the  Property or to
obtain  liquidation proceeds  sufficient  to  repay all  amounts  due on  the
related Loan.   In addition, the Master  Servicer will be entitled  to deduct
from related liquidation proceeds all expenses reasonably incurred in 
attempting to recover amounts due  on defaulted Loans and not yet repaid, 
including  payments to  senior lienholders, legal  fees and  costs of
legal action, real estate taxes and maintenance and preservation expenses.

     Liquidation  expenses  with  respect  to  defaulted  loans  do not  vary
directly with the  outstanding principal balance of  the loan at the  time of
default.   Therefore,  assuming  that  a  servicer took  the  same  steps  in
realizing upon a defaulted loan having a small remaining principal balance as
it would in the case  of a defaulted loan having a  large remaining principal
balance, the amount  realized after expenses of liquidation  would be smaller
as a percentage of the outstanding  principal balance of the small loan  than
would be the case with the defaulted loan having a large  remaining principal
balance.  Since  the mortgages and  deeds of trust  securing the Home  Equity
Loans  will be  primarily  junior  liens subordinate  to  the rights  of  the
mortgagee  under the  related senior  mortgage(s)  or deed(s)  of trust,  the
proceeds from  any liquidation,  insurance or  condemnation proceeds will  be
available to satisfy  the outstanding balance of such junior lien only to the
extent that the claims of such senior mortgagees have been satisfied in full,
including any related foreclosure costs.  In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses
subject to any senior mortgage, in  which case it must either pay the  entire
amount due on any senior mortgage to the related senior mortgagee at or prior
to the foreclosure sale or undertake  the obligation to make payments on  any
such  senior mortgage in  the event the  mortgagor is in  default thereunder.
The  Trust Fund  will  not have  any source  of funds  to satisfy  any senior
mortgages or make payments due to any senior mortgagees.

     Applicable  state laws  generally  regulate  interest  rates  and  other
charges,  require certain  disclosures,  and  require  licensing  of  certain
originators  and servicers  of Loans.   In addition,  most states  have other
laws,  public  policy  and  general  principles of  equity  relating  to  the
protection  of consumers, unfair and deceptive  practices and practices which
may  apply  to  the  origination,  servicing and  collection  of  the  Loans.
Depending on the provisions of the applicable  law and the specific facts and
circumstances involved, violations of these laws, policies and principles may
limit the  ability of  the Master  Servicer  to collect  all or  part of  the
principal of  or interest on the Loans, may  entitle the borrower to a refund
of  amounts  previously paid  and,  in  addition,  could subject  the  Master
Servicer to damages and administrative sanctions.  See "Certain Legal Aspects
of the Loans".

ENVIRONMENTAL RISKS

     Real property pledged  as security to a lender may be subject to certain
environmental risks.   Under the  laws of certain states,  contamination of a
property  may give rise  to a  lien on  the property to  assure the  costs of
cleanup.   In several states, such  a lien has  priority over the lien  of an
existing mortgage against such property.  In addition under the laws  of some
states   and  under   the  federal   Comprehensive  Environmental   Response,
Compensation and Liability Act of 1980 ("CERCLA"), a lender may be liable, as
an  "owner" or  "operator", for  costs of  addressing releases  or threatened
releases of hazardous substances that require remedy at a property, if agents
or  employees  of  the  lender  have  become  sufficiently  involved  in  the
operations of the borrower, regardless of whether the environmental damage or
threat  was caused by a prior  owner.  A lender  also risks such liability on
foreclosure  of the  related  property.   See "Certain  Legal Aspects  of the
Loans--Environmental Risks".

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

     The Loans may also be subject to federal laws, including:

          (i)  the  Federal Truth in Lending Act and Regulation Z promulgated
     thereunder, which require certain disclosures to the borrowers regarding
     the terms of the Loans;

          (ii) the  Equal Credit Opportunity Act and Regulation B promulgated
     thereunder,  which prohibit  discrimination on  the basis of  age, race,
     color, sex, religion, marital status, national origin, receipt of public
     assistance  or the  exercise  of  any right  under  the Consumer  Credit
     Protection Act, in the extension of credit;

          (iii)     the  Fair Credit Reporting  Act, which regulates  the use
     and   reporting  of  information   related  to  the   borrower's  credit
     experience; and

          (iv) for Loans that  were originated  or closed  after November  7,
     1989,  the Home  Equity  Loan  Consumer Protection  Act  of 1988,  which
     requires  additional application disclosures, limits changes that may be
     made to the loan documents  without the borrower's consent and restricts
     a lender's  ability  to declare  a default  or to  suspend  or reduce  a
     borrower's credit limit to certain enumerated events.

     The  Riegle Act.   Certain  mortgage  loans are  subject  to the  Riegle
Community Development  and Regulatory  Improvement Act  of 1994  (the "Riegle
Act")  which incorporates  the Home  Ownership and  Equity Protection  Act of
1994.   These provisions impose additional  disclosure and other requirements
on  creditors with  respect to  non-purchase money  mortgage loans  with high
interest rates or  high up-front  fees and  charges.  The  provisions of  the
Riegle Act  apply on a mandatory basis to all mortgage loans originated on or
after  October 1,  1995.    These provisions  can  impose specific  statutory
liabilities upon creditors who fail  to comply with their provisions and  may
affect the enforceability of the related loans.  In addition, any assignee of
the creditor  would generally be subject to all  claims and defenses that the
consumer  could assert against  the creditor, including,  without limitation,
the right to rescind the mortgage loan.

     The Home Improvement  Contracts are also subject to  the Preservation of
Consumers' Claims  and Defenses regulations  of the Federal  Trade Commission
and other similar federal and  state statutes and regulations  (collectively,
the "Holder in Due Course Rules"), which protect the homeowner from defective
craftsmanship or  incomplete work  by a  contractor.   These laws  permit the
obligor to  withhold  payment if  the  work does  not  meet the  quality  and
durability  standards agreed  to by the  homeowner and  the contractor.   The
Holder in Due Course Rules have the effect of subjecting any assignee  of the
seller in a consumer credit transaction to all claims and defenses  which the
obligor in the credit sale transaction could assert against the seller of the
goods.

     Violations of  certain provisions  of these federal  laws may  limit the
ability of the Master Servicer to collect  all or part of the principal of or
interest on the Loans and in addition could subject the Trust Fund to damages
and administrative enforcement.  See "Certain Legal Aspects of the Loans".

RATING OF THE SECURITIES

     It will  be a condition  to the issuance of  a class of  Securities that
they be  rated in  one of the  four highest  rating categories by  the Rating
Agency  identified in  the related  Prospectus Supplement.   Any  such rating
would be based on among other things, the adequacy of the value of the  Trust
Fund Assets and  any credit enhancement with  respect to such class  and will
respect such Rating Agency's assessment solely of the likelihood that holders
of a class of  Securities will receive payments to which such Securityholders
are entitled under the related Agreement.  Such rating will not constitute an
assessment of the likelihood that  principal prepayments on the related Loans
will be made,  the degree to which the rate of  such prepayments might differ
from  that  originally  anticipated  or  the  likelihood  of  early  optional
termination of  the Series of Securities.  Such  rating shall not be deemed a
recommendation to purchase, hold or sell  Securities, inasmuch as it does not
address market price or  suitability for a particular investor.   Such rating
will not  address the possibility  that prepayment at  higher or  lower rates
than anticipated by an investor may cause such investor to experience a lower
than  anticipated yield  or  that  an investor  purchasing  a Security  at  a
significant premium might fail to recoup its initial investment under certain
prepayment scenarios.

     There is also  no assurance that any  such rating will remain  in effect
for  any given  period of time  or that  it may  not be lowered  or withdrawn
entirely by the Rating Agency in the future if in its  judgment circumstances
in the  future so warrant.  In addition to  being lowered or withdrawn due to
any erosion  in the adequacy  of the value  of the Trust  Fund Assets or  any
credit  enhancement with  respect  to a  Series,  such rating  might also  be
lowered or withdrawn, among  other reasons, because  of an adverse change  in
the financial or other condition of a credit enhancement provider or a change
in the rating of such credit enhancement provider's long term debt.

     The amount, type  and nature of credit enhancement,  if any, established
with  respect to  a class of  Securities will  be determined on  the basis of
criteria established  by each  Rating Agency rating  classes of  such Series.
Such criteria are sometimes based upon an  actuarial analysis of the behavior
of similar loans in  a larger group.   Such analysis is often the  basis upon
which each Rating Agency determines the amount of credit enhancement required
with  respect to  each  such class.    There can  be  no  assurance that  the
historical  data supporting  any  such  actuarial  analysis  will  accurately
reflect future  experience nor  any assurance  that the  data derived  from a
large pool of similar loans accurately predicts the delinquency,  foreclosure
or  loss experience of  any particular pool  of Loans.   No assurance  can be
given that the values of any Properties have remained or will remain at their
levels on the respective  dates of origination of the related Loans.   If the
residential  real estate  markets  should experience  an  overall decline  in
property values such that the outstanding principal  balances of the Loans in
a particular Trust Fund and any secondary financing on the related Properties
become equal to  or greater than  the value of the  Properties, the rates  of
delinquencies,  foreclosures  and  losses  could  be  higher than  those  now
generally experienced in the mortgage lending industry.  In addition, adverse
economic conditions  (which may or may  not affect real property  values) may
affect the  timely payment by  mortgagors of scheduled payments  of principal
and  interest on  the Loans  and,  accordingly, the  rates of  delinquencies,
foreclosures and  losses with respect to any Trust Fund.   To the extent that
such losses are not covered by credit enhancement, such losses will be borne,
at least in part, by the holders of one or more classes  of the Securities of
the related Series.  See "Rating".

BOOK-ENTRY REGISTRATION

     If issued in book-entry form, such registration may reduce the liquidity
of the  Securities in  the secondary  trading market  since investors  may be
unwilling to  purchase  Securities  for  which they  cannot  obtain  physical
certificates.  Since transactions in  Securities can be effected only through
the   Depository   Trust   Company   ("DTC"),   participating   organizations
("Participants"),  Financial Intermediaries and certain banks, the ability of
a Securityholder  to pledge  a Security to  persons or  entities that  do not
participate in the  DTC system, or  otherwise to take  actions in respect  of
such  Securities, may  be  limited due  to  lack  of a  physical  certificate
representing the Securities.

     In addition, Securityholders may experience some delay in  their receipt
of  distributions  of   interest  and  principal  on  the   Securities  since
distributions are required to be forwarded by the Trustee to DTC and DTC will
then be required to credit such distributions to the accounts of Participants
which thereafter  will  be  required  to  credit  them  to  the  accounts  of
Securityholders   either   directly    or   indirectly   through    Financial
Intermediaries.  See "Description of the Securities--Book-Entry  Registration
of Securities".

PRE-FUNDING ACCOUNTS

     If so provided in the related Prospectus Supplement, on the Closing Date
the Depositor will  deposit an amount (the "Pre-Funded  Amount") specified in
such Prospectus Supplement into the  Pre-Funding Account.  In no event  shall
the Pre-Funded Amount exceed 25% of the initial aggregate principal amount of
the Certificates and/or  Notes of the related Series of Securities.  The Pre-
Funded Amount will be used to purchase Loans ("Subsequent Loans") in a period
from the Closing Date to a date not more than three months  after the Closing
Date (such period, the "Funding Period") from  the Depositor (which, in turn,
will acquire  such Subsequent Loans  from the Seller or  Sellers specified in
the related Prospectus Supplement).  To the extent that the entire Pre-Funded
Amount has not been applied to the purchase of Subsequent Loans by the end of
the related Funding Period, any  amounts remaining in the Pre-Funding Account
will be distributed as a prepayment of principal to Certificateholders and/or
Noteholders on  the Distribution  Date immediately following  the end  of the
Funding Period, in  the amounts and pursuant  to the priorities set  forth in
the related Prospectus Supplement.

OTHER CONSIDERATIONS

     There is no assurance that the market value of the  Trust Fund Assets or
any other assets of a Series will at any time be equal to or greater than the
principal  amount of  the Securities  of such  Series then  outstanding, plus
accrued interest  thereon.   Moreover,  upon an  event of  default under  the
Agreement  for a Series and a sale of the  assets in the Trust Fund or upon a
sale of the assets of  a Trust Fund for a Series of  Securities, the Trustee,
the Master  Servicer, the  credit enhancer,  if any,  and  any other  service
provider specified  in the related  Prospectus Supplement  generally will  be
entitled to receive  the proceeds of  any such sale  to the extent of  unpaid
fees and  other amounts owing  to such  persons under  the related  Agreement
prior to distributions to Securityholders.  Upon any such sale, the  proceeds
thereof may be  insufficient to pay in full the principal  of and interest on
the Securities of such Series.

                                THE TRUST FUND

     The Certificates of  each Series will represent interests  in the assets
of the related Trust Fund,  and the Notes of each  Series will be secured  by
the pledge of the assets of the related Trust Fund.  The  Trust Fund for each
Series  will  be  held  by  the  Trustee  for  the  benefit  of  the  related
Securityholders.  Each Trust Fund will consist of certain  assets (the "Trust
Fund Assets") consisting  of a pool  (each, a "Pool")  comprised of Loans  or
Private  Asset Backed  Securities, in each  case as specified  in the related
Prospectus Supplement, together  with payments in respect of  such Trust Fund
Assets and certain other accounts, obligations or agreements, in each case as
specified in the  related Prospectus Supplement.  The Pool will be created on
the first  day  of  the  month of  the  issuance  of the  related  Series  of
Securities or  such other  date specified in  the Prospectus  Supplement (the
"Cut-off Date").   The Securities will be entitled to payment from the assets
of the related Trust Fund or Funds or other assets pledged for the benefit of
the  Securityholders as  specified in the  related Prospectus  Supplement and
will not be entitled to payments in respect of the assets of any other  trust
fund established by the Depositor.

     The Trust Fund Assets will be acquired by the Depositor, either directly
or through affiliates, from originators or sellers which may be affiliates of
the Depositor (the "Sellers"), and  conveyed by the Depositor to the  related
Trust Fund.   Loans acquired  by the Depositor  will have been  originated in
accordance  with  the  underwriting  criteria  specified  below  under  "Loan
Program-Underwriting  Standards" or  as  otherwise  described  in  a  related
Prospectus Supplement.  See "Loan Program--Underwriting Standards".

     The Depositor will  cause the Trust  Fund Assets to  be assigned to  the
Trustee  named in the  related Prospectus Supplement  for the benefit  of the
holders of  the Securities of the related Series.   The Master Servicer named
in  the related  Prospectus Supplement  will service  the Trust  Fund Assets,
either directly  or through  other servicing  institutions ("Sub-Servicers"),
pursuant to a Pooling and Servicing Agreement among the Depositor, the Master
Servicer and  the Trustee  with respect  to a  Series of  Certificates, or  a
servicing agreement (each,  a "Servicing Agreement") between  the Trustee and
the Servicer with respect  to a Series of  Notes, and will receive a  fee for
such services.  See "Loan Program" and "The Pooling and Servicing Agreement".
With respect to Loans serviced by the Master Servicer through a Sub-Servicer,
the Master  Servicer will remain  liable for its servicing  obligations under
the  related Agreement as  if the Master  Servicer alone were  servicing such
Loans.

     As  used  herein,  "Agreement"  means,  with  respect  to  a  Series  of
Certificates,  the Pooling  and Servicing Agreement  or Trust  Agreement, and
with respect to a Series of Notes, the Indenture and the Servicing Agreement,
as the context requires.

- ------------------------------
*     Whenever the terms "Pool", "Certificates" and "Notes" are used in this 
Prospectus, such terms will be deemed to apply, unless the context indicates 
otherwise, to one specific Pool and the Certificates representing certain 
undivided interests in, or Notes secured by the assets of, a single trust fund 
(the "Trust Fund") consisting primarily of the Loans in such Pool.  Similarly,
the term "Pass-Through Rate" will refer to the Pass-Through Rate borne by the
Certificates or Notes of one specific Series and the term "Trust Fund" will
refer to one specific Trust Fund.


     If  so specified  in the  related  Prospectus Supplement,  a Trust  Fund
relating to  a Series of Securities may be  a business trust formed under the
laws of  the state specified in the related Prospectus Supplement pursuant to
a  trust agreement (each, a "Trust Agreement")  between the Depositor and the
trustee of such Trust Fund.

     With respect to  each Trust Fund, prior  to the initial offering  of the
related Series  of  Securities,  the  Trust  Fund  will  have  no  assets  or
liabilities.  No  Trust Fund is  expected to engage  in any activities  other
than acquiring,  managing and holding  of the  related Trust Fund  Assets and
other assets contemplated herein and in the related Prospectus Supplement and
the   proceeds  thereof,   issuing  Securities   and   making  payments   and
distributions  thereon and  certain related  activities.   No  Trust Fund  is
expected to have any source of capital other than its assets and any  related
credit enhancement.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
only obligations of the Depositor with respect to a Series of Securities will
be to obtain certain  representations and warranties from the  Sellers and to
assign to the  Trustee for such Series  of Securities the  Depositor's rights
with respect to  such representations and warranties.   See "The Agreements--
Assignment of Trust  Fund Assets".   The obligations  of the Master  Servicer
with  respect  to the  Loans  will  consist  principally of  its  contractual
servicing obligations under  the related Agreement (including  its obligation
to enforce the  obligations of the Sub-Servicers or Sellers, or both, as more
fully  described  herein  under  "Loan  Program--Representations  by Sellers;
Repurchases" and  "The Agreements--Sub-Servicing of Loans",  "--Assignment of
Trust Fund Assets") and its obligation, if any, to make certain cash advances
in the event of delinquencies in payments on  or with respect to the Loans in
the amounts described herein under "Description of the Securities--Advances".
The obligations  of the Master  Servicer to make  advances may be  subject to
limitations,  to the  extent provided  herein and  in the  related Prospectus
Supplement.

     The following  is  a brief  description  of the  assets  expected to  be
included in  the Trust Funds.   If specific information  respecting the Trust
Fund  Assets is  not  known at  the  time the  related  Series of  Securities
initially is offered, more general  information of the nature described below
will  be  provided   in  the  related  Prospectus  Supplement,  and  specific
information will  be set forth in a  report on Form 8-K to  be filed with the
Securities  and Exchange  Commission within  fifteen  days after  the initial
issuance  of such  Securities (the  "Detailed Description").   A copy  of the
Agreement with respect to each Series  of Securities will be attached to  the
Form 8-K  and will be available for inspection  at the corporate trust office
of the Trustee specified in the related Prospectus Supplement.  A schedule of
the  Trust Fund  Assets  relating to  such  Series will  be  attached to  the
Agreement delivered to the Trustee upon delivery of the Securities.

THE LOANS

     General.  For  purposes hereof, "Home Equity Loans" includes "Closed-End
Loans"  and "Revolving Credit Line  Loans".  The  real property which secures
repayment  of the  Loans is  referred to  as "Properties".   Unless otherwise
specified in the related Prospectus Supplement,  the Loans will be secured by
mortgages or deeds of trust or other  similar security instruments creating a
lien on a Property, which may be  subordinated to one or more senior liens on
the  related  Properties,  each  as  described   in  the  related  Prospectus
Supplement.   As more fully  described in the related  Prospectus Supplement,
the Loans may be "conventional" loans or loans that are insured or guaranteed
by a governmental agency such as the FHA or VA.

     The Properties relating  to Loans will consist primarily  of detached or
semi-detached  one- to  four-family  dwelling  units, townhouses,  rowhouses,
individual  condominium units, individual units in planned unit developments,
and certain other dwelling units ("Single Family Properties") or Small Mixed-
Used Properties (as defined  herein) which consist of structures of  not more
than three  stories which include  one- to  four-family residential  dwelling
units and space used for retail, professional or other commercial uses.  Such
Properties may include  vacation and  second  homes,  investment  properties  
and  leasehold interests.  The Properties may be located in any one of the 
fifty states, the District of Columbia,  Guam, Puerto Rico or any other 
territory of the United States.

     The payment  terms of the Loans to  be included in a Trust  Fund will be
described in the related Prospectus  Supplement and  may include  any  of the
following features  (or combination thereof) or other features, all as 
described above or in the related Prospectus Supplement:

          (a)  Interest may  be payable  at a fixed  rate, a  rate adjustable
     from time  to time in relation  to an index (which will  be specified in
     the related Prospectus Supplement), a rate that is fixed for a period of
     time or  under certain  circumstances and is  followed by  an adjustable
     rate, a rate that otherwise varies from time to time, or a rate that  is
     convertible from an  adjustable rate  to a  fixed rate.   Changes to  an
     adjustable rate may  be subject to periodic  limitations, maximum rates,
     minimum rates  or a combination  of such limitations.   Accrued interest
     may be  deferred and added to the  principal of a loan  for such periods
     and  under  such  circumstances  as  may be  specified  in  the  related
     Prospectus Supplement.  Loans may provide for the payment of interest at
     a rate  lower than the  specified interest  rate borne by  such Mortgage
     (the "Loan  Rate") for a period of time or for the life of the Loan, and
     the amount  of any difference may be  contributed from funds supplied by
     the Seller of the Property or another source.

          (b)  Principal  may be  payable on  a level  debt service  basis to
     fully amortize the loan over its term, may be calculated on the basis of
     an assumed amortization schedule  that is significantly longer than  the
     original term to maturity or on an interest rate that is  different from
     the interest rate on  the Loan or may  not be amortized during all  or a
     portion of the original term.   Payment of all or a substantial  portion
     of the principal may be due  on maturity ("balloon payment").  Principal
     may include interest that has  been deferred and added to the  principal
     balance of the Loan.

          (c)  Monthly  payments of principal  and interest may  be fixed for
     the  life of the loan,  may increase over a  specified period of time or
     may change from  period to period.  Loans may include limits on periodic
     increases or decreases in the amount of monthly payments and may include
     maximum or minimum amounts of monthly payments.

          (d)  Prepayments of principal  may be subject to  a prepayment fee,
     which may  be fixed for the life  of the loan or may  decline over time,
     and  may be prohibited for  the life of the loan  or for certain periods
     ("lockout  periods").    Certain  loans  may  permit  prepayments  after
     expiration of the applicable lockout  period and may require the payment
     of a prepayment  fee in connection with any  such subsequent prepayment.
     Other loans may permit prepayments without  payment of a fee unless  the
     prepayment occurs during specified time  periods.  The loans may include
     "due on sale"  clauses which permit the  mortgagee to demand payment  of
     the entire loan in connection with the sale or certain transfers  of the
     related Property.   Other loans may be assumable  by persons meeting the
     then applicable underwriting standards of the Seller.

     As  more fully described in  the related Prospectus Supplement, interest
on each Revolving Credit Line Loan, excluding introduction rates offered from
time to  time during promotional periods, is  computed and payable monthly on
the  average daily  outstanding principal  balance of  such Loan.   Principal
amounts  on a Revolving Credit Line  Loan may be drawn  down (up to a maximum
amount as  set forth in  the related  Prospectus Supplement) or  repaid under
each Revolving Credit Line  Loan from time to time,  but may be subject to  a
minimum  periodic payment.    Except to  the extent  provided in  the related
Prospectus Supplement, the  Trust Fund will not include  any amounts borrowed
under a Revolving Credit Line Loan after  the Cut-off Date.  The full  amount
of a Closed-End Loan is  advanced at the inception of the loan  and generally
is repayable in  equal (or substantially equal) installments of  an amount to
fully  amortize  such loan  at its  stated  maturity.   Except to  the extent
provided in the  related Prospectus Supplement, the original  terms to stated
maturity  of Closed-End  Loan  will not  exceed  360 months.    Under certain
circumstances,  under either  a Revolving  Credit Line  Loan or  a Closed-End
Loan, a borrower may choose an interest only payment option and is obligated 
to pay only the amount of interest which accrues on  the loan  during the  
billing cycle.   An  interest only  payment option may be available for a 
specified period before the borrower must begin paying at least the minimum 
monthly payment  of a specified percentage of the average outstanding balance 
of the loan.

     The aggregate principal balance of  Loans secured by Properties that are
owner-occupied  will be  disclosed  in  the  related  Prospectus  Supplement.
Unless otherwise  specified in  the related Prospectus  Supplement, the  sole
basis for a representation that a given percentage of the Loans is secured by
Single Family Property that  is owner-occupied will be either (i)  the making
of a representation  by the borrower at  origination of the Loan  either that
the underlying Property will be used by the borrower for a period of at least
six months every year  or that the borrower intends to use  the Property as a
primary  residence  or (ii)  a finding  that  the address  of  the underlying
Property is the borrower's mailing address.

     The Loans may include fixed-rate, closed-end mortgage loans having terms
to maturity of up to 30 years  and secured by first-lien mortgages originated
on Properties containing one to four residential units and no more than three
income  producing non-residential units  ("Small Mixed-Use Properties").   At
least 50% of the  units contained in a Small Mixed-Use  Property will consist
of residential units.  Income from such non-residential units will not exceed
40%  of the adjusted gross income of the related borrower.  The maximum Loan-
to-Value Ratio  on Small  Mixed-Use Properties  will not exceed  65%.   Small
Mixed-Use Properties  may be  owner occupied or  investor properties  and the
loan purpose may be a refinancing or a purchase. 

     Home  Improvement Contracts.   The  Trust Fund Assets  for a  Series may
consist, in  whole or part,  of home improvement installment  sales contracts
and installment loan agreements (the "Home Improvement Contracts") originated
by a home improvement contractor, a thrift or a commercial mortgage banker in
the ordinary  course of business.   As  specified in  the related  Prospectus
Supplement,  the  Home  Improvement Contracts  will  either  be  unsecured or
secured  by the  Mortgages primarily  on Single  Family Properties  which are
generally subordinate to other  mortgages on the same Property, or secured by
purchase  money security interest in the  Home Improvements financed thereby.
Except as otherwise specified in  the related Prospectus Supplement, the Home
Improvement Contracts  will be fully  amortizing and may have  fixed interest
rates  or  adjustable  interest  rates  and may  provide  for  other  payment
characteristics as described below and in the related Prospectus Supplement.

     Except as  otherwise specified in the related Prospectus Supplement, the
home improvements  (the "Home  Improvements") securing  the Home  Improvement
Contracts will  include, but are  not limited to, replacement  windows, house
siding, new  roofs, swimming pools,  satellite dishes,  kitchen and  bathroom
remodeling goods and solar heating panels.

     The  initial  Loan-to-Value Ratio  of  a  Home Improvement  Contract  is
computed in the manner described in the related Prospectus Supplement.

     Additional  Information.    Each  Prospectus  Supplement  will   contain
information, as  of the date of such Prospectus  Supplement and to the extent
then specifically known to the Depositor, with respect to the Loans contained
in the  related  Pool,  including  (i) the  aggregate  outstanding  principal
balance and the average outstanding principal balance of the Loans as  of the
applicable Cut-off Date, (ii) the  type of property securing the  Loan (e.g.,
one-  to  four-family  houses,  individual  units  in  condominium  apartment
buildings,  vacation and  second homes  or  other real  property), (iii)  the
original terms to maturity of  the Loans, (iv) the largest principal  balance
and  the smallest  principal balance of  any of  the Loans, (v)  the earliest
origination date  and latest  maturity date  of any  of the  Loans, (vi)  the
Loan-to-Value Ratios or Combined Loan-to-Value Ratios,  as applicable, of the
Loans, (vii) the  Loan Rates or annual  percentage rates ("APR") or  range of
Loan Rates or APR's borne by the Loans, and (viii) the  geographical location
of  the Loans on a state-by-state  basis.  If specific information respecting
the Loans is not  known to the Depositor  at the time the  related Securities
are initially offered, more general information of the nature described above
will  be  provided  in  the  related  Prospectus  Supplement,  and   specific
information will be set forth in the Detailed Description.

     Except  as otherwise specified in the related Prospectus Supplement, the
"Combined Loan-to-Value Ratio"  of a  Loan at  any given time  is the  ratio,
expressed as  a percentage,  of (i)  the sum  of (a)  the original  principal
balance of the Loan  (or, in the  case of a Revolving  Credit Line Loan,  the
maximum amount  thereof available) and (b) the  outstanding principal balance
at the date of origination of the  Loan of any senior mortgage loan(s) or, in
the  case of any open-ended senior mortgage  loan, the maximum available line
of credit with respect to such mortgage loan, regardless of any lesser amount
actually  outstanding at  the date of  origination of  the Loan, to  (ii) the
Collateral  Value of the related Property.  Except as otherwise  specified in
the related Prospectus  Supplement, the "Collateral  Value" of the  Property,
other than with respect  to certain Loans the proceeds of  which were used to
refinance an existing mortgage loan (each, a "Refinance Loan"), is the lesser
of  (a)  the appraised  value  determined  in an  appraisal  obtained  by the
originator at  origination of  such Loan  and (b)  the sales  price for  such
Property.   In the  case of Refinance  Loans, the  "Collateral Value"  of the
related Property  is the appraised  value thereof determined in  an appraisal
obtained at the time of refinancing.

PRIVATE ASSET BACKED SECURITIES

     General.   Private  Asset Backed  Securities  may consist  of (a)  pass-
through certificates  or participation  certificates evidencing  an undivided
interest in  a  pool  of  home  equity or  home  improvement  loans,  or  (b)
collateralized   mortgage  obligations  secured   by  home  equity   or  home
improvement loans.   Private  Asset  Backed Securities  may include  stripped
asset backed securities  representing an undivided interest in  all or a part
of either the principal distributions (but not the interest distributions) or
the interest distributions  (but not the principal distributions)  or in some
specified portion of the principal and interest distributions (but not all of
such distributions)  on  certain  home  equity  or  home  improvement  loans.
Private Asset  Backed Securities will have been  issued pursuant to a pooling
and  servicing  agreement,  an  indenture   or  similar  agreement  (a  "PABS
Agreement").  The  seller/servicer of the underlying Loans  will have entered
into the PABS Agreement with the trustee under such PABS Agreement (the "PABS
Trustee").   The PABS Trustee or its agent,  or a custodian, will possess the
loans  underlying such  Private Asset  Backed Security.   Loans  underlying a
Private  Asset Backed  Security will  be  serviced by  a servicer  (the "PABS
Servicer") directly or by one or more  subservicers who may be subject to the
supervision  of the  PABS Servicer.   Except  as otherwise  specified  in the
related Prospectus  Supplement, the  PABS Servicer  will be  a FNMA  or FHLMC
approved  servicer  and, if  FHA  Loans  underlie  the Private  Asset  Backed
Securities, approved by HUD as an FHA mortgagee.

     The issuer  of the Private  Asset Backed Securities (the  "PABS Issuer")
will be  a financial  institution or  other entity  engaged generally  in the
business of mortgage lending, a public agency  or instrumentality of a state,
local or federal  government, or a limited purpose  corporation organized for
the purpose  of, among  other things, establishing  trusts and  acquiring and
selling housing loans to such trusts and selling beneficial interests in such
trusts.   The PABS Issuer shall  not be an  affiliate of the Depositor.   The
obligations  of  the  PABS  Issuer  will  generally  be  limited  to  certain
representations and warranties with respect  to the assets conveyed by it  to
the related  trust.  Except as otherwise  specified in the related Prospectus
Supplement,  the PABS  Issuer  will not  have  guaranteed any  of  the assets
conveyed to the related  trust or any of the Private  Asset Backed Securities
issued under the PABS Agreement.  Additionally, although the loans underlying
the  Private  Asset Backed  Securities  may  be guaranteed  by  an  agency or
instrumentality of  the United  States, the  Private Asset Backed  Securities
themselves will not be so guaranteed.

     Distributions  of principal  and interest  will be  made on  the Private
Asset  Backed Securities  on the  dates specified  in the  related Prospectus
Supplement.  The Private Asset  Backed Securities may be entitled to  receive
nominal   or   no  principal   distributions  or   nominal  or   no  interest
distributions.   Principal  and interest  distributions will  be made  on the
Private Asset  Backed Securities  by the PABS  Trustee or the  PABS Servicer.
The PABS Issuer or the PABS Servicer may have  the right to repurchase assets
underlying the Private Asset Backed Securities after  a certain date or under
other circumstances as specified in the related Prospectus Supplement.

     Underlying Loans.  The home  equity or home improvement loans underlying
the Private Asset Backed Securities may consist of fixed rate, level payment,
fully  amortizing loans or graduated payment loans, buydown loans, adjustable
rate loans, or loans having balloon or  other special payment features.  Such
loans  may  be  secured  by single  family  property,  multifamily  property,
manufactured homes or by an assignment  of the proprietary lease or occupancy
agreement  relating to  a  specific  dwelling within  a  cooperative and  the
related shares issued by such cooperative.  Except as  otherwise specified in
the  related  Prospectus  Supplement,  the underlying  loans  will  have  the
following characterizations: (i) no loan  will have had a Loan-to-Value Ratio
at origination  in excess of 95%, (ii)  each single family loan  secured by a
mortgaged  property that  had  a  Loan-to-Value ratio  in  excess  of 80%  at
origination will  be covered  by a primary  mortgage insurance  policy, (iii)
each loan will have had an original term to stated  maturity of not less than
5  years and not more than 40 years, (iv)  no loan that was more than 89 days
delinquent as to the payment of principal or interest will have been eligible
for inclusion in the assets under  the related PABS Agreement, (v) each  loan
(other than  a cooperative loan) will be required to be covered by a standard
hazard insurance policy (which  may be a blanket policy), and  (vi) each loan
(other than a  cooperative loan or a contract secured by a manufactured home)
will be covered by a title insurance policy.

     Credit  Support Relating  to  Private Asset  Backed Securities.   Credit
support  in  the  form  of  reserve funds,  subordination  of  other  private
certificates  issued  under the  PABS  Agreement, letters  of  credit, surety
bonds,  insurance policies or other  types of credit  support may be provided
with  respect to  the loans  underlying the  Private Asset  Backed Securities
themselves.

     Rating of Private Asset Backed Securities.  The PABS upon their issuance
will have been assigned a rating in one of the four highest rating categories
by at least one nationally recognized statistical rating agency.

     Additional  Information.   The Prospectus  Supplement for  a  Series for
which the  Trust Fund includes  Private Asset Backed Securities  will specify
(i) the aggregate approximate principal amount and type of the  Private Asset
Backed  Securities   to  be  included   in  the  Trust  Fund,   (ii)  certain
characteristics of  the loans  which comprise the  underlying assets  for the
Private Asset  Backed Securities including  (A) the payment features  of such
loans,  (B)  the  approximate  aggregate  principal  balance,  if  known,  of
underlying  loans insured  or guaranteed  by a  governmental entity,  (C) the
servicing fee  or range of servicing fees with  respect to the loans, and (D)
the  minimum  and  maximum  stated  maturities of  the  underlying  loans  at
origination,  (iii) the  maximum  original  term-to-stated  maturity  of  the
Private Asset  Backed Securities,  (iv) the  weighted average  term-to-stated
maturity  of the  Private Asset  Backed Securities,  (v) the  pass-through or
certificate rate  of the Private  Asset Backed Securities, (vi)  the weighted
average  pass-through  or  certificate  rate  of  the  Private  Asset  Backed
Securities, (vii) the PABS Issuer, the PABS  Servicer (if other than the PABS
Issuer) and the PABS Trustee for such Private Asset Backed Securities, (viii)
certain characteristics  of credit  support, if any,  such as  reserve funds,
insurance policies, surety bonds, letters of credit or guaranties relating to
the loans underlying  the Private Asset Backed Securities  or to such Private
Asset Backed  Securities themselves,  (ix) the term  on which  the underlying
loans for such  Private Asset Backed Securities  may, or are required  to, be
purchased  prior to  their  stated maturity  or the  stated  maturity of  the
Private  Asset  Backed  Securities,  (x) the  terms  on  which  loans  may be
substituted   for  those  originally  underlying  the  Private  Asset  Backed
Securities and  (xi)  to the  extent provided  in a  periodic  report to  the
Trustee in its  capacity as holder of the PABS, certain information regarding
the status of the credit support, if any, relating to the PABS.

                               USE OF PROCEEDS

     The net proceeds  to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Trust Fund Assets or will be used
by the  Depositor for general corporate  purposes.  The Depositor  expects to
sell Securities in  Series from time to  time, but the  timing and amount  of
offerings of Securities  will depend on  a number of  factors, including  the
volume of  Trust Fund Assets  acquired by the Depositor,  prevailing interest
rates, availability of funds and general market conditions.

                                THE DEPOSITOR

     Financial  Asset  Securities   Corp.,  the  Depositor,  is   a  Delaware
corporation organized on August 2, 1995 for the limited purpose of acquiring,
owning and  transferring Trust Fund  Assets and selling interests  therein or
bonds secured thereby.  It is an indirect limited purpose  finance subsidiary
of  National Westminster  Bank  Plc  and an  affiliate  of Greenwich  Capital
Markets, Inc.  Greenwich Capital  Markets, Inc. is a registered broker-dealer
engaged  in  the United  States  government  securities and  related  capital
markets  business.   The  Depositor  maintains its  principal  office at  600
Steamboat Road, Greenwich, Connecticut 06830.   Its telephone number is (203)
625-2700.

     Neither the Depositor nor any  of the Depositor's affiliates will insure
or guarantee distributions on the Securities of any Series.

                                 LOAN PROGRAM

     The Loans will  have been purchased by the Depositor, either directly or
through affiliates, from Sellers.   Unless otherwise specified in the related
Prospectus Supplement, the Loans so acquired by  the Depositor will have been
originated in accordance with the underwriting criteria specified below under
"Underwriting Standards".

UNDERWRITING STANDARDS

     Each Seller will represent and  warrant that all Loans originated and/or
sold by  it  to  the Depositor  or  one  of  its affiliates  will  have  been
underwritten in  accordance with standards consistent with  those utilized by
mortgage lenders generally during the period of origination for similar types
of loans.  As  to any Loan insured by the FHA or  partially guaranteed by the
VA, the Seller will represent that it has complied with underwriting policies
of the FHA or the VA, as the case may be.

     Underwriting standards  are applied  by  or on  behalf  of a  lender  to
evaluate the borrower's credit standing  and repayment ability, and the value
and  adequacy of  the  Property as  collateral.   In  general, a  prospective
borrower applying for a  Loan is required to fill out  a detailed application
designed to provide to the underwriting officer pertinent credit information,
including  the principal  balance and  payment  history with  respect to  any
senior mortgage,  if any,  which, unless otherwise  specified in  the related
Prospectus Supplement, the borrower's income  will be verified by the Seller.
As  part  of the  description  of  the  borrower's financial  condition,  the
borrower  generally is  required  to provide  a  current list  of assets  and
liabilities  and  a  statement  of  income  and  expenses,  as  well  as   an
authorization to  apply for a  credit report which summarizes  the borrower's
credit history with local merchants and lenders and any record of bankruptcy.
In most  cases, an  employment verification is  obtained from  an independent
source (typically  the borrower's  employer) which  verification reports  the
length of employment with that  organization, the current salary, and whether
it is expected that the borrower will continue such employment in the future.
If a prospective borrower is self-employed,  the borrower may be required  to
submit copies of signed tax  returns.  The borrower  may also be required  to
authorize  verification of  deposits  at  financial  institutions  where  the
borrower has demand or savings accounts.

     In determining the adequacy of the property to be used as collateral, an
appraisal will generally  be made of each property  considered for financing.
The appraiser is  generally required to inspect the property,  issue a report
on  its condition and,  if applicable, verify that  construction, if new, has
been  completed.  The  appraisal is based  on the market  value of comparable
homes,  the  estimated   rental  income  (if  considered  applicable  by  the
appraiser) and  the cost of  replacing the home.   The value of  the property
being financed, as indicated by the appraisal, must be such that it currently
supports, and is anticipated  to support in the future, the  outstanding loan
balance.

     Once  all  applicable  employment, credit  and  property  information is
received, a  determination generally  is made as  to whether  the prospective
borrower has sufficient  monthly income available (i) to  meet the borrower's
monthly obligations on  the proposed mortgage  loan (generally determined  on
the basis of  the monthly payments due in the year  of origination) and other
expenses  related  to  the  property  (such  as  property  taxes  and  hazard
insurance) and (ii) to meet monthly housing expenses and other financial 
obligations and monthly living  expenses.   The  underwriting standards  
applied by  Sellers, particularly  with  respect  to  the  level of  loan  
documentation  and  the mortgagor's income  and credit  history, may be  varied 
in  appropriate cases where factors  such as low  Combined Loan-to-Value Ratios 
or  other favorable credit exist.  

