FINANCIAL ASSET SECURITIES CORP
S-3, 1996-08-15
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, 8-K, 1996-08-15
Next: TRAVELERS FUND ABD II FOR VARIABLE ANNUITIES, 485BPOS, 1996-08-15





         AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 15, 1996

                                               REGISTRATION NO. 333- 


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933


                        FINANCIAL ASSET SECURITIES CORP.
             (Exact name of registrant as specified in its charter)

                    Delaware                          06-1442010

    

  (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)
                                         (I.R.S. EMPLOYER IDENTIFICATION NO.)

                               600 STEAMBOAT ROAD
                          GREENWICH, CONNECTICUT 06830
                                 (203) 625-2700
    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                             CHARLES A. FORBES, JR.
                        FINANCIAL ASSET SECURITIES CORP.
                               600 STEAMBOAT ROAD
                          GREENWICH, CONNECTICUT 06830
                                 (203) 625-5673
    (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA
  CODE, OF AGENT FOR SERVICE)

                                WITH A COPY TO:

    JOHN C. ANDERSON, ESQ.                      STEPHEN B. ESKO, ESQ.
     FINANCIAL ASSET SECURITIES CORP.               Brown & Wood
          600 STEAMBOAT ROAD                    One World Trade Center
     GREENWICH, CONNECTICUT 06830               New York, New York  10048


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
      From time to time on or after the effective date of the registration
  statement, as determined by market conditions.
                                                     
                          ---------------------------
       IF  THE  ONLY  SECURITIES BEING  REGISTERED  ON  THIS FORM  ARE  BEING
  OFFERED PURSUANT TO  DIVIDEND OR INTEREST REINVESTMENT PLANS,  PLEASE CHECK
  THE FOLLOWING BOX. / /
       IF ANY  OF THE  SECURITIES BEING  REGISTERED ON  THIS FORM  ARE TO  BE
  OFFERED ON A  DELAYED OR  CONTINUOUS BASIS PURSUANT  TO RULE 415  UNDER THE
  SECURITIES ACT OF 1933, PLEASE CHECK THE FOLLOWING BOX. /X/
       IF  THIS  FORM IS  FILED  TO  REGISTER ADDITIONAL  SECURITIES  FOR  AN
  OFFERING PURSUANT  TO RULE  462(B) UNDER  THE SECURITIES ACT,  PLEASE CHECK
  THE FOLLOWING  BOX  AND  LIST  THE SECURITIES  ACT  REGISTRATION  STATEMENT
  NUMBER OF  THE  EARLIER  EFFECTIVE  REGISTRATION  STATEMENT  FOR  THE  SAME
  OFFERING./ /____________
       IF THIS  FORM IS  A POST-EFFECTIVE  AMENDMENT FILED  PURSUANT TO  RULE
  462(C) UNDER  THE SECURITIES  ACT, CHECK  THE  FOLLOWING BOX  AND LIST  THE
  SECURITIES  ACT  REGISTRATION  STATEMENT NUMBER  OF  THE  EARLIER EFFECTIVE
  REGISTRATION STATEMENT FOR THE SAME OFFERING./ /____________
       IF DELIVERY OF THE PROSPECTUS IS EXPECTED TO  BE MADE PURSUANT TO RULE
  434, PLEASE CHECK THE FOLLOWING BOX./ /

                        CALCULATION OF REGISTRATION FEE

  
  <TABLE>
  <CAPTION>                                                Proposed        Proposed
                                            Amount         Maximum         Maximum            Amount of
          Title of Each Class of            to be       Offering Price    Aggregate          Registration
       Securities to Be Registered        Registered      Per Unit*    Offering Price*            Fee

      <S>                                    <C>               <C>         <C>                  <C>            
   
   Asset Backed Securities . . . . . .    $1,000,000,000       100%        $ 1,000,000,000      $344,828 

  </TABLE>

       *  Estimated for the purpose of calculating the registration fee.
     

   

       Pursuant to Rule 429, this Registration Statement also constitutes
Post-Effective Amendment No. 1 to Registration Statement No. 33-99018, 
which became effective on March 20, 1996.
    

       The Registrant hereby amends this Registration  Statement on such date
  or  dates  as  may be  necessary  to  delay its  effective  date  until the
  Registrant  shall file a further  amendment which  specifically states that
  this  Registration   Statement   shall  thereafter   become  effective   in
  accordance with Section  8(a) of the Securities  Act of 1933, or  until the
  Registration  Statement   shall  become  effective  on  such  date  as  the
  Commission, acting  pursuant to said Section 8(a), may determine.
  
     
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A 
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH 
THE SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD
NOR MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION
STATEMENT BECOMES EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN 
OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE 
ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH OFFER, 
SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION OR 
QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

    

                     SUBJECT TO COMPLETION, DATED AUGUST 15, 1996 

     


  PROSPECTUS SUPPLEMENT
  (TO PROSPECTUS DATED __________, 1996)
                        FINANCIAL ASSET SECURITIES CORP.

                                   DEPOSITOR

    $___________ (APPROXIMATE) CLASS A, (    %) (VARIABLE PASS-THROUGH RATE)
                   ASSET BACKED CERTIFICATES, SERIES 199_-___

   DISTRIBUTIONS PAYABLE ON THE __TH DAY OF EACH MONTH, COMMENCING ON _______
  __, 199_

       The  Series  199_-___  Certificates  will  consist  of   the  Class  A
  Certificates   (the  "Senior  Certificates"),   one  or   more  classes  of
  subordinate certificates (the "Subordinate Certificates"),  and the Class R
  Certificates (the  "Residual Certificates"). The  Senior Certificates,  the
  Subordinate  Certificates and  the Residual  Certificates  are collectively
  referred to herein as the "Certificates." Only  the Senior Certificates are
  offered hereby.

       The  Certificates  will  represent  the  entire  beneficial  ownership
  interest in a  trust fund (the  "Trust Fund") to be  created pursuant to  a
  Pooling and  Servicing Agreement, dated  as of __________  __, 199_,  among
  Financial Asset  Securities Corp.  (the "Depositor"), (              ),  as
  servicer  (referred  to  herein  as  "(          )",  the "Seller"  or  the
  "Servicer,"   as  applicable),   and   (            ),  as   trustee   (the
  "Trustee").  The Trust  Fund will consist  primarily of  a pool  of certain
  (adjustable rate)  (fixed rate) home equity  (revolving credit  line) loans
  made  or  to  be  made  in  the  future  (the  "Mortgage  Loans")   secured
  (partially)(primarily)  by   second  deeds   of  trust   or  mortgages   on
  residential   properties  (or,   in   certain  limited   cases,   mixed-use
  properties)  that  are primarily  one-  to four-family  properties  (each a
  "Mortgaged Property"), the collections  in respect of such  Mortgage Loans,
  and  certain other property relating to such mortgage loans.  (The Mortgage
  Loans  will be  subject to  monthly mortgage  rate  adjustments based  upon
  changes in  the average  of the  prime rate  published in  The Wall  Street
  Journal (the "Index"), as described herein under "The Mortgage Pool.")

       The  Trust Fund is  subject to optional termination  under the limited
  circumstances  described herein. Any  such optional  termination may result
  in  an  early   retirement  of  the  Senior  Certificates  offered  hereby.
  Distributions  to Certificateholders will be made on  the ___th day of each
  month or, if  such ___th day is not  a business day, on the  first business
  day  thereafter  (each, a  "Distribution  Date"),  commencing in  _________
  199_.

       The  Senior  Certificates will  have  an  initial aggregate  principal
  balance of  approximately $___________  and will evidence  in the aggregate
  an  initial beneficial  ownership interest  of approximately  ____% in  the
  Trust Fund.  The remaining beneficial ownership  interest in the Trust Fund
  will  be  evidenced  by  the  Subordinate  Certificates  and  the  Residual
  Certificates. The rights of  the Subordinate Certificateholders to  receive
  distributions with respect  to the Mortgage Loans  will be subordinated  to
  the  rights  of  the Senior  Certificateholders  to  the  extent  described
  herein. 

       Except  for  certain representations  and warranties  relating  to the
  Mortgage   Loans,   (          )'s  obligations   with   respect   to   the
  Certificates  are  limited to  its contractual  servicing  obligations. The
  Senior  Certificates  evidence interests  in the  Trust Fund  only  and are
  payable solely  from  amounts received  with  respect thereto.  The  Senior
  Certificates do not constitute an obligation of or an interest in the 
  Depositor,  the  Trustee or  (             ),  or any  of  their respective
  affiliates,  and will  not be  insured or  guaranteed  by any  governmental
  agency.

       FOR A  DISCUSSION OF CERTAIN  RISKS ASSOCIATED  WITH AN  INVESTMENT IN
  THE  SECURITIES,  SEE THE  INFORMATION  UNDER  "RISK FACTORS"  ON  PAGE S-8
  HEREIN AND IN THE PROSPECTUS ON PAGE 11.

    THE SENIOR CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS
      IN THE RELATED TRUST FUND ONLY AND DO NOT REPRESENT INTERESTS IN OR
       OBLIGATIONS OF THE DEPOSITOR, ANY SELLER OR ANY AFFILIATES THERE-
        OF, EXCEPT TO THE EXTENT DESCRIBED HEREIN.  NEITHER THE SENIOR 
         CERTIFICATES NOR THE LOANS ARE INSURED OR GUARANTEED BY ANY
                             GOVERNMENTAL AGENCY.
                              --------------------
    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 REPRE-
                SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                              --------------------
                               GREENWICH CAPITAL
                             M A R K E T S,  I N C.
                              --------------------



  ___________ __, 199_
  
       THE YIELD  TO INVESTORS ON  THE SENIOR CERTIFICATES WILL  BE SENSITIVE
  IN  VARYING DEGREES  TO,  AMONG  OTHER  THINGS,  THE  RATE  AND  TIMING  OF
  PRINCIPAL  PAYMENTS (INCLUDING PREPAYMENTS) OF  THE MORTGAGE  LOANS (AND TO
  THE LEVEL OF THE INDEX).  THE YIELD TO MATURITY OF THE  SENIOR CERTIFICATES
  MAY VARY FROM  THE ANTICIPATED  YIELD TO THE  EXTENT SUCH CERTIFICATES  ARE
  PURCHASED AT A  DISCOUNT OR PREMIUM AND TO  THE EXTENT THE RATE  AND TIMING
  OF  PAYMENTS THEREON IS SENSITIVE TO PREPAYMENTS. CERTIFICATEHOLDERS OF THE
  SENIOR CERTIFICATES  SHOULD CONSIDER, IN THE  CASE OF ANY SUCH 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 SENIOR 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.