QUALIFICATIONS OF SELLERS

     Unless  otherwise specified in  the related Prospectus  Supplement, each
Seller will be required to satisfy the qualifications set forth herein.  Each
Seller must be an institution  experienced in originating and servicing loans
of  the type  contained  in the  related  Pool  in accordance  with  accepted
practices and prudent  guidelines, and must maintain  satisfactory facilities
to originate  and service  those loans.   Unless otherwise  specified in  the
related Prospectus Supplement, each Seller will be a seller/servicer approved
by either FNMA or FHLMC.  

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

     Each Seller will have made  representations and warranties in respect of
the Loans sold by such Seller and evidenced by all, or a part, of a Series of
Securities.    Except  as  otherwise  specified  in  the  related  Prospectus
Supplement,  such representations and warranties include, among other things:
(i) that title insurance (or in the case of Properties located in areas where
such  policies  are generally  not  available, an  attorney's  certificate of
title)  and any required hazard insurance policy  (or certificate of title as
applicable) remained in effect  on the date of purchase of  the Loan from the
Seller by or on behalf of the Depositor; (ii) that the Seller had good  title
to  each  such  Loan and  such  Loan  was subject  to  no  offsets, defenses,
counterclaims or rights of  rescission except to the extent  that any buydown
agreement described herein  may forgive certain  indebtedness of a  borrower;
(iii) that each Loan constituted a  valid lien on the Property (subject  only
to permissible liens disclosed, if applicable, title insurance exceptions, if
applicable, and certain other exceptions described in the Agreement) and that
the Property was  free from damage and was in acceptable condition; (iv) that
there  were no  delinquent  tax  or assessment  liens  against the  Property;
(v) that no required payment on a Loan was more than thirty days' delinquent;
and (vi)  that each  Loan was  made in  compliance with,  and is  enforceable
under,  all applicable local,  state and federal laws  and regulations in all
material respects.

     If   so  specified   in   the   related   Prospectus   Supplement,   the
representations and warranties of a Seller in respect of  a Loan will be made
not  as of the Cut-off Date but as of  the date on which such Seller sold the
Loan to the Depositor or one of  its affiliates.  Under such circumstances, a
substantial period of time may have elapsed between such date and the date of
initial issuance of the Series  of Securities evidencing an interest  in such
Loan.  Since  the representations and warranties  of a Seller do  not address
events that  may occur  following the  sale  of a  Loan by  such Seller,  its
repurchase obligation  described below will  not arise if the  relevant event
that would otherwise have given rise to such an obligation  with respect to a
Loan  occurs after  the date  of  sale of  such Loan  by such  Seller  to the
Depositor or  its affiliates.   However, the  Depositor will not  include any
Loan in the Trust  Fund for any Series of Securities if  anything has come to
the  Depositor's  attention   that  would  cause  it  to   believe  that  the
representationes and warranties of a Seller will not be accurate and complete
in all material respects  in respect of such Loan  as of the date of  initial
issuance of the related Series of Securities.  If the Master Servicer is also
a  Seller of Loans with respect to  a particular Series, such representations
will be in addition to the representations and warranties made by  the Master
Servicer in its capacity as a Master Servicer.

     The  Master Servicer  or  the Trustee,  if  the Master  Servicer  is the
Seller,  will  promptly notify  the  relevant  Seller of  any  breach of  any
representation or warranty made by it  in respect of a Loan which  materially
and  adversely affects  the interests  of the  Securityholders in  such Loan.
Unless otherwise  specified in  the  related Prospectus  Supplement, if  such
Seller  cannot cure  such breach  within  90 days  following notice  from the
Master Servicer or the Trustee, as the case may be, then such  Seller will be
obligated either (i) to repurchase such  Loan from the Trust Fund at  a price
(the "Purchase Price") equal to 100%  of the unpaid principal balance thereof
as of the date  of the repurchase plus accrued interest  thereon to the first
day of the month following the month of repurchase at the Loan Rate (less any
Advances or amount payable as related servicing compensation if the Seller 
is the Master  Servicer) or (ii)  to substitute for  such Loan a  replacement
loan that satisfies  certain requirements set forth  in the Agreement.   If a
REMIC election is to be made with  respect to a Trust Fund, unless  otherwise
specified  in the  related Prospectus  Supplement, the  Master Servicer  or a
holder of the related residual certificate generally will be obligated to pay
any prohibited transaction tax  which may arise in  connection with any  such
repurchase or substitution and the  Trustee must have received a satisfactory
opinion  of counsel that  such repurchase or substitution  will not cause the
Trust Fund  to lose its status as a REMIC or otherwise subject the Trust Fund
to a prohibited  transaction tax.   The  Master Servicer may  be entitled  to
reimbursement for any  such payment from the assets of the related Trust Fund
or from any holder of the related residual certificate.  See  "Description of
the Securities--General".  Except in those cases in which the Master Servicer
is the  Seller, the Master  Servicer will  be required  under the  applicable
Agreement to  enforce this obligation for the benefit  of the Trustee and the
holders  of the  Securities, following the  practices it would  employ in its
good faith business judgment were it the owner of such Loan.  This repurchase
or substitution  obligation  will constitute  the  sole remedy  available  to
holders of Securities  or the  Trustee for  a breach of  representation by  a
Seller.

     Neither  the  Depositor  nor  the  Master Servicer  (unless  the  Master
Servicer is the Seller) will be obligated to purchase or substitute a Loan if
a Seller defaults on  its obligation to do so, and no  assurance can be given
that  Sellers  will carry  out  their respective  repurchase  or substitution
obligations with respect to Loans.  However, to the extent that a breach of a
representation  and warranty of  a Seller may  also constitute a  breach of a
representation made by the  Master Servicer, the Master  Servicer may have  a
repurchase  or  substitution   obligation  as  described  below   under  "The
Agreements--Assignment of Trust Fund Assets".

                        DESCRIPTION OF THE SECURITIES

     Each  Series  of  Certificates  will  be  issued  pursuant  to  separate
agreements (each, a "Pooling and Servicing Agreement" or a "Trust Agreement")
among the Depositor,  the Servicer, if the  Series relates to Loans,  and the
Trustee.  A form  of Pooling and Servicing Agreement and  Trust Agreement has
been  filed  as  an  exhibit to  the  Registration  Statement  of which  this
Prospectus forms a part.  Each Series of Notes will  be issued pursuant to an
indenture (the  "Indenture") between  the related Trust  Fund and  the entity
named in  the related Prospectus  Supplement as trustee (the  "Trustee") with
respect to such Series.  A form of  Indenture has been filed as an exhibit to
the Registration Statement of  which this Prospectus forms a part.   A Series
may consist of both Notes and Certificates.   Each Agreement, dated as of the
related Cut-off  Date, will be among  the Depositor, the Master  Servicer and
the Trustee for the  benefit of the holders of the Securities of such Series.
The provisions of each Agreement will  vary depending upon the nature of  the
Securities to be issued thereunder and the nature of the related  Trust Fund.
The following summaries describe certain  provisions which may appear in each
Agreement.    The Prospectus  Supplement  for  a  Series of  Securities  will
describe any provision  of the Agreement relating to such  Series that mainly
differs  from the  description thereof  contained  in this  Prospectus.   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 Agreement for
each  Series of  Securities and  the applicable  Prospectus Supplement.   The
Depositor will provide a copy of the Agreement (without exhibits) relating to
any Series without charge  upon written request  of a holder  of record of  a
Security of  such Series addressed  to Financial Asset Securities  Corp., 600
Steamboat Road, Greenwich, Connecticut 06830, Attention: Asset Backed Finance
Group.

GENERAL

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Certificates  of each Series will be issued in book-entry or fully registered
form,  in the authorized  denominations specified  in the  related Prospectus
Supplement, will  evidence specified  beneficial ownership  interests in  the
related  Trust  Fund created  pursuant  to  each Agreement  and  will  not be
entitled  to payments in  respect of the  assets included in  any other Trust
Fund established by the Depositor.  Unless otherwise specified in the related
Prospectus Supplement,  the Notes of each Series will be issued in book-entry
or fully  registered form, in  the authorized denominations specified  in the
related Prospectus Supplement, will be secured by the pledge of the assets of
the related Trust Fund and will not be entitled to payments in respect of the
assets included in  any other Trust Fund  established by the Depositor.   The
Securities will not represent obligations of the Depositor or any affiliate of 
the Depositor.  Certain of the Loans may be guaranteed or insured as set forth 
in the related Prospectus  Supplement.   Each  Trust Fund  will  consist of,  
to the  extent provided  in the Agreement, (i)  the Trust Fund Assets,  as from 
time to time are subject to the related  Agreement (exclusive of any amounts  
specified in the  related  Prospectus  Supplement ("Retained  Interest")),  
including  all payments of interest  and principal received with respect to  
the Loans after the Cut-off Date  (to the extent  not applied in  computing the 
Cut-off  Date Principal Balance); (ii) such  assets as from time to time are 
required to be deposited  in the  related Security  Account, as  described 
below  under "The Agreements--Payments  on Loans; Deposits to Security Account";
 (iii) property which secured a Loan and which  is acquired on behalf of the  
Securityholders by foreclosure or deed in lieu of foreclosure and (iv) any 
insurance policies or other  forms of credit  enhancement required to be  
maintained pursuant to the related Agreement.  If so specified in the related 
Prospectus Supplement, a Trust  Fund may also  include one or  more of the  
following:  reinvestment income on payments received on the Trust  Fund Assets,
a Reserve  Account, a mortgage  pool  insurance  policy,  a  Special  Hazard  
Insurance  Policy,  a Bankruptcy Bond, one or more letters of credit, a surety 
bond,  guaranties or similar instruments or other agreements.

     Each  Series of Securities will be issued  in one or more classes.  Each
class  of Securities  of a  Series will  evidence beneficial  ownership of  a
specified percentage (which may be 0%) or portion of future interest payments
and a  specified percentage (which may be 0%)  or portion of future principal
payments  on the Trust  Fund Assets in the  related Trust Fund.   A Series of
Securities may  include  one or  more classes  that are  senior  in right  to
payment  to one or more other  classes of Securities of  such Series.  One or
more  classes  of  Securities  of  a   Series  may  be  entitled  to  receive
distributions  of   principal,   interest   or   any   combination   thereof.
Distributions  on one or more classes  of a Series of  Securities may be made
prior to one or more other classes, after the occurrence of specified events,
in accordance with  a schedule or formula,  on the basis of  collections from
designated portions of the Trust Fund Assets in the related Trust Fund  or on
a  different  basis, in  each  case as  specified in  the  related Prospectus
Supplement.   The timing and  amounts of  such distributions  may vary  among
classes or over time as specified in the related Prospectus Supplement.

     Unless  otherwise   specified  in  the  related  Prospectus  Supplement,
distributions of principal  and interest (or, where applicable,  of principal
only or interest only) on the related Securities  will be made by the Trustee
on each Distribution  Date (i.e., monthly or  at such other intervals  and on
the dates as are specified in the Prospectus Supplement) in proportion to the
percentages  specified in the  related Prospectus Supplement.   Distributions
will be made to the persons in  whose names the Securities are registered  at
the  close  of business  on  the dates  specified in  the  related Prospectus
Supplement (each, a "Record Date").  Distributions will be made in the manner
specified in the Prospectus Supplement to the persons entitled thereto at the
address appearing in  the register maintained for holders  of Securities (the
"Security  Register");  provided,  however, that  the  final  distribution in
retirement  of  the  Securities  will  be made  only  upon  presentation  and
surrender of the Securities  at the office or agency of  the Trustee or other
person specified in the notice to Securityholders of such final distribution.

     The Securities  will  be freely  transferable  and exchangeable  at  the
Corporate Trust Office of the Trustee as  set forth in the related Prospectus
Supplement.  No  service charge will be made for any registration of exchange
or transfer  of Securities of any Series but  the Trustee may require payment
of a sum sufficient to cover any related tax or other governmental charge.

     Under current  law the  purchase and  holding of  a class of  Securities
entitled only  to a specified  percentage of  payments of either  interest or
principal or a  notional amount of other interest or principal on the related
Loans or  a class of Securities entitled to  receive payments of interest and
principal on the  Loans only  after payments  to other classes  or after  the
occurrence  of certain  specified events  by  or on  behalf  of any  employee
benefit plan or other retirement arrangement (including individual retirement
accounts and annuities, Keogh plans  and collective investment funds in which
such plans, accounts  or arrangements are invested) subject  to provisions of
ERISA or the Code may result in prohibited transactions within the meaning of
ERISA and  the Code.  See "ERISA Considerations".  Unless otherwise specified
in the related Prospectus  Supplement, the transfer of  Securities of such  a
class will not be registered unless the transferee (i) represents that  it is
not, and is not purchasing on behalf of, any such plan,  account  or  
arrangement  or  (ii)  provides  an  opinion  of  counsel satisfactory to the 
Trustee and the Depositor that the purchase of Securities of  such a class  by 
or  on behalf  of such plan,  account or  arrangement is permissible under 
applicable law and will not subject the Trustee, the Master Servicer or the 
Depositor to any obligation or liability in addition to those undertaken in 
the Agreements.

     As  to each Series, an  election may be made  to treat the related Trust
Fund or  designated portions  thereof as a  "real estate  mortgage investment
conduit"  or  "REMIC"  as  defined  in  the  Code.   The  related  Prospectus
Supplement  will   specify  whether   a  REMIC  election   is  to   be  made.
Alternatively, the Agreement for  a Series may provide that  a REMIC election
may be made at the discretion of the Depositor or the Master Servicer and may
only be made if certain conditions are satisfied.  As to any such Series, the
terms and provisions applicable to the making of a REMIC election, as well as
any material federal income tax consequences to Securityholders not otherwise
described herein, will be set forth in the related Prospectus Supplement.  If
such an election is made with respect to a Series, one of the classes will be
designated  as evidencing  the  sole  class of  "residual  interests" in  the
related REMIC, as defined  in the Code.  All  other classes of Securities  in
such  a Series will  constitute "regular interests" in  the related REMIC, as
defined  in  the Code.   As  to each  Series  with respect  to which  a REMIC
election is  to be  made, the  Master Servicer  or  a holder  of the  related
residual certificate will  be obligated to take all actions required in order
to comply  with applicable laws and regulations and  will be obligated to pay
any prohibited transaction  taxes.  The  Master Servicer,  to the extent  set
forth in the related Prospectus Supplement, will be entitled to reimbursement
for any such payment from the assets of  the Trust Fund or from any holder of
the related residual certificate.

DISTRIBUTIONS ON SECURITIES

     General.    In  general,  the   method  of  determining  the  amount  of
distributions on a particular Series of Securities will depend on the type of
credit  support, if  any,  that is  used with  respect to  such Series.   See
"Credit Enhancement".   Set forth  below are descriptions of  various methods
that may be used  to determine the amount of distributions  on the Securities
of  a  particular  Series.   The  Prospectus Supplement  for  each  Series of
Securities will  describe the method to be used  in determining the amount of
distributions on the Securities of such Series.

     Distributions allocable to principal and interest on the Securities will
be  made by  the Trustee out  of, and  only to  the extent  of, funds  in the
related Security  Account, including any  funds transferred from  any Reserve
Account (a  "Reserve Account").   As between Securities of  different classes
and  as between  distributions  of  principal  (and, if  applicable,  between
distributions  of  Principal  Prepayments, as  defined  below,  and scheduled
payments of principal)  and interest, distributions made  on any Distribution
Date  will be  applied as  specified  in the  related Prospectus  Supplement.
Unless   otherwise  specified  in  the  related  Prospectus  Supplement,  the
distributions to  any  class of  Securities  will be  made  pro rata  to  all
Securityholders of that class.

     Available Funds.  All distributions on the Securities of each  Series on
each Distribution Date will be made from the Available Funds described below,
in accordance with  the terms described in the  related Prospectus Supplement
and specified  in the Agreement.   Unless  otherwise provided in  the related
Prospectus  Supplement, "Available  Funds" for  each  Distribution Date  will
equal the sum of the following amounts:

          (i)  the aggregate  of  all previously  undistributed  payments  on
     account  of  principal  (including Principal  Prepayments,  if  any, and
     prepayment  penalties,  if   so  provided  in  the   related  Prospectus
     Supplement)  and  interest  on  the  Loans in  the  related  Trust  Fund
     (including Liquidation Proceeds and Insurance Proceeds and amounts drawn
     under  letters of  credit  or other  credit  enhancement instruments  as
     permitted thereunder and as specified in the related Agreement) received
     by the Master Servicer after the Cut-off Date and on or prior to the day
     of the month of  the related Distribution Date specified in  the related
     Prospectus Supplement (the "Determination Date") except

               (a)  all payments  which  were due  on or  before the  Cut-off
          Date;


               (b)  all Liquidation Proceeds and all Insurance Proceeds,  all
          Principal  Prepayments and all other proceeds of any Loan purchased
          by  the Depositor, Master Servicer,  any Sub-Servicer or any Seller
          pursuant to the  Agreement that were received  after the prepayment
          period  specified  in  the related  Prospectus  Supplement  and all
          related payments of  interest representing interest for  any period
          after the interest accrual period;

               (c)  all scheduled payments of principal and interest due on a
          date  or  dates subsequent  to  the  Due  Period relating  to  such
          Distribution Date;

               (d)  amounts  received on particular Loans as late payments of
          principal  or interest  or other  amounts  required to  be paid  by
          borrowers, but  only to the  extent of any unreimbursed  advance in
          respect thereof  made by the Master Servicer (including the related
          Sub-Servicers, Support Servicers or the Trustee);

               (e)  amounts   representing  reimbursement,   to  the   extent
          permitted by the Agreement and as described under "Advances" below,
          for  advances made by  the Master Servicer,  Sub-Servicers, Support
          Servicers  or the  Trustee that  were deposited  into the  Security
          Account,  and amounts representing  reimbursement for certain other
          losses  and  expenses  incurred  by  the  Master  Servicer  or  the
          Depositor and described below;

               (f)  that   portion  of  each  collection  of  interest  on  a
          particular  Loan  in  such Trust  Fund  which  represents servicing
          compensation  payable to the  Master Servicer or  Retained Interest
          which is to be retained from such  collection or is permitted to be
          retained from  related Insurance Proceeds, Liquidation  Proceeds or
          proceeds of Loans purchased pursuant to the Agreement;

          (ii) the amount  of any  advance made by  the Master  Servicer, Sub
     Servicer,  Support Servicer  or Trustee  as  described under  "Advances"
     below and deposited by it in the Security Account;

          (iii)     if applicable, amounts withdrawn from a Reserve Account;

          (iv) if  applicable, amounts  provided under  a  letter of  credit,
     insurance policy, surety bond or other third-party guaranties; and

          (v)  if applicable, the amount of prepayment interest shortfall.

     Distributions of Interest.   Unless otherwise  specified in the  related
Prospectus  Supplement,  interest  will  accrue  on  the  aggregate  Security
Principal  Balance (or,  in  the  case of  Securities  (i)  entitled only  to
distributions allocable to interest, the aggregate notional principal balance
or (ii) which, under certain circumstances, allow for the accrual of interest
otherwise  scheduled for  payment to  remain unpaid  until the  occurrence of
certain events specified in the  related Prospectus Supplement) of each class
of Securities entitled to  interest from the date,  at the Pass-Through  Rate
(which may be a fixed rate or rate adjustable as specified in such Prospectus
Supplement) and for the periods specified in such  Prospectus Supplement.  To
the extent  funds are available  therefor, interest accrued during  each such
specified period on each class of Securities entitled to interest (other than
a class of  Securities that provides  for interest that  accrues, but is  not
currently payable,  referred to hereafter  as "Accrual  Securities") will  be
distributable on the  Distribution Dates specified in the  related Prospectus
Supplement  until the aggregate Security  Principal Balance of the Securities
of such class  has been  distributed in full  or, in the  case of  Securities
entitled  only to distributions  allocable to  interest, until  the aggregate
notional principal balance of  such Securities is reduced to zero  or for the
period of time designated in the related Prospectus Supplement.  The original
Security  Principal  Balance  of  each  Security  will  equal  the  aggregate
distributions  allocable  to principal  to which  such Security  is entitled.
Unless   otherwise   specified   in   the   related   Prospectus  Supplement,
distributions allocable to  interest on each Security that is not entitled to
distributions allocable to principal will be calculated based on the notional
principal balance of  such Security.   The  notional principal  balance of  a
Security will not evidence an interest in or entitlement to  distributions  
allocable  to  principal  but  will  be  used  solely  for convenience in 
expressing  the calculation of interest and  for certain other purposes.

     Interest payable on  the Securities of  a Series on a  Distribution Date
will  include all interest accrued during the period specified in the related
Prospectus Supplement.   In the event interest  accrues over a  period ending
two or  more  days prior  to  a Distribution  Date,  the effective  yield  to
Securityholders  will be  reduced  from  the yield  that  would otherwise  be
obtainable if interest payable on the Security were to accrue through the day
immediately preceding  each Distribution  Date, and  the effective  yield (at
par) to Securityholders will be less than the indicated coupon rate.

     With respect  to any class  of Accrual  Securities, if specified  in the
related Prospectus Supplement, any interest that has accrued  but is not paid
on  a given  Distribution  Date  will  be added  to  the  aggregate  Security
Principal  Balance of  such class  of Securities  on that  Distribution Date.
Distributions of  interest on any  class of Accrual Securities  will commence
only after the  occurrence of the events specified in  the related Prospectus
Supplement.  Prior  to such time, the  beneficial ownership interest of  such
class of Accrual Securities in the Trust  Fund, as reflected in the aggregate
Security Principal Balance of such class of Accrual Securities, will increase
on each  Distribution Date  by the amount  of interest  that accrued  on such
class of Accrual Securities during  the preceding interest accrual period but
that was not  required to be distributed  to such class on  such Distribution
Date.  Any such class  of Accrual Securities will thereafter accrue  interest
on its outstanding Security Principal Balance as so adjusted.

     Distributions  of Principal.   The  related  Prospectus Supplement  will
specify the method by which the amount of principal to be distributed on  the
Securities on each  Distribution Date will  be calculated  and the manner  in
which such amount will be allocated among the classes  of Securities entitled
to distributions of  principal.  The aggregate Security  Principal Balance of
any class of Securities entitled to distributions of principal generally will
be  the  aggregate original  Security  Principal  Balance  of such  class  of
Securities   specified  in  such   Prospectus  Supplement,  reduced   by  all
distributions  reported to  the holders  of such  Securities as  allocable to
principal  and,  (i) in  the  case of  Accrual  Securities, increased  by all
interest accrued  but not then  distributable on such Accrual  Securities and
(ii)  in the  case of adjustable  rate Securities,  subject to the  effect of
negative amortization, if applicable.  

     If so provided in the related Prospectus Supplement, one or more classes
of  Securities  will  be  entitled  to  receive  all  or  a  disproportionate
percentage of  the payments of principal which are received from borrowers in
advance  of their  scheduled due  dates and  are not  accompanied  by amounts
representing  scheduled  interest  due  after  the  month  of  such  payments
("Principal Prepayments")  in the percentages and under  the circumstances or
for the periods specified in such Prospectus Supplement.  Any such allocation
of Principal  Prepayments to  such class or  classes of  Securityholders will
have the  effect of  accelerating the amortization  of such  Securities while
increasing the  interests evidenced  by other Securities  in the  Trust Fund.
Increasing the interests of the other Securities  relative to that of certain
Securities allocated by the principal prepayments is intended to preserve the
availability of  the subordination  provided by such  other Securities.   See
"Credit Enhancement-Subordination".

     Unscheduled Distributions.  The Securities will be subject to receipt of
distributions  before  the   next  scheduled  Distribution  Date   under  the
circumstances  and in  the  manner  described below  and  in such  Prospectus
Supplement.   If  applicable,  the Trustee  will  be required  to  make  such
unscheduled distributions  on the  day and  in the  amount  specified in  the
related Prospectus Supplement  if, due to  substantial payments of  principal
(including Principal  Prepayments) on the  Trust Fund Assets, the  Trustee or
the Master Servicer determines that the funds available or  anticipated to be
available from the Security Account  and, if applicable, any Reserve Account,
may be  insufficient to make required distributions on the Securities on such
Distribution  Date.   Unless otherwise  specified in  the related  Prospectus
Supplement, the amount of any such unscheduled distribution that is allocable
to principal  will  not exceed  the  amount that  would otherwise  have  been
required  to  be distributed  as  principal on  the  Securities  on the  next
Distribution  Date.   Unless otherwise  specified in  the  related Prospectus
Supplement,  the unscheduled  distributions  will  include  interest  at  the
applicable  Pass-Through Rate  (if  any)  on the  amount  of the  unscheduled
distribution allocable to principal for the period  and to the date specified
in such Prospectus Supplement.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
distributions allocable to  principal in any unscheduled distribution will be
made in  the same priority  and manner as  distributions of principal  on the
Securities would  have been  made on  the  next Distribution  Date, and  with
respect  to  Securities of  the  same  class,  unscheduled  distributions  of
principal will  be made on  the same basis  as such distributions  would have
been made on the  next Distribution Date on a pro rata basis.   Notice of any
unscheduled distribution will  be given by the  Trustee prior to the  date of
such distribution.

ADVANCES

     To the extent provided in  the related Prospectus Supplement, the Master
Servicer  will be  required to advance  on or  before each  Distribution Date
(from  its own funds, funds advanced by Sub-Servicers or Support Servicers or
funds held in the Security Account for future distributions to the holders of
such Securities),  an amount equal to  the aggregate of payments  of interest
and/or principal that  were delinquent on the related  Determination Date and
were  not advanced  by any  Sub-Servicer,  subject to  the Master  Servicer's
determination that such advances will be recoverable out of late payments  by
borrowers,  Liquidation  Proceeds,  Insurance  Proceeds  or  otherwise.    In
addition, to the extent provided in the related Prospectus Supplement, a cash
account may be established to provide for Advances to be made in the event of
certain Trust Fund Assets payment defaults or collection shortfalls.

     In  making Advances,  the Master  Servicer will  endeavor to  maintain a
regular flow of scheduled interest and  principal payments to holders of  the
Securities, rather than  to guarantee or insure against losses.   If Advances
are made by the Master Servicer from  cash being held for future distribution
to Securityholders, the Master Servicer will replace such funds  on or before
any  future Distribution  Date to  the  extent that  funds in  the applicable
Security Account  on such  Distribution Date  would be less  than the  amount
required to be  available for distributions to Securityholders  on such date.
Any  Master  Servicer funds  advanced  will  be  reimbursable to  the  Master
Servicer out of recoveries  on the specific Loans with respect  to which such
Advances were made  (e.g., late payments  made by the  related borrower,  any
related  Insurance Proceeds,  Liquidation Proceeds  or proceeds  of any  Loan
purchased by  a Sub-Servicer  or a Seller  under the  circumstances described
hereinabove).   Advances  by  the  Master Servicer  (and  any  advances by  a
Sub-Servicer or a Support  Servicer) also will be reimbursable to  the Master
Servicer  (or  Sub-Servicer  or  a  Support  Servicer)  from  cash  otherwise
distributable to Securityholders (including the holders of Senior Securities)
to the  extent that  the Master  Servicer determines that  any such  Advances
previously made are not  ultimately recoverable as described  above.  To  the
extent  provided in  the related  Prospectus Supplement, the  Master Servicer
also  will be obligated  to make Advances,  to the extent  recoverable out of
Insurance Proceeds, Liquidation Proceeds or otherwise,  in respect of certain
taxes and insurance premiums not paid by borrowers on a timely basis.   Funds
so advanced are reimbursable to the  Master Servicer to the extent  permitted
by the Agreement.   The obligations of  the Master Servicer to  make advances
may be  supported by  a cash  advance reserve fund,  a surety  bond or  other
arrangement, in each case as described in such Prospectus Supplement.

     The  Master Servicer  or Sub-Servicer  may  enter into  an agreement  (a
"Support Agreement")  with a Support  Servicer pursuant to which  the Support
Servicer agrees to  provide funds on  behalf of the  Master Servicer or  Sub-
Servicer  in connection with  the obligation of  the Master  Servicer or Sub-
Servicer, as the case may be, to  make Advances.  The Support Agreement  will
be delivered  to the Trustee and  the Trustee will be authorized  to accept a
substitute Support Agreement  in exchange for an  original Support Agreement,
provided that such  substitution of the Support Agreement  will not adversely
affect the rating or ratings then in effect on the Securities.

     Unless otherwise specified in the  related Prospectus Supplement, in the
event the Master Servicer, a Sub-Servicer or a Support Servicer fails to make
a required Advance, the Trustee will be obligated to make such Advance in its
capacity  as successor servicer.   If the  Trustee makes such  an Advance, it
will be entitled  to be reimbursed  for such Advance to  the same extent  and
degree  as  the Master  Servicer,  a Sub-Servicer  or  a Support  Servicer is
entitled to be reimbursed for Advances.  See "Description of the Securities--
Distributions on Securities" herein.

COMPENSATING INTEREST

     If  so  specified  in  the  related Prospectus  Supplement,  the  Master
Servicer  will be required to remit to the Trustee, with respect to each Loan
in the  related Trust Fund  as to which a  principal prepayment in  full or a
principal payment which is in excess of  the scheduled monthly payment and is
not intended  to cure a  delinquency was received  during any Due  Period, an
amount,  from and to  the extent of  amounts otherwise payable  to the Master
Servicer as servicing  compensation, equal to the  excess, if any, of  (a) 30
days' interest on the principal  balance of the related Loan at the Loan Rate
net  of the  per annum  rate  at which  the Master  Servicer's  servicing fee
accrues,  over (b)  the amount  of  interest actually  received on  such Loan
during such Due Period, net of the Master Servicer's servicing fee.

REPORTS TO SECURITYHOLDERS

     Prior to or concurrently with  each distribution on a Distribution Date,
the Master  Servicer or the  Trustee will furnish  to each Securityholder  of
record  of  the related  Series  a  statement setting  forth,  to the  extent
applicable to such Series of Securities, among other things:

          (i)  the  amount  of  such  distribution  allocable  to  principal,
     separately identifying the aggregate amount of any Principal Prepayments
     and any applicable prepayment penalties included therein;

          (ii) the amount of such distribution allocable to interest;

          (iii)     the amount of any Advance;

          (iv) the   aggregate  amount   (a)  otherwise   allocable   to  the
     Subordinated   Securityholders  on  such   Distribution  Date,  and  (b)
     withdrawn from the Reserve Fund, if any, that is included in the amounts
     distributed to the Senior Securityholders;

          (v)  the  outstanding  principal   balance  or  notional  principal
     balance  of  such class  after  giving  effect  to the  distribution  of
     principal on such Distribution Date;

          (vi) the percentage of  principal payments on the  Loans (excluding
     prepayments),  if any, which such  class will be  entitled to receive on
     the following Distribution Date;

          (vii)     the  percentage of Principal Prepayments on the Loans, if
     any,  which such  class  will be  entitled to  receive on  the following
     Distribution Date;

          (viii)    the related amount of the servicing compensation retained
     or withdrawn from  the Security Account by the Master  Servicer, and the
     amount  of  additional  servicing compensation  received  by  the Master
     Servicer attributable to  penalties, fees,  excess Liquidation  Proceeds
     and other similar charges and items;

          (ix) the  number  and  aggregate principal  balances  of  Loans (A)
     delinquent (exclusive of Loans in foreclosure) (1) 31 to 60 days, (2) 61
     to 90 days and (3) 91 or more days and (B) in foreclosure and delinquent
     (1) 31 to 60 days, (2) 61 to 90  days and (3) 91 or more days, as of the
     close of business on  the last day of the calendar  month preceding such
     Distribution Date;

          (x)  the book value of any real estate acquired through foreclosure
     or grant of a deed in lieu of foreclosure;

          (xi) if a class is entitled only to a specified portion of payments
     of interest on the Loans in the related Pool, the Pass-Through  Rate, if
     adjusted from the date  of the last statement, of the  Loans expected to
     be applicable to the next distribution to such class;

          (xii)     if  applicable,  the  amount  remaining  in  any  Reserve
     Account at the close of business on the Distribution Date;

          (xiii)    the  Pass-Through  Rate  as  of  the  day  prior  to  the
     immediately preceding Distribution Date;
     and

          (xiv)     any  amounts  remaining  under  letters  of credit,  pool
     policies or other forms of credit enhancement.

     Where  applicable, any  amount set  forth above  may  be expressed  as a
dollar amount per single Security of the relevant class having the Percentage
Interest  specified in  the related  Prospectus  Supplement.   The report  to
Securityholders for any Series of  Securities may include additional or other
information of a similar nature to that specified above.

     In addition, within  a reasonable period of  time after the end  of each
calendar  year,  the  Master  Servicer  or the  Trustee  will  mail  to  each
Securityholder of record at  any time during such calendar year  a report (a)
as to the aggregate  of amounts reported pursuant to  (i) and (ii) above  for
such calendar  year or,  in the  event such  person was  a Securityholder  of
record during a portion of such calendar  year, for the applicable portion of
such year and (b) such other customary information as may be deemed necessary
or desirable for Securityholders to prepare their tax returns.

BOOK-ENTRY REGISTRATION OF SECURITIES

     As  described in  the  Prospectus  Supplement, if  not  issued in  fully
registered form,  each class of  Securities will be registered  as book-entry
certificates  (the "Book-Entry  Securities").   Persons acquiring  beneficial
ownership interests  in the  Securities ("Security  Owners") will hold  their
Securities through the Depository Trust Company ("DTC") in the United States,
or   Cedel  Bank,  societe   anonyme  ("CEDEL")   or  the   Euroclear  System
("Euroclear") (in  Europe) if they are participants  ("Participants") of such
systems, or indirectly through  organizations which are Participants in  such
systems.    The  Book-Entry  Securities  will  be  issued   in  one  or  more
certificates which equal  the aggregate principal  balance of the  Securities
and  will initially be registered in  the name of Cede  & Co., the nominee of
DTC.   CEDEL and  Euroclear will hold  omnibus positions  on behalf  of their
Participants  through   customers'  securities   accounts   in  CEDEL's   and
Euroclear's names on the books of their respective depositaries which in turn
will   hold  such  positions   in  customers'  securities   accounts  in  the
depositaries'  names  on  the books  of  DTC.   Citibank,  N.A.  will  act as
depositary for  CEDEL and  the Brussels, Belgium  branch of  Morgan Guarantee
Trust Company of New York ("Morgan") will act as depositary for Euroclear (in
such  capacities, individually the "Relevant Depositary" and collectively the
"European Depositaries").  Except as  described below, no Security Owner will
be entitled to  receive a physical certificate representing  such Security (a
"Definitive  Security").  Unless and  until Definitive Securities are issued,
it is anticipated that the only  "Securityholders" of the Securities will  be
Cede  & Co.,  as nominee  of  DTC.   Security Owners  are  only permitted  to
exercise their rights indirectly through Participants and DTC.

     The Security Owner's ownership of a Book-Entry Security will be recorded
on  the records  of the  brokerage firm,  bank,  thrift institution  or other
financial  intermediary (each, a "Financial Intermediary") that maintains the
Security  Owner's  account  for  such   purpose.    In  turn,  the  Financial
Intermediary's ownership of such Book-Entry  Security will be recorded on the
records  of  DTC (or  of a  participating  firm that  acts as  agent  for the
Financial  Intermediary, whose  interest  will  in turn  be  recorded on  the
records of  DTC, if  the Security  Owner's Financial  Intermediary  is not  a
Participant and on the records of CEDEL or Euroclear, as appropriate).

     Security  Owners will  receive all  distributions of  principal of,  and
interest on,  the Securities from  the Trustee through DTC  and Participants.
While   the  Securities  are  outstanding  (except  under  the  circumstances
described  below), under the  rules, regulations and  procedures creating and
affecting DTC  and its  operations  (the "Rules"),  DTC is  required to  make
book-entry transfers among Participants on  whose behalf it acts with respect
to the Securities  and is required to  receive and transmit  distributions of
principal of,  and interest  on, the Securities.   Participants  and indirect
participants  with  whom  Security  Owners  have  accounts  with  respect  to
Securities are  similarly required to  make book-entry transfers  and receive
and  transmit  such  distributions on  behalf  of  their respective  Security
Owners.  Accordingly, although Security Owners will not possess certificates,
the  Rules  provide  a  mechanism  by  which  Security  Owners  will  receive
distributions and will be able to transfer their interest.

     Security Owners will not receive  or be entitled to receive certificates
representing their  respective interests in the Securities,  except under the
limited  circumstances  described   below.    Unless  and   until  Definitive
Securities are issued, Security Owners  who are not Participants may transfer
ownership of Securities  only through Participants and  indirect participants
by  instructing such  Participants  and  indirect  participants  to  transfer
Securities,  by book-entry  transfer,  through  DTC for  the  account of  the
purchasers  of  such Securities,  which  account  is  maintained  with  their
respective Participants.  Under the Rules and in accordance with DTC's normal
procedures, transfers of ownership of Securities will be executed through DTC
and the accounts  of the respective Participants  at DTC will be  debited and
credited.   Similarly, the Participants  and indirect participants  will make
debits or credits,  as the case  may be,  on their records  on behalf of  the
selling and purchasing Security Owners.

     Because  of time  zone differences,  credits  of securities  received in
CEDEL or Euroclear  as a result of  a transaction with a Participant  will be
made  during  subsequent  securities  settlement  processing  and  dated  the
business  day  following  the  DTC settlement  date.    Such  credits or  any
transactions  in such  securities  settled  during  such processing  will  be
reported to  the relevant  Euroclear or CEDEL  Participants on  such business
day.   Cash received in CEDEL or Euroclear as a result of sales of securities
by  or  through  a  CEDEL   Participant  (as  defined  herein)  or  Euroclear
Participant  (as defined herein) to  a DTC Participant  will be received with
value on the DTC  settlement date but will be available in the relevant CEDEL
or Euroclear cash account only as of the business day following settlement in
DTC.  

     Transfers between Participants will occur in accordance with DTC  rules.
Transfers between CEDEL Participants and Euroclear Participants will occur in
accordance with their respective rules and operating procedures.

     Cross-market  transfers between  persons holding directly  or indirectly
through  DTC,  on the  one  hand, and  directly  or indirectly  through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC
in accordance with DTC rules on behalf of the relevant European international
clearing  system  by  the  Relevant Depositary;  however,  such  cross market
transactions will  require delivery of instructions to  the relevant European
international  clearing   system  by  the  counterparty  in  such  system  in
accordance with its rules and procedures and within its established deadlines
(European time).  The  relevant European international clearing  system will,
if the transaction meets its settlement requirements, deliver instructions to
the Relevant  Depositary to  take action  to effect  final settlement  on its
behalf by delivering or receiving securities in DTC,  and making or receiving
payment in  accordance with normal  procedures for same day  funds settlement
applicable to  DTC.   CEDEL Participants and  Euroclear Participants  may not
deliver instructions directly to the European Depositaries.

     CEDEL is  incorporated under  the laws of  Luxembourg as  a professional
depository.    CEDEL  holds securities  for  its  participating organizations
("CEDEL  Participants") and  facilitates  the  clearance  and  settlement  of
securities  transactions   between  CEDEL  Participants   through  electronic
book-entry changes in accounts of CEDEL Participants, thereby eliminating the
need for physical  movement of certificates.  Transactions may  be settled in
CEDEL in  any  of 28  currencies,  including United  States dollars.    CEDEL
provides  to  its  CEDEL  Participants,  among  other  things,  services  for
safekeeping, administration,  clearance  and  settlement  of  internationally
traded  securities and securities  lending and  borrowing.   CEDEL interfaces
with domestic  markets in several  countries.  As a  professional depository,
CEDEL is subject to  regulation by the Luxembourg Monetary Institute.   CEDEL
participants  are   recognized  financial  institutions  around   the  world,
including underwriters, securities brokers and dealers,  banks, trust  
companies, clearing  corporations  and certain  other organizations.  
Indirect access to CEDEL is also available to others, such as banks, brokers, 
dealers and trust companies that clear  through or maintain a custodial  
relationship  with   a  CEDEL  Participant,  either   directly  or
indirectly.

     Euroclear was  created in 1968  to hold securities for  its participants
("Euroclear  Participants")  and  to clear  and  settle  transactions between
Euroclear Participants  through simultaneous  electronic book-entry  delivery
against  payment,  thereby eliminating  the  need  for  physical movement  of
certificates and any  risk from lack of simultaneous  transfers of securities
and cash.   Transactions may  be settled in  any of 32  currencies, including
United States dollars.  Euroclear includes various  other services, including
securities lending  and borrowing  and  interfaces with  domestic markets  in
several  countries generally  similar to  the  arrangements for  cross-market
transfers with DTC described  above.  Euroclear is operated  by the Brussels,
Belgium office of  Morgan, under  contract with  Euroclear Clearance  Systems
S.C., a Belgian cooperative corporation (the "Cooperative").   All operations
are conducted by Morgan, and  all Euroclear securities clearance accounts and
Euroclear cash  accounts are  accounts with the  Euroclear Operator,  not the
Cooperative.  The  Cooperative establishes policy for Euroclear  on behalf of
Euroclear  Participants.   Euroclear  Participants  include banks  (including
central  banks),  securities  brokers  and  dealers  and  other  professional
financial intermediaries.  Indirect access  to Euroclear is also available to
other  firms that clear  through or maintain a  custodial relationship with a
Euroclear Participant, either directly or indirectly.

     Morgan is the Belgian branch of a New York banking corporation  which is
a member bank of  the Federal Reserve System.   As such, it is regulated  and
examined  by the Board of Governors of the Federal Reserve System and the New
York State Banking Department, as well as the Belgian Banking Commission.

     Securities clearance accounts and cash accounts with Morgan are governed
by  the  Terms and  Conditions Governing  Use  of Euroclear  and  the related
Operating  Procedures  of the  Euroclear  System and  applicable  Belgian law
(collectively, the "Terms and Conditions").   The Terms and Conditions govern
transfers  of securities and cash within Euroclear, withdrawals of securities
and  cash from Euroclear, and receipts of payments with respect to securities
in Euroclear.   All  securities in  Euroclear are  held on  a fungible  basis
without attribution of specific certificates to specific securities clearance
accounts.  The Euroclear Operator acts under the Terms and Conditions only on
behalf  of Euroclear Participants, and has  no record of or relationship with
persons holding through Euroclear Participants.

     Under  a  book-entry   format,  beneficial  owners  of   the  Book-Entry
Securities may experience some delay in their receipt of payments, since such
payments will  be  forwarded by  the  Trustee to  Cede.   Distributions  with
respect to Securities held through CEDEL or Euroclear will be credited to the
cash accounts of  CEDEL Participants or Euroclear Participants  in accordance
with the relevant  system's rules and procedures,  to the extent  received by
the Relevant Depositary.  Such distributions will be subject to tax reporting
in accordance with  relevant United  States tax  laws and  regulations.   See
"Certain Material Federal  Income Tax Consequences--Tax Treatment  of Foreign
Investors" and "--Tax  Consequences to Holders of  Notes--Backup Withholding"
herein.  Because DTC can only act on behalf of Financial  Intermediaries, the
ability  of a beneficial owner to pledge  Book-Entry Securities to persons or
entities that do not participate in  the Depository system, or otherwise take
actions in  respect of such Book-Entry Securities, may  be limited due to the
lack of physical  certificates for such Book-Entry Securities.   In addition,
issuance  of the  Book-Entry Securities  in  book-entry form  may reduce  the
liquidity of such Securities in  the secondary market since certain potential
investors  may be  unwilling to  purchase  Securities for  which they  cannot
obtain physical certificates.

     Monthly and annual  reports on the  Trust will be  provided to CEDE,  as
nominee of DTC, and  may be made available by CEDE  to beneficial owners upon
request,  in accordance with  the rules, regulations  and procedures creating
and affecting  the Depository, and  to the Financial Intermediaries  to whose
DTC  accounts  the  Book-Entry  Securities  of  such  beneficial  owners  are
credited.

     DTC has advised the Trustee that, unless and until Definitive Securities
are issued, DTC will take any action permitted to be taken by the holders  of
the Book-Entry Securities under the applicable Agreement only at the 
direction of one  or more Financial Intermediaries to  whose DTC accounts the
Book-Entry Securities are credited, to the extent that such actions are taken
on behalf of Financial Intermediaries  whose holdings include such Book-Entry
Securities.  CEDEL or  the Euroclear Operator, as the case  may be, will take
any  other  action  permitted  to be  taken  by  a  Securityholder  under the
Agreement on  behalf of a CEDEL Participant  or Euroclear Participant only in
accordance  with its relevant rules and procedures and subject to the ability
of the Relevant Depositary to effect such  actions on its behalf through DTC.
DTC may  take actions,  at the  direction of  the related  Participants, with
respect to some Securities which conflict with  actions taken with respect to
other Securities.

     Upon the  occurrence of any of  the events described  in the immediately
preceding paragraph,  the Trustee will  be required to notify  all beneficial
owners of the  occurrence of such event  and the availability through  DTC of
Definitive  Securities.  Upon  surrender by DTC of  the global certificate or
certificates  representing the  Book-Entry  Securities  and instructions  for
re-registration, the Trustee will issue Definitive Securities, and thereafter
the  Trustee will  recognize the  holders  of such  Definitive Securities  as
Securityholders under the applicable Agreement.

     Although  DTC,  CEDEL  and  Euroclear  have  agreed   to  the  foregoing
procedures in order to facilitate transfers of Securities among  participants
of DTC,  CEDEL and  Euroclear, they  are under  no obligation  to perform  or
continue to perform  such procedures and such procedures  may be discontinued
at any time.

     None  of  the Servicer,  the  Depositor or  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 Securities
held by Cede  & Co., as nominee for  DTC, or for maintaining,  supervising or
reviewing any records relating to such beneficial ownership interests.

                              CREDIT ENHANCEMENT

GENERAL

     Credit enhancement may be provided  with respect to one or more  classes
of a  Series of Securities  or with respect to  the Trust Fund  Assets in the
related  Trust Fund.   Credit  enhancement may be  in the  form of  a limited
financial guaranty policy issued by an entity named in the related Prospectus
Supplement, the  subordination of one  or more  classes of the  Securities of
such Series,  the establishment of one or more Reserve Accounts, the use of a
cross-support  feature,  use  of  a  mortgage  pool  insurance  policy,   FHA
Insurance,  VA Guarantee, bankruptcy  bond, special hazard  insurance policy,
surety  bond, letter  of credit,  guaranteed investment  contract or  another
method of credit enhancement described in  the related Prospectus Supplement,
or  any combination  of the  foregoing.   Unless otherwise  specified in  the
related Prospectus Supplement, credit enhancement will not provide protection
against all risks  of loss  and will  not guarantee repayment  of the  entire
principal  balance of the Securities  and interest thereon.   If losses occur
which  exceed the  amount covered  be  credit enhancement  or  which are  not
covered by the credit enhancement, Securityholders will bear their  allocable
share of deficiencies.

SUBORDINATION

     Protection afforded to holders of one or more classes of Securities of a
Series  by means  of the  subordination feature  may be  accomplished by  the
preferential right  of holders of  one or more  other classes of  such Series
(the "Senior Securities") to distributions in respect of scheduled principal,
Principal Prepayments,  interest or  any combination  thereof that  otherwise
would  have been  payable to  holders  of Subordinated  Securities under  the
circumstances  and  to  the  extent   specified  in  the  related  Prospectus
Supplement.    Protection may  also  be  afforded to  the  holders  of Senior
Securities of a Series by: (i) reducing the ownership interest of the related
Subordinated  Securities; (ii)  a combination  of  the immediately  preceding
sentence and clause (i) above; or (iii) as otherwise described in the related
Prospectus Supplement.  Delays  in receipt of scheduled payments on the Loans
and losses on  defaulted Loans may be  borne first by the  various classes of
Subordinated  Securities  and thereafter  by  the various  classes  of Senior
Securities,  in  each  case  under  the  circumstances  and  subject  to  the
limitations specified in  such related Prospectus Supplement.   The aggregate
distributions in respect of delinquent payments on the Loans over the  lives 
of the Securities or at any  time, the aggregate losses in respect of
defaulted  Loans which must  be borne  by the  Subordinated Securities  by
virtue  of  subordination  and  the amount  of  the  distributions  otherwise
distributable  to the Subordinated Securityholders that will be distributable
to  Senior  Securityholders  on  any  Distribution Date  may  be  limited  as
specified in the related  Prospectus Supplement.  If aggregate  distributions
in respect of delinquent payments on the Loans or aggregate losses in respect
of such Loans  were to exceed an  amount specified in the  related Prospectus
Supplement,  holders of  Senior  Securities would  experience  losses on  the
Securities.

     In addition  to or  in lieu  of the foregoing,  if so  specified in  the
related Prospectus Supplement, all or any portion  of distributions otherwise
payable to  holders of Subordinated  Securities on any Distribution  Date may
instead be deposited into one  or more Reserve Accounts established  with the
Trustee or distributed to holders of Senior Securities.  Such deposits may be
made on each Distribution Date, for specified periods or until the balance in
the Reserve  Account has reached  a specified amount and,  following payments
from  the Reserve  Account  to  holders of  Senior  Securities or  otherwise,
thereafter  to the  extent necessary  to restore the  balance in  the Reserve
Account  to  required  levels,  in  each case  as  specified  in  the related
Prospectus Supplement.   Amounts  on deposit  in the  Reserve Account  may be
released to the  holders of certain  classes of Securities  at the times  and
under the circumstances specified in such Prospectus Supplement.

     Various classes  of Senior  Securities and  Subordinated Securities  may
themselves be subordinate in their  right to receive certain distributions to
other  classes of Senior and Subordinated Securities, respectively, through a
cross support mechanism or otherwise.

     As  between classes  of  Senior  Securities and  as  between classes  of
Subordinated  Securities, distributions may  be allocated among  such classes
(i)  in the  order  of  their scheduled  final  distribution  dates, (ii)  in
accordance with a schedule or formula, (iii) in relation to the occurrence of
events,  or  (iv)  otherwise,  in  each  case  as  specified in  the  related
Prospectus  Supplement.   As  between  classes  of  Subordinated  Securities,
payments  to holders  of Senior  Securities  on account  of delinquencies  or
losses and payments to any Reserve Account  will be allocated as specified in
the related Prospectus Supplement.

SPECIAL HAZARD INSURANCE POLICIES

     A separate Special  Hazard Insurance Policy may be obtained for the Pool
and issued by the insurer (the "Special Hazard Insurer") named in the related
Prospectus Supplement.  Each Special Hazard Insurance Policy will, subject to
limitations described below,  protect holders of the  related Securities from
(i)  loss  by reason  of  damage  to  Properties caused  by  certain  hazards
(including  earthquakes and,  to a  limited extent,  tidal waves  and related
water damage or as otherwise  specified in the related Prospectus Supplement)
not insured  against under the standard  form of hazard insurance  policy for
the respective states  in which the Properties  are located or under  a flood
insurance policy  if the Property is located  in a federally designated flood
area, and (ii)  loss caused by reason  of the application of  the coinsurance
clause contained  in hazard insurance  policies.  See  "The Agreements-Hazard
Insurance".   Each  Special Hazard  Insurance  Policy will  not cover  losses
occasioned by fraud  or conversion by  the Trustee  or Master Servicer,  war,
insurrection,  civil  war,  certain governmental  action,  errors  in design,
faulty workmanship or materials (except under certain circumstances), nuclear
or  chemical reactions,  flood (if  the Property  is  located in  a federally
designated flood area),  nuclear or chemical contamination  and certain other
risks.  The amount of coverage under any Special Hazard Insurance Policy will
be  specified in  the related  Prospectus  Supplement.   Each Special  Hazard
Insurance Policy will provide that no claim may be paid unless hazard and, if
applicable,  flood insurance on the Property securing the Loan have been kept
in force and other protection and preservation expenses have been paid.

     Subject  to the foregoing limitations, and unless otherwise specified in
the related Prospectus  Supplement, each Special Hazard Insurance Policy will
provide that where there  has been damage  to Property securing a  foreclosed
Loan (title to which has been acquired by the insured) and to the extent such
damage  is not  covered by  the hazard  insurance policy  or  flood insurance
policy,  if any,  maintained  by the  borrower or  the  Master Servicer,  the
Special  Hazard Insurer  will pay  the lesser  of (i) the  cost of  repair or
replacement of such property or (ii) upon transfer of the  Property to the 
Special Hazard Insurer, the unpaid principal balance  of  such  Loan  at the  
time  of  acquisition  of  such Property  by foreclosure or deed in lieu of 
foreclosure, plus accrued interest to the date of claim settlement and certain 
expenses incurred by the Master Servicer with respect to such  Property.  If  
the unpaid principal  balance of a Loan  plus accrued interest  and certain 
expenses is paid by the Special Hazard Insurer, the amount  of further  
coverage under the  related Special  Hazard Insurance Policy will be reduced 
by such amount less any net proceeds from the sale  of the Property.   Any 
amount paid  as the cost of  repair of the  Property will further reduce 
coverage by such amount.

     The Master Servicer may deposit cash, an irrevocable letter of credit or
any other instrument  acceptable to each Rating Agency  rating the Securities
of the related  Series in a  special trust account  to provide protection  in
lieu of or in addition to that provided by a Special Hazard Insurance Policy.
The  amount of any Special  Hazard Insurance Policy or of  the deposit to the
special trust  account relating  to such  Securities in lieu  thereof may  be
reduced so long as any such reduction will not result in a downgrading of the
rating of such Securities by any such Rating Agency.

BANKRUPTCY BONDS

     A  bankruptcy bond ("Bankruptcy Bond") for proceedings under the federal
Bankruptcy  Code  may  be  issued  by an  insurer  named  in  such Prospectus
Supplement.  Each Bankruptcy Bond will  cover certain losses resulting from a
reduction  by a  bankruptcy  court  of scheduled  payments  of principal  and
interest on a Loan or a reduction by such court of the  principal amount of a
Loan and will cover certain unpaid interest on the amount of such a principal
reduction from the date of the filing of a bankruptcy petition.  The required
amount  of  coverage under  each Bankruptcy  Bond  will be  set forth  in the
related  Prospectus Supplement.   The  Master Servicer  may deposit  cash, an
irrevocable  letter of  credit or  any  other instrument  acceptable to  each
Rating Agency rating the Securities of the  related Series in a special trust
account to provide protection in lieu of or in addition to that provided by a
Bankruptcy  Bond.   Coverage under  a  Bankruptcy Bond  may  be cancelled  or
reduced by  the Master Servicer if  such cancellation or reduction  would not
adversely  affect  the  then  current   rating  or  ratings  of  the  related
Securities.     See  "Certain  Legal  Aspects  of  the  Loans-Anti-Deficiency
Legislation and Other Limitations on Lenders".

RESERVE ACCOUNTS

     Credit support with respect to a Series of Securities may be provided by
the  establishment  and maintenance  with  the  Trustee  for such  Series  of
Securities, in trust, of  one or more Reserve Accounts for  such Series.  The
related Prospectus  Supplement will specify  whether or not any  such Reserve
Accounts will be included in the Trust Fund for such Series.

     The Reserve  Account for  a Series  will be  funded (i)  by the  deposit
therein  of cash, United  States Treasury securities,  instruments evidencing
ownership  of  principal or  interest  payments thereon,  letters  of credit,
demand  notes,  certificates of  deposit  or  a  combination thereof  in  the
aggregate amount specified in the  related Prospectus Supplement, (ii) by the
deposit therein from  time to time  of certain amounts,  as specified in  the
related  Prospectus Supplement to  which the Subordinate  Securityholders, if
any,  would otherwise be  entitled or  (iii) in such  other manner as  may be
specified in the related Prospectus Supplement.

     Any amounts on  deposit in the Reserve  Account and the proceeds  of any
other instrument upon  maturity will be held  in cash or will be  invested in
Permitted Investments which may include  obligations of the United States and
certain  agencies thereof, certificates of deposit, certain commercial paper,
time deposits and  bankers acceptances sold by eligible  commercial banks and
certain repurchase  agreements of  United States  government securities  with
eligible commercial  banks.   If a  letter of  credit is  deposited with  the
Trustee, such letter of credit will be irrevocable.  Any instrument deposited
therein will name the Trustee, in its capacity as trustee for the  holders of
the Securities, as beneficiary and will be issued by an entity  acceptable to
each Rating  Agency that rates  the Securities.  Additional  information with
respect to such  instruments deposited in  the Reserve  Accounts will be  set
forth in the related Prospectus Supplement.

     Any amounts so  deposited and payments on instruments  so deposited will
be available for withdrawal from the Reserve Account  for distribution to the
holders  of Securities  for the  purposes,  in the  manner and  at  the times
specified in the related Prospectus Supplement.

POOL INSURANCE POLICIES

     A  separate  pool  insurance policy  ("Pool  Insurance  Policy")  may be
obtained for the Pool and issued by the insurer (the "Pool Insurer") named in
the related Prospectus Supplement.   Each Pool Insurance Policy will, subject
to  the  limitations described  below, cover  loss  by reason  of  default in
payment on  Loans in the Pool in an amount equal to a percentage specified in
such Prospectus Supplement  of the aggregate principal balance  of such Loans
on  the Cut-off  Date which are  not covered  as to their  entire outstanding
principal balances  by Primary  Mortgage Insurance Policies.   As  more fully
described below,  the Master Servicer  will present claims thereunder  to the
Pool  Insurer  on  behalf of  itself,  the  Trustee and  the  holders  of the
Securities.  The  Pool Insurance Policies, however, are  not blanket policies
against loss, since claims thereunder  may only be made respecting particular
defaulted Loans  and only upon  satisfaction of certain  conditions precedent
described  below.   Unless  otherwise  specified  in the  related  Prospectus
Supplement,  the  Pool Insurance  Policies will  not  cover losses  due  to a
failure to  pay  or denial  of a  claim under  a  Primary Mortgage  Insurance
Policy.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Pool Insurance Policy  will provide that no  claims may be  validly presented
unless (i)  any required Primary Mortgage  Insurance Policy is in  effect for
the defaulted Loan  and a claim  thereunder has  been submitted and  settled;
(ii) hazard insurance on the related Property has been kept in force and real
estate taxes and  other protection and preservation expenses  have been paid;
(iii) if there has been physical loss or damage to the Property, it has  been
restored to its physical condition (reasonable wear and tear excepted) at the
time of issuance of  the policy; and (iv)  the insured has acquired good  and
merchantable  title to the  Property free and  clear of  liens except certain
permitted encumbrances.    Upon satisfaction  of these  conditions, the  Pool
Insurer will have the option either (a) to purchase the property securing the
defaulted Loan at a price equal to the principal balance thereof plus accrued
and unpaid interest  at the Loan  Rate to  the date of  purchase and  certain
expenses  incurred  by the  Master  Servicer  on behalf  of  the  Trustee and
Securityholders, or (b)  to pay the amount by which the  sum of the principal
balance of the  defaulted Loan plus accrued  and unpaid interest at  the Loan
Rate to the  date of  payment of  the claim and  the aforementioned  expenses
exceeds  the proceeds  received from  an approved  sale of  the  Property, in
either case net  of certain amounts paid  or assumed to have  been paid under
the  related Primary Mortgage  Insurance Policy.  If  any Property securing a
defaulted Loan  is damaged  and  proceeds, if  any, from  the related  hazard
insurance  policy  or the  applicable  Special  Hazard Insurance  Policy  are
insufficient to  restore the  damaged Property to  a condition  sufficient to
permit recovery under the Pool Insurance Policy, the Master Servicer will not
be required to expend its own funds to restore the damaged Property unless it
determines   that  (i)  such  restoration   will  increase  the  proceeds  to
securityholders on liquidation of the  Loan after reimbursement of the Master
Servicer for its  expenses and (ii) such  expenses will be recoverable  by it
through proceeds of the sale  of the Property or proceeds of the related Pool
Insurance Policy or any related Primary Mortgage Insurance Policy.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Pool Insurance  Policy will not  insure (and many Primary  Mortgage Insurance
Policies do not insure) against loss sustained by reason of a default arising
from,  among other  things, (i)  fraud or  negligence in  the origination  or
servicing  of  a  Loan,  including misrepresentation  by  the  borrower,  the
originator or persons involved in the origination thereof, or (ii) failure to
construct a Property in accordance with plans and specifications.  A  failure
of coverage  attributable to one  of the foregoing  events might result  in a
breach of the related Seller's  representations described above, and, in such
events  might  give rise  to an  obligation  on the  part of  such  Seller to
purchase the defaulted Loan if the breach cannot be cured by such Seller.  No
Pool Insurance  Policy  will  cover  (and  many  Primary  Mortgage  Insurance
Policies do  not cover) a claim in respect of a defaulted Loan occurring when
the servicer  of such  Loan, at the  time of default  or thereafter,  was not
approved by the applicable insurer.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
original amount of coverage  under each Pool Insurance Policy will be reduced
over  the life of  the related Securities  by the aggregate  dollar amount of
claims  paid  less the  aggregate of  the  net amounts  realized by  the Pool
Insurer upon disposition of all foreclosed properties.  The amount  of claims
paid may include certain expenses incurred by the Master Servicer as  well as
accrued interest on  delinquent Loans to  the date of  payment of the  claim.
Accordingly, if  aggregate net  claims paid under  any Pool  Insurance Policy
reach the  original policy limit,  coverage under that Pool  Insurance Policy
will  be   exhausted  and  any   further  losses   will  be   borne  by   the
Securityholders.

FHA INSURANCE; VA GUARANTEES

     Loans designated in the related  Prospectus Supplement as insured by the
FHA will be insured by the FHA as authorized under the  United States Housing
Act of 1934, as amended.   In addition to the Title I Program of the FHA, see
"Certain  Legal Considerations  -- Title  I Program",  certain Loans  will be
insured under various FHA programs  including the standard FHA 203(b) program
to finance the acquisition of one-  to four-family housing units and the  FHA
245 graduated payment  mortgage program.  These programs  generally limit the
principal amount and interest rates of the mortgage loans insured.  

     The insurance premiums  for Loans  insured by the  FHA are collected  by
lenders approved by  the Department of Housing and  Urban Development ("HUD")
or by the Master Servicer or  any Sub-Servicer and are paid to the  FHA.  The
regulations  governing FHA single-family  mortgage insurance programs provide
that  insurance  benefits  are  payable  either  upon  foreclosure  (or other
acquisition of  possession) and conveyance  of the mortgaged premises  to the
United States  of America  or upon assignment  of the  defaulted Loan  to the
United States of America.  With respect  to a defaulted FHA-insured Loan, the
Master Servicer  or any Sub-Servicer  is limited in  its ability  to initiate
foreclosure  proceedings.   When  it  is  determined,  either by  the  Master
Servicer or any Sub-Servicer or HUD, that default was caused by circumstances
beyond the  mortgagor's control, the  Master Servicer or any  Sub-Servicer is
expected to  make an effort  to avoid  foreclosure by entering,  if feasible,
into  one  of a  number  of available  forms  of forbearance  plans  with the
mortgagor.  Such  plans may involve  the reduction or  suspension of  regular
mortgage payments for a specified period, with such payments to be  made upon
or before the maturity date of the mortgage, or the recasting of payments due
under the mortgage  up to or, other  than Loans originated under  the Title I
Program of  the FHA, beyond the maturity  date.  In addition,  when a default
caused by  such circumstances is  accompanied by certain other  criteria, HUD
may  provide relief  by making payments  to the  Master Servicer or  any Sub-
Servicer in partial or full satisfaction of amounts due under the Loan (which
payments are to be repaid by the mortgagor to HUD) or by accepting assignment
of the  loan from  the Master  Servicer or  any Sub-Servicer.   With  certain
exceptions, at least three full  monthly installments must be due and  unpaid
under the Loan,  and HUD must have  rejected any request for  relief from the
mortgagor  before  the  Master  Servicer  or  any  Sub-Servicer may  initiate
foreclosure proceedings.

     HUD has the option, in most cases, to pay insurance claims in cash or in
debentures issued  by HUD.   Currently, claims  are being  paid in  cash, and
claims have not been paid in debentures since 1965.  HUD debentures issued in
satisfaction  of FHA  insurance claims  bear interest  at the  applicable HUD
debentures interest rate.   The Master Servicer or  any Sub-Servicer of  each
FHA-insured  Single  Family Loan  will  be  obligated  to purchase  any  such
debenture  issued in satisfaction  of such  Loan upon  default for  an amount
equal to the principal amount of any such debenture.

     Other than  in relation to the Title I Program of the FHA, the amount of
insurance benefits generally  paid by the FHA  is equal to the  entire unpaid
principal  amount of  the defaulted  Loan  adjusted to  reimburse the  Master
Servicer or Sub-Servicer for certain costs and expenses and to deduct certain
amounts received  or retained  by the Master  Servicer or  Sub-Servicer after
default.  When entitlement to insurance benefits results from foreclosure (or
other acquisition of  possession) and conveyance to HUD,  the Master Servicer
or Sub-Servicer is compensated for no more than two-thirds of its foreclosure
costs, and is compensated for interest accrued  and unpaid prior to such date
but in general only  to the extent it was  allowed pursuant to a  forbearance
plan  approved by HUD.   When entitlement to  insurance benefits results from
assignment of the Loan to HUD, the insurance payment includes full compensation
for interest  accrued and unpaid  to the  assignment date.   The insurance
payment  itself, upon  foreclosure  of an  FHA-insured Loan,  bears interest
from a  date 30 days after the  borrower's first uncorrected failure to
perform any obligation  to make any  payment due under  the mortgage and,
upon assignment, from the date  of assignment to the  date of payment of  the
claim, in each case at the same interest rate as the applicable HUD debenture
interest rate as described above.

     Loans designated in  the related Prospectus Supplement  as guaranteed by
the  VA  will  be  partially  guaranteed by  the  VA  under  the Serviceman's
Readjustment  Act  of  1944,  as  amended (a  "VA  Guaranty  Policy").    The
Serviceman's Readjustment Act of  1944, as amended, permits a veteran  (or in
certain instances  the  spouse  of  a veteran)  to  obtain  a  mortgage  loan
guarantee by  the VA covering mortgage financing of the purchase of a one- to
four-family dwelling unit at interest rates permitted by the VA.  The program
has no mortgage loan limits, requires no down payment from the  purchaser and
permits  the  guarantee of  mortgage  loans  of  up  to 30  years'  duration.
However, no Loan  guaranteed by the VA will have an original principal amount
greater than five times the partial VA guarantee for such Loan.

     The maximum guarantee that may be issued by the VA under a VA guaranteed
mortgage  loan depends  upon the  original principal  amount of  the mortgage
loan,  as  further described  in 38  United States  Code Section  1803(a), as
amended.  As of January 1, 1990, the  maximum guarantee that may be issued by
the VA  under a  VA guaranteed  mortgage loan  of more  than $144,000 is  the
lesser of  25% of  the original  principal amount  of the  mortgage loan  and
$46,000.   The liability on  the guarantee is  reduced or increased  pro rata
with any reduction or increase in the amount of indebtedness, but in no event
will the amount  payable on the guarantee  exceed the amount of  the original
guarantee.  The VA  may, at its option  and without regard to the  guarantee,
make full  payment to  a mortgage  holder  of unsatisfied  indebtedness on  a
mortgage upon its assignment to the VA.

     With respect to a  defaulted VA guaranteed Loan, the Master  Servicer or
Sub-Servicer is, absent exceptional circumstances, authorized to announce its
intention to foreclose only when the default has continued for three  months.
Generally, a  claim for the guarantee  is submitted after  liquidation of the
Property.

     The amount payable under the guarantee will be the percentage of the VA-
insured Loan originally guaranteed applied to  indebtedness outstanding as of
the applicable date of computation specified in the VA regulations.  Payments
under the guarantee will be equal to the unpaid principal amount of the Loan,
interest accrued on the unpaid balance of the Loan to the appropriate date of
computation and limited expenses of the  mortgagee, but in each case only  to
the  extent that such amounts have  not been recovered through liquidation of
the Property.  The amount payable under the guarantee may in  no event exceed
the amount of the original guarantee.

CROSS-SUPPORT

     The  beneficial ownership  of separate  groups of  assets included  in a
Trust Fund may  be evidenced  by separate  classes of the  related Series  of
Securities.  In  such case, credit support may be provided by a cross-support
feature which requires that distributions  be made with respect to Securities
evidencing a  beneficial ownership  interest in, or  secured by,  other asset
groups within the same Trust Fund.   The related Prospectus Supplement for  a
Series which  includes a cross-support  feature will describe the  manner and
conditions for applying such cross-support feature.

     The coverage  provided by one or more forms  of credit support may apply
concurrently to two or more related Trust  Funds.  If applicable, the related
Prospectus  Supplement will  identify the  Trust Funds  to which  such credit
support  relates and  the manner  of determining the  amount of  the coverage
provided thereby and  of the application of  such coverage to  the identified
Trust Funds.

OTHER  INSURANCE, SURETY  BONDS, GUARANTIES,  LETTERS OF  CREDIT AND  SIMILAR
INSTRUMENTS OR AGREEMENTS

     A Trust  Fund  may also  include  insurance, guaranties,  surety  bonds,
letters of credit or similar arrangements for the purpose of (i)  maintaining
timely  payments or  providing additional  protection against  losses on  the
assets included  in such Trust  Fund, (ii) paying administrative  expenses or
(iii)  establishing a  minimum  reinvestment  rate on  the  payments made  in
respect of  such  assets or  principal payment  rate on  such  assets.   Such
arrangements  may include agreements under which Securityholders are entitled
to receive amounts deposited in various accounts held by the Trustee upon the
terms specified in such Prospectus Supplement.

                     YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the Securities will
be affected primarily by the amount and timing of principal payments received
on or in respect of the Trust Fund Assets included in the related Trust Fund.
With respect to a Trust Fund  which includes Private Asset Backed Securities,
the possible effects of the amount and  timing of principal payments received
with  respect to  the  underlying mortgage  loans  will be  described in  the
related Prospectus Supplement.   The original terms to  maturity of the Loans
in a given Pool will vary depending upon the type  of Loans included therein.
Each Prospectus Supplement will contain  information with respect to the type
and maturities of the Loans in the related Pool.  Unless  otherwise specified
in the related Prospectus Supplement, Loans may be prepaid without penalty in
full or in part  at any time.   The prepayment experience  on the Loans in  a
Pool will affect the life of the related Series of Securities.

     The rate of  prepayment on the Loans  cannot be predicted.   Home equity
loans  and home  improvement contracts  have  been originated  in significant
volume only during the past few years  and the Depositor is not aware of  any
publicly available studies or  statistics on the  rate of prepayment of  such
loans.  Generally, home equity  loans and home improvement contracts  are not
viewed  by borrowers  as permanent  financing.   Accordingly,  the Loans  may
experience a higher rate of prepayment than traditional first mortgage loans.
On  the other hand,  because home equity  loans such as  the Revolving Credit
Line  Loans generally  are not  fully  amortizing, the  absence of  voluntary
borrower prepayments could  cause rates of principal payments  lower than, or
similar to,  those  of traditional  fully-amortizing  first mortgages.    The
prepayment experience of  the related Trust  Fund may be  affected by a  wide
variety  of  factors,  including  general   economic  conditions,  prevailing
interest rate levels, the availability of alternative financing and homeowner
mobility and the  frequency and amount of  any future draws on  any Revolving
Credit Line  Loans.   Other  factors that  might be  expected  to affect  the
prepayment rate  of a pool of home equity  mortgage loans or home improvement
contracts  include the  amounts of,  and  interest rates  on, the  underlying
senior mortgage  loans,  and the  use of  first mortgage  loans as  long-term
financing  for home purchase  and subordinate mortgage  loans as shorter-term
financing for a  variety of purposes,  including home improvement,  education
expenses   and  purchases   of  consumer   durables   such  as   automobiles.
Accordingly,  the Loans  may  experience  a higher  rate  of prepayment  than
traditional fixed-rate  mortgage loans.  In addition,  any future limitations
on the right  of borrowers to deduct  interest payments on home  equity loans
for federal income tax purposes may further increase the rate of  prepayments
of  the Loans.   The enforcement  of a "due-on-sale"  provision (as described
below) will have  the same effect as a  prepayment of the related  Loan.  See
"Certain Legal Aspects  of the Loans--Due-on-Sale Clauses".  The  yield to an
investor  who purchases Securities  in the secondary market  at a price other
than par will vary  from the anticipated yield if  the rate of prepayment  on
the Loans is actually different than the rate anticipated by such investor at
the time such Securities were purchased.

     Collections on Revolving Credit Line Loans may vary because, among other
things,  borrowers  may (i)  make payments  during  any month  as low  as the
minimum monthly  payment for such  month or, during the  interest-only period
for certain Revolving  Credit Line Loans and, in  more limited circumstances,
Closed-End Loans, with  respect to which an interest-only  payment option has
been selected, the interest  and the fees and charges for such  month or (ii)
make  payments as  high  as  the entire  outstanding  principal balance  plus
accrued interest  and the  fees and  charges thereon.   It  is possible  that
borrowers  may fail  to make  the required periodic  payments.   In addition,
collections on the Loans may vary due to seasonal purchasing and  the payment
habits of borrowers.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Loans  will  contain  due-on-sale  provisions  permitting  the  mortgagee  to
accelerate the maturity  of the loan  upon sale or  certain transfers by  the
borrower.   Loans  insured by  the  FHA, and  Single Family  Loans  partially
guaranteed by the VA, are assumable  with the consent of the FHA and  the VA,
respectively.  Thus, the rate of prepayments  on such Loans may be lower than
that  of conventional  Loans  bearing  comparable  interest  rates.    Unless
otherwise specified in the related Prospectus Supplement, the Master Servicer
generally will enforce any  due-on-sale or due-on-encumbrance clause,  to the
extent  it has  knowledge  of the  conveyance or  further encumbrance  or the
proposed conveyance  or  proposed further  encumbrance  of the  Property  and
reasonably believes  that it  is  entitled to  do  so under  applicable  law;
provided, however,  that the  Master Servicer will  not take  any enforcement
action that would impair or threaten to impair any recovery under any related
insurance  policy.  See  "The Agreements-Collection Procedures"  and "Certain
Legal Aspects of the Loans" for  a description of certain provisions of  each
Agreement  and certain  legal  developments that  may  affect the  prepayment
experience on the Loans.

     The rate of prepayments with  respect to conventional mortgage loans has
fluctuated  significantly  in   recent  years.    If  prevailing  rates  fall
significantly  below the  Loan Rates borne  by the  Loans, such Loans  may be
subject to higher  prepayment rates than if prevailing  interest rates remain
at or above such  Loan Rates.  Conversely, if prevailing  interest rates rise
appreciably  above  the  Loan  Rates  borne by  the  Loans,  such  Loans  may
experience  a lower prepayment  rate than  if prevailing  rates remain  at or
below such Loan Rates.  However, there  can be no assurance that such will be
the case.

     When  a  full prepayment  is made  on  a Loan,  the borrower  is charged
interest on the principal  amount of the Loan so prepaid only  for the number
of days  in the  month actually  elapsed up  to the  date of  the prepayment,
rather than for  a full  month.   Unless the Master  Servicer remits  amounts
otherwise payable  to it as  servicing compensation, see "Description  of the
Securities-Compensating Interest", the effect of  prepayments in full will be
to reduce the  amount of interest  passed through in  the following month  to
holders of Securities because interest on the principal amount of any Loan so
prepaid will be paid only to the date of prepayment.   Partial prepayments in
a given month  may be applied  to the outstanding  principal balances of  the
Loans so  prepaid on  the first  day of  the month  of receipt  or the  month
following receipt.   In the latter case, partial prepayments  will not reduce
the  amount  of interest  passed  through in  such month.    Unless otherwise
specified in  the related  Prospectus Supplement,  neither  full nor  partial
prepayments will be passed through until the month following receipt.

     Even  assuming that  the  Properties provide  adequate security  for the
Loans, substantial  delays  could  be  encountered  in  connection  with  the
liquidation of  defaulted Loans  and corresponding delays  in the  receipt of
related proceeds by Securityholders could occur.  An action to foreclose on a
Property securing  a Loan  is regulated by  state statutes  and rules  and is
subject to  many of the delays and expenses  of other lawsuits if defenses or
counterclaims  are interposed, sometimes requiring several years to complete.
Furthermore, in some states an action to obtain a deficiency judgment  is not
permitted following  a nonjudicial  sale of a  property.  In  the event  of a
default by a borrower, these restrictions among other things, may impede  the
ability of  the Master Servicer to  foreclose on or  sell the Property  or to
obtain  liquidation proceeds  sufficient  to  repay all  amounts  due on  the
related Loan.   In addition, the Master  Servicer will be entitled  to deduct
from  related  liquidation  proceeds  all  expenses  reasonably  incurred  in
attempting  to recover  amounts due on  defaulted Loans  and not  yet repaid,
including  payments to  senior lienholders,  legal  fees and  costs of  legal
action, real estate taxes and maintenance and preservation expenses.

     Liquidation  expenses with  respect to  defaulted mortgage loans  do not
vary directly with the outstanding principal balance of the loan at  the time
of default.   Therefore,  assuming that  a servicer  took the  same steps  in
realizing upon a  defaulted mortgage loan having a  small remaining principal
balance  as it would in the case of  a defaulted mortgage loan having a large
remaining   principal  balance,  the   amount  realized  after   expenses  of
liquidation  would be  smaller as  a  percentage of  the remaining  principal
balance  of the small  mortgage loan  than would be  the case  with the other
defaulted mortgage loan having a large remaining principal balance.

     Applicable  state laws  generally  regulate  interest  rates  and  other
charges,  require certain  disclosures,  and  require  licensing  of  certain
originators  and servicers  of  Loans.   In addition,  most have  other laws,
public policy and general principles of equity relating  to the protection of 
consumers, unfair and deceptive  practices and  practices which may  apply to  
the origination, servicing and collection  of the Loans.   Depending on the 
provisions  of the applicable law  and the specific facts and circumstances 
involved, violations of these laws,  policies and principles may  limit the 
ability of  the Master Servicer to collect all or part of the principal of 
or interest on the Loans, may entitle  the borrower  to a  refund of  amounts 
previously  paid and,  in addition, could  subject the  Master Servicer to  
damages and  administrative sanctions.

     If  the rate  at which  interest  is passed  through to  the  holders of
Securities   of  a   Series   is   calculated   on  a   Loan-by-Loan   basis,
disproportionate  principal prepayments among Loans with different Loan Rates
will affect the yield on such Securities.  In most cases, the effective yield
to Securityholders will  be lower than  the yield otherwise  produced by  the
applicable Pass-Through Rate and purchase price, because while  interest will
accrue on  each  Loan from  the  first day  of  the month  (unless  otherwise
specified in  the related  Prospectus Supplement),  the distribution of  such
interest will  not be  made earlier  than the  month following  the month  of
accrual.

     Under  certain circumstances,  the Master  Servicer, the holders  of the
residual interests  in  a  REMIC  or  any person  specified  in  the  related
Prospectus Supplement may have  the option to purchase the assets  of a Trust
Fund   thereby  effecting  earlier  retirement  of   the  related  Series  of
Securities.  See "The Agreements--Termination; Optional Termination".

     Factors other than those identified herein and in the related Prospectus
Supplement could significantly affect principal  prepayments at any time  and
over the lives of  the Securities.  The relative contribution  of the various
factors affecting prepayment may also vary  from time to time.  There  can be
no assurance as to  the rate of payment of principal of the Trust Fund Assets
at any time or over the lives of the Securities.

     The  Prospectus  Supplement relating  to  a  Series  of Securities  will
discuss in greater  detail the  effect of  the rate and  timing of  principal
payments  (including prepayments),  delinquencies and  losses  on the  yield,
weighted average lives and maturities of such Securities.

                                THE AGREEMENTS

     Set  forth below is  a summary of  certain provisions of  each Agreement
which are  not described elsewhere in this Prospectus.   The summary does not
purport to be complete and  is subject to, and  qualified in its entirety  by
reference to, the provisions of  each Agreement.  Where particular provisions
or terms used in the Agreements are referred to, such provisions or terms are
as specified in the Agreements.  Except as otherwise specified, the Agreement
described  herein  contemplates  a  Trust  Fund  comprised  of  Loans.    The
provisions of an Agreement with respect to a  Trust Fund which consists of or
includes Private Asset  Backed Securities may  contain provisions similar  to
those  described  herein but  will  be more  fully described  in  the related
Prospectus Supplement.