       An  election will  be made to  treat the  Trust Fund as  a real estate
  mortgage investment conduit (the "REMIC") for federal income tax purposes.

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

       The  Senior  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 $____________, plus accrued interest, before deducting
  issuance expenses payable by the Depositor.

       The  Senior 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 Senior  Certificates will  be made  against
  payment therefor  on or  about  _______ __,  199_, at  the  offices of  the
  Underwriter, 600 Steamboat Road, Greenwich, Connecticut 06830.
                             ______________________

       This  Prospectus  Supplement does  not  contain  complete  information
  about the offering of  the Senior  Certificates. Additional information  is
  contained in  the Prospectus and  purchasers are  urged to  read both  this
  Prospectus  Supplement and  the Prospectus  in full.  Sales  of the  Senior
  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 Senior 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.
  
                                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.

  Title of Certificates         Asset  Backed Certificates,  Series 199__-___
                                (the   "Certificates"),  consisting   of  the
                                Class    A    Certificates    (the    "Senior
                                Certificates"),  one   or  more  classes   of
                                subordinate  certificates  (the  "Subordinate
                                Certificates") and  the Class R  Certificates
                                (the   "Residual  Certificates").   Only  the
                                Senior Certificates are offered hereby.

  The Depositor                 Financial Asset Securities  Corp. (the 
                                "Depositor"),  a Delaware corporation,  and an
                                indirect  limited purpose finance  subsidiary 
                                of  The  Long-Term  Credit Bank  of Japan,  
                                Limited 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, The  Long-Term Credit  Bank of
                                Japan, Limited or any of their affiliates or 
                                any  other person or  entity will insure or 
                                guarantee or otherwise be obligated with 
                                respect to the Certificates.

  Servicer and Seller           (        )  ("(        )")   will  serve  as
                                the Servicer (in such  capacity, the 
                                "Servicer").  See "Servicing of Mortgage
                                Loans--The   Servicer" herein.  The  
                                Mortgage Loans  were  originated  by
                                (        )  and  were  acquired by  the  
                                Depositor pursuant  to a  purchase  
                                agreement, dated  ______ (the "Purchase  
                                Agreement"),  between (     ),  as seller, 
                                and the Depositor, as purchaser.

  Cut-off Date                  _______ __, 199_.

  Closing Date                  On or about ____________ __, 199_.

  Trustee                       (             ),   a   (                ), not
                                in its individual capacity  but solely as 
                                trustee  on behalf of the Certificateholders 
                                (the "Trustee").

  Description of Certificates

       A. General               The  Certificates will  be  issued  pursuant 
                                to  a Pooling  and  Servicing  Agreement,  
                                dated  as  of ________  __,  199_ (the  
                                "Pooling  and  Servicing Agreement"), among
                                the Depositor,  the  Servicer and the Trustee.

                                The  Senior  Certificates,  together  with  
                                the Subordinate Certificates and the Residual
                                Certificates,  will represent the entire 
                                beneficial ownership interest in a trust fund 
                                (the "Trust") whose  assets include:  a pool 
                                of (adjustable) (fixed) rate  home equity 
                                (revolving credit line) loans made (or to be 
                                made in the future) (the "Mortgage  Loans") 
                                under certain home equity (revolving credit
                                line) loan agreements (the "Loan  
                                Agreements") and secured (partially)
                                (primarily) by  second  (deeds  of  trust)  
                                (mortgages)  on  residential properties (or,  
                                in   certain  limited   cases,  mixed-use 
                                properties)   that  are   primarily   one-  
                                to   four-family properties (the "Mortgaged 
                                Properties"); the  collections in respect  of 
                                the  Mortgage Loans  received after  the Cut-
                                Off Date; property that  secured a Mortgage 
                                Loan which  has been acquired by foreclosure 
                                or  deed in lieu of foreclosure;  (a surety  
                                bond or  letter  of credit);  an  assignment 
                                of  the Depositor's rights under  the 
                                Purchase Agreement (as defined below);  rights
                                under  certain  hazard  insurance  policies
                                covering  the   Mortgaged  Properties;  and   
                                certain  other property, as described more 
                                fully herein.

       B. Distributions         Distributions  on  the  Senior   Certificates
                                will be made  on the ___th day of  each month
                                or,  if such  day is  not a  business day, on
                                the    first    business   day    thereafter,
                                commencing  on  ______  __,   199_  (each,  a
                                "Distribution  Date"). Distributions  on each
                                Distribution   Date    will   be   made    to
                                Certificateholders of  record as of  the last
                                business  day  of  the  month  preceding  the
                                month  of  such  Distribution  Date  (each, a
                                "Record   Date"),  except   that  the   final
                                distribution on the Senior  Certificates will
                                be made  only upon presentment  and surrender
                                of the  Senior Certificates at the  office or
                                agency of the Trustee in New York, New York.

                                Distributions  on the Mortgage Loans  will be 
                                applied to the payment  of principal  and 
                                interest  on the  Certificates in accordance 
                                with  the priorities described below.  The 
                                rights of the Subordinate Certificateholders
                                and Residual Certificateholders to receive 
                                distributions with  respect to the Mortgage 
                                Loans are subordinated to the rights of the
                                Senior Certificateholders to the extent 
                                described herein. 

       1. Interest              Interest  will, to the  extent funds are 
                                available therefor, be paid on the Senior 
                                Certificates in an amount equal to one month's
                                interest  at the Pass-Through  Rate  on the  
                                Certificate  Principal Balance   thereof,   
                                together  with   any   Unpaid Interest short-
                                fall with respect thereto.  See "Description
                                of the Certificates--Distributions" herein.

       2. Principal             On each  Distribution Date, Certificateholders  
                                of the Senior Certificates will be entitled to
                                receive, as payments of principal, to the extent
                                funds are available therefor after distributions
                                of interest on the Senior Certificates, the 
                                Class A Formula Amount for such Distribution
                                Date.  Certificateholders of such Certificates 
                                also will be entitled to receive any Unpaid
                                Liquidation Loss Amounts.   See "Description of
                                the Certificates--Distributions" herein.

  Pass-Through Rate             The Pass-Through Rate for a particular 
                                Distribution Date will  be equal  to (____%)  
                                (the weighted average of the Net Loan Rates of
                                the Mortgage  Loans).   The  Net  Loan  Rate  
                                for  any Mortgage Loan will  be equal to the 
                                Loan Rate  of such Mortgage Loan  on the first
                                day of the month preceding  the month  of  
                                such Distribution  Date, less  ____%  per annum
                                servicing  fee  rate  (the "Servicing Fee 
                                Rate").  The initial  Pass-Through Rate for 
                                the first  Distribution  Date  for  the
                                Certificates  in  _____  199_  is  expected  
                                to be approximately ____%).  See "The Mortgage
                                Pool--General" herein.

  The Mortgage Loans            The  Mortgage Loans are (partially)(primarily)
                                secured by second deeds of trust or mortgages on
                                Mortgaged  Properties.   The  Mortgage  Loans 
                                were originated by  (  ) and on or prior to 
                                the Closing Date, (   )  will sell  the 
                                Mortgage Loans  to the Depositor  pursuant 
                                to  a purchase  agreement (the "Purchase  
                                Agreement").  The  aggregate  Cut-Off Date 
                                Principal  Balance of  the Mortgage Loans  is
                                $___________ (the "Cut-Off Date Pool Balance").

                                The  combined loan-to-value  ratio  of  each 
                                Mortgage Loan, computed using (the maximum 
                                amount  the  borrower   was permitted to  
                                draw  down under  the  related Loan  Agreement
                                (the "Credit  Limit")) and taking  into account
                                the amounts of any related senior mortgage loans
                                (the  "Combined Loan-to-Value Ratio") did not 
                                exceed __% as  of the Cut-Off Date.  The  
                                weighted average  Combined Loan-to-Value  
                                Ratio of the Mortgage Loans was ____% as of the
                                Cut-Off Date.  See  "THE MORTGAGE LENDING 
                                PROGRAM--Underwriting  Procedures Relating
                                to the Mortgage Loans" herein.
  
                                Interest on each Mortgage Loan is payable
                                monthly and computed on the related average 
                                daily outstanding Principal Balance for each 
                                billing cycle at a (fixed)(variable)  rate per
                                annum (the  "Loan Rate")  equal (to  ___%)(at
                                any time (subject to minimum and maximum rates,
                                as described  herein under "The  Mortgage 
                                Lending Program--Mortgage  Loan Terms," and 
                                further subject to applicable usury limita-
                                tions) to the sum of  (i) (the prime rate  
                                published in the  "Money Rates" section of The
                                Wall Street Journal generally on  the Monday
                                of the week in which such Loan Rate adjusts  
                                (or, if no rate is published  on  such  day,  
                                then on  the  next  succeeding calendar  day 
                                on which a  prime rate  is published), rounded
                                to the nearest (   ) percent) and (ii) a margin
                                generally within the range of ___%  to ___%.  
                                The Loan Rate is subject to adjustment  
                                (      ).)   With  respect  to each  Mortgage
                                Loan, a "billing cycle"  is the  calendar 
                                month preceding  a Due Date.  Interest accrued
                                at such rate will be due on the Due Date  in 
                                the month following the close of the billing
                                cycle.  (As to each Mortgage Loan, the Due 
                                Date is the __th day  of the  month.)   The
                                Cut-Off Date  Principal Balances ranged  from
                                zero  to  $_______   and  averaged  $_______.
                                (Credit Limits under  the Mortgage Loans as 
                                of the  Cut-Off ranged from  approximately 
                                $_____  to  $______ and  averaged $______.)
                                Each Mortgage Loan  was originated in the 
                                period from  _______ to _________,  (and, as
                                of the  Cut-Off Date, the  weighted  average  
                                Credit  Limit Utilization  Rate  (as defined 
                                herein)  was approximately ___%).  See "THE 
                                MORTGAGE LENDING  PROGRAM" and  "DESCRIPTION  
                                OF THE  MORTGAGE LOANS" herein.

  Servicing                     (        ) will serve as  the Servicer under 
                                the Pooling and Servicing Agreement.  The 
                                Servicer will be responsible for the servicing
                                of the  Mortgage Loans and  will receive from
                                interest  collected   on  the   Mortgage  
                                Loans  a   monthly servicing fee on each 
                                Mortgage  Loan equal to the  Principal Balance
                                thereof multiplied by  the Servicing Fee Rate
                                (such product,  the "Servicing Fee").  See 
                                "Servicing  of Mortgage Loans--Servicing  
                                Compensation  and  Payment   of  Expenses"
                                herein.