ASSIGNMENT OF THE TRUST FUND ASSETS

     Assignment of the Loans.  At the time of issuance of the Securities of a
Series, the Depositor will cause the Loans comprising  the related Trust Fund
to be  assigned to  the  Trustee, together  with all  principal and  interest
received by or  on behalf of the  Depositor on or with respect  to such Loans
after the Cut-off  Date, other than principal  and interest due on  or before
the  Cut-off Date  and  other than  any Retained  Interest  specified in  the
related  Prospectus  Supplement.   The Trustee  will, concurrently  with such
assignment,  deliver the  Securities to  the  Depositor in  exchange for  the
Loans.  Each Loan will be identified in a schedule appearing as an exhibit to
the related  Agreement.   Such schedule  will include information  as to  the
outstanding principal balance of each  Loan after application of payments due
on or before the Cut-off Date, as well as information regarding the Loan Rate
or APR, the current scheduled monthly payment of  principal and interest, the
maturity of  the Loan, the  Combined Loan-to-Value Ratios at  origination and
certain other information.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Depositor will as to each Home  Improvement Contract, deliver or cause to  be
delivered to the Trustee the original Home Improvement Contract and copies of
documents and  instruments related  to  each Home  Improvement Contract  and,
other than in the case of  unsecured Home Improvement Contracts, the security
interest in the Property securing  such Home Improvement Contract.  In  order
to give notice  of the right,  title and interest  of Securityholders to  the
Home Improvement  Contracts,  the  Depositor  will cause  a  UCC-1  financing
statement to  be executed  by the  Depositor or  the  Seller identifying  the
Trustee as the  secured party and identifying all  Home Improvement Contracts
as  collateral.    Unless  otherwise  specified  in  the  related  Prospectus
Supplement, the Home  Improvement Contracts will not be  stamped or otherwise
marked to reflect their  assignment to the  Trustee.  Therefore, if,  through
negligence,  fraud or  otherwise, a  subsequent purchaser  were able  to take
physical possession of the Home  Improvement Contracts without notice of such
assignment, the interest of Securityholders in the Home Improvement Contracts
could be  defeated.   See  "Certain  Legal  Aspects of  the  Loans--The  Home
Improvement Contracts."

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Agreement will  require that, within  the time period specified  therein, the
Depositor will also deliver  or cause to be  delivered to the Trustee (or  to
the custodian  hereinafter referred to)  as to each  Home Equity  Loan, among
other things, (i) the mortgage note or contract endorsed without recourse  in
blank or to  the order of the  Trustee, (ii) the  mortgage, deed of trust  or
similar  instrument (a  "Mortgage")  with  evidence  of  recording  indicated
thereon  (except for  any Mortgage  not  returned from  the public  recording
office, in which case the  Depositor will deliver or cause to  be delivered a
copy of such Mortgage together with  a certificate that the original of  such
Mortgage  was delivered to such recording office), (iii) an assignment of the
Mortgage to the Trustee,  which assignment will be in recordable  form in the
case  of a  Mortgage  assignment,  and (iv)  such  other security  documents,
including those  relating to any senior interests in  the Property, as may be
specified in  the related Prospectus Supplement.   Unless otherwise specified
in the related  Prospectus Supplement, the Depositor will  promptly cause the
assignments  of the  related Loans to  be recorded in  the appropriate public
office for real property  records, except in states in which,  in the opinion
of  counsel acceptable  to the  Trustee, such  recording is  not required  to
protect the  Trustee's  interest in  such  Loans  against the  claim  of  any
subsequent transferee or any successor to or creditor of the Depositor or the
originator of such Loans.

     The Trustee (or the custodian  hereinafter referred to) will review such
Loan documents  within the  time period specified  in the  related Prospectus
Supplement after receipt thereof, and the Trustee will hold such documents in
trust for the benefit of the Securityholders.  Unless otherwise specified  in
the related  Prospectus Supplement,   if  any such  document is  found to  be
missing or defective in any material respect, the Trustee (or such custodian)
will notify  the Master Servicer and  the Depositor, and the  Master Servicer
will notify the related Seller.   If the Seller  cannot cure the omission  or
defect  within a specified number  of  days after receipt  of such notice (or
such  other period as may be specified in the related Prospectus Supplement),
the Seller will be obligated either (i) to purchase the related Loan from the
Trust at the Purchase  Price or (ii) to remove such Loan  from the Trust Fund
and substitute  in its  place  one or  more other  Loans.   There  can be  no
assurance   that  a  Seller  will  fulfill   this  purchase  or  substitution
obligation.  Although the  Master Servicer may  be obligated to enforce  such
obligation  to the extent described above under "Loan Program-Representations
by Sellers; Repurchases", neither the  Master Servicer nor the Depositor will
be obligated to purchase  or replace such Loan if the  Seller defaults on its
obligation,  unless   such  breach   also   constitutes  a   breach  of   the
representations or warranties of the Master Servicer or the Depositor, as the
case  may  be.    Unless   otherwise  specified  in  the  related  Prospectus
Supplement, this purchase obligation constitutes the sole remedy available to
the Securityholders or  the Trustee for omission of, or a material defect in,
a constituent document.

     The Trustee  will be  authorized to appoint  a custodian  pursuant to  a
custodial agreement to  maintain possession of and, if  applicable, to review
the documents relating to the Loans as agent of the Trustee.

     The Master  Servicer will  make certain  representations and  warranties
regarding  its  authority to  enter  into, and  its  ability  to perform  its
obligations under, the Agreement.   Upon a breach of  any such representation
of the Master  Servicer which materially and adversely  affects the interests
of  the Securityholders  in a  Loan, the  Master Servicer  will be  obligated
either  to cure the breach in all material respects or to purchase or replace
the Loan at the Purchase  Price.   Unless  otherwise  specified  in  the  
related  Prospectus Supplement, this obligation  to cure, purchase or  
substitute constitutes the sole remedy available to the Securityholders or the 
Trustee for such a breach of representation by the Master Servicer.

     Assignment of Private Asset Backed Securities.  The Depositor will cause
Private Asset Backed  Securities to be registered in the name of the Trustee.
The  Trustee (or  the custodian)  will  have possession  of any  certificated
Private Asset Backed  Securities.  Unless otherwise specified  in the related
Prospectus  Supplement, the  Trustee  will not  be  in  possession of  or  be
assignee of  record  of any  underlying  assets for  a  Private Asset  Backed
Security.  See "The Trust Fund-Private Asset Backed Securities" herein.  Each
Private  Asset Backed Security will be identified  in a schedule appearing as
an exhibit to the related Agreement which will specify the original principal
amount, outstanding  principal balance as  of the Cut-off Date,  annual pass-
through rate or interest  rate and maturity date and  certain other pertinent
information for each Private Asset Backed Security conveyed to the Trustee.

     Notwithstanding the foregoing provisions, with  respect to a Trust  Fund
for which a REMIC  election is to be made,  no purchase or substitution of  a
Loan  will  be  made if  such  purchase  or substitution  would  result  in a
prohibited transaction tax under the Code.

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

     Each Sub-Servicer servicing a Loan pursuant to a Sub-Servicing Agreement
(as  defined  below  under  "-Sub-Servicing of  Loans")  will  establish  and
maintain an account (the "Sub-Servicing  Account") which meets the  following
requirements and  is otherwise  acceptable to  the Master  Servicer.   A Sub-
Servicing Account must be established with a Federal Home Loan Bank or with a
depository institution (including the Sub-Servicer itself) whose accounts are
insured by  either the Bank  Insurance Fund  (the "BIF") of  the FDIC  or the
Savings Association Insurance  Fund (as successor to the  Federal Savings and
Loan Insurance Corporation ("SAIF")) of the FDIC.  If a Sub-Servicing Account
is maintained at an institution that is a  Federal Home Loan Bank or an FDIC-
insured institution and,  in either case, the  amount on deposit in  the Sub-
Servicing Account  exceeds  the FDIC  insurance  coverage amount,  then  such
excess amount must be remitted to the Master Servicer within one business day
of receipt.  In addition, the  Sub-Servicer must maintain a separate  account
for  escrow and impound  funds relating to  the Loans.   Each Sub-Servicer is
required  to  deposit into  its Sub-Servicing  Account on  a daily  basis all
amounts described below under "-Sub-Servicing  of Loans" that are received by
it in respect of the Loans, less its servicing or other compensation.   On or
before the date  specified in the  Sub-Servicing Agreement, the  Sub-Servicer
will remit or cause to be remitted  to the Master Servicer or the Trustee all
funds  held in  the  Sub-Servicing Account  with respect  to  Loans that  are
required to be so remitted.  The Sub-Servicer may also be required to advance
on the scheduled  date of remittance  an amount corresponding to  any monthly
installment  of  interest  and/or  principal, less  its  servicing  or  other
compensation,  on  any Loan  for  which  payment was  not  received from  the
mortgagor.  Unless otherwise specified in the related  Prospectus Supplement,
any such obligation  of the Sub-Servicer to  advance will continue up  to and
including the first  of the  month following  the date on  which the  related
Property  is  sold at  a foreclosure  sale or  is acquired  on behalf  of the
Securityholders by deed in lieu of foreclosure, or until the related  Loan is
liquidated.

     The  Master  Servicer  will  establish  and  maintain  or  cause  to  be
established and maintained with respect to the related Trust Fund  a separate
account or accounts  for the collection of payments on the related Trust Fund
Assets  in  the  Trust  Fund  (the "Security  Account")  must  be  either (i)
maintained with a depository institution the debt obligations of which (or in
the case of  a depository institution that  is the principal subsidiary  of a
holding  company, the  obligations of  which)  are rated  in one  of  the two
highest rating categories by the Rating Agency or Rating Agencies that  rated
one or more classes of the  related Series of Securities, (ii) an account  or
accounts the deposits in which  are fully insured by either the  BIF or SAIF,
(iii) an account or accounts the deposits in which are insured by the BIF  or
SAIF (to the limits established by  the FDIC), and the uninsured deposits  in
which are otherwise secured such that, as evidenced by an opinion of counsel,
the Securityholders have  a claim with respect  to the funds in  the Security
Account  or  a  perfected  first   priority  security  interest  against  any
collateral securing such  funds that is superior  to the claims of  any other
depositors or general creditors of the depository institution with which the 
Security  Account is  maintained, or  (iv) an  account or  accounts otherwise
acceptable to  each Rating Agency.  The collateral eligible to secure amounts
in the Security Account is limited to United States government securities and
other high-quality investments ("Permitted Investments").  A Security Account
may be maintained  as an interest bearing  account or the funds  held therein
may  be  invested pending  each  succeeding  Distribution Date  in  Permitted
Investments.     Unless  otherwise   specified  in  the   related  Prospectus
Supplement, the Master Servicer or its  designee will be entitled to  receive
any such interest or other income earned on funds in  the Security Account as
additional  compensation and  will be  obligated to  deposit in  the Security
Account the amount of any loss immediately as realized.  The Security Account
may be maintained  with the Master Servicer or  with a depository institution
that is an affiliate of the Master Servicer, provided it meets  the standards
set forth above.

     The Master  Servicer  will deposit  or  cause  to be  deposited  in  the
Security  Account  for  each Trust  Fund  on  a daily  basis,  to  the extent
applicable  and  provided  in  the  Agreement,  the  following  payments  and
collections received or advances made by or on behalf of it subsequent to the
Cut-off Date  (other than  payments due  on or  before the  Cut-off Date  and
exclusive of any amounts representing Retained Interest):

          (i)    all payments  on account  of principal,  including Principal
     Prepayments and any applicable prepayment penalties, on the Loans;

          (ii)  all  payments on  account of  interest on the  Loans, net  of
     applicable servicing compensation;

          (iii)    all proceeds  (net  of unreimbursed  payments  of property
     taxes,  insurance  premiums  and  similar  items  ("Insured   Expenses")
     incurred, and unreimbursed  advances made, by the  related Sub-Servicer,
     if  any) of  the  hazard  insurance policies  and  any Primary  Mortgage
     Insurance  Policies, to the extent such  proceeds are not applied to the
     restoration of the  property or released to the  Mortgagor in accordance
     with  the Master Servicer's  normal servicing  procedures (collectively,
     "Insurance Proceeds")  and all other  cash amounts (net  of unreimbursed
     expenses  incurred   in  connection  with   liquidation  or  foreclosure
     ("Liquidation  Expenses") and unreimbursed advances made, by the related
     Sub-Servicer,  if any)  received  and retained  in  connection with  the
     liquidation   of   defaulted   Loans,   by  foreclosure   or   otherwise
     ("Liquidation Proceeds"), together with  any net proceeds received  on a
     monthly basis with  respect to any properties acquired on  behalf of the
     Securityholders by foreclosure or deed in lieu of foreclosure;

          (iv)   all  proceeds of  any  Loan or  property in  respect thereof
     purchased by the Master Servicer, the Depositor, any Sub-Servicer or any
     Seller  as  described under  "Loan  Program-Representations  by Sellers;
     Repurchases"  or "-Assignment  of  Trust  Fund  Assets"  above  and  all
     proceeds  of  any  Loan repurchased  as  described  under "-Termination;
     Optional Termination" below;

          (v)  all  payments required to be deposited in the Security Account
     with respect  to any deductible  clause in any blanket  insurance policy
     described under "-Hazard Insurance" below;

          (vi)  any amount required to be deposited by the Master Servicer in
     connection with  losses realized on  investments for the benefit  of the
     Master Servicer of funds held in the Security Account; and

          (vii)  all other amounts  required to be deposited in the  Security
     Account pursuant to the Agreement.

PRE-FUNDING ACCOUNT

     If so provided in the related Prospectus Supplement, the Master Servicer
will establish and maintain a Pre-Funding Account, in the name of the related
Trustee on  behalf of the  related Securityholders, into which  the Depositor
will deposit the  Pre-Funded Amount on  the related Closing  Date.  The  Pre-
Funded  Amount will not exceed 25% of  the initial aggregate principal amount
of the  Certificates and Notes of the related  Series.  The Pre-Funded Amount
will be used  by the related  Trustee to purchase  Subsequent Loans from  the
Depositor from time to time during the  Funding Period.  The Funding Period, 
if  any, for a Trust Fund  will begin  on  the related  Closing  Date and  
will  end  on the  date specified in the  related Prospectus Supplement,  
which in  no event will  be later than the date that is three months after the 
Closing Date.  Any amounts remaining in the Pre-Funding Account at the end of 
the Funding Period will be distributed  to  the  related  Securityholders in  
the  manner  and  priority specified in the related Prospectus  Supplement, as 
a prepayment of principal of the related Securities.

SUB-SERVICING OF LOANS

     Each Seller of a Loan or any other  servicing entity may act as the Sub-
Servicer  for such  Loan pursuant  to  an agreement  (each, a  "Sub-Servicing
Agreement"), which will  not contain any terms inconsistent  with the related
Agreement.   While  each Sub-Servicing  Agreement will  be a  contract solely
between the Master  Servicer and the Sub-Servicer, the  Agreement pursuant to
which a Series of  Securities is issued will provide that,  if for any reason
the  Master Servicer for  such Series of  Securities is no  longer the Master
Servicer of the  related Loans, the Trustee or any  successor Master Servicer
must  recognize the  Sub-Servicer's rights  and obligations  under such  Sub-
Servicing Agreement.

     With the  approval of the  Master Servicer, a Sub-Servicer  may delegate
its servicing  obligations to  third-party servicers,  but such  Sub-Servicer
will remain obligated  under the related Sub-Servicing Agreement.   Each Sub-
Servicer will be required to perform the customary functions of a servicer of
mortgage  loans.  Such  functions generally include  collecting payments from
mortgagors or obligors and remitting such collections to the Master Servicer;
maintaining hazard insurance policies as  described herein and in any related
Prospectus Supplement, and filing and settling claims  thereunder, subject in
certain cases  to the right of the Master Servicer  to approve in advance any
such settlement;  maintaining escrow or impoundment accounts of mortgagors or
obligors for payment of taxes, insurance and other items required to  be paid
by  the  mortgagor  or  obligor  pursuant to  the  related  Loan;  processing
assumptions  or substitutions,  although, the  Master  Servicer is  generally
required  to exercise  due-on-sale clauses  to  the extent  such exercise  is
permitted  by  law   and  would  not  adversely  affect  insurance  coverage;
attempting to  cure delinquencies;  supervising foreclosures;  inspecting and
managing  Properties  under  certain  circumstances;  maintaining  accounting
records relating to  the Loans; and, to  the extent specified in  the related
Prospectus Supplement,  maintaining additional  insurance policies or  credit
support  instruments and  filing  and  settling claims  thereunder.   A  Sub-
Servicer will also  be obligated to  make advances in  respect of  delinquent
installments of interest  and/or principal on Loans, as  described more fully
above  under "-Payments  on  Loans;  Deposits to  Security  Account", and  in
respect of certain taxes and insurance premiums not paid on a timely basis by
mortgagors or obligors.

     As compensation  for its  servicing  duties, each  Sub-Servicer will  be
entitled to a monthly servicing fee  (to the extent the scheduled payment  on
the related Loan has been  collected) in the amount set forth  in the related
Prospectus Supplement.   Each  Sub-Servicer is also  entitled to  collect and
retain, as part of its servicing compensation, any prepayment or late charges
provided in the Mortgage Note or related instruments.  Each Sub-Servicer will
be reimbursed by the Master Servicer for certain expenditures which it makes,
generally to the  same extent the Master  Servicer would be  reimbursed under
the Agreement.   The Master Servicer may  purchase the servicing of  Loans if
the Sub-Servicer elects to release the servicing  of such Loans to the Master
Servicer.  See "-Servicing and Other Compensation and Payment of Expenses".

     Each  Sub-Servicer may  be required  to  agree to  indemnify the  Master
Servicer for any liability  or obligation sustained by the Master Servicer in
connection  with  any  act or  failure  to  act by  the  Sub-Servicer  in its
servicing  capacity.   Each  Sub-Servicer  will  be  required to  maintain  a
fidelity  bond and  an  errors  and  omissions policy  with  respect  to  its
officers, employees and  other persons acting on  its behalf or on  behalf of
the Master Servicer.

     Each Sub-Servicer will be required to service  each Loan pursuant to the
terms of the Sub-Servicing Agreement for the entire term of such Loan, unless
the Sub-Servicing Agreement  is earlier terminated by the  Master Servicer or
unless servicing is released to the Master Servicer.  The Master Servicer may
terminate a Sub-Servicing Agreement  without cause,  upon written  notice  to 
the  Sub-Servicer in  the manner specified in such Sub-Servicing Agreement.

     The  Master Servicer  may agree  with  a Sub-Servicer  to  amend a  Sub-
Servicing Agreement or, upon termination of the Sub-Servicing Agreement,  the
Master  Servicer may act as  servicer of the related  Loans or enter into new
Sub-Servicing Agreements  with other Sub-Servicers.   If the  Master Servicer
acts as servicer, it  will not assume  liability for the representations  and
warranties of  the Sub-Servicer which it replaces.  Each Sub-Servicer must be
a Seller  or meet the standards for becoming a  Seller or have such servicing
experience as  to be otherwise  satisfactory to  the Master Servicer  and the
Depositor.  The  Master Servicer will make reasonable efforts to have the new
Sub-Servicer assume liability for the  representations and warranties of  the
terminated  Sub-Servicer,  but  no  assurance  can  be  given  that  such  an
assumption will  occur.   In  the event  of such  an  assumption, the  Master
Servicer may in the exercise of  its business judgment release the terminated
Sub-Servicer   from  liability  in   respect  of  such   representations  and
warranties.  Any amendments to a Sub-Servicing Agreement or new Sub-Servicing
Agreements may contain provisions different from those which are in effect in
the  original Sub-Servicing Agreement.  However, each Agreement  will provide
that  any such  amendment or new  agreement may  not be inconsistent  with or
violate such Agreement.

COLLECTION PROCEDURES

     The Master Servicer, directly or through one or more Sub-Servicers, will
make reasonable  efforts to collect all  payments called for under  the Loans
and  will, consistent  with each  Agreement  and any  Pool Insurance  Policy,
Primary  Mortgage Insurance  Policy, FHA  Insurance, VA  Guaranty  Policy and
Bankruptcy  Bond   or  alternative   arrangements,  follow   such  collection
procedures as are customary with respect to loans that are comparable  to the
Loans.    Consistent  with  the  above,  the  Master  Servicer  may,  in  its
discretion, (i)  waive any assumption  fee, late  payment or other  charge in
connection with  a Loan  and (ii)  to the  extent not  inconsistent with  the
coverage of such Loan by a Pool Insurance Policy, Primary  Mortgage Insurance
Policy,  FHA  Insurance,  VA  Guaranty  or  Bankruptcy  Bond  or  alternative
arrangements,  if applicable,  arrange with  a  borrower a  schedule for  the
liquidation of  delinquencies running  for no  more than  125 days  after the
applicable due date for each payment.   Both the Sub-Servicer and the  Master
Servicer may  be obligated  to make  Advances during  any period  of such  an
arrangement.

     Except as otherwise  specified in the related  Prospectus Supplement, in
any case  in which  property securing  a Loan has  been, or  is about  to be,
conveyed by the mortgagor or obligor, the Master Servicer will, to the extent
it has knowledge of such conveyance or proposed conveyance, exercise or cause
to be  exercised its rights to accelerate the maturity of such Loan under any
due-on-sale  clause applicable  thereto, but  only  if the  exercise of  such
rights is permitted by applicable law.  If these conditions are not met or if
the Master Servicer reasonably believes it is  unable under applicable law to
enforce such  due-on-sale clause, or  the Master Servicer will  enter into or
cause to be entered  into an assumption  and modification agreement with  the
person to whom such property has been or is about to be conveyed, pursuant to
which such person becomes liable for repayment of the Loan and, to the extent
permitted by applicable  law, the mortgagor remains liable thereon.   Any fee
collected  by  or on  behalf  of the  Master  Servicer for  entering  into an
assumption agreement will  be retained by or on behalf of the Master Servicer
as  additional servicing  compensation.   See "Certain  Legal Aspects  of the
Loans-Due-on-Sale  Clauses".   In connection  with any  such  assumption, the
terms of the related Loan may not be changed.

HAZARD INSURANCE

     Except as otherwise specified in  the related Prospectus Supplement, the
Master  Servicer  will  require the  mortgagor  or  obligor on  each  Loan to
maintain a hazard insurance policy providing for no less than the coverage of
the standard form  of fire insurance policy with  extended coverage customary
for the type of Property in the state in which such Property is located.  All
amounts  collected by the Master Servicer under any hazard policy (except for
amounts to  be  applied to  the  restoration or  repair  of the  Property  or
released to the mortgagor or obligor in accordance with the Master Servicer's
normal  servicing  procedures)  will be  deposited  in  the  related Security
Account. In  the event that  the Master Servicer  maintains a  blanket policy
insuring against hazard losses on all the Loans comprising part of a Trust 
Fund, it will conclusively be deemed to have satisfied its  obligation 
relating  to the  maintenance of hazard  insurance.  Such blanket policy may 
contain a deductible clause, in which case the Master Servicer will  be 
required  to deposit from  its own  funds into  the related Security  Account 
the amounts which would have been deposited therein but for such clause.

     In  general, the  standard form  of  fire and  extended coverage  policy
covers physical damage to or destruction of the improvements  securing a Loan
by fire,  lightning, explosion, smoke,  windstorm and hail, riot,  strike and
civil  commotion, subject to the  conditions and exclusions particularized in
each policy.   Although  the policies  relating to  the Loans  may have  been
underwritten by different insurers under  different state laws in  accordance
with different applicable forms and therefore may not contain identical terms
and  conditions, the  basic terms  thereof are  dictated by  respective state
laws, and  most such  policies typically  do  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  mud flows),  nuclear  reactions,  wet  or dry  rot,  vermin,
rodents, insects or domestic animals, theft and, in certain cases, vandalism.
The foregoing list  is merely indicative of certain  kinds of uninsured risks
and is not intended to be all inclusive.   If the Property securing a Loan is
located  in  a  federally designated  special  flood  area  at  the  time  of
origination, the  Master Servicer  will require the  mortgagor or  obligor to
obtain and maintain flood insurance.

     The hazard  insurance policies  covering properties  securing the  Loans
typically contain  a clause which in effect requires  the insured at all time
to carry insurance of a specified percentage of the full replacement value of
the insured property in order to recover the full amount of any partial loss.
If the  insured's coverage  falls below this  specified percentage,  then the
insurer's liability in the  event of partial loss will not  exceed the larger
of (i) the  actual cash value (generally  defined as replacement cost  at the
time  and place  of loss,  less  physical depreciation)  of the  improvements
damaged or  destroyed or (ii)  such proportion of  the loss as  the amount of
insurance carried bears  to the specified percentage of  the full replacement
cost of  such improvements.  Since the amount  of hazard insurance the Master
Servicer  may cause to be  maintained on the  improvements securing the Loans
declines as the principal balances owing thereon decrease, and since improved
real  estate generally has  appreciated in value  over time in  the past, the
effect of this requirement  in the event of  partial loss may be that  hazard
insurance  proceeds  will  be  insufficient  to  restore  fully  the  damaged
property.   If  specified in  the  related Prospectus  Supplement, a  special
hazard  insurance policy  will be obtained  to insure against  certain of the
uninsured  risks described  above.   See  "Credit Enhancement-Special  Hazard
Insurance Policies".

     If  the Property securing a  defaulted Loan is  damaged and proceeds, if
any, from the related hazard insurance policy are insufficient to restore the
damaged Property, the Master Servicer is not required to expend its own funds
to  restore  the  damaged  Property   unless  it  determines  (i)  that  such
restoration will  increase the proceeds to Securityholders  on liquidation of
the Loan after reimbursement of the Master Servicer for its expenses and (ii)
that such  expenses will be recoverable by it from related Insurance Proceeds
or Liquidation Proceeds.

     If  recovery on a  defaulted Loan under any  related Insurance Policy is
not available for the reasons set forth in the preceding paragraph, or if the
defaulted Loan  is not covered  by an Insurance  Policy, the Master  Servicer
will be obligated to follow or cause to be followed such normal practices and
procedures as it  deems necessary or advisable to realize  upon the defaulted
Loan.   If  the proceeds  of any  liquidation of  the  Property securing  the
defaulted Loan are less than the principal balance of such Loan plus interest
accrued  thereon that  is payable  to  Securityholders, the  Trust Fund  will
realize  a loss  in  the amount  of  such difference  plus  the aggregate  of
expenses incurred by the Master  Servicer in connection with such proceedings
and which are reimbursable  under the Agreement.  In the  unlikely event that
any such proceedings result in a total recovery which is, after reimbursement
to the Master Servicer of its expenses, in excess of the principal balance of
such Loan plus  interest accrued thereon that is  payable to Securityholders,
the Master Servicer  will be entitled to withdraw or retain from the Security
Account amounts representing  its normal servicing compensation  with respect
to  such Loan  and,  unless  otherwise specified  in  the related  Prospectus
Supplement, amounts representing the balance of such excess, exclusive of any
amount required by law to be forwarded to the related borrower, as additional
servicing compensation.

     Unless otherwise  specified in the related Prospectus Supplement, if the
Master Servicer or its designee recovers Insurance Proceeds which, when added
to any related  Liquidation Proceeds and after deduction  of certain expenses
reimbursable to  the Master  Servicer, exceed the  principal balance  of such
Loan plus  interest accrued thereon  that is payable to  Securityholders, the
Master Servicer  will be entitled  to withdraw  or retain  from the  Security
Account amounts representing  its normal servicing compensation  with respect
to such Loan.   In the  event that the Master  Servicer has expended  its own
funds to restore the damaged Property and such funds have not been reimbursed
under the  related hazard insurance policy,  it will be entitled  to withdraw
from the  Security Account out  of related Liquidation Proceeds  or Insurance
Proceeds in an amount  equal to such expenses incurred by  it, in which event
the  Trust Fund  may  realize a  loss up  to the  amount  so charged.   Since
Insurance  Proceeds  cannot  exceed deficiency  claims  and  certain expenses
incurred by the Master Servicer, no such payment or recovery will result in a
recovery  to  the Trust  Fund  which  exceeds the  principal  balance  of the
defaulted  Loan  together  with  accrued  interest  thereon.     See  "Credit
Enhancement".

REALIZATION UPON DEFAULTED LOANS

     Primary Mortgage Insurance Policies.  The Master Servicer  will maintain
or cause each Sub-Servicer to maintain, as the case may be, in full force and
effect,  to the  extent specified  in  the related  Prospectus Supplement,  a
Primary Mortgage  Insurance Policy  with regard to  each Loan for  which such
coverage is required.  The Master Servicer will not cancel or refuse to renew
any such  Primary Mortgage  Insurance Policy  in effect  at the  time of  the
initial  issuance of a  Series of Securities  that is required to  be kept in
force under the applicable Agreement  unless the replacement Primary Mortgage
Insurance Policy for  such cancelled or nonrenewed policy  is maintained with
an insurer whose claims-paying ability  is sufficient to maintain the current
rating of the classes of Securities of such Series that have been rated.

     Although  the terms and  conditions of primary  mortgage insurance vary,
the amount of a claim for benefits  under a Primary Mortgage Insurance Policy
covering  a  Loan will  consist  of  the  insured  percentage of  the  unpaid
principal amount of the covered Loan and  accrued and unpaid interest thereon
and  reimbursement of certain expenses, less  (i) all rents or other payments
collected  or received  by the  insured  (other than  the proceeds  of hazard
insurance) that are derived  from or in any way related to the Property, (ii)
hazard insurance proceeds  in excess  of the amount  required to restore  the
Property  and which have not  been applied to the payment  of the Loan, (iii)
amounts expended  but  not approved  by  the issuer  of the  related  Primary
Mortgage  Insurance Policy  (the  "Primary  Insurer"),  (iv)  claim  payments
previously made by the Primary Insurer and (v) unpaid premiums.

     Primary Mortgage Insurance Policies  reimburse certain losses  sustained
by reason of defaults  in payments by borrowers.  Primary  Mortgage Insurance
Policies will not insure against, and exclude from coverage, a loss sustained
by reason of  a default arising from or  involving certain matters, including
(i) fraud or negligence in  origination or servicing of the  Loans, including
misrepresentation  by the originator,  borrower or other  persons involved in
the origination of the Loans; (ii)  failure to construct the Property subject
to the Loan  in accordance with specified plans; (iii) physical damage to the
Property;  and (iv)  the related  Master Servicer  or Sub-servicer  not being
approved as a servicer by the Primary Insurer.

     Recoveries Under  a Primary  Mortgage Insurance  Policy.   As conditions
precedent to the  filing of or  payment of a claim  under a Primary  Mortgage
Insurance Policy covering a Loan, the insured will be required to (i) advance
or discharge (a) all  hazard insurance policy  premiums and (b) as  necessary
and approved  in advance  by the  Primary Insurer, (1)  real estate  property
taxes, (2) all expenses required to maintain the related Property in at least
as good a condition as existed at the effective date of such Primary Mortgage
Insurance  Policy,  ordinary  wear  and  tear  excepted,  (3)  Property sales
expenses,  (4) any  outstanding liens  (as defined  in such  Primary Mortgage
Insurance Policy) on the Property  and (5) foreclosure costs, including court
costs and reasonable attorneys' fees; (ii) in  the event of any physical loss
or damage to the  Property, to have the Property restored  and repaired to at
least as  good a condition as existed  at the effective date  of such Primary
Mortgage Insurance Policy, ordinary wear  and tear excepted; and (iii) tender
to the Primary Insurer good and  merchantable title to and possession of  the
Property.

     In those cases in  which a Loan is serviced by  a Sub-Servicer, the Sub-
Servicer, on behalf of itself,  the Trustee and Securityholders, will present
claims  to  the  Primary  Insurer,  and all  collection  thereunder  will  be
deposited  in the  Sub-Servicing Account.   In  all other  cases, the  Master
Servicer,  on behalf  of itself,  the Trustee  and the  Securityholders, will
present claims to  the insurer under each Primary  Mortgage Insurance Policy,
and will take such reasonable steps as are necessary to receive payment or to
permit  recovery thereunder  with respect to  defaulted Loans.   As set forth
above, all  collections by  or on  behalf of  the Master  Servicer under  any
Primary  Mortgage  Insurance Policy  and,  when  the  Property has  not  been
restored,  the hazard insurance  policy, are to be  deposited in the Security
Account, subject to withdrawal as heretofore described.

     If the Property  securing a defaulted Loan  is damaged and  proceeds, if
any, from the related hazard insurance policy are insufficient to restore the
damaged  Property to  a condition  sufficient  to permit  recovery under  the
related Primary Mortgage Insurance Policy, if any, the Master Servicer is not
required to expend  its own funds to  restore the damaged Property  unless it
determines  (i)  that  such   restoration  will  increase  the   proceeds  to
Securityholders on liquidation of the  Loan after reimbursement of the Master
Servicer for its expenses and (ii) that such expenses will be  recoverable by
it from related Insurance Proceeds or Liquidation Proceeds.

     If  recovery on  a defaulted  Loan  under any  related Primary  Mortgage
Insurance Policy is not available for the  reasons set forth in the preceding
paragraph,  or if  the defaulted Loan  is not  covered by a  Primary Mortgage
Insurance Policy, the Master Servicer will be obligated to follow or cause to
be followed  such normal practices  and procedures as  it deems  necessary or
advisable  to realize  upon  the defaulted  Loan.   If  the  proceeds of  any
liquidation  of the  Property securing the  defaulted Loan are  less than the
principal balance of such  Loan plus interest accrued thereon that is payable
to  Securityholders, the Trust Fund will realize a loss in the amount of such
difference plus the aggregate of expenses incurred by  the Master Servicer in
connection  with  such proceedings  and  which  are  reimbursable  under  the
Agreement.  In the unlikely event that any such proceedings result in a total
recovery  which  is,  after  reimbursement  to the  Master  Servicer  of  its
expenses,  in excess  of the  principal balance  of such  Loan plus  interest
accrued thereon that is payable  to Securityholders, the Master Servicer will
be  entitled  to  withdraw  or  retain  from  the  Security  Account  amounts
representing its normal servicing compensation with respect to such Loan and,
except  as  otherwise   specified  in  the  Prospectus   Supplement,  amounts
representing the balance of  such excess, exclusive of any amount required by
law  to  be  forwarded  to  the related  borrower,  as  additional  servicing
compensation.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Master Servicer's primary servicing compensation  with respect to a Series of
Securities will  come from the  monthly payment to  it, out of  each interest
payment on  a Loan, of an amount equal  to the percentage per annum specified
in the  related Prospectus  Supplement of  the outstanding principal  balance
thereof.  Since the Master Servicer's primary compensation is a percentage of
the outstanding principal balance of each Loan, such amounts will decrease as
the Loans amortize.  In addition to primary compensation, the Master Servicer
or the Sub-Servicers may be entitled  to retain all assumption fees and  late
payment  charges, to the extent collected from borrowers, and, if so provided
in  the  related  Prospectus Supplement,  any  prepayment  penalties and  any
interest or other  income which may be  earned on funds held  in the Security
Account  or any  Sub-Servicing Account.   Unless  otherwise specified  in the
related Prospectus Supplement, any Sub-Servicer will receive a portion of the
Master Servicer's primary compensation as its sub-servicing compensation.

     In addition to amounts payable  to any Sub-Servicer, the Master Servicer
will, unless  otherwise specified in  the related Prospectus  Supplement, pay
from its servicing compensation certain  expenses incurred in connection with
its servicing  of the  Loans, including, without  limitation, payment  of any
premium  for any insurance policy,  guaranty, surety or  other form of credit
enhancement as specified in the related Prospectus Supplement, payment of the
fees and disbursements of the Trustee and independent accountants, payment of
expenses  incurred   in  connection   with  distributions   and  reports   to
Securityholders, and payment  of any other expenses described  in the related
Prospectus Supplement.

EVIDENCE AS TO COMPLIANCE

     Each Agreement will provide  that on or before a specified  date in each
year, a firm  of independent public accountants  will furnish a  statement to
the Trustee to the effect that, on  the basis of the examination by such firm
conducted substantially  in compliance with the Uniform  Single Audit Program
for  Mortgage Bankers or the Audit  Program for Mortgages serviced for FHLMC,
the servicing by  or on behalf  of the Master  Servicer of mortgage  loans or
private asset backed  securities, or under  pooling and servicing  agreements
substantially similar  to each other  (including the  related Agreement)  was
conducted in  compliance  with such  agreements  except for  any  significant
exceptions or errors in records  that, in the opinion of the  firm, the Audit
Program for Mortgages serviced for FHLMC, or the Uniform Single Audit Program
for Mortgage  Bankers, it is required to report.   In rendering its statement
such firm  may rely, as to matters relating  to the direct servicing of Loans
or   Private  Asset  Backed  Securities  by  Sub-Servicers,  upon  comparable
statements  for examinations conducted  substantially in compliance  with the
Uniform Single  Audit Program for  Mortgage Bankers or the  Audit Program for
Mortgages serviced for FHLMC (rendered within one year of such statement)  of
firms  of independent  public accountants  with respect  to the  related Sub-
Servicer.

     Each  Agreement will also  provide for  delivery to  the Trustee,  on or
before a  specified date in each year,  of an annual statement  signed by two
officers of the  Master Servicer to the  effect that the Master  Servicer has
fulfilled its obligations under the Agreement throughout the preceding year.

     Copies  of the  annual  accountants'  statement  and  the  statement  of
officers of  the Master Servicer  may be obtained  by Securityholders  of the
related Series without charge upon written request to the Master Servicer  at
the address set forth in the related Prospectus Supplement.

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

     The Master Servicer  under each Agreement  will be named in  the related
Prospectus Supplement.  The entity serving as Master Servicer may have normal
business relationships with the Depositor or the Depositor's affiliates.

     Each Agreement will provide that the Master Servicer may not resign from
its obligations  and duties under  the Agreement except upon  a determination
that its  duties thereunder are  no longer permissible under  applicable law.
The Master  Servicer may, however, be removed from its obligations and duties
as set  forth in  the Agreement.  No such  resignation will become  effective
until the Trustee  or a successor servicer has assumed  the Master Servicer's
obligations and duties under the Agreement.

     Each Agreement  will further provide  that neither the  Master Servicer,
the Depositor  nor any  director, officer, employee,  or agent of  the Master
Servicer or the  Depositor will be under  any liability to the  related Trust
Fund  or  Securityholders for  any action  taken or  for refraining  from the
taking of any action in good  faith pursuant to the Agreement, or for  errors
in  judgment;  provided,  however,  that neither  the  Master  Servicer,  the
Depositor nor any such person  will be protected against any  liability which
would  otherwise  be  imposed  by  reason  of  wilful  misfeasance  or  gross
negligence in the performance of duties  thereunder or by reasons of reckless
disregard  of obligations and  duties thereunder.  To  the extent provided in
the related Agreement,  the Master Servicer, the Depositor  and any director,
officer, employee  or agent of  the Master Servicer  or the Depositor  may be
entitled  to  indemnification by  the  related  Trust Fund  and  may be  held
harmless against any  loss, liability or expense incurred  in connection with
any legal action  relating to the Agreement or the Securities, other than any
loss, liability or expense related to any specific Loan or Loans  (except any
such  loss, liability  or  expense  otherwise  reimbursable pursuant  to  the
Agreement) and any loss, liability  or expense incurred by reason  of willful
misfeasance or gross negligence in the performance of duties thereunder or by
reason  of reckless  disregard  of  obligations and  duties  thereunder.   In
addition, each  Agreement will provide  that neither the Master  Servicer nor
the Depositor will be under any obligation to appear in, prosecute  or defend
any legal action  which is not incidental to  its respective responsibilities
under the Agreement and which in its opinion may involve it in any expense or
liability.  The Master Servicer or the Depositor may, however, in its 
discretion  undertake any such action which it may deem necessary or desirable 
with respect to the Agreement and the  rights and duties  of the parties 
thereto  and the interests  of the Securityholders  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 Fund and the  
Master Servicer or the  Depositor, as the case may  be, will  be entitled to  
be reimbursed  therefor out of  funds otherwise distributable to 
Securityholders.