                                (The   Servicer  is   obligated   to  
                                make cash  advances ("Advances") with respect
                                to delinquent  payments  of principal  of and
                                interest  on  any  Mortgage Loan  to  the
                                extent described  herein. The Trustee  will be
                                obligated to make  any  such  Advance  if  the
                                Servicer fails  in its obligation to do  so,
                                to the extent provided in  the Pooling and 
                                Servicing Agreement. See "Servicing of Mortgage
                                Loans--Advances" herein.)

    Optional Termination        On  any   Distribution  Date  on   which  the
                                aggregate Principal  Balance of the  Mortgage
                                Loans included in the  Trust Fund (the  "Pool
                                Principal  Balance") is less  than __% of the
                                Pool Principal Balance of the  Mortgage Loans
                                as  of the  Cut-off  Date (the  "Cut-off Date
                                Principal Balance"),  the Servicer will  have
                                the  option  to   purchase,  in  whole,   the
                                Mortgage Loans and the REO Property,  if any,
                                remaining    in   the    Trust   Fund.    See
                                "Description  of  the  Certificates--Optional
                                Termination" herein.

  Federal Income Tax
    Considerations              An election  will be made to  treat the Trust 
                                Fund as  a "real  estate  mortgage investment 
                                conduit" (the  "REMIC")  for federal  income  
                                tax purposes.  The  Senior  and  Subordinate   
                                Certificates  will constitute "regular  
                                interests" in  the REMIC  and the  Residual  
                                Certificates  will  constitute  the sole class  
                                of "residual interests" in  the REMIC.  The  
                                Senior   Certificates  may  be  issued  at  a
                                premium.   See "Certain  Federal Income Tax
                                Consequences" herein and in the Prospectus.

  ERISA Considerations          The acquisition of a Senior  Certificate by a
                                pension  or other  employee  benefit plan  (a
                                "Plan")  subject to  the Employee  Retirement
                                Income  Security  Act  of  1974,  as  amended
                                ("ERISA"), could,  in some instances,  result
                                in   a   prohibited  transaction   or   other
                                violation  of  the  fiduciary  responsibility
                                provisions  of ERISA  and Code  Section 4975.
                                Certain   exemptions   from  the   prohibited
                                transaction  rules  granted under  Prohibited
                                Transaction  Class Exemption  83-1 and  under
                                Prohibited Transaction Exemption 90-59  could
                                be  applicable to  the acquisition  of Senior
                                Certificates. Any Plan fiduciary  considering
                                whether to  purchase any Senior  Certificates
                                on behalf of a  Plan should consult with  its
                                counsel  regarding the  applicability of  the
                                provisions of ERISA and the Code.

  Legal Investment              The  Senior Certificates will not constitute
                                "mortgage related securities" for  purposes of
                                the Secondary Mortgage Market Enhancement Act  
                                of 1984 ("SMMEA") because  some of the  
                                Mortgages securing Mortgage Loans are not first
                                mortgages.  Accordingly, many institutions with
                                legal authority to invest in comparably rated
                                securities based solely on first mortgages may
                                not be legally authorized to invest in the 
                                Senior Certificates.  See "Legal Investment" 
                                in  the Prospectus.

  Ratings                       It is a condition of the issuance of the Senior
                                Certificates that they  be rated "(    )" by 
                                (            ) ("(     )") and (     )  by  
                                (           ) ("(       )" and, together  with
                                (       ),  the  "Rating  Agencies").    The 
                                security ratings of the Senior 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

       (Cash Flow  Considerations.    During  the first  (  )-year draw  down
  period   under  the  related  Loan  Agreements  fort  the  Mortgage  Loans,
  collections on  such Mortgage Loans may  vary because, among  other things,
  borrowers are not  required to make  monthly payments  of principal.   With
  respect to  some of the  Mortgage Loans, during  the second  (  )-year draw
  down period,  no monthly payments of  principal are required.   Collections
  on  the Mortgage Loans may also vary due to seasonal purchasing and payment
  habits of borrowers.)

       (General credit  risk may  also be greater  to Certificateholders than
  to  holders of instruments  representing interests  in level  payment first
  mortgage loans  since no payment of  principal generally is  required until
  after either  a five-  or ten-year interest  only period under  the related
  Loan Agreements.   Minimum  monthly payments  will at  least equal  and may
  exceed  accrued interest.    Even assuming  that  the Mortgaged  Properties
  provide adequate security for  the Mortgage Loans, substantial  delay could
  be encountered  in connection with the  liquidation of Mortgage  Loans that
  are delinquent and corresponding delays in the  receipt of related proceeds
  by Certificateholders could occur.  Further, liquidation expenses  (such as
  legal fees, real  estate taxes, and maintenance  and preservation expenses)
  will reduce the proceeds payable  to Certificateholders and thereby  reduce
  the security  for the Mortgage  Loans.  In  the event any of  the Mortgaged
  Properties  fail  to provide  adequate  security for  the  related Mortgage
  Loans, Certificateholders could experience a loss.)

       Prepayment Considerations.   All of the Mortgage Loans may  be prepaid
  in  whole or in part at any time without  penalty.  Home equity loans, such
  as the  Mortgage Loans,  have been  originated in  significant volume  only
  during  the past  few years and  neither the Depositor  nor the Servicer is
  aware  of any  publicly  available studies  or statistics  on  the rate  of
  prepayment of such  loans.  Generally, home equity loans  are not viewed by
  borrowers  as  permanent financing.   Accordingly,  the Mortgage  Loans may
  experience  a  higher rate  of  prepayment  than traditional  loans.    The
  Trust's  prepayment  experience  may  be affected  by  a  wide  variety  of
  factors,  including  general   economic  condition,  interest  rates,   the
  availability  of  alternative  financing   and  homeowner  mobility.     In
  addition,  substantially  all of  the  Mortgage  Loans contain  due-on-sale
  provisions and the  Servicer intends to enforce such provisions  unless (i)
  such enforcement is not  permitted by applicable law or (ii)  the Servicer,
  in a  manner consistent  with reasonable  commercial practice, permits  the
  purchaser of  the related Mortgaged Property  to assume the  Mortgage Loan.
  To  the  extent permitted  by  applicable  law, such  assumption  will  not
  release the original  borrower from its obligation under any  such Mortgage
  Loan.  See  "CERTAIN LEGAL ASPECTS OF THE LOANS--`Due-on-Sale'  Clauses" in
  the Prospectus.

       Legal Considerations.   The  Mortgage Loans  are secured  by deeds  of
  trust or  mortgages (which generally are  second mortgages).   With respect
  to Mortgage  Loans that are  secured by first  mortgages, the  Servicer has
  the power under certain circumstances to consent to a  new mortgage lien on
  the Mortgaged Property  having priority over such Mortgage Loan.   Mortgage
  Loans secured  by second  mortgages are  entitled to  proceeds that  remain
  from the sale of  the related Mortgaged  Property after any related  senior
  mortgage loan 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, the Trust and, accordingly, the Certificateholders, bear 
  (i)  the risk of delay  in  distributions  while  a deficiency  judgment  
  against  the borrower  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.

       The  sale of  the Mortgage  Loans  from the  Seller  to the  Depositor
  pursuant  to  the Purchase  Agreement  will be  treated  as a  sale  of the
  Mortgage Loans.   The Seller  will warrant that such  transfer is  either a
  sale  of its interest in the Mortgage  Loans or a grant of a first priority
  perfected security interest therein.  In the event of  an insolvency of the
  Seller, the receiver of  the Seller may attempt to recharacterize  the sale
  of the Mortgage Loans as  a borrowing by the Seller secured by a  pledge of
  the Mortgage  Loans.  If  the receiver decided to  challenge such transfer,
  delays  in payments  of the  Certificates and  possible  reductions in  the
  amount  thereof could occur.  The Depositor will warrant in the Pooling and
  Servicing  Agreement that  the transfer  of its  interest  in the  Mortgage
  Loans to the Trust is a valid transfer and assignment of such interest.

       In  the  event of  a  bankruptcy or  insolvency of  the  Servicer, the
  bankruptcy  trustee or receiver may  have the power  to prevent the Trustee
  or the Certificateholders from appointing a successor Servicer.

       (Servicer's Ability to  Change the Terms of  the Mortgage Loans.   The
  Servicer may agree to  changes in the terms  of a Loan Agreement,  provided
  that  such  changes  (i)  do  not  adversely  affect  the  interest of  the
  Certificateholders,   and  (ii)   are  consistent   with  prudent  business
  practice.   There can be no assurance that changes in applicable law or the
  marketplace for  home equity  loans or prudent  business practice will  not
  result in changes in the terms of the Mortgage Loans.)

       (Delinquent Mortgage  Loans.   The Trust will  include Mortgage  Loans
  which are __ or fewer  days delinquent.  The Cut-Off Date Principal Balance
  of such delinquent Mortgage Loans was $______________.)


                          THE MORTGAGE LENDING PROGRAM

       The  information  set  forth   below  concerning  (_______)  and   its
  underwriting policies has  been provided by (_______).  The  Depositor does
  not make  any representation  as to  the accuracy  or completeness of  such
  information.

  GENERAL

       All     of    the     Mortgage     Loans    were     originated     by
  (_____________________________),  (the  "Seller" or  the  "Servicer") under
  its mortgage lending  program.  The Seller first offered  (adjustable rate)
  (fixed  rate)  home equity  (revolving  credit  line)  loans ("home  equity
  loans") in 19__.  As of (_____________),  (____________) owned and serviced
  approximately $__________  aggregate principal  amount of outstanding  home
  equity loans  secured  by properties  located  in __________  (the  "Seller
  Portfolio").

  UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

       Each home equity loan was  originated after a review by the  Seller in
  accordance  with  its  established  underwriting   procedures,  which  were
  intended to assess  the applicant's ability  to assume and repay  such home
  equity  loans  and the  adequacy  of  the  real  property which  serves  as
  collateral   for  such   home  equity  loans.     The   maximum  (Principal
  Balance)(Credit Limit)  for a home equity  loan provided by the  Seller was
  $__________.

       Each applicant for  a home  equity loan  was required  to complete  an
  application  which  listed  the  applicant's  assets,  liabilities, income,
  credit  and   employment  history  and   other  demographic   and  personal
  information.   If  information in  the loan  application demonstrated  that
  there was  sufficient income  and equity  to justify  making a home  equity
  loan and the  Seller (a) received a satisfactory independent  credit bureau
  report on the  credit history of the borrower and (b) obtained, in the case
  of  all  home  equity  loans originated  prior  to  __________  a  drive-by
  appraisal of  the related Mortgaged Property  or for all home  equity loans
  originated  as of __________, a  satisfactory appraisal  completed on forms
  approved by  FNMA, and  if such information  met the Seller's  underwriting
  standards,  the  Seller issued  a  commitment  subject to  satisfaction  of
  certain other  conditions.  These conditions  included:  (i)  obtaining and
  reviewing pay  stubs, income  tax returns or  a verification of  employment
  from the applicant's  employer; (ii) obtaining and reviewing a verification
  of  deposit; and (iii)  obtaining and reviewing a  verification of the loan
  in the first lien position when the home equity loan was to be in  a second
  lien position.

       Appraisals  of the Mortgaged Properties were  performed by a qualified
  appraiser or an  independent third-party, fee-based appraiser who  had been
  previously approved for such assignment by the Seller.

       It  is the Seller's  policy to require  a title  policy insuring title
  mortgage in  accordance with  the intended lien  position.  (Regardless  of
  Combined Loan-to-Value  Ratios, it is the  Seller's policy not to  accept a
  position junior to any mortgage lien other than a first mortgage.)

       Generally, a home  equity loan needed a  Combined Loan-to-Value  Ratio
  of __%  for loans which  the Seller obtained  full documentary  support and
  was not  greater than __% for  loans for which limited  documentary support
  was obtained.

       After  obtaining  all  applicable  employment,   credit  and  property
  information, the  Seller determined whether  sufficient unencumbered equity
  in  the   property  existed  and  whether   the  prospective  borrower  had
  sufficient monthly  income available to  support the  payments of  interest
  (at  the  current  Index Rate)  in  addition  to any  senior  mortgage loan
  payments (including  any escrows  for property  taxes and hazard  insurance
  premiums) and  other monthly  credit obligations  based on  the prospective
  borrower's debt-to-gross  income ratio.   The "debt-to-gross  income ratio"
  is  the ratio  of (a)  certain  of the  borrower's  debt obligations  which
  include:  (i) the monthly  first mortgage payment plus taxes; (ii)  monthly
  installment debt payments with  a term  of more  than ten  months;  (iii) 
  five  percent of  the total revolving obligations;  (iv) monthly alimony 
  and child support obligations; and  (v) the  payment on  the home  equity 
  loan  (calculated at  the Credit Limit and current prime rate  plus margin 
  for such home equity loan) to (b) the borrower's gross  verifiable monthly
  income.   The debt-to-gross income ratio generally did not exceed 
  (________%).

       When  the commitment  conditions had  been satisfied,  the home equity
  loan was completed  by signing a Loan Agreement, rescission  statement, and
  mortgage which  secured the repayment  of principal of and  interest on the
  related home equity loan.   The original mortgage was then recorded  in the
  appropriate county government office.

  MORTGAGE LOAN TERMS

       (A borrower  may access a  home equity loan  by writing a  check.)  On
  all home equity loans,  there is (a ten-year)  draw down period as long  as
  the  borrower is  not in  default under  the loan  agreement.   Home equity
  loans  bear interest at a variable rate  which may change bi-weekly.  (Home
  equity  loans may  be subject  to a  maximum per  annum interest  rate (the
  "Maximum Rate") of      % per annum and
                     ----
  in all cases, are  subject to applicable usury limitations.)   See "CERTAIN
  LEGAL  ASPECTS  OF  THE   LOANS--Applicability  of   Usury  Laws"  in   the
  Prospectus.   (The daily periodic rate on  the home equity loans (the "Loan
  Rate")  is the sum  of the Index  Rate plus  a spread (the  "Margin") which
  generally ranges between ____% and ____%, divided by 365  days or 366 days,
  as applicable.)

       (The "Index Rate" is based on (the "prime rate"  published in The Wall
  Street Journal  every second  Monday rounded to  the nearest one-eighth  of
  one percent or if not published on any such  date, as next published in the
  Wall Street Journal.)   The annual percentage rate  for any monthly  period
  will be based on  the Prime Rate in effect the Monday on which the rate may
  change.  (If  a prime rate range  is published in The Wall  Street Journal,
  then the  midpoint (average) of  that range  will be used.)   There  are no
  limitations on increases  or decreases (except for those home  equity loans
  which have Maximum Rates).   Only the home  equity loans that have  Maximum
  Rates  of  ____%  also have  annual  adjustment  caps  of  __% as  to  both
  increases and decreases in their Loan Rates.)

       (Billing statements are mailed  monthly.)   The statement details  all
  debits  and  credits  and  specifies  the  minimum  payment  due  (and  the
  available  credit line).  Notice of changes in the applicable Loan Rate are
  provided by the Seller to the Borrower with such  statements.  All payments
  are due by the tenth day after the date the billing statement is issued.

       (The Loan Agreements and  Disclosure Statement further provide that if
  publication of  the Index  Rate is  discontinued, the  Index  Rate will  be
  changed upon  notification  in accordance  with  such Loan  Agreements  and
  Disclosure Statements.)

       The right to  obtain additional credit may be suspended  or terminated
  or  the borrower may  be required  to pay the  entire balance  due plus all
  other accrued  but unpaid  charges immediately,  if the  borrower fails  to
  make  any required  payment by  the  due date,  (if  the total  outstanding
  principal balance including all charges payable exceeds the  Credit Limit),
  if the borrower made any statement or signature on   any  document   which
  is   fraudulent   or  contained   a   material misrepresentation, if  the 
  borrower  dies or  becomes  incompetent, if  the  borrower becomes bankrupt 
  or insolvent, if the  borrower becomes subject to any  judgment, lien,  
  attachment  or an  execution  is issued  against  the  Mortgaged  Property, 
  the  borrower  fails to  obtain and  maintain required property insurance  
  or if  the borrower  sells or  transfers the  Mortgaged Property  or does  
  not maintain the  property.  (In  addition, the right to obtain additional 
  credit may be suspended or  a borrower's Credit Limit may be reduced, if the
  value  of the  Mortgaged  Property decreases  for  any reason to less than  
  80% of the original  appraised value, if the  borrower is in default under 
  the  home equity loan, if government action impairs the Seller's lien 
  priority  or if a regulatory  agency has notified  the Seller that 
  continued advances would constitute an unsafe and unsound practice.)

  DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

       The following  tables set  forth the  delinquency and  loss experience
  for each of  the periods shown for  the home equity loans  indicated on the
  table.  The Servicer  believes that there have  been no material trends  or
  anomalies in the historical delinquency and  loss experience as represented
  in the following tables.   The data presented  in the following tables  are
  for  illustrative  purposes  only,  and there  is  no  assurance  that  the
  delinquency and loss experience  of the Mortgage  Loans will be similar  to
  that set forth below.

                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)

  <TABLE>
  <CAPTION>
                                                             As of _________
                                                                             _____
                                                              Number of
                                                                Loans                     Amount
                                                              ----------                 --------
  <S>                                                                                    <C>
  Amount Outstanding at
    Period End  . . . . . . . . . . . . . . . . .

  Delinquency
    30-59 Days  . . . . . . . . . . . . . . . . .                                      $              
    60-89 Days  . . . . . . . . . . . . . . . . .
    90 or More Days . . . . . . . . . . . . . . .
    Foreclosures and Bankruptcies . . . . . . . .                                            _________

  Total Delinquencies . . . . . . . . . . . . . .                                           $_________

  30-59 Days Percentage . . . . . . . . . . . . .                                                    %
  60-89 Days Percentage . . . . . . . . . . . . .                                                    %
  90 or More Days Percentage  . . . . . . . . . .                                                    %
  Foreclosures and Bankruptcies . . . . . . . . .

  </TABLE>


                                LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS


  <TABLE>
  <CAPTION>                                                                For the Year
                                                                           Ending ________
  <S>                                                                       <C>
  Average Amount
    Outstanding . . . . . . . . . . . . . . . . . . . . . . . .             $
  Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . .             $
  Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . .             $
  Net Losses as a Percentage
    of Average Amount Outstanding . . . . . . . . . . . . . . .                            %

  </TABLE>

                        SERVICING OF THE MORTGAGE LOANS

       The  information  set  forth below  concerning  the  Servicer and  its
  servicing policies  has been provided by the  Servicer.  The Depositor does
  not make any  representation as  to the  accuracy or  completeness of  such
  information.

  SERVICING OF MORTGAGE LOANS

       The Servicer will  be responsible for servicing the Mortgage  Loans as
  agent  for  the  Trust  in accordance  with  the  Servicer's  policies  and
  procedures  for servicing  home equity  loans and  in  accordance with  the
  terms of the Pooling and Servicing Agreement.

       With respect  to real estate secured loans,  the general policy of the
  Servicer is  to initiate foreclosure on  the underlying property  (i) after
  such loan is 90 days  or more delinquent; (ii) if a notice of  default on a
  senior lien  is received  by the Servicer;  or (iii)  if circumstances  are
  discovered by the Servicer  which would indicate that a potential  for loss
  exists.   Foreclosure proceedings may be  terminated if the  delinquency is
  cured.   However, under certain circumstances,  the Servicer may  elect not
  to  commence  foreclosure  or  stay  the  foreclosure  proceeding  if   the
  borrower's default is due to special circumstances  which are temporary and
  are  not  expected  to last  beyond  a  specified  period.   The  loans  to
  borrowers in  bankruptcy  proceedings will  be  restructured in  accordance
  with law and with a view to maximizing recovery of such home equity  loans,
  including any deficiencies.   Additionally, any time  during foreclosure, a
  forbearance, short sale, deed-in-lieu or a payment plan can be authorized.

       After  foreclosure, if  the home  equity loan  is secured  by a  first
  mortgage lien,  title to  the related Mortgaged  Property will pass  to the
  Servicer, or a wholly-owned subsidiary of the  Servicer, who will liquidate
  the Mortgaged Property and charge-off  the balance of the home  equity loan
  balance which  was  not recovered  by  the liquidation  proceeds.   If  the
  Mortgaged Property  was subject  to a  senior lien  position, the  Servicer
  will  either satisfy  such lien  at the  time of  foreclosure sale  or take
  other action as deemed necessary to protect the Servicer's interest  in the
  Mortgaged  Property.   If in  the  judgment of  the Servicer,  the cost  of
  maintaining  or purchasing  the senior  lien position  exceeds the economic
  benefit of such  action, the Servicer will generally charge-off  the entire
  home equity loan, seek a money judgment against the borrower or will not 
  pursue any recovery.