     Except as otherwise specified in the related  Prospectus Supplement, any
person into which the  Master Servicer may be merged or  consolidated, or any
person  resulting  from any  merger  or  consolidation  to which  the  Master
Servicer  is a party, or any person  succeeding to the business of the Master
Servicer, will be the successor of the Master Servicer under each Agreement.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Pooling  and  Servicing  Agreement;  Servicing  Agreement.    Except  as
otherwise specified in the related  Prospectus Supplement, Events of  Default
under each Agreement will  consist of (i) any failure by  the Master Servicer
to distribute or  cause to be distributed to Securityholders of any class any
required payment (other than an  Advance) which continues unremedied for five
business days  after the  giving of  written notice  of such  failure to  the
Master Servicer by the Trustee or  the Depositor, or to the Master  Servicer,
the Depositor  and the  Trustee by the  holders of  Securities of  such class
evidencing not less than 25%  of the aggregate Percentage Interests evidenced
by such class; (ii) any failure by the Master Servicer to make  an Advance as
required under  the Agreement, unless  cured as specified therein;  (iii) any
failure by the  Master Servicer duly  to observe or  perform in any  material
respect any  of its  other covenants  or agreements  in  the Agreement  which
continues unremedied  for thirty days after  the giving of written  notice of
such failure to the  Master Servicer by the  Trustee or the Depositor,  or to
the Master  Servicer,  the  Depositor  and the  Trustee  by  the  holders  of
Securities  of  any  class evidencing  not  less than  25%  of  the aggregate
Percentage  Interests constituting  such class;  and (iv)  certain  events of
insolvency, readjustment  of debt, marshalling  of assets and  liabilities or
similar proceeding and certain actions by or on behalf of the Master Servicer
indicating  its   insolvency,  reorganization   or  inability   to  pay   its
obligations.

     If specified in  the related Prospectus  Supplement, the Agreement  will
permit the  Trustee to sell the Trust Fund Assets and the other assets of the
Trust Fund in the event that payments in respect thereto are  insufficient to
make payments required in the Agreement.   The assets of the Trust Fund  will
be sold  only under  the circumstances  and in  the manner  specified in  the
related Prospectus Supplement.

     So long  as an Event of  Default under an Agreement  remains unremedied,
the  Depositor  or  the Trustee  may,  and  at the  direction  of  holders of
Securities  of  any class  evidencing  not less  than  51%  of the  aggregate
Percentage  Interests   constituting  such   class  and   under  such   other
circumstances  as may  be specified  in  such Agreement,  the Trustee  shall,
terminate all of its rights and obligations  of the Master Servicer under the
Agreement  relating to such Trust  Fund and in and to  the Trust Fund Assets,
whereupon the Trustee will succeed to all of the responsibilities, duties and
liabilities  of  the  Master  Servicer  under  the  Agreement,  including, if
specified  in  the  related Prospectus  Supplement,  the  obligation  to make
advances, and will be  entitled to similar compensation arrangements.  In the
event that the Trustee  is unwilling or unable so to act,  it may appoint, or
petition a court of competent jurisdiction for the appointment of, a mortgage
loan servicing institution with a net worth of a least  $10,000,000 to act as
successor  to  the  Master  Servicer  under  the  Agreement.    Pending  such
appointment, the Trustee is obligated to  act in such capacity.  The  Trustee
and any such successor may agree upon the servicing compensation to  be paid,
which in no event  may be greater than the compensation payable to the Master
Servicer under the Agreement.

     No  Securityholder,  solely by  virtue  of  such  holder's status  as  a
Securityholder,  will have  any right  under any  Agreement to  institute any
proceeding with respect to such  Agreement, unless such holder previously has
given to the  Trustee written  notice of  default and unless  the holders  of
Securities of any class  of such Series evidencing not  less than 25% of  the
aggregate  Percentage Interests  constituting such  class  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.

     Indenture.   Except  as  otherwise specified  in the  related Prospectus
Supplement,  Events of Default  under the Indenture for  each Series of Notes
include:   (i) a default for thirty  (30) days or more in  the payment of any
principal of or  interest on any Note of such Series; (ii) failure to perform
any other covenant of the Depositor or the  Trust Fund in the Indenture which
continues for a period  of sixty (60) days after  notice thereof is given  in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in the Indenture or in  any certificate or other writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
Series having  been incorrect in a material respect as  of the time made, and
such breach is not cured within sixty (60) days after notice thereof is given
in  accordance  with  the  procedures described  in  the  related  Prospectus
Supplement;  (iv) certain events  of bankruptcy, insolvency,  receivership or
liquidation of  the Depositor or  the Trust Fund; or  (v) any other  Event of
Default provided with respect to Notes of that Series.

     If an Event of  Default with respect to the  Notes of any Series at  the
time outstanding occurs and is continuing, either the Trustee  or the holders
of a  majority of the then aggregate outstanding  amount of the Notes of such
Series may declare the principal amount (or, if the Notes of that Series have
a Pass-Through Rate of  0%, such portion  of the principal  amount as may  be
specified in the terms of that Series, as provided in the  related Prospectus
Supplement)  of  all  the  Notes  of  such  Series  to  be  due  and  payable
immediately.  Such declaration may, under certain circumstances, be rescinded
and annulled by the holders of  more than 50% of the Percentage  Interests of
the Notes of such Series.

     If, following  an Event of Default with respect  to any Series of Notes,
the  Notes of  such Series  have been  declared to  be  due and  payable, the
Trustee may, in  its discretion, notwithstanding such  acceleration, elect to
maintain possession of the collateral  securing the Notes of such  Series and
to continue to apply distributions on such collateral as if there had been no
declaration  of  acceleration   if  such  collateral  continues   to  provide
sufficient funds for the payment of principal of and interest on the Notes of
such  Series as  they would  have become  due if  there had  not been  such a
declaration.   In addition, the  Trustee may not  sell or otherwise liquidate
the collateral securing the Notes of a Series following an Event  of Default,
other than a default  in the payment of any principal or interest on any Note
of such Series for thirty  (30) days or more, unless (a) the  holders of 100%
of the Percentage Interests of the Notes of such Series consent to such sale,
(b) the  proceeds of such sale or  liquidation are sufficient to  pay in full
the  principal of  and accrued interest,  due and unpaid,  on the outstanding
Notes of such Series at the date  of such sale or (c) the Trustee  determines
that such collateral would not be sufficient on an ongoing basis to make  all
payments on  such Notes as such payments would  have become due if such Notes
had not been declared due and payable, and the Trustee obtains the consent of
the  holders  of 662/3%  of the  Percentage  Interests of  the Notes  of such
Series.

     In the  event that the  Trustee liquidates the collateral  in connection
with an Event of Default involving a default for thirty (30) days or more  in
the payment  of  principal of  or interest  on  the Notes  of a  Series,  the
Indenture provides that the Trustee will have a prior lien on the proceeds of
any such liquidation  for unpaid fees  and expenses.   As a result, upon  the
occurrence of such an Event of Default, the amount available for distribution
to the Noteholders would be less than would  otherwise be the case.  However,
the Trustee may  not institute a proceeding  for the enforcement of  its lien
except in connection with a proceeding for the enforcement of the lien of the
Indenture for the benefit of the Noteholders  after the occurrence of such an
Event of Default.

     Except as  otherwise specified in the related  Prospectus Supplement, in
the event the principal of the Notes of a Series is declared due and payable,
as  described above, the holders of any  such Notes issued at a discount from
par  may be entitled  to receive no more  than an amount  equal to the unpaid
principal  amount  thereof  less  the   amount  of  such  discount  which  is
unamortized.

     Subject to the provisions of the Indenture relating to the duties of the
Trustee, in  case an  Event of  Default shall  occur and  be continuing  with
respect to  a Series of  Notes, the Trustee  shall be under  no obligation to
exercise  any of the rights  or powers under the  Indenture at the request or
direction of any of the holders of Notes of such Series,  unless such  holders 
offered  to the  Trustee security  or indemnity satisfactory to it against the 
costs, expenses and liabilities which might be incurred by it in  complying 
with such request or direction.  Subject to such provisions  for  
indemnification  and certain  limitations  contained  in the Indenture, the 
holders of a majority of the then aggregate outstanding amount of the Notes of  
such Series shall have the right to  direct the time, method and  place of  
conducting any  proceeding  for any  remedy  available to  the Trustee  or 
exercising  any  trust or  power conferred  on  the Trustee  with respect to 
the  Notes of such  Series, and the holders  of a majority  of the then 
aggregate outstanding amount of the Notes of such Series may, in certain
cases, waive  any  default with  respect  thereto, except  a  default in  the
payment of  principal or interest  or a default  in respect of a  covenant or
provision of  the Indenture  that cannot  be modified  without the waiver  or
consent of  all the holders of the outstanding  Notes of such Series affected
thereby.

AMENDMENT

     Except as otherwise specified in the related Prospectus Supplement, each
Agreement  may  be amended  by  the Depositor,  the Master  Servicer  and the
Trustee, without the consent  of any of the Securityholders, (i)  to cure any
ambiguity; (ii) to  correct or supplement any provision  therein which may be
defective or  inconsistent with any other provision therein; or (iii) to make
any other revisions with  respect to matters or  questions arising under  the
Agreement which  are not inconsistent  with the provisions  thereof, provided
that such  action  will not  adversely  affect in  any material  respect  the
interests of any Securityholder.  In addition,  to the extent provided in the
related Agreement, an  Agreement may be amended without the consent of any of
the Securityholders, to  change the manner in  which the Security  Account is
maintained, provided that any such change  does not adversely affect the then
current rating on the class or classes of Securities of such Series that have
been rated.  In addition, if a REMIC election is made with respect to a Trust
Fund, the related Agreement may be amended to modify, eliminate or add to any
of  its  provisions  to such  extent  as  may be  necessary  to  maintain the
qualification of the related Trust Fund as a REMIC, provided that the Trustee
has  received  an  opinion of  counsel  to  the effect  that  such  action is
necessary or  helpful to  maintain such qualification.   Except  as otherwise
specified in  the related Prospectus  Supplement, each Agreement may  also be
amended by the Depositor, the Master Servicer and the Trustee with consent of
holders  of Securities  of such Series  evidencing not  less than 66%  of the
aggregate Percentage Interests of each class affected thereby for the purpose
of adding any provisions  to or changing in  an manner or eliminating any  of
the provisions of the Agreement or  of modifying in any manner the  rights of
the  holders of  the  related  Securities; provided,  however,  that no  such
amendment may (i) reduce in any manner the  amount of or delay the timing of,
payments  received  on Loans  which are  required  to be  distributed  on any
Security without  the consent of the holder of  such Security, or (ii) reduce
the  aforesaid percentage of  Securities of  any class  of holders  which are
required to consent  to any such amendment without the consent of the holders
of all Securities of  such class covered by such  Agreement then outstanding.
If a REMIC  election is made with  respect to a Trust Fund,  the Trustee will
not be entitled to consent to  an amendment to the related Agreement  without
having first received an opinion of counsel to the effect that such amendment
will not cause such Trust Fund to fail to qualify as a REMIC.

TERMINATIONS; OPTIONAL TERMINATION

     Pooling  and Servicing  Agreement; Trust  Agreement.   Unless  otherwise
specified in the  related Agreement, the obligations created  by each Pooling
and Servicing  Agreement and  Trust Agreement for  each Series  of Securities
will terminate upon the payment to the related Securityholders of all amounts
held in the  Security Account or  by the Master Servicer  and required to  be
paid to them pursuant to such Agreement following the later of (i) the  final
payment of or other liquidation  of the last of the Trust Fund Assets subject
thereto  or the disposition of all  property acquired upon foreclosure of any
such Trust Fund Assets remaining  in the Trust Fund and (ii) the  purchase by
the Master Servicer  or, if REMIC treatment has been elected and if specified
in the related Prospectus  Supplement, by the holder of the residual interest
in the REMIC (see "Certain  Material Federal Income Tax Consequences" below),
from the related Trust Fund of all of the remaining Trust Fund Assets and all
property acquired in respect of such Trust Fund Assets.

     Unless otherwise  specified by  the related  Prospectus Supplement,  any
such purchase of  Trust Fund Assets and property acquired in respect of Trust
Fund Assets evidenced by a Series of Securities will be made at the option of
the Master  Servicer or,  if applicable,  such holder of  the REMIC  residual
interest, at a price, and in accordance with the procedures, specified in the
related Prospectus Supplement.  The exercise  of such right will effect early
retirement of the  Securities of  that Series,  but the right  of the  Master
Servicer or, if applicable, such holder of the REMIC residual interest, to so
purchase is subject to the principal balance of the related Trust Fund Assets
being less than the percentage specified in the related Prospectus Supplement
of the aggregate  principal balance of the  Trust Fund Assets at  the Cut-off
Date for  the Series.  The  foregoing is subject  to the provision that  if a
REMIC election is made with respect to  a Trust Fund, any repurchase pursuant
to clause  (ii)  above will  be made  only in  connection  with a  "qualified
liquidation"  of the  REMIC within the  meaning of Section  860F(g)(4) of the
Code.

     Indenture.  The Indenture will be discharged with respect to a Series of
Notes  (except with  respect to  certain continuing  rights specified  in the
Indenture) upon the delivery to the Trustee for cancellation of all the Notes
of such Series or, with certain limitations, upon deposit with the Trustee of
funds sufficient for the payment in full of all of the Notes of such Series.

     In  addition to such  discharge with certain  limitations, the Indenture
will  provide that, if so specified with respect  to the Notes of any Series,
the related  Trust Fund will  be discharged from  any and all  obligations in
respect of the Notes  of such Series (except for certain obligations relating
to temporary Notes  and exchange  of Notes,  to register the  transfer of  or
exchange Notes of  such Series, to replace stolen, lost or mutilated Notes of
such Series, to  maintain paying agencies and  to hold monies for  payment in
trust) upon the  deposit with the Trustee,  in trust, of money  and/or direct
obligations  of or  obligations guaranteed  by the  United States  of America
which through  the payment of  interest and  principal in respect  thereof in
accordance with their terms will provide money in an amount sufficient to pay
the principal of and each installment of interest on the Notes of such Series
on the last scheduled Distribution Date for such Notes and any installment of
interest on such Notes in accordance with  the terms of the Indenture and the
Notes of  such Series.  In the event of  any such defeasance and discharge of
Notes of such Series, holders of  Notes of such Series would be able  to look
only  to such money  and/or direct obligations  for payment  of principal and
interest, if any, on their Notes until maturity.

THE TRUSTEE

     The  Trustee  under each  Agreement  will  be  named in  the  applicable
Prospectus  Supplement.   The commercial  bank  or trust  company serving  as
Trustee may have normal banking  relationships with the Depositor, the Master
Servicer and any of their respective affiliates.

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

     The  Loans for  a Series may  be secured  by deeds of  trust, mortgages,
security  deeds  or deeds  to  secure  debt,  depending upon  the  prevailing
practice in the state  in which the property subject to  the loan is located.
A mortgage creates  a lien upon the real property encumbered by the mortgage,
which lien  is generally  not prior  to the  lien for real  estate taxes  and
assessments.  Priority between mortgages depends on their terms and generally
on the order  of recording  with a  state or county  office.   There are  two
parties  to a mortgage, the  mortgagor, who is the  borrower and owner of the
mortgaged property, and the mortgagee, who is the lender.  Under the mortgage
instrument, the mortgagor  delivers to the mortgagee  a note or bond  and the
mortgage.  Although a deed of trust is similar to a mortgage, a deed of trust
formally has  three parties, the  borrower-property owner called  the trustor
(similar  to a  mortgagor), a  lender  (similar to  a  mortgagee) called  the
beneficiary, 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 obligation.  A security deed and a deed to secure debt are special  types
of deeds which  indicate on  their face that  they are  granted to secure  an
underlying  debt.  By executing  a security deed or  deed to secure debt, the
grantor  conveys title  to, as opposed  to merely  creating a lien  upon, the
subject  property to the  grantee until such  time as the  underlying debt is
repaid.   The trustee's  authority  under a  deed of  trust, the  mortgagee's
authority  under a mortgage and the grantee's authority under a security deed
or deed to secure debt are governed by law and, with respect to some deeds of
trust, the directions of the beneficiary.

FORECLOSURE/REPOSSESSION

     Foreclosure  of a  deed of  trust is  generally  accomplished by  a non-
judicial  sale  under  a specific  provision  in  the  deed  of  trust  which
authorizes  the trustee  to  sell the  property at  public  auction upon  any
default by the borrower  under the terms of  the note or  deed of trust.   In
addition  to any notice  requirements contained in  a deed of  trust, in some
states, the trustee  must record a notice of  default and send a  copy to the
borrower-trustor, to any person who has recorded  a request for a copy of any
notice  of default and  notice of sale,  to any successor  in interest to the
borrower-trustor,  to  the beneficiary  of any  junior deed  of trust  and to
certain other persons.   In general, the borrower, or any other person having
a junior encumbrance on the real estate, may, during a statutorily prescribed
reinstatement period,  cure a monetary default by paying the entire amount in
arrears plus  other designated costs  and expenses incurred in  enforcing the
obligation.  Generally, state law controls the amount of foreclosure expenses
and  costs, including attorney's  fees, which may  be recovered  by a lender.
After the  reinstatement period has  expired without the default  having been
cured, the borrower or junior lienholder no longer has the right to reinstate
the loan  and must pay the loan in  full to prevent the scheduled foreclosure
sale.   If  the deed of  trust is  not reinstated, a  notice of  sale must be
posted in a public place and, in most states, published for a specific 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 in the real property.

     Foreclosure of a mortgage is generally accomplished by  judicial action.
The action is  initiated by the service  of legal pleadings upon  all parties
having  an  interest in  the  real property.    Delays in  completion  of the
foreclosure may occasionally  result from difficulties in  locating necessary
parties.  Judicial  foreclosure proceedings are often not contested by any of
the parties.   When the  mortgagee's right  to 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
generally issues a judgment  of foreclosure and  appoints a referee or  other
court 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.

     Although foreclosure  sales are  typically public  sales, frequently  no
third party purchaser  bids in  excess of  the lender's lien  because of  the
difficulty  of determining  the exact  status of  title to the  property, the
possible deterioration of the property during the foreclosure proceedings and
a requirement that the purchaser pay for the property in cash or by cashier's
check.   Thus the foreclosing  lender often purchases  the property  from the
trustee or referee for  an amount equal  to the principal amount  outstanding
under the loan, accrued and  unpaid interest and the expenses  of foreclosure
in which event  the mortgagor's debt will  be extinguished or the  lender may
purchase for  a  lesser amount  in  order to  preserve  its right  against  a
borrower to  seek  a deficiency  judgment in  states where  such judgment  is
available.  Thereafter, subject to the  right of the borrower in some  states
to  remain in possession during the redemption period, the lender will assume
the burden 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 will  commonly obtain  the services of  a real estate
broker and pay  the broker's 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 any mortgage guaranty insurance 
proceeds.

     Courts have imposed general equitable principles upon foreclosure, which
are generally designed  to mitigate the legal consequences to the borrower of
the borrower's  defaults under  the loan  documents.   Some courts  have been
faced with  the issue of  whether federal or state  constitutional provisions
reflecting due process concerns for  fair notice require that borrowers under
deeds of trust receive notice longer than that prescribed by statute. 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  does not
involve sufficient state  action to afford  constitutional protection to  the
borrower.

     When the beneficiary under a junior mortgage  or deed of trust cures the
default and  reinstates or redeems  by paying the  full amount of  the senior
mortgage or deed of  trust, the amount paid by the beneficiary  so to cure or
redeem becomes a part  of the indebtedness secured by the  junior mortgage or
deed of trust.  See "Junior Mortgages; Rights of Senior Mortgagees".

ENVIRONMENTAL RISKS

     Real  property  pledged as  security  to  a  lender  may be  subject  to
unforeseen   environmental  risks.    Under   the  laws  of  certain  states,
contamination  of a  property may  give risks to  a lien  on the  property to
assure the payment of the costs  of clean-up.  In several states such  a lien
has priority over the lien of an existing mortgage against such property.  In
addition,   under   the   federal   Comprehensive   Environmental   Response,
Compensation  and  Liability  Act  of  1980  ("CERCLA"),  the  United  States
Environmental Protection Agency  ("EPA") may impose a lien  on property where
EPA has incurred  clean-up costs.  However,  a CERCLA lien is  subordinate to
pre-existing, perfected security interests.

     Under the laws  of some states, and under CERCLA, it is conceivable that
a secured lender may be held liable as an "owner" or "operator" for the costs
of addressing  releases or threatened  releases of hazardous substances  at a
property,  even though  the environmental  damage or threat  was caused  by a
prior or current owner or operator.  CERCLA imposes liability for  such costs
on  any  and  all  "responsible  parties,"  including  owners  or  operators.
However, CERCLA excludes from the definition of "owner or operator" a secured
creditor who  holds indicia  of ownership primarily  to protect  its security
interest (the "secured creditor exclusion") but without "participating in the
management"  of the  Property.    Thus, if  a  lender's activities  begin  to
encroach on the actual management of a contaminated facility or property, the
lender  may  incur  liability  as   an  "owner  or  operator"  under  CERCLA.
Similarly, if a lender forecloses and takes title  to a contaminated facility
or property, the lender may  incur CERCLA liability in various circumstances,
including, but not limited  to, when it holds the facility  or property as an
investment (including  leasing the facility  or property to third  party), or
fails to market the property in a timely fashion.

     Whether actions taken by a  lender would constitute participation in the
management of  a mortgaged property, or the business  of a borrower, so as to
render the  secured creditor  exemption unavailable  to a lender  has been  a
matter  of  judicial interpretation  of  the  statutory language,  and  court
decisions have  been inconsistent.   In 1990,  the Court  of Appeals  for the
Eleventh Circuit suggested that the mere capacity of  the lender to influence
a  borrower's  decisions  regarding  disposal  of  hazardous  substances  was
sufficient participation in the management of the borrower's business to deny
the protection of the secured creditor exemption to the lender.

     This ambiguity appears  to have been  resolved by  the enactment of  the
Asset Conservation, Lender  Liability and Deposit Insurance Protection Act of
1996, which was  signed into law by President  Clinton on September 30, 1996.
The new legislation provides that in order to be deemed to  have participated
in the management of a mortgaged property, a lender must actually participate
in the operational  affairs of the property or the borrower.  The legislation
also provides that participation in  the management of the property does  not
include "merely  having the  capacity to influence,  or unexercised  right to
control"  operations.   Rather,  a lender  will  lose the  protection  of the
secured  creditor exemption only if it exercises decision-making control over
the borrower's environmental compliance  and hazardous  substance  handling  
and  disposal  practices,  or assumes day-to-day  management of all operational 
functions  of the mortgaged property.

     If  a  lender  is  or  becomes  liable,  it  can  bring  an  action  for
contribution  against any other  "responsible parties," including  a previous
owner or operator, who created the environmental hazard, but those persons or
entities may be bankrupt  or otherwise judgment proof.   The costs associated
with environmental cleanup may be substantial.   It is conceivable that  such
costs arising  from the circumstances set forth above  would result in a loss
to Certificateholders.

     CERCLA does  not apply to  petroleum products, and the  secured creditor
exclusion  does not  govern liability  for cleanup  costs under  federal laws
other  than  CERCLA,  in  particular  Subtitle  I  of  the  federal  Resource
Conservation and Recovery Act ("RCRA"), which regulates underground petroleum
storage tanks  (except  heating oil  tanks).   In addition,  under the  Asset
Conservation, Lender Liability and Deposit  Insurance Protection Act of 1996,
the protections  accorded to lenders  under CERCLA are  also accorded to  the
holders of  security interests  in underground storage  tanks.  It  should be
noted, however, that liability for  cleanup of petroleum contamination may be
governed by state law, which may not provide for any specific  protection for
secured creditors.

     Except as otherwise  specified in the related  Prospectus Supplement, at
the time the  Loans were  originated, no environmental  assessment or a  very
limited environmental assessment of the Properties was conducted.

RIGHTS OF REDEMPTION

     In some states, after sale pursuant to a deed of trust or foreclosure of
a mortgage, the borrower and foreclosed  junior lienors are given a statutory
period  in which to redeem  the property from the  foreclosure sale.  In some
states,  redemption may  occur  only  upon payment  of  the entire  principal
balance of the loan, accrued interest and  expenses of foreclosure.  In other
states,  redemption may  be authorized  if the  former  borrower pays  only a
portion of the sums due.  The effect of a statutory right of redemption would
defeat the title  of any purchaser from the lender  subsequent to foreclosure
or  sale under a  deed of trust.   Consequently, the practical  effect of the
redemption  right is to force  the lender to retain the  property and pay the
expenses of ownership until  the redemption period has run.   In some states,
there is no right to redeem property  after a trustee's sale under a deed  of
trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain states have adopted statutory prohibitions restricting the right
of  the beneficiary  or mortgagee  to  obtain a  deficiency judgment  against
borrowers financing the purchase of their residence or following sale under a
deed  of  trust or  certain  other  foreclosure  proceedings.   A  deficiency
judgment is a personal judgment against  the borrower equal in most cases  to
the difference between the amount due to the lender and the fair market value
of the real  property sold at the  foreclosure sale.  Other  statutes 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.    Finally,  other  statutory  provisions  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 the public sale.   The purpose of  these statutes is
generally 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 addition to  anti-deficiency and related legislation,  numerous other
federal  and state  statutory provisions,  including  the federal  bankruptcy
laws, the federal Soldiers'  and Sailors' Civil Relief Act of  1940 and state
laws affording relief to debtors, may interfere with  or affect the ability of 
the secured  mortgage lender  to realize upon  its security.   For example,  in 
a proceeding under the  federal Bankruptcy Code, a lender  may not foreclose on
the  Property  without   the  permission  of  the  bankruptcy   court.    The
rehabilitation plan proposed by  the debtor may provide,  if the Property  is
not the debtor's principal residence and  the court determines that the value
of the Property is less than the principal  balance of the mortgage loan, for
the reduction of the secured indebtedness to the value of the Property as  of
the  date of  the  commencement of  the  bankruptcy, rendering  the  lender a
general  unsecured creditor  for  the  difference, and  also  may reduce  the
monthly payments  due under such mortgage  loan, change the rate  of interest
and alter  the mortgage  loan repayment  schedule.   The effect  of any  such
proceedings under the  federal Bankruptcy Code, including but  not limited to
any automatic stay, could result in delays in receiving payments on the Loans
underlying a  Series of Securities  and possible reductions in  the aggregate
amount of such payments.

     The federal tax laws provide priority to certain tax liens over the lien
of  a mortgage  or  secured  party.   Numerous  federal  and  state  consumer
protection  laws impose  substantive requirements  upon  mortgage lenders  in
connection with the origination, servicing  and enforcement of loans  secured
by Single Family Properties.  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  and  state  laws  impose  specific  statutory
liabilities upon lenders who fail to  comply with the provisions of the  law.
In some cases, this liability may affect assignees of the loans or contracts.

DUE-ON-SALE CLAUSES

     Unless  otherwise specified in  the related Prospectus  Supplement, each
conventional Loan will  contain a due-on-sale clause which  will provide that
if the  mortgagor or obligor  sells, transfers  or conveys the  Property, the
loan or contract may be  accelerated by the mortgagee or secured  party.  The
Garn-St.  Germain Depository Institutions Act of  1982 (the "Garn-St. Germain
Act"),  subject  to  certain   exceptions,  preempts  state   constitutional,
statutory and case  law prohibiting the  enforcement of due-on-sale  clauses.
As a result, due-on-sale clauses  have become generally enforceable except in
those  states whose legislatures  exercised their  authority to  regulate the
enforceability of such clauses  with respect  to mortgage loans that were (i)
originated or assumed  during the "window period" under  the Garn-St. Germain
Act which  ended  in all  cases not  later than  October 15,  1982, and  (ii)
originated by lenders other than national banks, federal savings institutions
and federal  credit unions.   FHLMC has taken  the position in  its published
mortgage servicing standards  that, out of a  total of eleven "window  period
states," five states (Arizona, Michigan, Minnesota, New Mexico and Utah) have
enacted statutes  extending, on  various terms and  for varying  periods, the
prohibition  on enforcement of  due-on-sale clauses  with respect  to certain
categories  of window  period loans.   Also,  the Garn-St.  Germain  Act does
"encourage" lenders  to permit assumption  of loans  at the original  rate of
interest or at some other rate less than the average of the original rate and
the market rate.

     As to loans secured by an owner-occupied residence, the Garn-St. Germain
Act sets forth  nine specific instances in  which a mortgagee covered  by the
Act may not  exercise its rights under a  due-on-sale clause, notwithstanding
the fact that a transfer of the property may have occurred.  The inability to
enforce a due-on-sale  clause may result in transfer  of the related Property
to an uncreditworthy  person, which could increase the  likelihood of default
or may result in a mortgage bearing an interest rate below the current market
rate being assumed by a new home buyer, which may affect the average life  of
the Loans and the number of Loans which may extend to maturity.

     In  addition, under federal bankruptcy  law, due-on-sale clauses may not
be   enforceable   in   bankruptcy  proceedings   and   may,   under  certain
circumstances,  be eliminated in  any modified  mortgage resulting  from such
bankruptcy proceeding.

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes, mortgages and deeds of trust used by lenders may 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 the 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.    Late charges  and  prepayment  fees are
typically retained by servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

     In connection  with lenders'  attempts to  realize upon their  security,
courts have invoked  general equitable principles.   The equitable principles
are generally  designed to relieve the borrower from  the legal effect of his
defaults under the  loan documents.  Examples of judicial  remedies that have
been  fashioned include  judicial  requirements  that  the  lender  undertake
affirmative and expensive  actions to determine the causes  of 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  that lenders reinstate  loans or  recast payment
schedules in order to accommodate  borrowers who are suffering from temporary
financial disability.   In other  cases, courts have  limited the right  of a
lender  to  realize upon  his  security if  the  default  under the  security
agreement  is not  monetary, such  as  the borrower's  failure to  adequately
maintain the  property or  the borrower's  execution  of secondary  financing
affecting the property.  Finally, some courts have been faced with  the issue
of whether or  not federal or state constitutional  provisions reflecting due
process concerns  for adequate notice  require that borrowers  under security
agreements  receive  notices  in   addition  to  the   statutorily-prescribed
minimums.  For the  most part, these cases have upheld  the notice provisions
as being reasonable or have found that, in some cases involving the sale by a
trustee under  a deed of  trust or by a  mortgagee under a  mortgage having a
power of  sale, there is  insufficient state action to  afford constitutional
protections to the borrower.

     Most conventional single-family mortgage loans may be prepaid in full or
in part without penalty.  The regulations of the Federal Home Loan Bank Board
(the "FHLBB") prohibit  the imposition of a prepayment  penalty or equivalent
fee in connection  with the acceleration of  a loan by exercise of  a due-on-
sale clause.  A mortgagee to whom a prepayment in full has been tendered  may
be  compelled to  give either  a  release of  the mortgage  or  an instrument
assigning  the existing mortgage.  The absence  of a restraint on prepayment,
particularly with respect to Loans having higher mortgage rates, may increase
the likelihood of refinancing or other early retirements of the Loans.

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 Office  of
Thrift Supervision,  as successor  to the  Federal Home Loan  Bank Board,  is
authorized  to issue  rules and  regulations and  to publish  interpretations
governing implementation  of Title V.   The statute authorized the  states to
reimpose interest  rate limits by  adopting, before April  1, 1983, a  law or
constitutional  provision which  expressly  rejects  an  application  of  the
federal law.   Fifteen states adopted such a  law prior to the  April 1, 1993
deadline.  In addition, even where  Title V is not so rejected, any  state is
authorized by the law to adopt a provision limiting discount points  or other
charges on mortgage  loans covered  by Title  V.  Certain  states have  taken
action to  reimpose interest rate  limits and/or to limit  discount points or
other charges.

THE HOME IMPROVEMENT CONTRACTS

     General.    The  Home  Improvement  Contracts,  other  than  those  Home
Improvement  Contracts that  are unsecured  or secured  by mortgages  on real
estate (such Home  Improvement Contracts are hereinafter referred  to in this
section as "contracts") generally are "chattel paper" or constitute "purchase
money security interests" each as defined in the Uniform Commercial Code (the
"UCC").  Pursuant  to the  UCC, the  sale of chattel  paper is  treated in  a
manner similar to perfection of a security interest in chattel paper.   Under
the related Agreement, the Depositor will transfer physical possession of the
contracts to the  Trustee or a designated custodian or  may retain possession
of the contracts  as custodian for the  Trustee.  In addition,  the Depositor
will  make  an appropriate  filing  of a  UCC-1  financing  statement in  the
appropriate  states  to  give  notice  of  the  Trustee's  ownership  of  the
contracts.  Unless otherwise specified in the  related Prospectus Supplement,
the  contracts will  not  be stamped  or otherwise  marked  to reflect  their
assignment  from  the  Depositor  to  the Trustee.    Therefore,  if  through
negligence,  fraud or  otherwise, a  subsequent purchaser  were able  to take
physical possession of  the contracts without notice of  such assignment, the
Trustee's interest in the contracts could be defeated.

     Security Interests in Home Improvements.  The contracts that are secured
by  the Home Improvements  financed thereby grant  to the  originator of such
contracts a  purchase money  security interest in  such Home  Improvements to
secure  all  or part  of the  purchase  price of  such Home  Improvements and
related  services.   A financing  statement generally  is not required  to be
filed to perfect a purchase money security interest in consumer goods.   Such
purchase money  security interests  are assignable.   In general,  a purchase
money security  interest grants to  the holder a  security interest  that has
priority over a conflicting security interest in the same collateral and  the
proceeds of  such collateral.   However,  to the extent  that the  collateral
subject to a purchase money security interest becomes a fixture, in order for
the  related  purchase  money  security  interest to  take  priority  over  a
conflicting  interest in  the fixture,  the  holder's interest  in such  Home
Improvement must  generally be  perfected  by a  timely fixture  filing.   In
general, a  security  interest  does not  exist  under the  UCC  in  ordinary
building material incorporated into an improvement on land.  Home Improvement
Contracts  that finance  lumber,  bricks, other  types  of ordinary  building
material or other  goods that are deemed  to lose such characterization  upon
incorporation  of such  materials  into  the related  property,  will not  be
secured by a  purchase money security interest in  the Home Improvement being
financed.

     Enforcement of Security  Interest in Home Improvements.  So  long as the
Home Improvement has  not become subject to  the real estate law,  a creditor
can repossess a Home Improvement  securing a contract by voluntary surrender,
by "self-help" repossession  that is "peaceful" (i.e., without  breach of the
peace) or, in the absence of voluntary surrender and the ability to repossess
without breach of the peace, by  judicial process.  The holder of  a contract
must give the  debtor a number of  days' notice, which  varies from 10 to  30
days depending on the state, prior to commencement of any repossession.   The
UCC  and  consumer protection  laws  in  most  states place  restrictions  on
repossession  sales,  including  requiring prior  notice  to  the  debtor and
commercial reasonableness  in effecting such a sale.   The law in most states
also requires that the debtor be given notice of any sale prior to resale  of
the unit that the debtor may redeem at or before such resale.

     Under  the laws  applicable in  most states, a  creditor is  entitled to
obtain a deficiency judgment from a debtor for any deficiency on repossession
and resale of the property securing the debtor's loan.  However,  some states
impose prohibitions or limitations on deficiency judgments, and in many cases
the defaulting borrower would have no assets with which to pay a judgment.

     Certain  other  statutory   provisions,  including  federal  and   state
bankruptcy and insolvency laws and general equitable principles, may limit or
delay the ability of a lender to repossess and resell collateral or enforce a
deficiency judgment.

     Consumer  Protection Laws.  The so-called "Holder-in-Due Course" rule of
the  Federal  Trade Commission  is  intended  to defeat  the  ability of  the
transferor of a consumer credit contract  which is the seller of goods  which
gave rise to the  transaction (and certain related lenders and  assignees) to
transfer such contract free of notice of claims by  the debtor thereunder.  The 
effect of  this rule is to subject the assignee of such a contract to all 
claims and defenses which the debtor could assert  against the seller of 
goods.  Liability under this rule is limited to amounts paid  under a  
contract; however,  the obligor  also may  be able  to assert the rule to set 
off remaining amounts due as a defense against a claim brought  by the  Trustee 
against  such obligor.   Numerous other  federal and state   consumer  
protection  laws  impose  requirements  applicable  to  the origination and  
lending pursuant  to the contracts,  including the  Truth in Lending Act, the 
Federal  Trade Commission Act, the Fair Credit  Billing Act, the Fair  Credit 
Reporting Act,  the Equal Credit  Opportunity Act,  the Fair Debt Collection 
Practices Act  and the Uniform Consumer Credit Code.   In the case of some of  
these laws, the failure to comply  with their provisions may affect the 
enforceability of the related contract.

     Applicability of  Usury Laws.   Title V  of the  Depository Institutions
Deregulation  and Monetary  Control  Act  of 1980,  as  amended ("Title  V"),
provides that,  subject to the following conditions,  state usury limitations
shall not apply to any contract which  is secured by a first lien on  certain
kinds of  consumer goods.   The contracts  would be  covered if  they satisfy
certain  conditions,  among  other   things,  governing  the  terms   of  any
prepayments, late  charges and  deferral fees and  requiring a  30-day notice
period prior to instituting any action leading to repossession of the related
unit.

     Title V authorized  any state to reimpose limitations  on interest rates
and finance charges by adopting before April  1, 1983 a law or constitutional
provision which  expressly rejects application  of the federal law.   Fifteen
states adopted such a law prior to the  April 1, 1983 deadline.  In addition,
even where Title V was not so rejected, any state is authorized by the law to
adopt a provision limiting discount points  or other charges on loans covered
by Title V.

INSTALLMENT CONTRACTS

     The  Loans  may  also  consist  of  installment  contracts.    Under  an
installment  contract   ("Installment  Contract")  the   seller  (hereinafter
referred to  in this  section as  the "lender")  retains legal  title to  the
property and enters into an agreement with the purchaser hereinafter referred
to in this section as the "borrower") for the payment of the  purchase price,
plus interest,  over the term of such contract.   Only after full performance
by the borrower of the  contract is the lender  obligated to convey title  to
the  property to the purchaser.  As with mortgage or deed of trust financing,
during  the effective  period of  the Installment  Contract, the  borrower is
generally responsible for maintaining the  property in good condition and for
paying  real  estate   taxes,  assessments  and  hazard   insurance  premiums
associated with the property.

     The  method of enforcing  the rights of the  lender under an Installment
Contract varies on a state-by-state basis depending upon the extent  to which
state courts are willing,  or able pursuant to state statute,  to enforce the
contract strictly according to the terms.  The terms of Installment Contracts
generally provide that upon a default by the borrower, the borrower loses his
or her right to occupy the property,  the entire indebtedness is accelerated,
and the buyer's  equitable interest in the property is forfeited.  The lender
in such a situation  does not have to foreclose  in order to obtain title  to
the property, although in some cases a quiet  title action is in order if the
borrower has  filed the  Installment Contract  in local  land records and  an
ejectment action may  be necessary to recover  possession.  In a  few states,
particularly in  cases  of borrower  default  during the  early years  of  an
Installment Contract, the  courts will permit  ejectment of the  buyer and  a
forfeiture of  his or  her interest  in the  property.   However, most  state
legislatures have enacted  provisions by analogy  to mortgage law  protecting
borrowers   under  Installment  Contracts  from  the  harsh  consequences  of
forfeiture.  Under  such statutes, a judicial or  nonjudicial foreclosure may
be required,  the lender may  be required to give  notice of default  and the
borrower  may be  granted  some  grace period  during  which the  Installment
Contract may be  reinstated upon full payment  of the default amount  and the
borrower may  have a post-foreclosure  statutory redemption right.   In other
states, courts in equity may permit a borrower with significant investment in
the  property under an  Installment Contract for  the sale of  real estate to
share in  the proceeds  of sale  of the  property after  the indebtedness  is
repaid  or   may  otherwise   refuse  to   enforce  the   forfeiture  clause.
Nevertheless, generally speaking, the lender's procedures for obtaining 
possession and clear title under an Installment Contract in a given state are
simpler  and less  time-consuming  and  costly than  are  the procedures  for
foreclosing and obtaining  clear title to a  property subject to one  or more
liens.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

     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 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  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 interest rate limitation
could have  an effect, for an indeterminate period of time, on the ability of
the  Master Servicer to  collect full amounts  of interest on  certain of the
Loans.  Any shortfall in  interest collections resulting from the application
of the Relief Act  could result in losses to the Securityholders.  The Relief
Act also  imposes limitations which  would impair the  ability of the  Master
Servicer to  foreclose on  an affected Loan  during the borrower's  period of
active  duty status.   Moreover, the  Relief Act  permits the extension  of a
Loan's  maturity and  the re-adjustment  of its  payment schedule  beyond the
completion  of military service.   Thus, in the  event that such  a Loan goes
into default, there may be delays  and losses occasioned by the inability  to
realize upon the Property in a timely fashion.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

     To the extent that the Loans comprising  the Trust Fund for a Series are
secured  by mortgages  which  are junior  to  other mortgages  held  by other
lenders  or  institutional investors,  the  rights  of  the Trust  Fund  (and
therefore the Securityholders),  as mortgagee under any such junior mortgage,
are subordinate  to those of  any mortgagee under  any senior mortgage.   The
senior mortgagee has  the right to receive hazard  insurance and condemnation
proceeds and to cause the property securing the Loan to be  sold upon default
of the  mortgagor, thereby extinguishing  the junior mortgagee's  lien unless
the  junior mortgagee  asserts its  subordinate interest  in the  property in
foreclosure  litigation   and,  possibly,  satisfies  the   defaulted  senior
mortgage.   A junior mortgagee  may satisfy a  defaulted senior loan  in full
and, in some states, may cure such default and bring the senior loan current,
in either  event adding the amounts expended to the balance due on the junior
loan.  In most states, absent  a provision in the mortgage or deed  of trust,
no notice of default is required to be given to a junior mortgagee.