       Servicing and  charge-off policies and collection practices may change
  over time in  accordance with the Servicer's business judgment,  changes in
  the  Servicer's  real estate  secured  (revolving  credit line)  loans  and
  applicable laws and regulations, and other considerations.

  SERVICING COMPENSATION AND PAYMENT OF EXPENSES

       With  respect to  each billing  cycle, other  than  the first  billing
  cycle,  the servicing compensation to be paid to the Servicer in respect of
  its servicing activities relating to the Mortgage Loans will  be paid to it
  from  interest collections in  respect of  the Mortgage  Loans and  will be
  equal to  ____%  per annum  (the  "Servicing Fee  Rate")  on the  aggregate
  Principal  Balances of the Mortgage Loans as  of the first day of each such
  billing  cycle (the  "Servicing Fee").   With respect to  the first billing
  cycle, the  Servicer will receive  from such collections ___  of the amount
  calculated in  the preceding sentence.   All assumption fees,  late payment
  charges  and  other  fees  and  charges,  to   the  extent  collected  from
  borrowers,  will  be  retained  by  the Servicer  as  additional  servicing
  compensation.

       The Servicer  will pay  certain ongoing  expenses associated with  the
  Trust and incurred by it in connection with  its responsibilities under the
  Servicing  Agreement, including,  without limitation,  payment of  the fees
  and disbursements of  the Trustee, any custodian appointed by  the Trustee,
  the  Registrar and  any paying  agent.  In  addition, the  Servicer will be
  entitled  to  reimbursement   for  certain  expenses  incurred  by   it  in
  connection  with  defaulted  Mortgage  Loans  and in  connection  with  the
  restoration  of   Mortgaged  Properties  related  thereto,  such  right  of
  reimbursement being  prior to the rights  of Certificateholders  to receive
  any related Liquidation Proceeds.


                       DESCRIPTION OF THE MORTGAGE LOANS

  MORTGAGE LOANS

       The  Mortgage Loans were  originated pursuant  to loan  agreements and
  disclosure statements (the  "Loan Agreements") and are secured by mortgages
  or deeds of  trust, most of which  are second mortgages or second  deeds of
  trust,  on  Mortgaged Properties.   The  Mortgaged Properties  securing the
  Mortgage Loans consist primarily of residential properties (or, in  certain
  limited  cases,   mixed-use  properties)  that   are  one   to  four-family
  properties.  (All of the Mortgaged Properties  are owner occupied.)  Mixed-
  use properties will  consist of structures of  not more than three  stories
  which include  one to four  residential dwellings units and  space used for
  retail, professional or other  commercial uses.  Such uses,  which will not
  involve more than 50%  of the space in  the structure, may include  doctor,
  dentist or  law  offices,  real  estate  agencies,  boutiques,  newsstands,
  convenience stores  or other  similar types  of uses intended  to cater  to
  individual  customers.   The  properties  may  be located  in  suburban  or
  metropolitan  districts.    Any   such  non-residential  use  will   be  in
  compliance with  local zoning  laws and regulations.   See"--Mortgage  Loan
  Pool Statistics" below.

  

       The Cut-Off Date Pool  Balance is $___________, which is  equal to the
  aggregate Principal Balances  of the Mortgage Loans as of ______, 199_ (the
  "Cut-Off Date").  As of  the _______, the Mortgage Loans were not more than
  89 days delinquent  and had a Loan Rate of  at least ____% per annum.   The
  average  Cut-Off Date Principal Balance was  $_______, the minimum Mortgage
  Cut-Off  Date  Principal  Balance  was  zero,   the  maximum  Cut-Off  Date
  Principal Balance  was $_________, (the minimum  Loan Rate and  the maximum
  Loan  Rate  on   the  Cut-Off  Date  were   ____%  and  ____%   per  annum,
  respectively,) and the weighted  average Loan Rate on the Cut-Off  Date was
  ____% per  annum.  (As  of the  Cut-Off Date,  the weighted average  Credit
  Limit  Utilization  Rate was  ____%, the  minimum Credit  Limit Utilization
  Rate was zero and  the maximum Credit  Limit Utilization Rate was  ______%.
  The "Credit Limit  Utilization Rate" is determined by dividing  the Cut-Off
  Date  Principal  Balance of  a Mortgage  Loan by  the  Credit Limit  of the
  related  Loan  Agreement.)   The  weighted  average Combined  Loan-to-Value
  Ratio of the Mortgage Loans was ____% as of the Cut-Off Date.

  MORTGAGE LOAN POOL STATISTICS

       The Depositor has compiled the following additional  information as of
  the Cut-Off Date with respect to  the Mortgage Loans to be included  in the
  Trust.

                             (TABULAR INFORMATION)




  ASSIGNMENT OF MORTGAGE 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
  Mortgage  Loan (including  its  right to  purchase any  Additional Balances
  arising  in  the future),  related  Loan  Agreements,  mortgages and  other
  related  documents (collectively, the  "Related Documents"),  including all
  collections received on or  with respect to each  such Mortgage Loan on  or
  after the Cut-Off Date pursuant to an  assignment of the Depositor's rights
  and obligations under the  Purchase Agreement.   The Trustee,  concurrently
  with such  transfer, will  deliver the  Certificates.   Each Mortgage  Loan
  transferred  to the Trust will  be identified on  a schedule (the "Mortgage
  Loan  Schedule") delivered  to  the Trustee  pursuant  to the  Pooling  and
  Servicing Agreement.   Such  schedule will  include information  as to  the
  Cut-Off  Date  Principal  Balance  of  each  Mortgage   Loan,  as  well  as
  information with respect to the Loan Rate.

       (The Pooling  and Servicing  Agreement will  require that,  within the
  time period  specified therein,  the Seller deliver  to the  Trustee (or  a
  custodian, as  the Trustee's  agent for  such purpose)  the Mortgage  Loans
  endorsed  in blank  and the  Related  Documents.   In lieu  of delivery  of
  original  mortgages,  the  Seller  may deliver  trust  and  correct  copies
  thereof which  have been  certified as to  authenticity by the  appropriate
  county recording office where such mortgage is recorded.)

       Under the  terms of the Pooling  and Servicing Agreement,  the Seller,
  acting at the  Depositor's request,  will have (__  days after the  Closing
  Date) to prepare and record assignments of the mortgages related to each  
  Mortgage Loan in favor of the  Trustee (unless opinions of counsel 
  satisfactory  to the Rating Agencies  are delivered to  the Trustee to the
  the effect that recordation of such  assignments is not required in the
  relevant  jurisdictions to  protect the  interests of  the  Trustee in  the
  Mortgage Loans).

       Within  90 days  of the  Closing  Date, the  Trustee  will review  the
  Mortgage  Loans  and the  Related Documents  and  if any  Mortgage  Loan or
  Related Document is found to  be defective in any material respect and such
  defect is not cured  within 90 days  following notification thereof to  the
  Seller and the Depositor  by the Trustee, the  Seller will be obligated  to
  repurchase the  Mortgage Loan and to deposit the  Repurchase Price into the
  Collection Account.   Upon such retransfer,  the Principal Balance  of such
  Mortgage Loan will be deducted from the Pool Balance.   In lieu of any such
  repurchase,  the  Seller may  substitute  an  Eligible Substitute  Mortgage
  Loan.   Any such repurchase or substitution will be considered a payment in
  full  of such  Mortgage Loan.   The obligation  of the  Seller to  accept a
  transfer of  a Defective  Mortgage Loan  is the sole  remedy regarding  any
  defects  in the  Mortgage  Loans and  Related  Documents available  to  the
  Trustee or the Certificateholders.

       With respect to  any Mortgage Loan, the "Repurchase Price" is equal to
  the  Principal Balance  of such Mortgage  Loan at the  time of any transfer
  described above  plus accrued and  unpaid interest thereon  to the date  of
  repurchase.

       An   "Eligible  Substitute   Mortgage  Loan"   is  a   mortgaged  loan
  substituted  by the Seller for a Defective Mortgage Loan which must, on the
  date of such substitution,   (i) have an outstanding Principal  Balance (or
  in  the  case of  a  substitution of  more  than  one Mortgage  Loan  for a
  Defective Mortgage  Loan, an aggregate Principal  Balance), not 5%  more or
  less than the  Principal Balance relating to such Defective  Mortgage Loan;
  (ii) (have  a  Loan Rate  not less  than  the Loan  Rate  of the  Defective
  Mortgage  Loan and not  more than  1% in  excess of the  Loan Rate  of such
  Defective Mortgage Loan;  (iii)  have a  Loan Rate based on  the same Index
  with  adjustments to  such  Loan  Rate  made  on  the  same  Interest  Rate
  Adjustment  Date as that of the Defective Mortgage Loan; (iv) have a Margin
  that is  not less than  the Margin of  the Defective Mortgage Loan  and not
  more than  100  basis  points higher  than  the  Margin for  the  Defective
  Mortgage  Loan);  (v) have  a  mortgage  of the  same  or  higher level  of
  priority as  the mortgage  relating to  the Defective  Mortgage Loan;  (vi)
  have a remaining term to maturity not more than  six months earlier and not
  later than the remaining  term to maturity of the Defective  Mortgage Loan;
  (vii)  comply with  each representation  and warranty  as  to the  Mortgage
  Loans set  forth in  the Purchase Agreement  (deemed to  be made as  of the
  date  of  substitution);   and  (viii)  satisfy  certain  other  conditions
  specified  in the Purchase Agreement.  To  the extent the Principal Balance
  of an Eligible Substitute Mortgage Loan is  less than the Principal Balance
  of  the related  Defective Mortgage  Loan, the  Seller will be  required to
  make  a  deposit  to  the  Collection  Account  equal  to  such  difference
  ("Substitution Adjustment Amounts").

       The Seller will make certain representations and  warranties as to the
  accuracy in all  material respects of certain information furnished  to the
  Trustee with respect to each Mortgage Loan (e.g., Cut-Off  Date Principal  
  Balance  and the  Loan  Rate).   In addition,  the Seller  will represent 
  and warrant, on the  Closing Date, that, among other things:  (i)  at the  
  time of  transfer to  the  Depositor, the  Seller has transferred  or  
  assigned all  of its  right,  title and  interest  in each Mortgage  Loan 
  and  the  Related Documents,  free of  any lien  (subject to certain
  exceptions);  and (ii)  each Mortgage  Loan was  generated under  a
  Loan Agreement that complied, at the  time of origination, in all  material
  respects  with applicable  state and  federal laws.   Upon  discovery  of a
  breach  of  any  such  representation and  warranty  which  materially  and
  adversely affects  the interests of the  Certificateholders in the Mortgage
  Loan and Related Documents,  the Seller will have a period of 60 days after
  discovery or notice of the  breach to effect a cure.   If the breach cannot
  be  cured  within  the  60-day period,  the  Seller  will  be  obligated to
  repurchase or substitute the  Defective Mortgage Loan from the Trust.   The
  same procedure and limitations that are set forth  above for the repurchase
  or substitution  of Defective Mortgage Loans will  apply to the transfer of
  a Mortgage Loan that  is required to be repurchased  or substituted because
  of a breach of a representation or warranty in  the Purchase Agreement that
  materially and adversely affects the interests of the Certificateholders.

       Mortgage Loans required  to be transferred to the Seller  as described
  in the preceding paragraphs are referred to as "Defective Mortgage Loans."


                        DESCRIPTION OF THE CERTIFICATES

  GENERAL

       The Senior  Certificates offered hereby will  be issued pursuant  to a
  Pooling and Servicing Agreement, dated  as of ______ __, 199_ (the "Pooling
  and  Servicing  Agreement"), among  the  Depositor,  the Servicer  and  the
  Trustee.  Set  forth  below  are  summaries  of   the  specific  terms  and
  provisions pursuant  to which the Senior  Certificates will be  issued. The
  following  summaries do not purport to be  complete and are subject to, and
  are  qualified in  their entirety by  reference to,  the provisions  of the
  Pooling and Servicing Agreement.  When particular provisions or terms  used
  in  the  Pooling  and  Servicing Agreement  are  referred  to,  the  actual
  provisions (including definitions of terms) are incorporated by reference.

       The  Series  199_-___  Certificates  will  consist  of  the   Class  A
  Certificates  (the   "Senior  Certificates"),  one   or  more   classes  of
  subordinate  certificates (collectively,  the "Subordinate  Certificates"),
  and  the Class  R Certificates  (the "Residual  Certificates"). The  Senior
  Certificates, the  Subordinate Certificates  and the Residual  Certificates
  are collectively referred to herein as the  "Certificates." Only the Senior
  Certificates are offered hereby.

       The  Senior Certificates  will have  an initial  Certificate Principal
  Balance  of  approximately  $_______________,  and  will  evidence  in  the
  aggregate an initial beneficial  ownership interest of approximately  ____%
  in  the Trust  Fund. The  remaining beneficial  ownership  interest in  the
  Trust  Fund will  be  evidenced by  the  Subordinate Certificates  and  the
  Residual Certificates. The rights of the Subordinate Certificateholders   
  and  the   Residual   Certificateholders  to   receive   distributions with
  respect to the Mortgage  Loans will be  subordinated to  the  rights  of  
  the Senior  Certificateholders  to  the  extent  described  herein. 

       The Senior  Certificates will  be issuable  in  fully registered  form
  only.  The   Senior  Certificates   will  be   issued  in  minimum   dollar
  denominations  of  $(1,000) and  integral multiples  of $(1,000)  in excess
  thereof. A single  Certificate may be  issued in  an amount different  than
  described  above.   The  assumed  final   maturity  date   of  the   Senior
  Certificates  is  ________  __,   ____,  which  is  the  Distribution  Date
  immediately following  the latest scheduled  maturity date of any  Mortgage
  Loan in the Mortgage Pool.

  BOOK-ENTRY CERTIFICATES

       The  Senior   Certificates  will   be  book-entry   Certificates  (the
  "Book-Entry  Certificates").     Persons  acquiring   beneficial  ownership
  interests  in  the Senior  Certificates  ("Certificate  Owners") will  hold
  their  Certificates through  the Depository  Trust Company  ("DTC")  in the
  United  States(,   or  CEDEL  or  Euroclear   (in  Europe))  if   they  are
  participants  of such  systems, or  indirectly through  organizations which
  are participants  in such  systems.   The Book-Entry  Certificates will  be
  issued in  one or  more certificates  which equal  the aggregate  principal
  balance of the Certificates  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  will  act  as
  depositary for  Euroclear (in such  capacities, individually  the "Relevant
  Depositary" and  collectively the "European Depositaries").)  Investors may
  hold  such beneficial  interests in the  Book-Entry Certificates in minimum
  denominations representing  Certificate Principal Balances of $1,000 and in
  integral  multiples in  excess  thereof.   Except  as described  below,  no
  person acquiring  a  Book-Entry Certificate  (each,  a "beneficial  owner")
  will  be  entitled to  receive  a  physical certificate  representing  such
  Certificate (a  "Definitive  Certificate").   Unless  and until  Definitive
  Certificates   are    issued,   it   is    anticipated   that    the   only
  "Certificateholder" of the Certificates will  be Cede & Co., as  nominee of
  DTC.   Certificate Owners will  not be Certificateholders  as that  term is
  used in the Pooling  and Servicing Agreement.  Certificate Owners  are only
  permitted to  exercise  their rights  indirectly  through Participants  and
  DTC.

  PAYMENTS  ON   MORTGAGE   LOANS;  DEPOSITS   TO   COLLECTION  ACCOUNT   AND
  DISTRIBUTION ACCOUNT

       The Trustee shall establish and maintain on behalf  of the Servicer an
  account   (the   "Collection   Account")    for   the   benefit   of    the
  Certificateholders.   The Collection Account  will be  an Eligible  Account
  (as defined herein).  Subject to the investment provision  described in  
  the following  paragraphs, upon  receipt by  the Servicer  of amouts 
  in respect of  the Mortgage  Loans (excluding amounts  representing the
  Servicing  Fee, administrative  charges,  taxes,  assessments,  credit
  insurance charges, insurance  proceeds to be applied to the  restoration or
  repair  of  a Mortgaged  Property  or  similar items),  the  Servicer  will
  deposit such amounts in  the Collection Account.  Amounts so  deposited may
  be  invested in  Eligible  Investments (as  described  in the  Pooling  and
  Servicing Agreement)  maturing no later than one  Business Day prior to the
  date on  which the amount on deposit therein is required to be deposited in
  the Distribution  Account or on such  Distribution Date if  approved by the
  Rating Agencies.

       The  Trustee will  establish an  account (the  "Distribution Account")
  into which will be deposited amounts withdrawn  from the Collection Account
  for  distribution  to  Certificateholders  on  a  Distribution Date.    The
  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 an  account that  is ((i) maintained  with a
  depository institution  whose debt obligations at  the time of  any deposit
  therein have  the highest  short-term debt rating  by the Rating  Agencies,
  (ii) one or more accounts with a  depository institution which accounts are
  fully insured by either the Savings Association  Insurance Fund ("SAIF") or
  the  Bank  Insurance  Fund   ("BIF")  of  the  Federal   Deposit  Insurance
  Corporation  with  a minimum  long-term  unsecured debt  rating  of (    ),
  (iii)  a  segregated  trust  account maintained  with  the  Trustee  or  an
  affiliate  of the  Trustee  in its  fiduciary  capacity or  (iv)  otherwise
  acceptable to each Rating Agency as evidenced by a  letter from each Rating
  Agency  to the  Trustee,  without reduction  or  withdrawal of  their  then
  current ratings of the Certificates).

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

  DISTRIBUTIONS

       General. Distributions on the Senior Certificates will  be made by the
  Trustee on the  __th day of  each month, or if  such day is not  a business
  day, on the first  business day thereafter, commencing on  _______ __, 199_
  (each,  a  "Distribution  Date"),  to  the  persons  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
  to  the  address of  the  person  entitled thereto  as  it  appears on  the
  applicable Certificate Register or, in the case  of a Certificateholder who
  holds Certificates  with an aggregate initial Certificate Principal Balance
  of $___________ or more  and who has so notified the Trustee  in writing in
  accordance with  the Pooling and Servicing  Agreement, by wire  transfer in
  immediately available funds  to the account of such Certificateholder  at a
  bank  or  other depository  institution  having  appropriate wire  transfer
  facilities;  provided, however, that the final distribution in  retirement 
  of the Senior Certificates  will be  made only  upon presentment  and  
  surrender of  such Certificates  at  the  Corporate  Trust Office  of  the  
  Trustee.  On  each  Distribution  Date,  a  Certificateholder  of  a  Senior
  Certificate  will receive  such   Certificateholder's  Percentage  Interest  
  of  the  amounts required to be distributed  with respect to the  Senior 
  Certificates.   The "Percentage Interest"  evidenced  by a  Senior 
  Certificate  will equal  the percentage  derived by dividing the 
  denomination of such Senior Certificate by the aggregate denominations 
  of all Senior Certificates.

  DEPOSITS TO THE DISTRIBUTION ACCOUNT

       The Trustee shall maintain  a distribution account (the  "Distribution
  Account") on behalf of  the Certificateholders. The Trustee shall, promptly
  upon receipt,  deposit in the Distribution  Account and retain  therein the
  following:

            (i)  the  aggregate  amount remitted  by  the  Servicer  from the
       Certificate Account;

            ((ii) all Advances;) and

            (iii) any  amount required  to be  deposited by  the Servicer  in
       connection with any losses on Permitted Investments.

  WITHDRAWALS FROM THE DISTRIBUTION ACCOUNT

       The Trustee  shall withdraw  funds from  the Distribution Account  for
  distribution  to Certificateholders as  described below under "--Allocation
  of Available  Funds" and may  from time to time  make withdrawals  from the
  Distribution Account for the following purposes:

            (i) to pay to the Servicer as  servicing compensation earnings on
       or  investment income  with respect  to funds  in or  credited to  the
       Distribution Account;

            (ii)  to  withdraw  any  amount  deposited  in  the  Distribution
       Account and not required to be deposited therein; and

            (iii)  to clear and terminate  the Distribution  Account upon the
       termination of the Pooling and Servicing Agreement.

  ALLOCATION OF AVAILABLE FUNDS.