     The standard  form of  the mortgage used  by most  institutional lenders
confers  on the mortgagee  the right both  to receive all  proceeds collected
under any  hazard insurance  policy and  all awards made  in connection  with
condemnation  proceedings, and  to  apply  such proceeds  and  awards to  any
indebtedness secured  by the  mortgage, in  such order  as the  mortgagee may
determine.  Thus,  in the event improvements  on the property are  damaged or
destroyed by fire or other casualty, or in the event the property is taken by
condemnation,  the mortgagee or beneficiary under underlying senior mortgages
will have the prior  right to collect any insurance proceeds  payable under a
hazard  insurance policy  and any  award of  damages in  connection with  the
condemnation and to apply the same to the indebtedness secured by  the senior
mortgages.  Proceeds in excess of the amount of senior mortgage indebtedness,
in most cases, may be applied to the indebtedness of a junior mortgage.

     Another provision sometimes found in the form of the mortgage or deed of
trust used  by institutional  lenders obligates the  mortgagor to  pay before
delinquency  all taxes and  assessments on  the property  and, when  due, all
encumbrances, charges and  liens on the  property which appear  prior to  the
mortgage  or deed  of trust, to  provide and  maintain fire insurance  on the
property, to maintain and repair the property and not to commit or permit any
waste  thereof,  and  to  appear  in and  defend  any  action  or  proceeding
purporting to affect  the property or the  rights of the mortgagee  under the
mortgage.    Upon  a  failure  of  the  mortgagor  to  perform  any  of these
obligations,  the mortgagee  is given  the right  under certain  mortgages to
perform the obligation  itself, at its election, with  the mortgagor agreeing
to reimburse  the mortgagee for any sums expended  by the mortgagee on behalf
of the mortgagor.  All  sums so expended by the mortgagee become  part of the
indebtedness secured by the mortgage.

     The form of  credit line trust deed  or mortgage generally used  by most
institutional  lenders which  make  Revolving  Credit  Line  Loans  typically
contains  a  "future  advance"  clause,  which  provides,  in  essence,  that
additional  amounts  advanced  to  or  on  behalf  of  the  borrower  by  the
beneficiary or  lender are to  be secured by  the deed of trust  or mortgage.
Any amounts so advanced after the  Cut-off Date with respect to any  mortgage
will  not be included in the  Trust Fund.  The  priority of the lien securing
any advance made  under the clause may depend  in most states on  whether the
deed of trust  or mortgage is  called and recorded as  a credit line  deed of
trust or mortgage.  If the beneficiary or lender advances additional amounts,
the advance  is entitled  to receive the  same priority as  amounts initially
advanced  under the  trust deed  or mortgage,  notwithstanding the  fact that
there may be junior trust deeds or mortgages and other liens  which intervene
between the date of recording of the  trust deed or mortgage and the date  of
the future  advance, and notwithstanding  that the beneficiary or  lender had
actual  knowledge of  such intervening  junior trust  deeds or  mortgages and
other liens  at the time of the  advance.  In most states,  the trust deed or
mortgage lien securing mortgage loans of  the type which includes home equity
credit lines applies retroactively to  the date of the original recording  of
the trust deed or mortgage, provided that  the total amount of advances under
the home equity credit  line does not exceed the  maximum specified principal
amount  of the recorded  trust deed or  mortgage, except as  to advances made
after receipt by the  lender of a written notice of lien from a judgment lien
creditor of the trustor.

THE TITLE I PROGRAM

     General.  Certain of  the Loans contained in  a Trust Fund may  be loans
insured under  the FHA Title I  Credit Insurance program created  pursuant to
Sections  1 and  2(a)  of the  National  Housing Act  of 1934  (the  "Title I
Program").  Under the Title I Program, the FHA is authorized and empowered to
insure qualified lending institutions against  losses on eligible loans.  The
Title I Program operates as a coinsurance program in which the FHA insures up
to 90%  of certain losses incurred  on an individual insured  loan, including
the  unpaid principal  balance of  the loan,  but only  to the extent  of the
insurance coverage available in  the lender's FHA insurance coverage  reserve
account.  The owner of the loan bears the uninsured loss on each loan.

     The types of loans which are eligible for insurance by the FHA under the
Title I  Program include  property improvement  loans ("Property  Improvement
Loans" or "Title  I Loans").   A Property  Improvement Loan or  Title I  Loan
means a loan made to finance  actions or items that substantially protect  or
improve the  basic livability or  utility of a  property and includes  single
family improvement loans.

     There are two basic  methods of lending or originating such  loans which
include  a "direct loan" or a "dealer loan".   With respect to a direct loan,
the borrower  makes application directly  to a lender without  any assistance
from a dealer,  which application may be filled  out by the borrower  or by a
person acting at the direction of the borrower who  does not have a financial
interest  in the  loan  transaction, and  the lender  may  disburse the  loan
proceeds solely to the borrower or jointly to the borrower and  other parties
to the  transaction.  With respect  to a dealer  loan, the dealer, who  has a
direct or  indirect financial interest  in the loan transaction,  assists the
borrower in preparing the loan  application or otherwise assists the borrower
in obtaining the  loan from  the lender.   The lender  may disburse  proceeds
solely to  the dealer  or the  borrower or  jointly to  the borrower and  the
dealer or other parties to the transaction.  With respect to a dealer Title I
Loan, a dealer may  include a seller,  a contractor or  supplier of goods  or
services.

     Loans  insured under  the Title  I Program  are required  to have  fixed
interest  rates and  generally  provide for  equal  installment payments  due
weekly, biweekly, semi-monthly or monthly, except that a loan may  be payable
quarterly  or semi-annually where a borrower has an irregular flow of income.
The  first or last payments (or  both) may vary in  amount but may not exceed
150% of the  regular installment payment, and the first payment may be due no
later than two  months from the  date of the loan.   The note must  contain a
provision permitting  full or partial  prepayment of the loan.   The interest
rate must be negotiated and agreed to by the borrower and the lender and must
be fixed for  the term of the loan  and recited in the note.   Interest on an
insured  loan  must  accrue from  the  date  of the  loan  and  be calculated
according to the actuarial method.  The  lender must assure that the note and
all other  documents evidencing  the loan are  in compliance  with applicable
federal, state and local laws.

     Each  insured lender  is required  to use  prudent lending  standards in
underwriting individual loans and to satisfy the applicable loan underwriting
requirements under the Title I Program prior to  its approval of the loan and
disbursement of loan proceeds.   Generally, the lender must exercise prudence
and  diligence to determine whether the borrower  and any co-maker is solvent
and an acceptable  credit risk, with a reasonable ability to make payments on
the  loan  obligation.   The  lender's  credit  application and  review  must
determine whether the borrower's income will be adequate to meet the periodic
payments required by  the loan, as well  as the borrower's other  housing and
recurring expenses, which  determination must be made in  accordance with the
expense-to-income ratios published by the  Secretary of HUD unless the lender
determines  and documents  in the  loan  file the  existence of  compensating
factors  concerning the borrower's creditworthiness which support approval of
the loan.

     Under  the Title  I Program,  the  FHA does  not review  or  approve for
qualification for insurance  the individual loans  insured thereunder at  the
time of approval  by the lending institution  (as is typically the  case with
other  federal loan programs).  If,  after a loan has  been made and reported
for  insurance under the Title  I Program, the  lender discovers any material
misstatement of  fact or  that the  loan proceeds  have been  misused by  the
borrower,  dealer or any  other party, it  shall promptly report  this to the
FHA.   In such case, provided  that the validity of  any lien on the property
has not been impaired, the  insurance of the loan  under the Title I  Program
will not be affected unless such material misstatements of fact or  misuse of
loan proceeds was  caused by (or was  knowingly sanctioned by) the  lender or
its employees.

     Requirements for Title I Loans.  The maximum  principal amount for Title
I Loans must not  exceed the actual cost of  the project plus any  applicable
fees  and charges  allowed  under the  Title  I Program;  provided  that such
maximum amount does not exceed $25,000 (or the current applicable amount) for
a single family property improvement loan.  Generally, the term  of a Title I
Loan may not be  less than six months nor greater than 20  years and 32 days.
A  borrower may  obtain  multiple Title  I  Loans  with respect  to  multiple
properties, and a borrower may obtain more than one Title I Loan with respect
to  a single property, in each case  as long as the total outstanding balance
of all  Title I Loans in the  same property does not exceed  the maximum loan
amount for the  type of Title I  Loan thereon having the  highest permissible
loan amount.

     Borrower  eligibility for a Title I Loan requires that the borrower have
at least a one-half interest in either fee simple title to the real property,
a  lease thereof  for a  term expiring at  least six  months after  the final
maturity of the Title I  Loan or a recorded land installment contract for the
purchase of the real property.   In the case of a  Title I Loan with a  total
principal balance in  excess of $15,000, if  the property is not  occupied by
the owner, the  borrower must have equity  in the property being  improved at
least equal to the principal amount of the loan, as demonstrated by a current
appraisal.    Any Title  I Loan  in excess  of  $7,500 must  be secured  by a
recorded lien on  the improved property which  is evidenced by a  mortgage or
deed of trust executed by the borrower and all other owners in fee simple.

     The proceeds  from a Title I Loan  may be used only  to finance property
improvements which substantially  protect or improve the  basic livability or
utility of the property as disclosed in  the loan application.  The Secretary
of HUD has published a list of items and activities which cannot be  financed
with proceeds from  any Title I Loan and  from time to time  the Secretary of
HUD may  amend such list of items and activities.  With respect to any dealer
Title I Loan, before the  lender may disburse funds, the lender must  have in
its possession a completion certificate on a HUD approved form, signed by the
borrower and the dealer.  With respect to any direct Title I Loan, the lender
is required  to obtain, promptly upon completion  of the improvements but not
later than 6 months after disbursement of the loan  proceeds with one 6 month
extension if necessary,  a completion  certificate, signed  by the  borrower.
The lender is required  to conduct an on-site inspection on  any Title I Loan
where  the principal obligation is $7,500 or more,  and on any direct Title I
Loan where the borrower fails to submit a completion certificate.

     FHA Insurance Coverage.  Under  the Title I Program the  FHA establishes
an insurance coverage reserve  account for each lender which has been granted
a Title  I insurance  contract.   The amount  of insurance  coverage in  this
account is  a maximum of 10% of the amount disbursed, advanced or expended by
the lender in originating or purchasing eligible  loans registered  with FHA 
for  Title I  insurance, with certain adjustments.   The balance in the 
insurance  coverage reserve account is the maximum amount of insurance claims 
the  FHA is required to pay.  Loans to be insured under  the Title I Program 
will be  registered for insurance by the  FHA  and  the insurance  coverage  
attributable to  such  loans  will be included in  the insurance  coverage 
reserve account  for the  originating or purchasing lender following the  
receipt and acknowledgment by  the FHA of  a loan report on the prescribed form 
pursuant to the Title I regulations.   The FHA  charges a  fee of  0.50% per  
annum of  the net  proceeds  (the original balance) of  any eligible loan so 
reported  and acknowledged for insurance by the originating lender.   The FHA 
bills the lender for  the insurance premium on each insured loan annually, on  
approximately the anniversary date of  the loan's origination.  If an insured 
loan is prepaid during the year,  FHA will not refund or abate the insurance 
premium.

     Under  the Title I  Program the FHA  will reduce the  insurance coverage
available in the lender's FHA insurance coverage reserve account with respect
to loans insured under the lender's  contract of insurance by (i) the  amount
of the  FHA insurance claims  approved for  payment relating to  such insured
loans and (ii) the amount of insurance coverage attributable to insured loans
sold by the lender,  and such insurance coverage may  be reduced for any  FHA
insurance  claims rejected  by the  FHA.   The  balance of  the  lender's FHA
insurance coverage reserve account will be further adjusted as required under
Title  I or by the FHA,  and the insurance coverage  therein may be earmarked
with  respect  to  each  or  any  eligible loans  insured  thereunder,  if  a
determination  is made by the Secretary of HUD  that it is in its interest to
do so.   Originations and acquisitions of new eligible loans will continue to
increase a  lender's insurance coverage reserve account balance by 10% of the
amount  disbursed,  advanced or  expended  in originating  or  acquiring such
eligible  loans registered  with  the FHA  for insurance  under  the Title  I
Program.   The  Secretary  of  HUD may  transfer  insurance coverage  between
insurance  coverage  reserve accounts  with  earmarking  with  respect  to  a
particular insured  loan or group  of insured loans  when a determination  is
made that it is in the Secretary's interest to do so.

     The  lender  may   transfer  (except  as  collateral  in   a  bona  fide
transaction) insured loans  and loans reported for insurance  only to another
qualified lender under  a valid  Title I  contract of insurance.   Unless  an
insured loan  is transferred with recourse  or with a  guaranty or repurchase
agreement,  the FHA, upon receipt of written  notification of the transfer of
such loan in accordance with the Title  I regulations, will transfer from the
transferor's insurance coverage reserve account to the transferee's insurance
coverage reserve account an amount, if available, equal to 10% of  the actual
purchase price or the net unpaid principal balance of such loan (whichever is
less).  However, under the Title I Program not more than  $5,000 in insurance
coverage  shall be  transferred  to  or from  a  lender's insurance  coverage
reserve account during any October 1 to September 30 period without the prior
approval of the Secretary of HUD.

     Claims Procedures Under Title  I.  Under the Title I  Program the lender
may accelerate an  insured loan following a  default on such loan  only after
the lender or its agent has contacted the borrower in a  face-to-face meeting
or by telephone to discuss the reasons for the default and to seek its  cure.
If  the  borrower  does not  cure  the  default or  agree  to  a modification
agreement or repayment plan,  the lender will notify the  borrower in writing
that,  unless within 30 days the default is cured or the borrower enters into
a modification agreement or repayment plan,  the loan will be accelerated and
that, if  the default  persists, the  lender will  report the  default to  an
appropriate  credit agency.    The  lender may  rescind  the acceleration  of
maturity  after full  payment  is due  and  reinstate the  loan  only if  the
borrower brings the loan current, executes a modification agreement or agrees
to an acceptable repayment plan.

     Following  acceleration of  maturity upon  a secured  Title I  Loan, the
lender  may  either (a)  proceed  against  the  property under  any  security
instrument, or (b) make a claim under the lender's contract of insurance.  If
the  lender  chooses  to  proceed  against  the  property  under  a  security
instrument  (or if  it accepts  a voluntary  conveyance or  surrender of  the
property),  the  lender may  file  an  insurance claim  only  with  the prior
approval of the Secretary of HUD.

     When a lender  files an insurance claim  with the FHA under the  Title I
Program, the FHA reviews  the claim, the complete loan file and documentation
of the lender's efforts to obtain recourse against any dealer who has agreed
thereto, certification  of compliance with  applicable state  and local
laws in carrying out any foreclosure or repossession, and evidence that
the  lender  has properly  filed  proofs  of claims,  where  the borrower  is
bankrupt or  deceased.  Generally, a claim for  reimbursement for loss on any
Title I Loan must be filed with the FHA no later than 9 months after the date
of default of such loan.   Concurrently with filing the insurance claim,  the
lender  shall assign  to the  United  States of  America the  lender's entire
interest  in  the loan  note (or  a judgment  in  lien of  the note),  in any
security held and  in any claim filed in  any legal proceedings.   If, at the
time the note is assigned to  the United States, the Secretary has reason  to
believe that the note  is not valid or enforceable against  the borrower, the
FHA may deny the claim and  reassign the note to the lender.   If either such
defect is  discovered after the FHA has paid a claim, the FHA may require the
lender to repurchase the paid  claim and to accept a reassignment of the loan
note.   If the lender subsequently  obtains a valid and  enforceable judgment
against the  borrower, the lender may resubmit a  new insurance claim with an
assignment of the judgment.  Although the FHA may contest any insurance claim
and make a demand for repurchase of the loan at any time up to two years from
the date the claim was certified for payment and may do so  thereafter in the
event of fraud or misrepresentation  on the part of  the lender, the FHA  has
expressed  an intention to limit the period of time within which it will take
such action to one year from the date the claim was certified for payment.

     Under the Title  I Program the amount of an FHA insurance claim payment,
when made, is equal  to the Claimable Amount,  up to the amount  of insurance
coverage  in  the lender's  insurance  coverage  reserve  account.   For  the
purposes hereof, the "Claimable Amount" means  an amount equal to 90% of  the
sum of:  (a)  the  unpaid  loan obligation  (net  unpaid  principal  and  the
uncollected interest earned to the  date of default) with adjustments thereto
if the  lender has  proceeded against  property securing such  loan; (b)  the
interest on the unpaid amount of the loan obligation from the date of default
to the date  of the claim's initial  submission for payment plus  15 calendar
days (but not to exceed 9 months from the date of default), calculated at the
rate  of 7% per  annum; (c) the  uncollected court costs;  (d) the attorney's
fees not to exceed $500; and (e) the expenses for recording the assignment of
the security to the United States.

OTHER LEGAL CONSIDERATIONS

     The Loans are also subject to federal laws, including: (i) Regulation Z,
which requires  certain disclosures to  the borrowers regarding the  terms of
the  Loans; (ii)  the  Equal  Opportunity Act  and  Regulation B  promulgated
thereunder, which prohibit  discrimination on the basis of  age, race, color,
sex, religion, marital status, national origin, receipt of public  assistance
or the exercise of any right under the Consumer Credit Protection Act, in the
extension of credit; and (iii) the Fair Credit Reporting Act, which regulates
the  use  and reporting  of  information  related  to the  borrower's  credit
experience.  Violations of certain provisions of these federal laws may limit
the ability  of the Sellers  to collect  all or part  of the principal  of or
interest on the  Loans and in addition  could subject the Sellers  to damages
and administrative enforcement.

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

     The  following is  a  summary of  certain  anticipated material  federal
income tax  consequences of the  purchase, ownership, and disposition  of the
Securities and is based on the  opinion of Brown & Wood LLP,  special counsel
to the  Depositor (in such  capacity, "Tax Counsel").   The summary  is based
upon the  provisions  of the  Code, the  regulations promulgated  thereunder,
including,  where  applicable,  proposed regulations,  and  the  judicial and
administrative rulings  and decisions now in effect, all of which are subject
to change or  possible differing interpretations.   The statutory provisions,
regulations, and interpretations  on which this  interpretation is based  are
subject to change, and such a change could apply retroactively.

     The summary does not purport to deal  with all aspects of federal income
taxation that  may affect particular  investors in light of  their individual
circumstances.  This  summary focuses primarily upon investors  who will hold
Securities  as "capital  assets" (generally,  property  held for  investment)
within the meaning of Section 1221 of the Code.   Prospective  investors may  
wish to  consult  their own  tax advisers concerning  the federal,  state,  
local  and any  other  tax consequences  as relates specifically  to  such 
investors  in  connection with  the  purchase, ownership and disposition of 
the Securities.

     The federal  income tax consequences  to holders will vary  depending on
whether (i) the Securities of a  Series are classified as indebtedness;  (ii)
an election is made to treat the  Trust Fund relating to a particular  Series
of Securities  as a real  estate mortgage investment conduit  ("REMIC") under
the  Internal Revenue  Code  of 1986,  as  amended  (the "Code");  (iii)  the
Securities  represent an  ownership interest  in  some or  all of  the assets
included in the Trust Fund for a Series; or (iv) an election is made to treat
the  Trust  Fund  relating to  a  particular  Series  of  Certificates  as  a
partnership.   The Prospectus Supplement  for each Series of  Securities will
specify  how the Securities  will be treated for  federal income tax purposes
and will discuss whether a REMIC election, if any, will be  made with respect
to such Series.

TAXATION OF DEBT SECURITIES

     Status as Real Property Loans.  Except to the  extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests
in  a REMIC  ("Regular  Interest  Securities") or  represent  interests in  a
grantor trust, Tax Counsel  is of the opinion that:  (i) Securities held by a
mutual savings bank or domestic  building and loan association will represent
interests  in "qualifying  real property  loans" within  the meaning  of Code
section  593(d);  (ii)  Securities  held  by a  domestic  building  and  loan
association  will  constitute  "loans...  secured  by  an  interest  in  real
property"  within the  meaning of  Code section 7701(a)(19)(C)(v);  and (iii)
Securities  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  Securities  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).

     Interest  and Acquisition  Discount.   In  the opinion  of Tax  Counsel,
Regular  Interest Securities  are generally  taxable to  holders in  the same
manner as evidences  of indebtedness issued by the REMIC.  Stated interest on
the  Regular Interest Securities will be taxable as ordinary income and taken
into  account using  the  accrual  method of  accounting,  regardless of  the
holder's  normal accounting  method.   Interest  (other  than original  issue
discount) on  Securities (other  than Regular Interest  Securities) that  are
characterized  as  indebtedness for  federal  income  tax  purposes  will  be
includible  in income  by  holders  thereof in  accordance  with their  usual
methods of accounting.   Securities characterized as debt  for federal income
tax purposes and Regular Interest  Securities will be referred to hereinafter
collectively as "Debt Securities."

     Tax Counsel is  of the opinion  that Debt Securities  that are  Compound
Interest  Securities will, and certain of the other Debt Securities issued at
a  discount may,  be issued  with  "original issue  discount"  ("OID").   The
following discussion is  based in part on  the rules governing OID  which are
set forth in  Sections 1271-1275  of the  Code and  the Treasury  regulations
issued thereunder  on February 2,  1994 (the  "OID Regulations").   A  holder
should be aware, however, that the OID Regulations do not adequately  address
certain  issues  relevant  to   prepayable  securities,  such  as  the   Debt
Securities.

     In  general, OID, if  any, will equal the  difference between the stated
redemption price at maturity of a Debt Security  and its issue price.  In the
opinion of Tax Counsel, a holder of a Debt Security must include  such OID in
gross income as  ordinary interest income as it accrues under a method taking
into account an  economic accrual of the discount.   In general, OID  must be
included in income  in advance of the  receipt of the cash  representing that
income.  The amount of OID  on a Debt Security will be considered  to be zero
if it is less than a de minimis amount determined under the Code.

     The issue  price of  a  Debt Security  is the  first  price at  which  a
substantial amount of  Debt Securities of that  class are sold to  the public
(excluding bond houses, brokers, underwriters  or wholesalers).  If less than
a substantial  amount of a  particular class of  Debt Securities is  sold for
cash on or prior to the Closing Date,  the issue price for such class will be
treated as  the fair market  value of  such class on  the Closing Date.   The
issue price of a Debt Security also includes the amount paid by an initial Debt 
Security holder for accrued interest that relates to a period prior to the 
issue date of the Debt Security.   The  stated  redemption  price at  maturity  
of a  Debt  Security includes the  original principal amount  of the Debt 
Security,  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  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 Debt
Security.     The   OID  Regulations   state  that   interest  payments   are
unconditionally payable only  if a late payment or  nonpayment is expected to
be penalized  or reasonable remedies exist  to compel payment.   Certain Debt
Securities may  provide for default remedies in the  event of late payment or
nonpayment of interest.   In the opinion of Tax Counsel, the interest on such
Debt  Securities will  be unconditionally  payable  and constitute  qualified
stated  interest,  not  OID.    However,  absent  clarification  of  the  OID
Regulations, where Debt  Securities do not provide for  default remedies, the
interest payments will  be included in the Debt  Security's stated redemption
price at maturity and taxed  as OID.  Interest is  payable at a single  fixed
rate only if  the rate  appropriately takes  into account the  length of  the
interval between payments.  Distributions of interest on Debt Securities with
respect to which deferred interest will accrue, will not constitute qualified
stated  interest payments,  in  which  case the  stated  redemption price  at
maturity of  such Debt Securities  includes all distributions of  interest as
well as principal thereon.  Where the interval between the issue date and the
first Distribution Date on  a Debt Security is either longer  or shorter than
the  interval between  subsequent  Distribution  Dates, all  or  part of  the
interest foregone,  in  the case  of  the longer  interval,  and all  of  the
additional interest, in the case of the shorter interval, will be included in
the stated redemption  price at maturity and tested under the de minimis rule
described below.   In the case  of a Debt  Security with a long  first period
which  has non-de  minimis  OID, all  stated interest  in excess  of interest
payable  at the  effective interest rate  for the  long first period  will be
included  in the  stated redemption price  at maturity and  the Debt Security
will generally have OID.  Holders of Debt Securities should consult their own
tax advisors  to determine  the issue  price and  stated redemption  price at
maturity of a Debt Security.

     Under the de minimis rule, OID on a Debt Security will be  considered to
be zero if  such OID is  less than 0.25%  of the stated  redemption price  at
maturity of the Debt Security multiplied  by the weighted average maturity of
the Debt Security.   For this purpose,  the weighted average maturity  of the
Debt Security 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  Debt Security and  the denominator  of which is  the stated
redemption price at  maturity of the  Debt Security.  Holders  generally must
report de minimis OID  pro rata as principal payments are  received, and such
income will  be capital gain if the Debt Security is held as a capital asset.
However,  accrual method holders  may elect to  accrue all de  minimis OID as
well as market discount under a constant interest method.

     Debt Securities may  provide for interest based on  a qualified variable
rate.    Under the  OID  Regulations, interest  is  treated as  payable  at a
qualified variable  rate and  not as contingent  interest if,  generally, (i)
such interest  is unconditionally payable  at least annually, (ii)  the issue
price  of  the  debt  instrument  does not  exceed  the  total  noncontingent
principal  payments and  (iii) interest  is  based on  a "qualified  floating
rate," an  "objective rate," or  a combination of "qualified  floating rates"
that  do not  operate in  a manner  that significantly accelerates  or defers
interest payments on  such Debt Security.   In the case of  Compound Interest
Securities,  certain Interest Weighted  Securities, and certain  of the other
Debt Securities, none of the payments under the instrument will be considered
qualified stated interest, and thus the aggregate amount of all payments will
be included in the stated redemption price.

     The  Internal  Revenue  Services (the  "IRS")  recently  issued proposed
regulations (the "Proposed Contingent Regulations") governing the calculation
of  OID on  instruments having  contingent interest  payments.   The Proposed
Contingent Regulations, although not effective until 60 days after finalized,
represent the only  guidance regarding the views  of the IRS with  respect to
contingent interest instruments and specifically do not apply for purposes of
calculating OID on debt instruments  subject to Code Section 1272(a)(6), such
as  the Debt  Security.   Additionally, the  OID  Regulations do  not contain
provisions  specifically interpreting  Code Section  1272(a)(6).   Until  the
Treasury issues  guidance to the  contrary, the  Trustee intends to  base its
computation on Code  Section 1272(a)(6) and the OID  Regulations as described
in this Prospectus.  However, because no regulatory guidance currently exists
under  Code  Section  1272(a)(6),  there   can  be  no  assurance  that  such
methodology represents the correct manner of calculating OID.

     The holder of  a Debt  Security issued  with OID must  include in  gross
income, for all  days during  its taxable year  on which  it holds such  Debt
Security, the sum of  the "daily portions"  of such original issue  discount.
The  amount of  OID  includible in  income by  a holder  will be  computed by
allocating to  each day  during a  taxable year  a  pro rata  portion of  the
original issue discount that accrued during  the relevant accrual period.  In
the case of a  Debt Security that is not a Regular  Interest Security and the
principal payments  on which are  not subject to acceleration  resulting from
prepayments on the Loans, the amount of OID includible  in income of a holder
for an accrual  period (generally the period  over which interest  accrues on
the debt instrument) will  equal the product of the yield  to maturity of the
Debt Security  and the adjusted issue price of  the Debt Security, reduced by
any payments of qualified  stated interest.  The adjusted issue  price is the
sum of its  issue price  plus prior  accruals or  OID, reduced  by the  total
payments made with respect to such Debt Security in all prior  periods, other
than qualified stated interest payments.

     The amount  of  OID to  be included  in income  by  a holder  of a  debt
instrument, such  as certain Classes of the  Debt Securities, that is subject
to acceleration  due to prepayments  on other debt obligations  securing such
instruments  (a "Pay-Through Security"),  is computed by  taking into account
the anticipated  rate of prepayments  assumed in pricing the  debt instrument
(the "Prepayment Assumption").   The amount of OID that will accrue during an
accrual period on a Pay-Through Security is the excess (if any) of the sum of
(a) the present value of all payments remaining to be made on the Pay-Through
Security as of  the close of the  accrual period and (b) the  payments during
the accrual period of amounts included in the stated redemption price  of the
Pay-Through  Security,  over  the adjusted  issue  price  of the  Pay-Through
Security  at the beginning of  the accrual period.   The present value of the
remaining  payments is to be determined  on the basis of  three factors:  (i)
the original yield to maturity of the Pay-Through Security (determined on the
basis of compounding  at the end of each accrual period and properly adjusted
for the length of the accrual period), (ii) events which have occurred before
the end of  the accrual period  and (iii) the  assumption that the  remaining
payments will be made in  accordance with the original Prepayment Assumption.
The  effect of this method is to increase  the portions of OID required to be
included in income by a holder to  take into account prepayments with respect
to  the Loans  at  a rate  that  exceeds the  Prepayment  Assumption, and  to
decrease (but  not below zero for any period)  the portions of original issue
discount required  to be  included in  income by  a holder  of a  Pay-Through
Security to take into account prepayments with respect to the Loans at a rate
that  is slower  than the  Prepayment  Assumption.   Although original  issue
discount will be reported to holders  of Pay-Through Securities based on  the
Prepayment Assumption, no  representation is made to holders  that Loans will
be prepaid at that rate or at any other rate.

     The Depositor  may  adjust the  accrual of  OID on  a  Class of  Regular
Interest Securities (or other regular interests in a REMIC) in a  manner that
it believes to  be appropriate,  to take  account of realized  losses on  the
Loans, although the  OID Regulations do not provide for such adjustments.  If
the Internal Revenue Service were to require that OID be accrued without such
adjustments, the  rate of  accrual of  OID for  a Class  of Regular  Interest
Securities could increase.

     Certain classes  of Regular Interest Securities may  represent more than
one  class  of REMIC  regular interests.   Unless  otherwise provided  in the
related  Prospectus  Supplement,  the  Trustee  intends,  based  on  the  OID
Regulations, to  calculate  OID on  such  Securities as  if,  solely for  the
purposes of  computing OID, the separate regular interests were a single debt
instrument.

     A subsequent holder  of a Debt Security will also be required to include
OID in gross income,  but such a holder who purchases such  Debt Security for
an amount that exceeds its adjusted issue price will be entitled (as will 
an initial holder who pays more than a Debt Security's issue price) to offset
such OID by comparable economic accruals of portions of such excess.

     Effects of Defaults  and Delinquencies.  In the  opinion of Tax Counsel,
holders  will be  required  to  report income  with  respect to  the  related
Securities  under an  accrual  method  without giving  effect  to delays  and
reductions in distributions  attributable to a default or  delinquency on the
Loans, except possibly  to the extent  that it can  be established that  such
amounts are uncollectible.  As a result, the amount of income (including OID)
reported  by a holder  of such a  Security in any  period could significantly
exceed the amount  of cash distributed  to such holder  in that period.   The
holder will  eventually be  allowed a loss  (or will be  allowed to  report a
lesser  amount  of  income)  to  the  extent that  the  aggregate  amount  of
distributions on the  Securities is deduced  as a result  of a Loan  default.
However, the timing  and character of such losses or reductions in income are
uncertain  and, accordingly, holders  of Securities should  consult their own
tax advisors on this point.

     Interest  Weighted Securities.   It is  not clear  how income  should be
accrued with respect  to Regular Interest  Securities or Stripped  Securities
(as  defined under  "--Tax Status  as a Grantor  Trust; General"  herein) the
payments on  which consist solely or primarily of  a specified portion of the
interest  payments on  qualified  mortgages held  by the  REMIC  or on  Loans
underlying  Pass-Through  Securities ("Interest  Weighted Securities").   The
Issuer intends to  take the position that  all of the income  derived from an
Interest Weighted Security should  be treated as OID and that  the amount and
rate of  accrual of such  OID should be  calculated by treating  the Interest
Weighted Security  as a Compound Interest Security.   However, in the case of
Interest Weighted Securities that are  entitled to some payments of principal
and that are  Regular Interest Securities the Internal  Revenue Service could
assert  that income  derived from  an  Interest Weighted  Security should  be
calculated as if the Security were a security purchased at a premium equal to
the excess of the price paid by such holder for such Security over its stated
principal amount, if any.  Under this approach, a holder would be entitled to
amortize such premium only  if it has in effect an election under Section 171
of the Code with respect to all taxable debt instruments held by such holder,
as described below.  Alternatively, the Internal Revenue Service could assert
that  an  Interest  Weighted  Security  should be  taxable  under  the  rules
governing bonds issued with  contingent payments.  Such treatment may be more
likely  in  the  case  of  Interest Weighted  Securities  that  are  Stripped
Securities as  described  below.   See  "--Tax Status  as a  Grantor  Trust--
Discount or Premium on Pass-Through Securities."

     Variable Rate Debt  Securities.  In the  opinion of Tax Counsel,  in the
case  of Debt  Securities bearing  interest at  a rate that  varies directly,
according to a  fixed formula, with an  objective index, it appears  that (i)
the  yield to  maturity  of such  Debt Securities  and  (ii) in  the case  of
Pay-Through Securities,  the present  value of all  payments remaining  to be
made on such Debt Securities, should  be calculated as if the interest  index
remained at  its value as of the issue date  of such Securities.  Because the
proper method of adjusting  accruals of OID on a variable  rate Debt Security
is uncertain, holders  of variable rate Debt Securities  should consult their
own tax advisers  regarding the appropriate treatment of  such Securities for
federal income tax purposes.

     Market  Discount.   In the  opinion  of Tax  Counsel, a  purchaser  of a
Security may be subject to the market discount rules of Sections 1276-1278 of
the Code.  A Holder that acquires a Debt Security with more than a prescribed
de  minimis  amount  of  "market  discount" (generally,  the  excess  of  the
principal amount  of the Debt  Security over the purchaser's  purchase price)
will  be required  to include accrued  market discount in  income as ordinary
income in each  month, but limited to  an amount not exceeding  the principal
payments on the Debt  Security received in that month and,  if the Securities
are sold, the gain realized.   Such market discount would accrue in  a manner
to  be provided  in  Treasury  regulations but,  until  such regulations  are
issued, such market discount would in general  accrue either (i) on the basis
of a  constant yield  (in the  case of  a Pay-Through  Security, taking  into
account a prepayment assumption)  or (ii) in the ratio of (a)  in the case of
Securities (or in  the case of a  Pass-Through Security, as set  forth below,
the Loans underlying such Security) not originally issued with original issue
discount,  stated interest  payable in  the relevant  period to  total stated
interest remaining  to be paid at the  beginning of the period or  (b) in the
case of Securities  (or, in the case of a Pass-Through Security, as described
below, the Loans  underlying such Security) originally issued  at a discount,
OID in the relevant period to total OID remaining to be paid.

     Section 1277  of the Code  provides that, regardless of  the origination
date of  the Debt Security (or, in  the case of a  Pass-Through Security, the
Loans),  the  excess of  interest  paid or  accrued  to purchase  or  carry a
Security (or, in the case of a Pass-Through Security, as described below, the
underlying  Loans)  with  market  discount  over  interest received  on  such
Security is allowed as a  current deduction only to the extent such excess is
greater than  the market  discount that  accrued during  the taxable  year in
which such interest expense was  incurred.  In general, the deferred  portion
of any  interest expense  will  be deductible  when such  market discount  is
included in income, including upon the sale, disposition, or repayment of the
Security (or in the  case of a Pass-Through Security, an underlying Loan).  A
holder  may elect  to  include  market discount  in  income  currently as  it
accrues, on  all market discount  obligations acquired by such  holder during
the taxable  year such  election is made  and thereafter,  in which  case the
interest deferral rule will not apply.

     Premium.  In the opinion  of Tax Counsel, a holder who  purchases a Debt
Security (other  than an Interest  Weighted Security to the  extent described
above) at  a  cost greater  than  its stated  redemption price  at  maturity,
generally will be  considered to have  purchased the Security  at a  premium,
which it  may elect  to amortize  as an  offset  to interest  income on  such
Security (and not as a separate  deduction item) on a constant yield  method.
Although no  regulations  addressing the  computation of  premium accrual  on
securities  similar to  the  Securities  have  been issued,  the  legislative
history of the 1986  Act indicates that premium is to be  accrued in the same
manner  as market  discount.   Accordingly,  it appears  that the  accrual of
premium  on a  class of Pay-Through  Securities will be  calculated using the
prepayment assumption  used in  pricing such  class.   If a  holder makes  an
election to amortize premium on a Debt Security, such election will  apply to
all taxable debt  instruments (including all REMIC regular  interests and all
pass-through certificates representing ownership interests in a trust holding
debt obligations) held by the holder at the beginning of the taxable year  in
which  the election  is made,  and to  all taxable debt  instruments acquired
thereafter by such holder, and will be irrevocable without the consent of the
IRS.  Purchasers  who pay a premium  for the Securities should  consult their
tax advisers regarding the election to amortize  premium and the method to be
employed.

     Election to  Treat All  Interest as  Original Issue  Discount.  The  OID
Regulations  permit a  holder  of a  Debt  Security to  elect  to accrue  all
interest, discount (including  de minimis market or original  issue discount)
and premium in income as interest, based on a constant yield  method for Debt
Securities  acquired on or after April 4, 1994.   If such an election were to
be made with respect to  a Debt Security with market discount,  the holder of
the Debt Security  would be  deemed to have  made an  election to include  in
income currently market  discount with respect to all  other debt instruments
having market discount that such holder of the Debt  Security acquires during
the year  of the  election or  thereafter.   Similarly,  a holder  of a  Debt
Security that makes this  election for a Debt Security that  is acquired at a
premium will be deemed to have made an election to amortize bond premium with
respect to  all debt  instruments having amortizable  bond premium  that such
holder owns  or  acquires.   The election  to accrue  interest, discount  and
premium on  a  constant yield  method  with respect  to  a Debt  Security  is
irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

     General.   In the opinion  of Tax Counsel,  if a REMIC  election is made
with  respect to a  Series of Securities,  then the arrangement  by which the
Securities of  that Series are issued will  be treated as a REMIC  as long as
all of the provisions of the  applicable Agreement are complied with and  the
statutory and  regulatory  requirements are  satisfied.   Securities will  be
designated  as "Regular  Interests" or  "Residual Interests"  in a  REMIC, as
specified in the related Prospectus Supplement.