       General. Distributions  to  Certificateholders will  be  made on  each
  Distribution  Date in  an amount  equal to  the amount of  Available Funds.
  "Available Funds" as of any Distribution Date, is the  sum of the following
  amounts:

            (i) the aggregate  amount on deposit in  the Certificate  Account
       as   of  the   close  of   business  on   the  immediately   preceding
       Determination Date; and

            (ii) Advances with respect to such Distribution Date,

  less the sum of:

                 (x)   the  portion   thereof   representing  (A)   Principal
            Prepayments and  Liquidation Proceeds received after the last day
            of the related Prepayment Period  and (B) all Scheduled  Payments
            or portions  thereof received in  respect of  scheduled principal
            and interest  on the Mortgage Loans  due after the  preceding Due
            Date, and

                 (y) amounts permitted to  be withdrawn from the  Certificate
            Account  pursuant  to  clauses  (i)-(vii),  inclusive   under  "-
            -Withdrawals from the Certificate Account" above.

       On each  Distribution  Date,  the  Trustee  shall  withdraw  from  the
  Distribution Account the Available Funds and  make distributions thereof as
  described below and to the extent of Available Funds:

       (i)  to the Senior  Certificateholders, an amount equal to the  sum of
       (a) interest  accrued during  the related Interest  Accrual Period  at
       the applicable  Pass-Through Rate for  the Senior Certificates on  the
       Senior Certificate  Principal Balance immediately prior to the related
       Distribution  Date,  reduced   by  such  Class'  pro   rata  share  of
       shortfalls in  interest due to prepayments  on the Mortgage  Loans for
       such  Distribution Date  and (b)  any Unpaid  Interest Shortfall  with
       respect to such Class;

       (ii) to the Senior Certificateholders, an amount equal  to the Class A
       Principal Formula Amount to  reduce the Certificate Principal  Balance
       thereof to zero; and 

       (iii)    to  the  Servicer,  Nonrecoverable  Advances  not  previously
       reimbursed.

       As more  fully described in the  Pooling and Servicing  Agreement, the
  remaining  Available Funds  for such  Distribution Date,  if  any, will  be
  distributed  to  the Certificateholders  of  the  Subordinate and  Residual
  Certificates.

       Definitions. 

       The "Pass-Through  Rate" for any Distribution  Date is defined  in the
  Summary  of  Terms  above.  The  "Unpaid  Interest  Shortfall"  as  to  any
  Distribution  Date is  the amount,  if any, by  which the  aggregate of the
  Interest  Shortfalls for  a  Class of  Certificates for  prior Distribution
  Dates  exceeds the  aggregate of  the amounts  paid  on prior  Distribution
  Dates  to Certificateholders  of  Certificates  of  such  Class  as  Unpaid
  Interest Shortfalls. The  "Interest Shortfall" as to any  Distribution Date
  is the amount, if any, by which the amount paid to Certificateholders  of a
  Class of Certificates on such Distribution Date is less  than the amount of
  current interest  required to  be paid  to the  Certificateholders of  such
  Class on such Distribution Date.

       The  "Class  A   Principal  Formula   Amount"  with  respect   to  any
  Distribution  Date is  an  amount equal  to  the  sum of  (i)  the Class  A
  Percentage of  the aggregate  of the  principal portion  of each  Scheduled
  Payment due  during the related Due  Period, whether or not  received; (ii)
  the  Class   A  Prepayment   Percentage  of  the   aggregate  of  Principal
  Prepayments for such  Distribution Date; (iii) with  respect to unscheduled
  recoveries  allocable to  principal (including  insurance proceeds)  of any
  Mortgage Loan which was finally liquidated 
  
  during  the  related Prepayment  Period,  the  lesser of  (A)  the Class  A
  Prepayment  Percentage of such recovery  attributable to  principal of such
  Mortgage Loan and (B)  the Class A  Percentage times the related  Principal
  Balance; and  (iv)  any Unpaid  Principal Shortfall  for such  Distribution
  Date.

       The "Class A Percentage" with respect to  any Distribution Date equals
  the  percentage  equivalent of  a fraction  the numerator  of which  is the
  Certificate  Principal   Balance  of  the   Senior  Certificates   and  the
  denominator of  which is  the Pool Principal  Balance. The "Pool  Principal
  Balance" with respect  to any Distribution Date equals the aggregate of the
  Principal Balances of  the Mortgage Loans  outstanding on the  Due Date  in
  the month preceding the month of such Distribution Date.

       The "Class A Prepayment Percentage"  with respect to any  Distribution
  Date is  100%; provided,  however, that the  Class A Prepayment  Percentage
  for a Distribution Date  occurring in or after  _______ 199_ will be  equal
  to the Class A Percentage for such Distribution Date if:

            (a)  the  percentage,  for   the  preceding  Distribution   Date,
       determined by dividing

                 (i) the  aggregate  Certificate  Principal Balances  of  the
            Subordinate Certificates by

                 (ii) the Pool Principal Balance

       is equal to or greater than __%; and

            (b) (i)  either 
                 (A) aggregate  Realized  Losses do  not  exceed __%  of  the
                 Original  Certificate Principal  Balance of  the Subordinate
                 Certificates,  and no  more than __%  of the  Mortgage Loans
                 (measured  by   Principal  Balance)  are  61  days  or  more
                 delinquent (or  are  in  foreclosure  or  converted  to  REO
                 Properties); or
                 (B) aggregate  Realized  Losses do  not  exceed __%  of  the
                 Original  Certificate Principal  Balance of  the Subordinate
                 Certificates;  and  (ii)  at  least  one  of  the  following
                 conditions  is  satisfied:  (1)  no  more than  __%  of  the
                 Mortgage Loans (measured by  Principal Balance) are 61  days
                 or more  delinquent (or are in  foreclosure or  converted to
                 REO  Properties) or  (2)  no more  than  __% (or  ____%,  if
                 certain   additional   tests   are  met   regarding   recent
                 performance) (measured  by Principal Balance) are 91 days or
                 more delinquent (or are  in foreclosure or converted  to REO
                 Properties); and

            (c) no Rating Agency has reduced the  original rating assigned to
       the  Senior Certificates  due  to  a  perceived deterioration  in  the
       credit quality of the Mortgage Loans;

  or  certain  other  criteria  more  fully  described  in  the  Pooling  and
  Servicing Agreement are met.
  
       The  "Certificate  Principal  Balance"  with respect  to  the  Class A
  Certificates,  as  of   any  Distribution  Date,  will  be  equal   to  the
  Certificate Principal  Balance thereof on the  Closing Date  (the "Original
  Certificate Principal Balance") minus  all distributions of principal  with
  respect thereto on previous Distribution Dates.

       A "Principal Prepayment" with respect to any  Distribution Date is any
  mortgagor payment or other  recovery of principal  on a Mortgage Loan  that
  is received in advance of its  scheduled Due Date and is not accompanied by
  an amount as  to interest representing  scheduled interest due on  any date
  or dates in any month or months subsequent to the month of prepayment.

       The "Unpaid Liquidation Loss Amount" with  respect to any Distribution
  Date is the  amount calculated under clause  (iii)(B) of the definition  of
  "Class A  Formula Amount"  for all  Liquidated Loans  for the  Distribution
  Date following  the Prepayment Period during  which such Mortgage  Loans or
  related  REO Properties became  Liquidated Loans, less  the sum  of (a) the
  aggregate of amounts actually distributed pursuant to  clause (iii) of such
  definition with respect  to such Liquidated Loans on any  such Distribution
  Date and (b)  the aggregate of Unpaid Liquidation Loss  Amounts distributed
  to  the  Certificateholders   of  the  Senior  Certificates  on  any  prior
  Distribution Date.

       The "Unpaid  Principal  Shortfall" with  respect  to any  Distribution
  Date is the  amount, if any, by  which previous distributions of  principal
  of  the Senior  Certificates are  less than  the aggregate  Class A Formula
  Amounts (net  of amounts under  clause (iv) of the  definition of  "Class A
  Formula Amount") distributed on prior Distribution Dates.

       The "Principal Balance"  of any Mortgage Loan or related  REO Property
  equals  (i) as of the Cut-off Date, the Cut-off Date Principal Balance, and
  (ii)  as of  any other date,  the Cut-off Date  Principal Balance minus the
  sum of  (a)  the principal  portion  of  the Scheduled  Payments  due  with
  respect to  such  Mortgage Loan  or  REO Property  during  each Due  Period
  ending prior  to the most recent  Distribution Date which were  received or
  with  respect  to  which  an  Advance  was  made,  and  (b)  all  Principal
  Prepayments with respect  to such  Mortgage Loan or  REO Property, and  all
  Liquidation Proceeds  to the extent applied  by the Servicer  as recoveries
  of principal  with respect to  such Mortgage  Loan or  REO Property,  which
  were distributed  on any previous Distribution  Date, and (c)  any Realized
  Loss with respect thereto allocated for any previous Distribution Date.

       A "Realized  Loss" (i)  with respect  to any  defaulted Mortgage  Loan
  that is finally  liquidated (a "Liquidated  Loan"), is  the amount of  loss
  realized equal  to the  portion of  the Principal  Balance remaining  after
  application of  all amounts recovered (net  of amounts reimbursable  to the
  Servicer  for  related  Advances,  expenses  and  Servicing  Fees)  towards
  interest and principal owing on  the Mortgage Loan and (ii) with respect to
  certain Mortgage Loans the principal balances or  the scheduled payments of
  principal  and interest  of  which have  been  reduced in  connection  with
  bankruptcy proceedings, the amount of such reduction.

  
  SUBORDINATION OF THE SUBORDINATE CERTIFICATES

       The rights of the  Certificateholders of the Subordinate  Certificates
  and the Residual Certificates to receive distributions  with respect to the
  Mortgage   Loans   will   be   subordinated   to   such   rights   of   the
  Certificateholders  of  the Senior  Certificates  to  the extent  described
  below. This subordination is intended to enhance  the likelihood of regular
  receipt by  the Certificateholders of the  Senior Certificates of  the full
  amount  of  the  monthly  distributions  due  them,   and  to  afford  such
  Certificateholders  protection against  Realized  Losses.   The  protection
  afforded to the  Certificateholders of Senior Certificates by means  of the
  subordination feature  will be  accomplished by  the preferential right  of
  such  Certificateholders to  receive, prior to  any distribution being made
  on a  Distribution Date  in respect  of the  Subordinate Certificates,  the
  amounts  due them  on  each Distribution  Date out  of  Available Funds  on
  deposit on such date in  the Certificate Account and, if necessary,  by the
  right  of  such Certificateholders  to  receive  future distributions  with
  respect  to the Mortgage  Loans that  would otherwise have  been payable to
  the Certificateholders of the Subordinate Certificates.