     Except to the extent specified  otherwise in a Prospectus Supplement, if
a REMIC  election is  made with  respect to  a Series  of Securities,  in the
opinion  of Tax  Counsel (i)  Securities  held by  a mutual  savings  bank or
domestic   building  and  loan   association  will  represent   interests  in
"qualifying real  property loans" within  the meaning of Code  Section 593(d)
(assuming that  at least  95%  of the  REMIC's  assets are  "qualifying  real
property  loans"); (ii)  Securities  held  by a  domestic  building and  loan
association will  constitute "a regular  or a  residual interest in  a REMIC"
within the meaning of Code Section 7701(a)(19)(C)(xi) (assuming that at least
95% of the REMIC's assets consist of cash, government securities, "loans 
secured by an interest in real property,"   and   other  types   of   assets  
described   in   Code  Section 7701(a)(19)(C)); and (iii) Securities held  by 
a real estate investment trust will  constitute "real  estate assets"  within  
the meaning  of Code  Section 856(c)(6)(B), and  income with respect  to the 
Securities 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) (assuming, for both  purposes, that at  
least 95% of  the REMIC's assets  are qualifying assets).  If less than 95% of 
the REMIC's assets consist of assets described in (i), (ii) or (iii) above,  
then a Security will qualify for  the tax treatment described  in (i), (ii)  or 
(iii) in  the proportion that  such REMIC assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

     As a general rule, in the opinion of Tax Counsel, all of the expenses of
a  REMIC  will be  taken into  account  by holders  of the  Residual Interest
Securities.   In the case  of a "single  class REMIC," however,  the expenses
will  be allocated,  under Treasury  regulations,  among the  holders of  the
Regular  Interest  Securities  and  the  holders  of  the  Residual  Interest
Securities on a daily basis in  proportion to the relative amounts of  income
accruing to each  holder on that day.   In the case of a  holder of a Regular
Interest Security  who is an  individual or a "pass-through  interest holder"
(including  certain pass-through  entities  but  not  including  real  estate
investment trusts), such expenses will be deductible  only to the extent that
such expenses, plus other "miscellaneous itemized deductions" of the  holder,
exceed 2% of such Holder's adjusted  gross income.  In addition, for  taxable
years beginning  after December 31,  1990, the amount of  itemized deductions
otherwise allowable  for the  taxable year for  an individual  whose adjusted
gross income exceeds the applicable amount (which amount will be adjusted for
inflation  for taxable years  beginning after  1990) will  be reduced  by the
lesser  of (i) 3% of the excess of  adjusted gross income over the applicable
amount,  or (ii) 80% of the amount of itemized deductions otherwise allowable
for such  taxable year.  The reduction or  disallowance of this deduction may
have a significant  impact on the yield  of the Regular Interest  Security to
such a holder.  In general terms, a single class REMIC is one that either (i)
would qualify, under existing Treasury regulations, as a grantor  trust if it
were not a REMIC (treating all interests as ownership interests, even if they
would be  classified as  debt for  federal income  tax purposes)  or (ii)  is
similar to such a trust and which is structured with the principal purpose of
avoiding the  single class REMIC  rules.   Unless otherwise specified  in the
related Prospectus Supplement, the expenses of the REMIC will be allocated to
holders of the related residual interest securities.

TAXATION OF THE REMIC

     General.  Although a  REMIC is a separate entity for  federal income tax
purposes, in the opinion of Tax Counsel, a REMIC is not generally subject  to
entity-level tax.  Rather, the taxable income or net loss of a REMIC is taken
into account by the  holders of residual interests.  As  described above, the
regular interests are generally taxable as debt of the REMIC.

     Calculation of REMIC Income.  In the opinion of Tax Counsel, the taxable
income or  net loss  of a  REMIC is  determined under  an  accrual method  of
accounting  and in the  same manner  as in  the case  of an  individual, with
certain  adjustments.  In general, the taxable income or net loss will be the
difference  between (i)  the gross  income  produced by  the REMIC's  assets,
including stated interest and any  original issue discount or market discount
on loans and other assets, and (ii) deductions, including stated interest and
original  issue discount accrued on Regular Interest Securities, amortization
of any  premium with respect to Loans, and  servicing fees and other expenses
of the REMIC.  A holder of a Residual Interest Security that is an individual
or a "pass-through interest holder" (including certain pass-through entities,
but  not including real  estate investment trusts)  will be  unable to deduct
servicing fees  payable on the loans or  other administrative expenses of the
REMIC for  a  given taxable  year, to  the extent  that  such expenses,  when
aggregated with  such holder's  other miscellaneous  itemized deductions  for
that year, do not exceed two percent of such holder's adjusted gross income.

     For purposes  of computing its  taxable income  or net  loss, the  REMIC
should  have  an initial  aggregate  tax basis  in  its assets  equal  to the
aggregate  fair  market value  of  the  regular  interests and  the  residual
interests on the  Startup Day  (generally,  the day  that  the  interests are  
issued).    That aggregate basis will be allocated among the assets of the 
REMIC in proportion to their respective fair market values.

     The OID provisions of the Code  apply to loans of individuals originated
on or after March  2, 1984, and the market discount provisions apply to loans
originated after July  18, 1984.  Subject  to possible application of  the de
minimis rules, the method of accrual by the REMIC of OID income on such loans
will  be  equivalent  to  the  method  under  which  holders  of  Pay-Through
Securities accrue  original issue discount  (i.e., under  the constant  yield
method taking into account the Prepayment Assumption).  The REMIC will deduct
OID on the Regular Interest Securities in the same manner that the holders of
the Regular Interest Securities include  such discount in income, but without
regard  to the de  minimis rules.   See "Taxation of  Debt Securities" above.
However, a REMIC that  acquires loans at a market discount  must include such
market discount  in income currently, as  it accrues, on a  constant interest
basis.

     To the extent  that the REMIC's basis  allocable to loans that  it holds
exceeds their  principal amounts, the  resulting premium, if  attributable to
mortgages originated  after September  27, 1985, will  be amortized  over the
life  of the  loans  (taking into  account the  Prepayment  Assumption) on  a
constant  yield method.    Although  the law  is  somewhat unclear  regarding
recovery of premium attributable to loans originated on or before  such date,
it is possible that such premium  may be recovered in proportion to  payments
of loan principal.

     Prohibited  Transactions  and  Contributions Tax.    The  REMIC  will be
subject  to  a  100%  tax  on  any  net  income  derived  from  a "prohibited
transaction." For this purpose, net  income will be calculated without taking
into account  any  losses  from  prohibited transactions  or  any  deductions
attributable  to any  prohibited transaction  that resulted  in a  loss.   In
general, prohibited transactions include:  (i) subject to limited exceptions,
the  sale or other  disposition of any qualified  mortgage transferred to the
REMIC; (ii) subject to a limited exception, the sale or other  disposition of
a cash  flow investment;  (iii) the  receipt of  any income  from assets  not
permitted to be held by the REMIC  pursuant to the Code; or (iv) the  receipt
of any fees or other compensation for services rendered by the REMIC.  It  is
anticipated that a  REMIC will not engage  in any prohibited transactions  in
which it  would recognize  a material  amount of  net income.   In  addition,
subject to a  number of exceptions, a tax  is imposed at the rate  of 100% on
amounts contributed  to a  REMIC after  the close of  the three-month  period
beginning on the Startup  Day.  The holders  of Residual Interest  Securities
will generally be  responsible for the payment  of any such taxes  imposed on
the  REMIC.  To  the extent not  paid by such  holders or otherwise, however,
such taxes  will be paid out of the Trust Fund and will be allocated pro rata
to all outstanding classes of Securities of such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

     In the opinion of Tax Counsel, the holder of  a Certificate representing
a residual interest  (a "Residual Interest Security") will  take into account
the  "daily portion" of the taxable income or  net loss of the REMIC for each
day during the taxable  year on which such holder held  the Residual Interest
Security.  The daily portion is determined  by allocating to each day in  any
calendar quarter its ratable portion of the taxable income or net loss of the
REMIC for such quarter,  and by allocating that amount among  the holders (on
such  day)  of  the  Residual  Interest Securities  in  proportion  to  their
respective holdings on such day.

     In  the  opinion of  Tax  Counsel,  the holder  of  a  Residual Interest
Security must  report its proportionate  share of the  taxable income  of the
REMIC  whether  or  not  it   receives  cash  distributions  from  the  REMIC
attributable to such income or loss.  The reporting of taxable income without
corresponding distributions could occur, for example, in certain REMIC issues
in which the loans  held by the REMIC were issued or  acquired at a discount,
since mortgage  prepayments cause recognition  of discount income,  while the
corresponding portion of the prepayment could be used in whole  or in part to
make  principal  payments on  REMIC  Regular  Interests  issued  without  any
discount or at an insubstantial discount  (if this occurs, it is likely  that
cash  distributions will  exceed taxable  income  in later  years).   Taxable
income  may also be  greater in earlier  years of  certain REMIC issues  as a
result  of the  fact  that interest  expense deductions,  as a  percentage of
outstanding principal on REMIC Regular Interest Securities, will  typically 
increase  over time  as lower  yielding Securities  are paid, whereas interest 
income with respect  to loans will generally remain constant over time as a 
percentage of loan principal.

     In any event, because the holder of a residual interest is taxed on  the
net income of the REMIC, the taxable  income derived from a Residual Interest
Security in  a given taxable  year will  not be equal  to the taxable  income
associated with investment in a  corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield.  Therefore, the after-tax
yield on the Residual Interest Security may be  less than that of such a bond
or instrument.

     Limitation  on Losses.  In the opinion of Tax Counsel, the amount of the
REMIC's net loss that a holder may  take into account currently is limited to
the holder's adjusted basis at the end of the calendar quarter  in which such
loss arises.  A holder's basis in a Residual Interest Security will initially
equal such holder's purchase price, and will subsequently be increased by the
amount of the  REMIC's taxable income allocated to the  holder, and decreased
(but  not below zero) by  the amount of distributions  made and the amount of
the REMIC's  net loss allocated  to the holder.   Any disallowed loss  may be
carried forward indefinitely,  but may be used  only to offset income  of the
REMIC generated  by  the same  REMIC.   The ability  of  holders of  Residual
Interest  Securities  to deduct  net  losses  may  be subject  to  additional
limitations under the Code, as to which such holders should consult their tax
advisers.

     Distributions.   In  the  opinion  of Tax  Counsel,  distributions on  a
Residual Interest Security (whether at their  scheduled times or as a  result
of prepayments) will generally not result in any additional taxable income or
loss to  a holder  of a Residual  Interest Security.   If the amount  of such
payment exceeds a holder's adjusted  basis in the Residual Interest Security,
however, the holder will recognize gain (treated as gain from the sale of the
Residual Interest Security) to the extent of such excess.

     Sale or Exchange.  In the opinion of Tax Counsel, a holder of a Residual
Interest Security will  recognize gain or loss on  the sale or exchange  of a
Residual  Interest Security  equal to  the  difference, if  any, between  the
amount realized  and such  holder's adjusted basis  in the  Residual Interest
Security at the time of such sale or exchange.  Except to the extent provided
in regulations, which  have not yet been issued, any loss upon disposition of
a  Residual  Interest Security  will  be  disallowed  if the  selling  holder
acquires any residual interest in a REMIC or similar mortgage pool within six
months before or after such disposition.

     Excess Inclusions.   In the opinion of  Tax Counsel, the portion  of the
REMIC taxable income  of a holder of a Residual  Interest Security consisting
of "excess inclusion" income may not be offset by other deductions or losses,
including net operating  losses, on such holder's federal  income tax return.
An  exception applies  to organizations  to  which Code  Section 593  applies
(generally,  certain thrift institutions);  however, such exception  will not
apply  if the  aggregate value  of the  Residual Interest  Securities is  not
considered to be "significant,"  as described below.  Further, if  the holder
of a  Residual Interest  Security is an  organization subject  to the  tax on
unrelated business income  imposed by Code Section 511,  such holder's excess
inclusion income will be treated as unrelated business taxable income of such
holder.  In addition, under Treasury regulations yet  to be issued, if a real
estate investment trust, a regulated investment company, a common trust fund,
or certain cooperatives were to  own a Residual Interest Security, a  portion
of  dividends (or  other distributions)  paid by  the real  estate investment
trust (or  other entity) would be  treated as excess inclusion income.   If a
Residual Security  is owned  by a foreign  person excess inclusion  income is
subject to tax at a  rate of 30% which may not  be reduced by treaty, is  not
eligible  for treatment  as "portfolio  interest" and  is subject  to certain
additional limitations.  See "Tax  Treatment of Foreign Investors." The Small
Business  Job  Protection  Act  of  1996  has  eliminated  the  special  rule
permitting  Section 593  institutions  ("thrift  institutions")  to  use  net
operating losses  and  other  allowable  deductions to  offset  their  excess
inclusion  income from  REMIC residual  certificates  that have  "significant
value" within  the meaning  of the REMIC  Regulations, effective  for taxable
years  beginning after  December 31,  1995, except  with respect  to residual
certificates  continuously held  by a  thrift  institution since  November 1,
1995.

     In  addition, the  Small Business  Job Protection  Act of  1996 provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.   Second, a residual  holder's alternative minimum taxable income
for a tax year  cannot be less than excess  inclusions for the year.   Third,
the amount of  any alternative minimum tax net operating loss deductions must
be  computed without  regard  to  any excess  inclusions.    These rules  are
effective for tax years beginning after December  31, 1986, unless a residual
holder elects  to have  such rules apply  only to  tax years  beginning after
August 20, 1996.

     The  excess inclusion portion of a REMIC's  income is generally equal to
the  excess,  if any,  of  REMIC  taxable  income  for the  quarterly  period
allocable to a Residual Interest  Security, over the daily accruals for  such
quarterly  period of (i) 120% of the long term applicable federal rate on the
Startup  Day multiplied  by (ii)  the adjusted issue  price of  such Residual
Interest Security at  the beginning of such  quarterly period.   The adjusted
issue price of a Residual Interest at the beginning of each  calendar quarter
will  equal  its  issue  price  (calculated  in a  manner  analogous  to  the
determination of  the issue price  of a Regular  Interest), increased  by the
aggregate of  the daily accruals  for prior calendar quarters,  and decreased
(but not  below zero) by  the amount of  loss allocated to  a holder and  the
amount of  distributions made  on the Residual  Interest Security  before the
beginning of  the quarter.   The long-term  federal rate, which  is announced
monthly by the Treasury Department, is an interest rate that is based  on the
average market  yield of  outstanding marketable  obligations  of the  United
States government having remaining maturities in excess of nine years.

     Under  the REMIC  Regulations, in  certain  circumstances, transfers  of
Residual Securities may be disregarded.  See "--Restrictions on Ownership and
Transfer of  Residual Interest  Securities" and  "--Tax Treatment of  Foreign
Investors" below.

     Restrictions  on Ownership and Transfer of Residual Interest Securities.
As a condition  to qualification as a REMIC, reasonable  arrangements must be
made  to  prevent  the  ownership  of  a  REMIC   residual  interest  by  any
"Disqualified Organization."  Disqualified Organizations  include the  United
States,  any State or political subdivision  thereof, any foreign government,
any international  organization, or any  agency or instrumentality of  any of
the foregoing, a rural electric or telephone cooperative described in Section
1381(a)(2)(C) of  the Code,  or any  entity exempt  from the  tax imposed  by
Sections  1-1399 of the  Code, if such  entity is not  subject to  tax on its
unrelated business income.  Accordingly, the applicable Pooling and Servicing
Agreement will  prohibit Disqualified  Organizations from  owning a  Residual
Interest Security.  In  addition, no transfer of a Residual Interest Security
will be permitted unless the proposed  transferee shall have furnished to the
Trustee  an  affidavit representing  and  warranting  that  it is  neither  a
Disqualified Organization  nor an  agent  or nominee  acting on  behalf of  a
Disqualified Organization.

     If  a  Residual  Interest  Security  is  transferred to  a  Disqualified
Organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial  tax will be imposed on the transferor of such Residual
Interest  Security  at  the  time  of  the  transfer.    In  addition,  if  a
Disqualified Organization holds  an interest in  a pass-through entity  after
March 31,  1988 (including, among  others, a partnership, trust,  real estate
investment  trust, regulated  investment company,  or  any person  holding as
nominee), that  owns a  Residual Interest  Security, the pass-through  entity
will be  required to pay an annual  tax on its allocable share  of the excess
inclusion income of the REMIC.

     Under  the REMIC  Regulations,  if  a Residual  Interest  Security is  a
"noneconomic residual interest," as described below, a transfer of a Residual
Interest  Security to  a United  States  person will  be disregarded  for all
Federal  tax purposes  unless no significant  purpose of the  transfer was to
impede the assessment or collection of tax.   A Residual Interest Security 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
Security at least equals the product of  the present value of the anticipated
excess inclusions  and the  highest rate  of tax  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 the  taxes accrue on  the anticipated excess  inclusions in an
amount sufficient  to satisfy the accrued taxes.  If a transfer of a Residual
Interest  is disregarded,  the transferor  would  be liable  for any  Federal
income tax imposed  upon taxable  income derived by  the transferee from  the
REMIC.  The REMIC Regulations provide no guidance as to how to determine if a
significant purpose of a transfer  is to impede the assessment or  collection
of  tax.    A similar  type  of  limitation exists  with  respect  to certain
transfers of residual interests by  foreign persons to United States persons.
See "--Tax Treatment of Foreign Investors."

     Mark  to Market  Rules.    Prospective purchasers  of  a REMIC  Residual
Interest Security  should be  aware that the  IRS recently  released proposed
regulations  (the "Proposed Mark-to-Market Regulations") which provide that a
REMIC Residual  Interest Security  acquired after January  3, 1995  cannot be
marked-to-market.    The  Proposed   Mark-to-Market  Regulations  change  the
temporary regulations discussed below which allowed a REMIC Residual Interest
Security to be marked-to-market provided  that it was not a "negative  value"
residual interest and  did not have the  same economic effect as  a "negative
value" residual  interest.   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 regulations
released  on December 28, 1993  (the "Temporary Mark  to Market Regulations")
provided 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 was not required to identify such
REMIC Residual Interest Security as held for investment.  In general, a REMIC
Residual Interest Security has negative value  if, as of the date a  taxpayer
acquires the REMIC Residual Interest  Security, the present value of the  tax
liabilities  associated with  holding the  REMIC  Residual Interest  Security
exceeds the sum of (i) the present value of the expected future distributions
on the REMIC  Residual Interest Security, and  (ii) the present value  of the
anticipated  tax savings associated with  holding the REMIC Residual Interest
Security as the  REMIC generates losses.   The amounts and present  values of
the   anticipated  tax   liabilities,  expected   future   distributions  and
anticipated tax savings were  all to be  determined using (i) the  prepayment
and reinvestment  assumptions adopted under Section 1272(a)(6), or that would
have been adopted  had the  REMIC's regular interests  been issued with  OID,
(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 Section
1274(d)(1)) that would have  applied to a debt instrument issued  on the date
of acquisition  of the  REMIC Residual Interest  Security.   Furthermore, the
Temporary Mark to  Market Regulations provided the IRS with  the authority to
treat any  REMIC Residual  Interest  Security having  substantially the  same
economic effect as a "negative value" residual interest.  The IRS could issue
subsequent regulations, which could apply retroactively, providing additional
or different requirements with respect to such deemed negative value residual
interests.   Prospective  purchasers  of a  REMIC Residual  Interest Security
should consult their  tax advisors regarding the possible  application of the
Proposed Mark to Market Regulations.

ADMINISTRATIVE MATTERS

     The REMIC's books  must be maintained on  a calendar year basis  and the
REMIC must file an annual federal income tax return.  The REMIC will also  be
subject to the procedural and administrative rules of the  Code applicable to
partnerships, including  the determination of any adjustments to, among other
things, items  of REMIC income, gain, loss, deduction,  or credit, by the IRS
in a unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

     General.  As further specified  in the related Prospectus Supplement, if
a REMIC  election is  not made  and the  Trust Fund  is not  structured as  a
partnership, then, in the opinion of Tax  Counsel, the Trust Fund relating to
a Series of  Securities will be classified for federal income tax purposes as
a grantor trust under  Subpart E, Part 1 of Subchapter J of  the Code and not
as an association taxable  as a corporation  (the Securities of such  Series,
"Pass-Through Securities").   In some Series  there will be  no separation of
the principal  and interest payments on the Loans.   In such circumstances, a
holder will be considered to have purchased  a pro rata undivided interest in
each of  the Loans.   In  other cases  ("Stripped Securities"),  sale of  the
Securities  will produce a separation in the ownership of all or a portion of
the principal payments from all or a  portion of the interest payments on the
Loans.

     In the opinion  of Tax Counsel, each  holder must report on  its federal
income tax return its share of the  gross income derived from the Loans  (not
reduced by the amount  payable as fees  to the Trustee  and the Servicer  and
similar fees  (collectively, the "Servicing Fee")),  at the same time  and in
the same manner as such items would have been reported under the Holder's tax
accounting method had  it held its  interest in the Loans  directly, received
directly  its share of  the amounts received  with respect to  the Loans, and
paid directly its share  of the Servicing Fees.  In the  case of Pass-Through
Securities other than Stripped Securities, such  income will consist of a pro
rata share  of all of the  income derived from all  of the Loans and,  in the
case of Stripped  Securities, such income will consist of a pro rata share of
the income derived  from each stripped bond  or stripped coupon in  which the
holder owns an interest.  The holder of a Security will generally be entitled
to deduct such Servicing Fees under Section 162 or Section 212 of the Code to
the extent that such  Servicing Fees represent "reasonable" compensation  for
the services rendered by the Trustee and the Servicer (or third  parties that
are  compensated  for  the  performance of  services).    In  the  case of  a
noncorporate holder,  however, Servicing Fees  (to the  extent not  otherwise
disallowed,  e.g., because  they  exceed  reasonable  compensation)  will  be
deductible  in computing  such holder's  regular  tax liability  only to  the
extent that such fees, when added to other miscellaneous itemized deductions,
exceed 2% of adjusted gross income and may not be deductible to any extent in
computing such holder's alternative minimum  tax liability.  In addition, for
taxable  years beginning  after December  31,  1990, the  amount of  itemized
deductions otherwise allowable  for the taxable year for  an individual whose
adjusted gross  income exceeds  the applicable amount  (which amount  will be
adjusted for inflation in taxable years beginning after 1990) will be reduced
by the lesser  of (i)  3% of  the excess of  adjusted gross  income over  the
applicable  amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for such taxable year.

     Discount or Premium on  Pass-Through Securities.  In the opinion  of Tax
Counsel, the  holder's purchase price  of a  Pass-Through Security  is to  be
allocated  among  the  Loans  in  proportion to  their  fair  market  values,
determined as  of the  time of purchase  of the Securities.   In  the typical
case,  the  Trustee  (to  the  extent  necessary  to  fulfill  its  reporting
obligations) will treat each Loan as  having a fair market value proportional
to the share of the aggregate principal  balances of all of the Loans that it
represents, since the  Securities, unless otherwise specified  in the related
Prospectus Supplement, will have a relatively uniform interest rate and other
common characteristics.  To the extent that the portion of the purchase price
of a  Pass-Through Security allocated  to a  Loan (other than  to a right  to
receive   any  accrued  interest  thereon  and  any  undistributed  principal
payments) is less than  or greater than the portion of  the principal balance
of the Loan allocable to the Security, the interest in the Loan  allocable to
the Pass-Through Security will be deemed to have been acquired at  a discount
or premium, respectively.

     The  treatment of  any  discount  will depend  on  whether the  discount
represents OID or market discount.  In the case of a Loan  with OID in excess
of a  prescribed de  minimis amount  or a  Stripped Security, a  holder of  a
Security will  be required to report as interest  income in each taxable year
its share of  the amount of OID that  accrues during that year  in the manner
described above.   OID with respect to  a Loan could  arise, for example,  by
virtue of the financing of points by the originator of the Loan, or by virtue
of the charging of points by the originator of the  Loan in an amount greater
than  a statutory  de minimis  exception,  in circumstances  under which  the
points are not  currently deductible pursuant to applicable  Code provisions.
Any  market  discount or  premium on  a  Loan will  be includible  in income,
generally in  the manner described  above, except that  in the case  of Pass-
Through Securities, market  discount is calculated with respect  to the Loans
underlying  the Certificate,  rather than  with respect to  the Security.   A
holder that  acquires an interest  in a Loan  originated after July  18, 1984
with more than a de minimis amount of market discount (generally,  the excess
of the principal amount  of the Loan over the purchaser's  allocable purchase
price) will be required to include  accrued market discount in income in  the
manner set forth above.  See "--Taxation of Debt Securities; Market Discount"
and "--Premium" above.

     In the case  of market discount on a  Pass-Through Security attributable
to Loans originated on or before July 18, 1984, the holder generally  will be
required to allocate the portion of such discount that is allocable to a loan
among  the  principal  payments on  the  Loan  and  to include  the  discount
allocable to  each principal  payment in  ordinary income  at  the time  such
principal payment is made.  Such treatment would generally result in discount
being included in income at a slower rate  than discount would be required to
be included in income using the method described in the preceding paragraph.

     Stripped  Securities.   A Stripped  Security  may represent  a right  to
receive only  a portion of  the interest  payments on the  Loans, a  right to
receive only principal payments  on the Loans, or a right  to receive certain
payments of both interest and principal.  Certain Stripped Securities ("Ratio
Strip Securities") may represent a  right to receive differing percentages of
both the interest and principal  on each Loan.   Pursuant to Section 1286  of
the Code, the separation of ownership of the  right to receive some or all of
the interest payments on an obligation from ownership of the right to receive
some or all  of the principal payments  results in the creation  of "stripped
bonds" with respect to principal payments and "stripped coupons" with respect
to interest payments.   Section  1286 of the  Code applies the  OID rules  to
stripped  bonds and  stripped coupons.   For  purposes of  computing original
issue discount, a  stripped bond or a  stripped coupon is  treated as a  debt
instrument issued  on the date that such  stripped interest is purchased with
an issue  price equal to  its purchase  price or, if  more than  one stripped
interest is purchased, the ratable share  of the purchase price allocable  to
such stripped interest.

     Servicing  fees  in   excess  of  reasonable  servicing   fees  ("excess
servicing")  will be treated  under the stripped  bond rules.   If the excess
servicing fee is  less than 100 basis  points (i.e., 1% interest  on the Loan
principal balance) or  the Securities  are initially sold  with a de  minimis
discount  (assuming no prepayment assumption is required), any non-de minimis
discount  arising from  a subsequent  transfer  of the  Securities should  be
treated as  market discount.    The IRS  appears to  require that  reasonable
servicing fees be  calculated on a Loan by Loan basis,  which could result in
some Loans being  treated as having  more than 100  basis points of  interest
stripped off.

     The  Code,  OID Regulations  and  judicial decisions  provide  no direct
guidance  as to  how the interest  and original  issue discount rules  are to
apply to  Stripped Securities and  other Pass-Through Securities.   Under the
method  described  above  for Pay-Through  Securities  (the  "Cash Flow  Bond
Method"), a  prepayment assumption is  used and  periodic recalculations  are
made which  take into account with respect to  each accrual period the effect
of prepayments during  such period.  However,  the 1986 Act does  not, absent
Treasury regulations,  appear specifically to  cover instruments such  as the
Stripped  Securities which technically  represent ownership interests  in the
underlying  Loans,  rather than  being  debt instruments  "secured  by" those
loans.   Nevertheless, it is  believed that the  Cash Flow  Bond Method is  a
reasonable method of reporting income for such Securities, and it is expected
that OID will  be reported on  that basis unless  otherwise specified in  the
related  Prospectus Supplement.  In applying  the calculation to Pass-Through
Securities, the Trustee  will treat all payments  to be received by  a holder
with respect  to the  underlying Loans  as payments  on a  single installment
obligation.  The IRS could, however, assert that original issue discount must
be calculated separately for each Loan underlying a Security.

     Under certain circumstances, if the Loans  prepay at a rate faster  than
the  Prepayment  Assumption,  the  use  of the  Cash  Flow  Bond  Method  may
accelerate a holder's recognition  of income.  If, however, the  Loans prepay
at a  rate slower than  the Prepayment Assumption, in  some circumstances the
use of this method may decelerate a holder's recognition of income.

     In the  case  of  a  Stripped  Security that  is  an  Interest  Weighted
Security, the Trustee intends, absent contrary authority, to report income to
Security holders as OID, in the manner described  above for Interest Weighted
Securities.

     Possible Alternative  Characterizations.   The characterizations of  the
Stripped Securities described above are not the only possible interpretations
of the applicable  Code provisions.  Among other  possibilities, the Internal
Revenue Service could  contend that (i) in certain  Series, each non-Interest
Weighted Security is  composed of an unstripped  undivided ownership interest
in Loans  and  an installment  obligation  consisting of  stripped  principal
payments;  (ii) the  non-Interest  Weighted  Securities  are subject  to  the
contingent payment  provisions of  the Proposed  Regulations;  or (iii)  each
Interest Weighted  Stripped Security is  composed of an  unstripped undivided
ownership  interest  in Loans  and  an installment  obligation  consisting of
stripped interest payments.

     Given  the  variety  of  alternatives  for  treatment  of  the  Stripped
Securities and the different federal income tax consequences that result from
each alternative,  potential purchasers  are urged to  consult their  own tax
advisers regarding the proper treatment  of the Securities for federal income
tax purposes.

     Character  as Qualifying  Loans.   In the  case of  Stripped Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for  federal income tax purposes, will be  the same as the
Loans.   The IRS  could take the  position that  the Loans  character is  not
carried  over  to  the  Securities  in  such  circumstances.     Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to represent "qualifying real property loans"
within the meaning of Section 593(d) of the Code, "real estate assets" within
the meaning  of Section 856(c)(6)(B)  of the Code,  and "loans secured  by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the  Code; and  interest  income  attributable to  the  Securities should  be
considered to represent "interest on obligations secured by mortgages on real
property  or on  interests in  real property" within  the meaning  of Section
856(c)(3)(B) of the  Code.  Reserves or  funds underlying the  Securities may
cause  a proportionate  reduction in  the  above-described qualifying  status
categories of Securities.

SALE OR EXCHANGE

     Subject to the discussion below with respect  to Trust Funds as to which
a partnership election is made, in the opinion of Tax Counsel, a holder's tax
basis in  its Security  is the price  such holder pays  for a  Security, plus
amounts of  original issue or market discount  included in income and reduced
by any payments received (other  than qualified stated interest payments) and
any amortized  premium.   Gain or  loss recognized  on a  sale, exchange,  or
redemption  of a  Security, measured  by  the difference  between the  amount
realized and the Security's  basis as so adjusted, will generally  be capital
gain or loss, assuming that the Security is  held as a capital asset.  In the
case of a Security  held by a bank, thrift, or  similar institution described
in Section  582 of the Code,  however, gain or  loss realized on the  sale or
exchange of a Regular Interest Security will be taxable as ordinary income or
loss.  In addition, gain from the  disposition of a Regular Interest Security
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  of the excess,  if any, of  (i) the amount  that would have  been
includible in  the holder's  income if  the  yield on  such Regular  Interest
Security had equaled  110% of the applicable federal rate as of the beginning
of such holder's holding period, over  the amount of ordinary income actually
recognized by the holder with respect to such Regular Interest Security.  For
taxable years  beginning after December  31, 1993,  the maximum  tax rate  on
ordinary income for individual taxpayers is 39.6% and the maximum tax rate on
long-term capital gains  reported after December 31, 1990  for such taxpayers
is 28%.  The maximum  tax rate on both ordinary income and  long-term capital
gains of corporate taxpayers is 35%.

MISCELLANEOUS TAX ASPECTS

     Backup Withholding.   Subject  to the discussion  below with  respect to
Trust Funds as to which a partnership  election is made, a holder, other than
a holder of a  REMIC Residual Security, may, under certain  circumstances, be
subject   to  "backup  withholding"  at  a   rate  of  31%  with  respect  to
distributions or the proceeds of a sale of certificates to or through brokers
that represent interest or original  issue discount on the Securities.   This
withholding  generally  applies if  the holder  of  a Security  (i)  fails to
furnish  the Trustee  with its  taxpayer identification number  ("TIN"); (ii)
furnishes  the Trustee  an  incorrect  TIN; (iii)  fails  to report  properly
interest, dividends or other "reportable payments" as defined in the Code; or
(iv)  under certain  circumstances,  fails  to provide  the  Trustee or  such
holder's securities broker  with a certified statement, signed  under penalty
of perjury, that the TIN provided  is its correct number and that  the holder
is not subject  to backup withholding.   Backup  withholding will not  apply,
however, with respect to certain payments made to holders, including payments
to certain  exempt recipients (such  as exempt organizations) and  to certain
Nonresidents (as defined  below).  Holders should consult  their tax advisers
as  to their  qualification for  exemption  from backup  withholding and  the
procedure for obtaining the exemption.

     The Trustee  will report  to the holders  and to  the Servicer  for each
calendar  year the amount of  any "reportable payments"  during such year and
the amount  of  tax  withheld,  if  any, with  respect  to  payments  on  the
Securities.

TAX TREATMENT OF FOREIGN INVESTORS

     Subject to the discussion below with respect to Trust Funds as  to which
a partnership  election is made,  under the Code, unless  interest (including
OID)  paid on  a  Security  (other  than a  Residual  Interest  Security)  is
considered to be  "effectively connected" with a trade  or business conducted
in the United  States by a nonresident alien  individual, foreign partnership
or foreign corporation ("Nonresidents"), in  the opinion of Tax Counsel, such
interest will  normally qualify as  portfolio interest (except where  (i) the
recipient is  a holder,  directly or by  attribution, of 10%  or more  of the
capital  or profits  interest  in the  issuer,  or (ii)  the  recipient is  a
controlled foreign corporation to which  the issuer is a related  person) and
will be  exempt  from  federal  income  tax.   Upon  receipt  of  appropriate
ownership statements, the issuer normally  will be relieved of obligations to
withhold tax  from such  interest payments.   These provisions  supersede the
generally applicable  provisions of  United States  law that would  otherwise
require the issuer to withhold at  a 30% rate (unless such rate were  reduced
or eliminated by an applicable tax  treaty) on, among other things,  interest
and  other  fixed  or  determinable,   annual  or  periodic  income  paid  to
Nonresidents.   Holders of  Pass-Through Securities and  Stripped Securities,
including Ratio Strip  Securities, however, may be subject  to withholding to
the extent that the Loans were originated on or before July 18, 1984.

     Interest and  OID of holders who are foreign  persons are not subject to
withholding if they  are effectively connected with a  United States business
conducted by  the holder.   They will, however,  generally be subject  to the
regular United States income tax.

     Payments to  holders of  Residual Interest  Securities  who are  foreign
persons  will generally be  treated as interest  for purposes of  the 30% (or
lower treaty rate) United States withholding tax.  Holders should assume that
such income does not qualify for exemption from United States withholding tax
as "portfolio  interest." It  is clear  that, to  the extent  that a  payment
represents  a  portion  of  REMIC  taxable  income  that  constitutes  excess
inclusion  income,  a holder  of a  Residual  Interest Security  will  not be
entitled to an exemption from or reduction  of the 30% (or lower treaty rate)
withholding  tax  rule.    If  the  payments  are subject  to  United  States
withholding tax,  they generally will  be taken into account  for withholding
tax purposes  only when paid  or distributed (or  when the Residual  Interest
Security is disposed  of).  The Treasury has statutory authority, however, to
promulgate  regulations which  would require  such amounts  to be  taken into
account at an  earlier time in order  to prevent the avoidance of  tax.  Such
regulations could, for example, require withholding prior to the distribution
of  cash  in  the case  of  Residual  Interest Securities  that  do  not have
significant  value.   Under the  REMIC  Regulations, if  a Residual  Interest
Security  has tax  avoidance potential,  a  transfer of  a Residual  Interest
Security to a  Nonresident will be disregarded for all  Federal tax purposes.
A Residual Interest Security has tax avoidance potential  unless, at the time
of  the  transfer the  transferor  reasonably  expects  that the  REMIC  will
distribute to the transferee residual interest holder amounts that will equal
at  least  30%  of each  excess  inclusion,  and that  such  amounts  will be
distributed at or  after the time at  which the excess inclusions  accrue and
not  later than the calendar year following the calendar year of accrual.  If
a  Nonresident transfers  a Residual  Interest  Security to  a United  States
person, and if  the transfer  has the  effect of allowing  the transferor  to
avoid tax  on accrued excess inclusions, then the transfer is disregarded and
the transferor continues to be treated as the owner of the  Residual Interest
Security for purposes of the withholding tax provisions of the Code.  See "--
Excess Inclusions."

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

     Tax  Counsel  is  of the  opinion  that  a Trust  Fund  structured  as a
partnership  will  not be  an  association (or  publicly  traded partnership)
taxable as a  corporation for federal income  tax purposes.  This  opinion is
based  on the assumption  that the terms  of the Trust  Agreement and related
documents will  be complied with, and  on counsel's conclusions  that (1) the
Trust Fund  will not  have certain characteristics  necessary for  a business
trust to be classified as an association taxable as a corporation and (2) the
nature of  the income of  the Trust  Fund will exempt  it from the  rule that
certain  publicly traded  partnerships  are taxable  as  corporations or  the
issuance of the Certificates has been structured as a private placement under
an IRS  safe harbor, so that  the Trust Fund  will not be characterized  as a
publicly traded partnership taxable as a corporation.

     If the  Trust Fund were taxable as a  corporation for federal income tax
purposes, in the opinion of Tax  Counsel, the Trust Fund would be  subject to
corporate income tax  on its taxable income.  The Trust Fund's taxable income
would include all its income, possibly reduced by its interest expense on the
Notes.  Any such corporate income tax could materially reduce  cash available
to  make payments  on the  Notes and distributions  on the  Certificates, and
Certificateholders  could be liable  for any such  tax that is  unpaid by the
Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of the  Notes as Indebtedness.  The Trust Fund will agree, and
the Noteholders will agree by their purchase of Notes, to treat the  Notes as
debt for federal  income tax purposes.   In such a circumstance,  Tax Counsel
is, except as otherwise provided in the related Prospectus Supplement, of the
opinion that  the Notes  will be classified  as debt  for federal  income tax
purposes.  The discussion below assumes this characterization of the Notes is
correct.

     OID, Indexed  Securities, etc.   The discussion  below assumes  that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.  Moreover, the discussion assumes that
the  interest formula  for the  Notes meets  the requirements  for "qualified
stated interest"  under the OID  regulations, and that  any OID on  the Notes
(i.e., any  excess of  the principal  amount of  the Notes  over their  issue
price) does not  exceed a de minimis  amount (i.e., 0.25% of  their principal
amount multiplied by  the number of full  years included in their  term), all
within the  meaning of  the OID  regulations.   If these  conditions are  not
satisfied  with  respect  to  any  given  series  of  Notes,  additional  tax
considerations with respect to such Notes will be disclosed in the applicable
Prospectus Supplement.

     Interest Income on the Notes.  Based on the above assumptions, except as
discussed in  the following  paragraph, in  the opinion of  Tax Counsel,  the
Notes will not  be considered issued with  OID.  The stated  interest thereon
will be taxable  to a Noteholder as ordinary interest income when received or
accrued in accordance with such Noteholder's method of tax accounting.  Under
the OID regulations,  a holder of a  Note issued with a de  minimis amount of
OID  must include  such OID  in  income, on  a pro  rata basis,  as principal
payments are made on  the Note.  It  is believed that any prepayment  premium
paid as a  result of  a mandatory  redemption will be  taxable as  contingent
interest when it becomes fixed and unconditionally  payable.  A purchaser who
buys a  Note for  more or less  than its principal  amount will  generally be
subject, respectively,  to the premium amortization or  market discount rules
of the Code.

     A  holder of a Note that has a  fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special  rules.  An  accrual basis holder  of a Short-Term  Note (and certain
cash  method holders, including regulated  investment companies, as set forth
in Section 1281 of the Code)  generally would be required to report  interest
income  as interest accrues  on a straight-line  basis over the  term of each
interest period.   Other cash basis  holders of a  Short-Term Note would,  in
general, be required  to report interest income  as interest is paid  (or, if
earlier, upon the taxable  disposition of the  Short-Term Note).  However,  a
cash basis holder  of a Short-Term  Note reporting interest  income as it  is
paid may  be required to  defer a portion  of any interest  expense otherwise
deductible on indebtedness incurred to  purchase or carry the Short-Term Note
until the taxable disposition of the Short-Term  Note.  A cash basis taxpayer
may elect  under Section 1281  of the Code  to accrue interest  income on all
nongovernment debt obligations with a term of one year or less, in which case
the taxpayer would  include interest on the  Short-Term Note in income  as it
accrues,  but would  not be  subject to  the interest  expense deferral  rule
referred to  in the  preceding sentence.   Certain special  rules apply  if a
Short-Term Note is purchased for more or less than its principal amount.

     Sale  or  Other  Disposition.   In  the  opinion of  Tax  Counsel,  if a
Noteholder sells a Note, the holder will recognize gain  or loss in an amount
equal to  the difference  between the  amount realized  on the  sale and  the
holder's adjusted tax basis in the Note.  The adjusted tax basis of a Note to
a particular Noteholder will equal the holder's cost for the  Note, increased
by  any  market  discount,  acquisition discount,  OID  and  gain  previously
included by such Noteholder in income with respect to the Note  and decreased
by the amount of bond premium (if any) previously amortized and by the amount 
of principal payments previously received by such Noteholder with respect to 
such Note.  Any such gain  or loss will be capital gain  or loss  if the  Note 
was  held  as a  capital asset,  except for  gain representing  accrued 
interest  and accrued  market  discount not  previously included in income.   
Capital  losses generally  may be used  only to  offset capital gains.

     Foreign  Holders.  In the opinion of Tax Counsel, interest payments made
(or accrued) to  a Noteholder who is a nonresident alien, foreign corporation
or  other non-United  States person  (a "foreign  person") generally  will be
considered "portfolio interest", and generally  will not be subject to United
States  federal income  tax  and withholding  tax,  if  the interest  is  not
effectively connected  with the  conduct of a  trade or  business within  the
United  States  by the  foreign  person and  the  foreign person  (i)  is not
actually or constructively  a "10  percent shareholder" of  the Trust or  the
Seller  (including a  holder of  10% of  the outstanding  Certificates) or  a
"controlled  foreign corporation"  with respect  to  which the  Trust or  the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Owner Trustee or other person who is otherwise required to  withhold U.S.
tax with respect to the Notes with an appropriate statement (on Form W-8 or a
similar  form),  signed  under  penalties  of  perjury,  certifying that  the
beneficial owner of  the Note is a  foreign person and providing  the foreign
person's name and address.  If  a Note is held through a securities  clearing
organization or  certain other  financial institutions,  the organization  or
institution may  provide  the relevant  signed statement  to the  withholding
agent; in that case,  however, the signed statement must be  accompanied by a
Form  W-8 or  substitute form provided  by the  foreign person that  owns the
Note.  If such interest is not portfolio interest, then it will be subject to
United States federal  income and withholding  tax at a  rate of 30  percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital gain  realized on the sale, redemption,  retirement or other
taxable  disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the  conduct of a trade or business  in the United
States by the  foreign person and (ii)  in the case of an  individual foreign
person, the foreign person is  not present in the United States  for 183 days
or more in the taxable year.

     Backup Withholding.  Each holder of a Note (other than an  exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification  as to status  as a  nonresident) will be  required to
provide, under penalties  of perjury, a  certificate containing the  holder's
name, address, correct federal taxpayer identification number and a statement
that  the holder is  not subject to  backup withholding.   Should a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required  to  withhold 31  percent of  the  amount otherwise  payable  to the
holder, and remit  the withheld amount  to the  IRS as a  credit against  the
holder's federal income tax liability.

     Possible  Alternative Treatments  of the  Notes.   If,  contrary to  the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity  interests in the Trust Fund.  If  so treated, the Trust
Fund  might  be  taxable  as  a corporation  with  the  adverse  consequences
described above (and  the taxable corporation would not be able to reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity).  Alternatively,  and most  likely in  the view of  Tax Counsel,  the
Trust Fund might be treated as  a publicly traded partnership that would  not
be taxable as a corporation  because it would meet certain qualifying  income
tests.  Nonetheless,  treatment of the  Notes as equity  interests in such  a
publicly traded  partnership could have  adverse tax consequences  to certain
holders.   For  example, income  to  certain tax-exempt  entities  (including
pension  funds) would  be  "unrelated  business  taxable income",  income  to
foreign holders generally  would be subject to  U.S. tax and U.S.  tax return
filing and withholding requirements, and  individual holders might be subject
to certain limitations  on their ability to  deduct their share of  the Trust
Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     Treatment  of the Trust Fund  as a Partnership.  The  Trust Fund and the
Servicer will agree, and the  Certificateholders will agree by their purchase
of Certificates, to treat the Trust Fund as a partnership for purposes 
of federal and state income tax, franchise tax  and any other tax measured in
whole or in  part by  income, with the  assets of  the partnership being  the
assets held  by the  Trust Fund, the  partners of  the partnership  being the
Certificateholders, and  the Notes being  debt of the partnership.   However,
the proper characterization of the  arrangement involving the Trust Fund, the
Certificates, the Notes, the Trust Fund and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.

     A variety of alternative  characterizations are possible.   For example,
because the  Certificates have certain  features characteristic of  debt, the
Certificates  might  be  considered  debt  of  the  Trust  Fund.    Any  such
characterization  would not result in  materially adverse tax consequences to
Certificateholders  as compared  to the  consequences from  treatment of  the
Certificates  as equity  in a  partnership, described  below.   The following
discussion assumes  that the  Certificates  represent equity  interests in  a
partnership.

     Indexed  Securities,  etc.   The following  discussion assumes  that all
payments on  the Certificates are  denominated in U.S.  dollars, none of  the
Certificates are Indexed Securities or  Strip Certificates, and that a Series
of Securities includes  a single class of Certificates.   If these conditions
are  not  satisfied  with  respect  to  any  given  Series  of  Certificates,
additional tax  considerations  with respect  to  such Certificates  will  be
disclosed in the applicable Prospectus Supplement.

     Partnership  Taxation.   If  the Trust  Fund  is a  partnership,  in the
opinion of Tax Counsel, the Trust Fund will not be subject to federal  income
tax.  Rather, in the opinion  of Tax Counsel, each Certificateholder will  be
required to  separately take  into account such  holder's allocated  share of
income, gains, losses, deductions  and credits of the Trust Fund.   The Trust
Fund's income will  consist primarily of interest and  finance charges earned
on the Loans (including appropriate  adjustments for market discount, OID and
bond premium) and  any gain  upon collection  or disposition of  Loans.   The
Trust Fund's  deductions will  consist primarily  of  interest accruing  with
respect to the Notes, servicing and other fees, and losses or deductions upon
collection or disposition of Loans.

     In  the opinion  of Tax  Counsel,  the tax  items of  a  partnership are
allocable to the  partners in accordance with the  Code, Treasury regulations
and  the  partnership  agreement  (here,  the  Trust  Agreement  and  related
documents).    The  Trust  Agreement  will  provide,  in  general,  that  the
Certificateholders will  be allocated  taxable income of  the Trust  Fund for
each month  equal  to  the  sum of  (i)  the  interest that  accrues  on  the
Certificates  in  accordance  with  their  terms  for such  month,  including
interest accruing  at the Pass-Through  Rate for such  month and  interest on
amounts previously due on the Certificates but not yet distributed; (ii)  any
Trust Fund income attributable to  discount on the Loans that  corresponds to
any excess of  the principal  amount of the  Certificates over their  initial
issue price  (iii) prepayment premium  payable to the  Certificateholders for
such   month;  and  (iv)   any  other  amounts  of   income  payable  to  the
Certificateholders for such  month.  Such  allocation will be reduced  by any
amortization by the  Trust Fund of premium  on Loans that corresponds  to any
excess of  the issue price of Certificates over  their principal amount.  All
remaining  taxable  income  of  the  Trust Fund  will  be  allocated  to  the
Depositor.  Based  on the economic arrangement of the parties, in the opinion
of Tax  Counsel, this approach  for allocating  Trust Fund  income should  be
permissible  under applicable Treasury regulations, although no assurance can
be given that  the IRS would  not require a  greater amount of  income to  be
allocated to  Certificateholders.  Moreover,  in the opinion of  Tax Counsel,
even  under the  foregoing method  of allocation,  Certificateholders  may be
allocated income equal to the  entire Pass-Through Rate plus the other  items
described above even though the Trust Fund might not have sufficient  cash to
make current  cash distributions of  such amount.   Thus, cash basis  holders
will  in effect  be required to  report income  from the Certificates  on the
accrual basis  and Certificateholders  may become liable  for taxes  on Trust
Fund income even if  they have not received cash  from the Trust Fund to  pay
such taxes.  In addition, because  tax allocations and tax reporting will  be
done on a uniform basis for all Certificateholders but Certificateholders may
be purchasing  Certificates  at  different times  and  at  different  prices,
Certificateholders may  be required  to report on  their tax  returns taxable
income that is greater or less than the amount reported  to them by the Trust
Fund.

     In the opinion of Tax Counsel, all  of the taxable income allocated to a
Certificateholder that is a pension,  profit sharing or employee benefit plan
or other tax-exempt  entity (including an individual retirement account) will
constitute "unrelated  business taxable income"  generally taxable to  such a
holder under the Code.

     In  the  opinion of  Tax  Counsel,  an  individual taxpayer's  share  of
expenses of  the Trust Fund (including fees to  the Servicer but not interest
expense) would be miscellaneous  itemized deductions.  Such  deductions might
be disallowed to the individual in whole or in part  and might result in such
holder being  taxed on an amount  of income that  exceeds the amount  of cash
actually distributed to such holder over the life of the Trust Fund.

     The  Trust Fund intends to make  all tax calculations relating to income
and allocations to Certificateholders on an aggregate basis.  If the IRS were
to require that such calculations be made separately for each Loan, the Trust
Fund might be  required to incur additional  expense but it is  believed that
there would not be a material adverse effect on Certificateholders.

     Discount  and Premium.   It is believed  that the Loans  were not issued
with OID, and, therefore, the Trust should not have OID income.  However, the
purchase price  paid by the Trust Fund  for the Loans may be  greater or less
than the remaining  principal balance of the  Loans at the time  of purchase.
If  so, in the opinion of Tax Counsel,  the Loan will have been acquired at a
premium or discount, as the case may be.  (As indicated above, the Trust Fund
will make this  calculation on an aggregate  basis, but might be  required to
recompute it on a Loan by Loan basis.)

     If the Trust  Fund acquires the Loans  at a market discount  or premium,
the Trust Fund will elect to include any such discount in income currently as
it accrues over the life of the  Loans or to offset any such premium  against
interest income on  the Loans.  As indicated above, a  portion of such market
discount income or premium deduction may be allocated to Certificateholders.

     Section 708 Termination.   In the opinion of Tax Counsel,  under Section
708 of  the Code,  the Trust  Fund will  be deemed  to terminate  for federal
income tax purposes  if 50% or more of  the capital and profits  interests in
the Trust Fund are  sold or exchanged  within a 12-month period.   If such  a
termination  occurs, the  Trust Fund  will  be considered  to distribute  its
assets to  the partners, who  would then  be treated as  recontributing those
assets to  the Trust Fund  as a  new partnership.   The Trust  Fund will  not
comply  with certain  technical requirements  that  might apply  when such  a
constructive termination occurs.   As a result, the Trust Fund may be subject
to certain tax penalties and may incur additional expenses if it  is required
to comply with those requirements.  Furthermore,  the Trust Fund might not be
able to comply due to lack of data.

     Disposition of Certificates.  Generally,  in the opinion of Tax Counsel,
capital gain  or loss  will be  recognized on  a sale  of Certificates  in an
amount  equal to the difference between the  amount realized and the seller's
tax basis in  the Certificates sold.   A Certificateholder's  tax basis in  a
Certificate will generally equal the  holder's cost increased by the holder's
share  of  Trust Fund  income  (includible in  income)  and decreased  by any
distributions received with  respect to such Certificate.   In addition, both
the tax  basis in the  Certificates and the  amount realized  on a sale  of a
Certificate  would  include  the  holder's  share  of  the  Notes  and  other
liabilities of the Trust Fund.  A  holder acquiring Certificates at different
prices may be required to maintain  a single aggregate adjusted tax basis  in
such  Certificates,  and,  upon sale  or  other disposition  of  some  of the
Certificates,  allocate  a  portion  of  such  aggregate  tax  basis  to  the
Certificates  sold (rather  than maintaining  a  separate tax  basis in  each
Certificate  for  purposes  of computing  gain  or  loss on  a  sale  of that
Certificate).

     Any gain on the sale of a Certificate attributable to the holder's share
of unrecognized accrued market discount on the Receivables would generally be
treated as ordinary income  to the holder and would give  rise to special tax
reporting  requirements.  The  Trust Fund does  not expect to  have any other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

     If a Certificateholder  is required to recognize an  aggregate amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

     Allocations Between Transferors and Transferees.  In general, the  Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular  calendar   month   will   be  apportioned   among   the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as of the close of the last day of  such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
its  tax liability and tax  basis) attributable to  periods before the actual
transaction.

     The use of  such a monthly convention  may not be permitted  by existing
regulations.   If  a monthly convention  is not  allowed (or only  applies to
transfers of  less than  all of the  partner's interest),  taxable income  or
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

     Section 754 Election.   In the event that a  Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis  in the Certificates than  the selling Certificateholder
had.   The tax  basis of  the Trust  Fund's assets  will not  be adjusted  to
reflect that higher  (or lower) basis unless  the Trust Fund were  to file an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that would  be involved in keeping  accurate accounting records,
as well as potentially onerous information  reporting requirements, the Trust
Fund will not make such election.   As a result, Certificateholders might  be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

     Administrative Matters.  The Owner Trustee  is required to keep or  have
kept  complete and  accurate books  of the Trust  Fund.   Such books  will be
maintained for financial reporting  and tax purposes on an accrual  basis and
the fiscal  year of the Trust  will be the  calendar year.  The  Trustee will
file a partnership information  return (IRS Form 1065) with the  IRS for each
taxable  year of  the Trust  Fund  and will  report each  Certificateholder's
allocable share of items of Trust Fund income and expense to holders  and the
IRS  on  Schedule  K-1.    The  Trust  Fund will  provide  the  Schedule  K-l
information  to  nominees  that  fail to  provide  the  Trust  Fund  with the
information statement described  below and such nominees will  be required to
forward  such information  to  the  beneficial  owners of  the  Certificates.
Generally,  holders  must file  tax  returns  that  are consistent  with  the
information return filed by the Trust Fund or be subject to  penalties unless
the holder notifies the IRS of all such inconsistencies .

     Under Section 6031 of the Code, any person that holds Certificates  as a
nominee at any time during a calendar  year is required to furnish the  Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i) the name, address and  taxpayer identification number of the nominee  and
(ii) as to  each beneficial owner  (x) the name,  address and  identification
number of such person, (y) whether  such person is a United States  person, a
tax-exempt entity or a foreign government,  an international organization, or
any wholly  owned agency or instrumentality  of either of the  foregoing, and
(z) certain information  on Certificates that  were held,  bought or sold  on
behalf of  such  person  throughout  the year.    In  addition,  brokers  and
financial institutions that hold Certificates  through a nominee are required
to furnish directly to the Trust Fund information as to themselves  and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be  furnished  to the  Trust  Fund on  or  before the  following  January 31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

     The  Depositor  will be  designated as  the tax  matters partner  in the
related Trust  Agreement and, as  such, will be responsible  for representing
the Certificateholders in  any dispute with the  IRS.  The Code  provides for
administrative  examination of  a partnership  as if  the partnership  were a
separate and distinct taxpayer.  Generally, the statute of limitations for 
partnership items does not expire before three years after the  date on which  
the partnership information return  is filed.  Any adverse determination 
following an audit of  the return of the Trust Fund by the appropriate  taxing 
authorities could result  in an adjustment  of the returns  of the  
Certificateholders,  and,  under  certain  circumstances,  a Certificateholder  
may be  precluded from  separately  litigating a  proposed adjustment to the 
items of the  Trust Fund.  An adjustment could  also result in  an audit of  a 
Certificateholder's returns  and adjustments of  items not related to the 
income and losses of the Trust Fund.  

     Tax Consequences to Foreign Certificateholders.  It is not clear whether
the Trust Fund  would be considered to  be engaged in a trade  or business in
the United  States for purposes of federal  withholding taxes with respect to
non-U.S.  persons because there is no clear authority dealing with that issue
under facts substantially  similar to those described herein.  Although it is
not expected that the Trust Fund would  be engaged in a trade or business  in
the United  States for such purposes,  the Trust Fund will withhold  as if it
were so engaged  in order  to protect  the Trust Fund  from possible  adverse
consequences of a failure to withhold.  The Trust Fund expects to withhold on
the   portion  of   its  taxable   income  that   is  allocable   to  foreign
Certificateholders pursuant to Section  1446 of the Code,  as if such  income
were effectively connected to a U.S. trade  or business, at a rate of 35% for
foreign  holders that are  taxable as  corporations and  39.6% for  all other
foreign holders.  Subsequent adoption of Treasury regulations or the issuance
of other  administrative pronouncements may  require the Trust to  change its
withholding  procedures.  In  determining a holder's  withholding status, the
Trust  Fund  may  rely  on  IRS  Form  W-8,  IRS  Form  W-9  or  the holder's
certification of nonforeign status signed under penalties of perjury.

     Each  foreign holder  might be  required  to file  a U.S.  individual or
corporate  income tax  return (including, in  the case of  a corporation, the
branch profits tax)  on its share of the  Trust Fund's income.   Each foreign
holder must obtain  a taxpayer identification number from the  IRS and submit
that number to the Trust on Form W-8 in order to assure appropriate crediting
of  the taxes withheld.  A foreign holder generally would be entitled to file
with the IRS a  claim for refund with respect to taxes  withheld by the Trust
Fund taking  the position that no taxes  were due because the  Trust Fund was
not engaged in a U.S. trade or business.  However, interest payments made (or
accrued) to a  Certificateholder who is  a foreign  person generally will  be
considered guaranteed  payments to the  extent such  payments are  determined
without regard  to the income of the Trust  Fund.  If these interest payments
are properly characterized as guaranteed payments, then the interest will not
be considered "portfolio  interest." As a result,  Certificateholders will be
subject to United States federal income tax  and withholding tax at a rate of
30 percent,  unless reduced or  eliminated pursuant to an  applicable treaty.
In  such case, a foreign holder would only  be entitled to claim a refund for
that portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

     Backup Withholding.  Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification  procedures, unless the  holder is  an exempt  recipient under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Certain
Material  Federal  Income  Tax Considerations,"  potential  investors  should
consider  the state  and local  income tax  consequences of  the acquisition,
ownership, and disposition of the Securities.  State and local income tax law
may  differ  substantially  from  the  corresponding  federal law,  and  this
discussion does not purport to describe any aspect of the income  tax laws of
any state or  locality.  Therefore, potential investors  should consult their
own tax advisors with respect to the various state and local tax consequences
of an investment in the Securities.

                             ERISA CONSIDERATIONS

     The following describes certain considerations under ERISA and the Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement  will  contain information  concerning considerations  relating to
ERISA and the Code that are applicable to such Securities.

     ERISA imposes  requirements on  employee benefit  plans (and on  certain
other  retirement plans  and  arrangements, including  individual  retirement
accounts and  annuities,  Keogh plans  and  collective investment  funds  and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to such Plans.  Generally, ERISA applies to investments  made by
Plans.  Among other  things, ERISA requires that the assets  of Plans be held
in  trust and  that the  trustee,  or other  duly authorized  fiduciary, have
exclusive authority and discretion to  manage and control the assets  of such
Plans.  ERISA also  imposes certain duties on persons who  are fiduciaries of
Plans.   Under  ERISA,  any person  who exercises  any  authority or  control
respecting  the  management  or  disposition  of  the  assets of  a  Plan  is
considered to be a fiduciary of such  Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in ERISA Section  3(32)) and, if no election has  been made under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan which is qualified and exempt from taxation under Code Sections
401(a) and  501(a), however, is  subject to the prohibited  transaction rules
set forth in Code Section 503. 

     On November 13, 1986, the United States Department of Labor  (the "DOL")
issued final regulations  concerning the definition  of what constitutes  the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which  a Plan makes an "equity" investment  could be deemed
for purposes  of  ERISA  to  be  assets of  the  investing  Plan  in  certain
circumstances.   However, the regulation provides that, generally, the assets
of  a corporation or partnership in  which a Plan invests  will not be deemed
for purposes  of ERISA  to be  assets of  such  Plan if  the equity  interest
acquired  by  the   investing  Plan  is  a  publicly-offered   security.    A
publicly-offered security,  as defined in the Labor  Reg. Section 2510.3-101,
is a  security that is widely held,  freely transferable and registered under
the Securities Exchange Act of 1934, as amended.

     In  addition  to  the  imposition  of  general  fiduciary  standards  of
investment prudence  and diversification,  ERISA prohibits a  broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans may be  deemed Plan assets of each Plan  that purchases Securities,
an investment in the Securities by  a Plan might be a prohibited  transaction
under ERISA  Sections 406 and  407 and  subject to an  excise tax  under Code
Section 4975 unless a statutory or administrative exemption applies.

     In Prohibited  Transaction Exemption  83-1 ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage pool pass-through certificates" in the initial  issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates representing  an  interest in  such  mortgage pools  by
Plans.    If  the  general  conditions (discussed  below)  of  PTE  83-1  are
satisfied, investments by a Plan in Securities  that represent interests in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions with  Parties in Interest who  are not fiduciaries)  if the Plan
purchases the Single  Family Securities at no more than fair market value and
will be  exempt from  the prohibitions  of ERISA  Sections 406(b)(1)  and (2)
(relating generally to  transactions with fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid
to the pool sponsor, the Plan  does not purchase more than 25% of  all Single
Family Securities,  and at  least 50%  of all  Single  Family Securities  are
purchased by persons  independent of the pool  sponsor or pool trustee.   PTE
83-1 does not provide an exemption for transactions involving  Subordinate 
Securities.  Accordingly, unless otherwise provided in the related Prospectus 
Supplement, no transfer of a Subordinate Security or a Security which is not a 
Single Family Security may be made to a Plan.

     The discussion in this and the next succeeding paragraph applies only to
Single Family  Securities.  The Depositor believes  that, for purposes of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of Trust Securities; provided that the Securities in the case of clause
(i), or the  Securities in the case  of clause (ii), evidence  the beneficial
ownership of both a specified percentage of future interest payments (greater
than  0%) and  a specified percentage  (greater than 0%)  of future principal
payments on the Loans.   It is not clear  whether a class of Securities  that
evidences the beneficial ownership in a  Trust Fund divided into Loan groups,
beneficial ownership of  a specified percentage of interest  payments only or
principal payments only, or a notional amount of either principal or interest
payments, or a class  of Securities entitled to receive  payments of interest
and principal on the Loans only after payments to other classes  or after the
occurrence  of certain  specified events  would be  a "mortgage  pass-through
certificate" for purposes of PTE 83-1.

     PTE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of  insurance or other protection for the  pooled mortgage loans and property
securing  such loans, and for indemnifying Securityholders against reductions
in pass-through payments due to property damage or  defaults in loan payments
in an  amount not  less than  the greater  of one  percent  of the  aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage  loan; (ii) the existence of a
pool  trustee who  is not  an  affiliate of  the  pool sponsor;  and (iii)  a
limitation  on  the amount  of  the  payment retained  by  the  pool sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by  the pool sponsor to  the Pool.  The  Depositor believes
that the first  general condition  referred to above  will be satisfied  with
respect to the Securities in a Series issued without a subordination feature,
or the  Securities  only in  a Series  issued with  a subordination  feature,
provided  that  the  subordination  and  Reserve  Account,  subordination  by
shifting of interests, the pool insurance or other form of credit enhancement
described herein (such subordination, pool  insurance or other form of credit
enhancement being  the system  of insurance or  other protection  referred to
above)  with respect to a Series of Securities is maintained in an amount not
less than the  greater of one percent  of the aggregate principal  balance of
the Loans or the principal balance of the largest Loan.   See "Description of
the  Securities" herein.   In  the absence  of a  ruling  that the  system of
insurance  or  other  protection  with  respect to  a  Series  of  Securities
satisfies the  first general  condition referred  to above,  there can  be no
assurance that these features will be so viewed by the DOL.  The Trustee will
not be affiliated with the Depositor.

     Each  Plan  fiduciary  who  is responsible  for  making  the  investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as  to whether the first and third
general conditions,  and the  specific conditions  described  briefly in  the
preceding  paragraph,  of  PTE  83-1  have  been  satisfied,  or  as  to  the
availability  of  any other  prohibited  transaction exemptions.    Each Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards  of investment prudence  and diversification, an  investment in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment  policy of the Plan  and the composition  of the Plan's investment
portfolio.

     On September 6, 1990 the DOL issued  to Greenwich Capital Markets, Inc.,
an  individual exemption  (Prohibited Transaction Exemption  90-59; Exemption
Application  No. D-8374,  55 Fed.  Reg. 36724) (the  "Underwriter Exemption")
which  applies to  certain sales  and  servicing of  "certificates" that  are
obligations of  a "trust"  with respect to  which Greenwich  Capital Markets,
Inc. is the underwriter, manager  or co-manager of an underwriting syndicate.
The Underwriter Exemption provides relief  which is generally similar to that
provided by PTE 83-1, but is broader in several respects.

     The Underwriter Exemption  contains several requirements, some  of which
differ  from those  in  PTE  83-l.   The  Underwriter  Exemption contains  an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the  holder to pass-through  payments of principal,  interest and/or
other payments.  The Underwriter Exemption contains an expanded definition  of 
"trust" which permits the trust corpus to consist of secured consumer 
receivables.  The definition of "trust", however, does not include any 
investment  pool unless, inter alia, (i) the  investment pool  consists only 
of assets  of the type which have  been included in other investment  pools, 
(ii)  certificates  evidencing  interests  in  such  other investment pools  
have been  purchased by investors  other than Plans  for at least one  year 
prior to the  Plan's acquisition of certificates  pursuant to the Underwriter 
Exemption,  and (iii) certificates  in such other  investment pools have been 
rated in one  of the three highest generic rating  categories of the four  
credit rating agencies noted below.   Generally, the Underwriter Exemption 
holds that the acquisition of the certificates by a Plan must be 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.   The Underwriter  Exemption requires  that the  rights and
interests evidenced by  the certificates not be "subordinated"  to the rights
and interests  evidenced  by  other certificates  of  the same  trust.    The
Underwriter  Exemption  requires that  certificates acquired  by a  Plan have
received a  rating at the  time of their  acquisition that is  in one of  the
three highest  generic rating  categories of Standard  & Poor's  Corporation,
Moody's  Investors Service,  Inc.,  Duff  & Phelps  Inc.  or Fitch  Investors
Service, Inc.  The Underwriter Exemption specifies that the pool trustee must
not be an affiliate of the pool sponsor, nor an affiliate of the Underwriter,
the pool servicer, any obligor with respect to mortgage loans included in the
trust  constituting  more  than five  percent  of  the  aggregate unamortized
principal  balance of  the assets  in  the trust,  or any  affiliate  of such
entities.    Finally,  the Underwriter  Exemption  stipulates  that any  Plan
investing  in the certificates must 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.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult  with their  counsel concerning the  impact of  ERISA and  the
Code, the  applicability of PTE 83-1  and the Underwriter  Exemption, and the
potential consequences in their specific  circumstances, prior to making such
investment.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary standards of  investment procedure and  diversification an
investment in the Securities is appropriate for the Plan, taking into account
the overall investment policy  of the Plan and the composition  of the Plan's
investment portfolio.

                               LEGAL INVESTMENT

     The Prospectus  Supplement for  each series  of Securities  will specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage  related securities" for purposes of  the Secondary Mortgage Market
Enhancement Act  of 1984 ("SMMEA").   Classes  of Securities that  qualify as
"mortgage related securities"  will be legal investments for persons, trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities (including  depository  institutions, life  insurance companies  and
pension funds) 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  regulations to  the same
extent as,  under applicable law,  obligations issued by or  guaranteed as to
principal  and interest  by the United  States or  any such entities.   Under
SMMEA, if a state enacted  legislation prior to October 4,  1991 specifically
limiting the legal investment  authority of any such entities with respect to
"mortgage related  securities", securities will constitute  legal investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991 deadline.    SMMEA provides,  however,  that in  no  event will  the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in  securities, or require the sale or
other disposition of  securities, so long as such  contractual commitment was
made or  such  securities  were  acquired prior  to  the  enactment  of  such
legislation.

     SMMEA 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 in Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase certificates for their  own account without regard to  the
limitations generally  applicable to  investment securities  set forth  in 12
U.S.C.  24  (Seventh), subject    in each  case  to such  regulations  as the
applicable  federal authority  may  prescribe.   In this  connection, federal
credit unions should review the National Credit Union Administration ("NCUA")
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  and  the  NCUA's  
regulation  "Investment  and  Deposit Activities" (12  C.F.R. Part 703),  
which sets forth certain  restrictions on investment by federal credit unions 
in mortgage related securities.

     All  depository institutions considering an investment in the Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial  Institutions Examination Council's Supervisory Policy Statement on
the  Securities  Activities  (to  the  extent  adopted  by  their  respective
regulators) (the "Policy Statement") setting forth, in relevant part, certain
securities trading and sales practices deemed unsuitable for an institution's
investment portfolio, and guidelines  for (and restrictions on)  investing in
mortgage derivative products, including "mortgage related securities",  which
are "high-risk  mortgage  securities" as  defined  in the  Policy  Statement.
According  to the  Policy  Statement  such  "high-risk  mortgage  securities"
include securities such as Securities not entitled to distributions allocated
to  principal or  interest, or  Subordinated  Securities.   Under the  Policy
Statement,  it  is  the  responsibility  of  each  depository  institution to
determine, prior to purchase (and  at stated intervals thereafter), whether a
particular  mortgage derivative product  is a "high-risk  mortgage security",
and whether the purchase (or retention) of such a product would be consistent
with the Policy Statement.

     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  which may  restrict  or prohibit
investment in securities which are not "interest bearing" or "income paying".

     There may  be other  restrictions on the  ability of  certain investors,
including  depositors institutions,  either  to  purchase  Securities  or  to
purchase  Securities representing  more than  a  specified percentage  of the
investor's  assets.   Investors should  consult their  own legal  advisors in
determining  whether  and to  what  extent  the  Securities constitute  legal
investments for such investors.

                            METHOD OF DISTRIBUTION

     The Securities offered  hereby and by the Prospectus  Supplement will be
offered in  Series.  The distribution of the  Securities may be effected 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.  If  so specified in the
related Prospectus Supplement,  the Securities will be distributed  in a firm
commitment  underwriting,  subject  to  the   terms  and  conditions  of  the
underwriting agreement, by Greenwich Capital Markets, Inc.  ("GCM") acting as
underwriter with other  underwriters, if any, named therein.   In such event,
the related Prospectus Supplement may also specify that the underwriters will
not  be  obligated  to pay  for  any  Securities agreed  to  be  purchased by
purchasers pursuant to  purchase agreements acceptable to the  Depositor.  In
connection  with  the  sale  of  the  Securities,  underwriters  may  receive
compensation  from the Depositor or from purchasers  of the Securities in the
form of  discounts,  concessions  or commissions.    The  related  Prospectus
Supplement will describe any such compensation paid by the Depositor.

     Alternatively,  the related Prospectus  Supplement may specify  that the
Securities will be  distributed by GCM  acting as agent  or in some cases  as
principal  with respect  to Securities  that it  has previously  purchased or
agreed to purchase.  If GCM acts as agent in the sale of Securities, GCM will
receive  a selling  commission with  respect  to each  Series of  Securities,
depending on  market conditions, expressed  as a percentage of  the aggregate
principal balance of  the related Trust Fund  Assets as of the  Cut-off Date.
The exact percentage for each Series  of Securities will be disclosed in  the
related Prospectus  Supplement.  To  the extent  that GCM elects  to purchase
Securities  as principal, GCM  may realize losses  or profits  based upon the
difference between its  purchase price and  the sales price.   The Prospectus
Supplement with respect to any Series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements  to  be entered  into  between  the  Depositor and  purchasers  of
Securities of such Series.

     The Depositor will  indemnify GCM and  any underwriters against  certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any underwriters may be required  to make
in respect thereof.

     In the ordinary course of business, GCM and the Depositor may  engage in
various   securities   and  financing   transactions,   including  repurchase
agreements to provide  interim financing of the Depositor's  loans or private
asset backed  securities, pending the  sale of  such loans  or private  asset
backed securities, or interests therein, including the Securities.

     The Depositor anticipates that the  Securities will be sold primarily to
institutional investors.   Purchasers of Securities, including  dealers, may,
depending on the facts and circumstances  of such purchases, be deemed to  be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and sales by them of  Securities.  Holders of Securities should
consult with their legal advisors in this regard prior to any such reoffer or
sale.

                                LEGAL MATTERS

     The  legality  of  the  Securities  of each  Series,  including  certain
material federal income tax consequences with respect thereto, will be passed
upon for the Depositor by Brown & Wood LLP, One World Trade Center, New York,
New York 10048.

                            FINANCIAL INFORMATION

     A new  Trust  Fund  will  be  formed with  respect  to  each  Series  of
Securities and  no Trust Fund will engage in  any business activities or have
any assets or  obligations prior  to the  issuance of the  related Series  of
Securities.  Accordingly,  no financial statements with respect  to any Trust
Fund  will be  included  in  this Prospectus  or  in the  related  Prospectus
Supplement.

                                    RATING

     It is  a condition  to the  issuance of  the Securities  of each  Series
offered hereby  and by  the Prospectus Supplement  that they shall  have been
rated  in  one of  the  four  highest  rating  categories by  the  nationally
recognized statistical  rating agency or  agencies (each, a  "Rating Agency")
specified in the related Prospectus Supplement.

     Any such rating would be based  on, among other things, the adequacy  of
the value of the Trust Fund Assets and any credit enhancement with respect to
such class  and will reflect  such Rating  Agency's assessment solely  of the
likelihood that holders of a class  of Securities of such class will  receive
payments  to  which  such  Securityholders  are  entitled under  the  related
Agreement.  Such rating  will not constitute an assessment  of the likelihood
that principal prepayments on the related  Loans will be made, the degree  to
which  the  rate  of  such  prepayments might  differ  from  that  originally
anticipated or the likelihood of early optional  termination of the Series of
Securities.   Such rating should not  be deemed a recommendation to purchase,
hold or  sell Securities,  inasmuch as it  does not  address market  price or
suitability for  a particular  investor.   Such rating will  not address  the
possibility  that prepayment at higher or lower  rates than anticipated by an
investor may cause such investor to experience a lower than anticipated yield
or that an investor purchasing a Security at a significant premium might fail
to recoup its initial investment under certain prepayment scenarios.

     There is also  no assurance that any  such rating will remain  in effect
for  any given period  of time  or that  it may not  be lowered  or withdrawn
entirely by the Rating Agency in the future if in its  judgment circumstances
in the future so warrant.  In  addition to being lowered or withdrawn due  to
any erosion in  the adequacy of  the value of  the Trust Fund  Assets or  any
credit enhancement  with respect  to  a Series,  such  rating might  also  be
lowered or withdrawn among other reasons, because of an adverse  change in the 
financial or other condition of a credit enhancement provider or a change in 
the rating of such credit enhancement provider's long term debt.

     The amount, type  and nature of credit enhancement,  if any, established
with respect to  a Series of  Securities will be  determined on the  basis of
criteria established  by each  Rating Agency rating  classes of  such Series.
Such criteria are sometimes based upon an actuarial analysis of the  behavior
of mortgage loans in  a larger group.  Such analysis is  often the basis upon
which each Rating Agency determines the amount of credit enhancement required
with  respect to  each  such class.    There can  be  no assurance  that  the
historical  data supporting  any  such  actuarial  analysis  will  accurately
reflect  future experience  nor any assurance  that the  data derived  from a
large pool of mortgage loans accurately predicts the delinquency, foreclosure
or loss  experience of  any particular pool  of Loans.   No assurance  can be
given  that values of  any Properties have  remained or will  remain at their
levels  on the respective dates of origination  of the related Loans.  If the
residential  real estate  markets  should experience  an  overall decline  in
property values such that the outstanding principal balances of the Loans  in
a particular Trust Fund and any secondary financing on the related Properties
become equal to  or greater than  the value of  the Properties, the rates  of
delinquencies, foreclosures  and  losses  could  be  higher  than  those  now
generally  experienced  in the  mortgage  lending industry.    In additional,
adverse  economic conditions  (which  may  or may  not  affect real  property
values)  may affect the timely payment by mortgagors of scheduled payments of
principal  and  interest  on  the   Loans  and,  accordingly,  the  rates  of
delinquencies, foreclosures  and losses with respect  to any Trust Fund.   To
the  extent  that such  losses are  not covered  by credit  enhancement, such
losses will be borne, at least in part, by the holders of one or more classes
of the Securities of the related Series.


  No   dealer,   salesman  or   other
  person has been  authorized to give
  any  information  or  to  make  any
  representation  not  contained   in
  this  Prospectus Supplement  or the
  Prospectus and,  if given  or made,
  such information or  representation
  must not  be relied upon  as having
  been  authorized  by the  depositor
  or    the   underwriter.       This
  Prospectus   Supplement   and   the
  Prospectus  do  not  constitute  an
  offer of any  securities other than              MEGO MORTGAGE HOME
  those  to which  they relate  or an              LOAN TRUST 1996-3
  offer to sell or  a solicitation of
  an offer  to buy, to any  person in
  any  jurisdiction  where  such   an
  offer  or  solicitation  would   be
  unlawful.  Neither  the delivery of
  this Prospectus Supplement and  the
  Prospectus   nor   any  sale   made
  hereunder    shall,    under    any                 $66,721,383
  circumstances,      create      any               $19,630,000  CLASS   IA-1
  implication  that  the  information     6.50%
  contained herein  is correct  as of               $10,790,000  CLASS   IA-2
  any   time   subsequent  to   their     6.84%
  respective date.                                  $9,101,458   CLASS   IA-3
           _________________              7.23%
                                                    $27,199,925   CLASS   IIA
           TABLE OF CONTENTS              6.98%

                                PAGE

         PROSPECTUS SUPPLEMENT

  Summary of Terms  . . . . . .   S-4               FINANCIAL ASSET 
  Risk Factors  . . . . . . . .  S-18               SECURITIES CORP.
  Property of the Trust . . . .  S-22                 (DEPOSITOR)
  Mego Mortgage Corporation . .  S-23
  The  Title I  Loan Program  and the
  Contract of Insurance . . . .  S-30
  The Master Servicer . . . . .  S-35
  Description of the Loans  . .  S-36
  Description of the Certificates 
                                 S-47                                
  The Certificate  Guaranty Insurance             -------------------
  Policies  . . . . . . . . . .  S-77
  The Certificate Insurer . . .  S-80
  Use of Proceeds . . . . . . .  S-82            PROSPECTUS SUPPLEMENT
  Certain    Federal    Income    Tax
  Consequences  . . . . . . . .  S-82                                
  State Taxes . . . . . . . . .  S-84             -------------------
  ERISA Considerations  . . . .  S-84
  Method of Distribution  . . .  S-87
  Legal Investment Considerations 
                                 S-88
  Legal Matters . . . . . . . .  S-88
  Ratings . . . . . . . . . . .  S-88
  Reports of Experts  . . . . .  S-88              GREENWICH CAPITAL
                                            M  A  R  K  E  T  S,   I  N  C.
               PROSPECTUS


  Prospectus  Supplement  or  Current
  Report on Form 8-K  . . . . . .   2
  Incorporation of  Certain Documents              DECEMBER 11, 1996
  by Reference  . . . . . . . . .   2
  Available Information . . . . .   2
  Reports to Securityholders  . .   3
  Summary of Terms  . . . . . . .   4
  Risk Factors  . . . . . . . . .  12
  The Trust Fund  . . . . . . . .  17
  Use of Proceeds . . . . . . . .  22
  The Depositor . . . . . . . . .  22
  Loan Program  . . . . . . . . .  23
  Description of the Securities .  25
  Credit Enhancement  . . . . . .  35
  Yield        and         Prepayment
  Considerations  . . . . . . . .  41
  The Agreements  . . . . . . . .  43
  Certain Legal Aspects of the Loans  
                                   56
  Certain  Material   Federal  Income
  Tax Considerations  . . . . . .  68
  State Tax Considerations  . . .  88
  ERISA Considerations  . . . . .  88
  Legal Investment  . . . . . . .  91
  Method of Distribution  . . . .  92
  Legal Matters . . . . . . . . .  92
  Financial Information . . . . .  93
  Rating  . . . . . . . . . . . .  93




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