       Unless  reduced by  cash  flow deficiencies  due  to delinquencies  or
  liquidation  losses,  the  entitlement  of the  Senior  Certificates  to  a
  disproportionate  percentage (100%  unless certain  tests are  satisfied as
  set forth  in  the definition  of  Class A  Prepayment Percentage)  of  all
  Principal  Prepayments   will   have  the   effect   of  accelerating   the
  amortization of  such Class from  what it would have  been if  such amounts
  had been  distributed pro rata  on the basis  of the Certificate  Principal
  Balances of all of the Classes of Certificates. Any  such acceleration will
  increase the  relative interests  of the  Subordinate  Certificates in  the
  Trust Fund and the protection afforded to  the Senior Certificates afforded
  thereby.  If, however,  as a  result of losses  on the  Mortgage Loans, the
  Pool  Principal   Balance  becomes  less  than  the  aggregate  Certificate
  Principal  Balance of the Senior  Certificates, the  protection afforded by
  the   subordination    feature   will   be   exhausted   and   the   Senior
  Certificateholders  will thereafter  bear all  losses and  delinquencies in
  respect of the Mortgage Loans.

       On  each  Distribution Date,  the  Certificateholders  of  Subordinate
  Certificates will  be entitled to  distributions of principal and  interest
  from Available  Funds, if any, remaining  in the Certificate  Account after
  distribution to  the  Senior  Certificateholders  of  amounts  representing
  principal and interest described above under "Distributions." 

  EXAMPLE OF DISTRIBUTIONS

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

  ____ _              Cut-off Date.

  ____ _ - ____       (A)  Prepayment    Period.   The    Servicer   receives
                           Principal Prepayments and interest thereon  to the
                           date   of   such   prepayment.    For   succeeding
                           Distribution Dates, the Prepayment 
                           Period will  commence on the __th of  the preceding
                           calendar month and end on the __th of the month of 
                           such Distribution Date.

  ____ __             (B)  Record  Date  (the  last  business  day  of  the  
                           month preceding the month of the related 
			   Distribution Date).

  ____ __             (C)  Due Date (the first calendar day of  the month in 
			   which the  related   Distribution  Date  occurs).   Scheduled
                           Payments  of principal  and  interest on  the  
                           Mortgage Loans are due from Mortgagors.

  Through ____ __     (D)  The Servicer receives Scheduled  Payments due
                           on ____ __ during this period.

  ____ __             (E)  Determination Date (the __th day  of each  month). 
			   The Trustee   determines  the   amount  of   
			   principal  and interest (including  the amount, if 
			   any, of Advances to be  made  by  the   Servicer)  
			   to  be  distributed   to Certificateholders on the 
			   following Distribution Date.

  ____ __             (F)  Distribution Date.

  Succeeding monthly  periods follow the pattern  of (A) through  (F), except
  that the Prepayment Period is as indicated in the description above.
  ________________
  (A)  Principal Prepayments  received during this period will be distributed
       to  Certificateholders on  ____  __, 199_.  When  a Mortgage  Loan  is
       prepaid in  full, interest  on the  amount prepaid  is collected  only
       from the last scheduled  Due Date to the date of  prepayment. Interest
       in  respect of  Principal Prepayments received  during the period from
       the  second through  the  __th day  of a  month  will be  paid  to the
       Servicer  as  additional  servicing  compensation.   With  respect  to
       Prepayment  Interest Shortfalls  resulting from  Principal Prepayments
       received during  the period from  the __th through the  last day  of a
       calendar month,  the Servicer will reduce  its Servicing Fee  for such
       month and make a corresponding deposit in  the Certificate Account, in
       each case to the extent described under  "Servicing of Mortgage Loans-
       -Adjustment to  Servicing  Fee  in  Connection  with  Certain  Prepaid
       Mortgage Loans" herein.

  (B)  Distributions of principal and interest on ____ __, 199_ will be 
       made to Senior  Certificateholders of record at the close  of business
       on the Record Date.

  (C)  Scheduled Payments  are due on this  date and, when received,  will be
       passed through  on the  related Distribution  Date, with the  interest
       adjusted to the applicable Net Loan Rates.

  (D)  Scheduled Payments  due  on ____  _,  199_ will  be  deposited by  the
       Servicer  in the  Certificate  Account  within  one  Business  Day  of
       receipt. Such  payments will include the scheduled principal payments,
       plus interest at  the applicable  Net Loan Rates  on the Cut-off  Date
       Principal Balance.

  (E)  As of the close  of business on __________  __, 199_ the Trustee  will
       determine the amount of principal and interest  (including the amount,
       if  any, of Advances to be made  by the Servicer) which will be passed
       through to  Senior Certificateholders. The  Trustee will  be obligated
       to distribute  those Scheduled Payments due on ____ _, 199_ which have
       been received  on or before  ___________ __, 199_  (or which  were the
       subject of an Advance), as well as  all Principal Prepayments received
       on Mortgage Loans during  the related  Prepayment Period (the  Cut-off
       Date  through ____  __,  199_). In  the  event a  Prepayment  Interest
       Shortfall occurs  during  such Prepayment  Period,  the Servicing  Fee
       otherwise payable to  the Servicer for such month shall, to the extent
       of such Prepayment  Interest Shortfall,  be deposited by  the Servicer
       in the Certificate Account  for distribution to Certificateholders  on
       ____ __, 199_.

  (F)  The Trustee will make distributions to Certificateholders on  the __th
       day of the month in which the related Due  Date occurs, or if such day
       is not a business day, on the next business day.

  REPORTS TO CERTIFICATEHOLDERS

       On  each  Distribution  Date,   the  Trustee  will  forward   to  each
  Certificateholder a statement generally setting forth:

            (i) the  amount of the related distribution to Certificateholders
       of  such  Class of  Certificates  allocable  to principal,  separately
       identifying  the  aggregate   amount  of  any   Principal  Prepayments
       included therein,  any  Unpaid Principal  Shortfall  included in  such
       distribution  and  any  remaining  Unpaid  Principal  Shortfall  after
       giving effect to such distribution;

            (ii)  the amount  of such  distribution to  Certificateholders of
       such Class of Certificates allocable to  interest, any Unpaid Interest
       Shortfall  included  in such  distribution  and  any remaining  Unpaid
       Interest Shortfall after giving effect to such distribution;

            (iii)  if  the distribution  to  the  Certificateholders of  such
       Class  of  Certificates is  less than  the full  amount that  would be
       distributable to such Certificateholders if there were sufficient 
       funds  available  therefor,  the  amount  of  the  shortfall  and  the
       allocation thereof as between principal and interest;

            (iv)  the  Certificate  Principal   Balance  of  each  Class   of
       Certificates after giving effect to  the distribution of principal  on
       such Distribution Date;

            (v)  the Pool  Principal Balance  for the  following Distribution
       Date;

            (vi) the Class A Percentage for the following Distribution Date;

            (vii)  the  related amount  of  the  Servicing Fees  paid  to  or
       retained by the Servicer;

            (viii) the Pass-Through Rate for such Class  of Certificates with
       respect to the current Due Period;

            ((ix)  the amount  of Advances  included in  the  distribution on
       such  Distribution   Date  and  the   aggregate  amount   of  Advances
       outstanding as of the close of business on such Distribution Date;)

            (x) the number  and aggregate principal amounts of Mortgage Loans
       (A) delinquent (exclusive  of Mortgage Loans in foreclosure) (1)  1 to
       30 days, (2) 31  to 60 days, (3) 61 to 90 days and (4) 91 or more days
       and (B) in foreclosure  and delinquent (1) 1 to 30 days, (2)  31 to 60
       days, (3) 61 to 90 days  and (4) 91 or more days,  as of the close  of
       business  on  the  last  day of  the  calendar  month  preceding  such
       Distribution Date;

            (xi)  with  respect to  any  Mortgage  Loan that  became  an  REO
       Property during  the preceding  calendar month,  the  loan number  and
       Principal Balance of such  Mortgage Loan as  of the close of  business
       on  the Determination  Date preceding  such Distribution  Date and the
       date of acquisition thereof;

            (xii)  the  total  number   and  principal  balance  of  any  REO
       Properties  as of  the close  of business  on  the Determination  Date
       preceding such Distribution Date;

            (xiii) the  Class  A  Prepayment  Percentage  for  the  following
       Distribution Date;

            (xiv)  the aggregate  amount of  Realized Losses  incurred during
       the preceding calendar month; and

            (xv) the Unpaid Liquidation Loss Amount. 

       In addition, within a reasonable period of time after  the end of each
  calendar   year,   the   Trustee  will   prepare   and   deliver   to  each
  Certificateholder of record  during the previous calendar year  a statement
  containing information  necessary to enable  Certificateholders to  prepare
  their  tax  returns.  Such  statements will  not  have  been  examined  and
  reported upon by an independent public accountant.
  
  AMENDMENT

       The Pooling and  Servicing Agreement may be amended by  the Depositor,
  the  Servicer and  the Trustee, without  the consent of Certificateholders,
  for  any  of  the  purposes  set forth  under  "The  Pooling  and Servicing
  Agreement--Amendment"  in  the Prospectus.  In  addition,  the Pooling  and
  Servicing Agreement may be amended by  the Depositor, the Servicer and  the
  Trustee  with  the consent  of  the  Certificateholders of  a  Majority  in
  Interest of  each  Class of  Senior and  Subordinate Certificates  affected
  thereby  for the  purpose of  adding any provisions  to or  changing in any
  manner or eliminating  any of the  provisions of the Pooling  and Servicing
  Agreement   or   of  modifying   in   any   manner  the   rights   of   the
  Certificateholders;  provided,  however, that  no  such  amendment may  (i)
  reduce in  any manner  the  amount of,  or delay  the  timing of,  payments
  required to be  distributed on any Certificate  without the consent of  the
  Certificateholder  of  such  Certificate;  (ii)  adversely  affect  in  any
  material respect  the interests of the  Certificateholders of any  Class of
  Certificates  in a  manner other  than as  described  in clause  (i) above,
  without  the  consent of  the  Certificateholders of  Certificates  of such
  Class  evidencing as  to  such Class  Percentage  Interests aggregating  at
  least  66%;  or   (iii)  reduce  the  aforesaid  percentage   of  aggregate
  outstanding  principal   amounts  of  Certificates   of  each   Class,  the
  Certificateholders of which are required to consent  to any such amendment,
  without the consent  of the Certificateholders of all Certificates  of such
  Class.

  OPTIONAL TERMINATION

       The Servicer will have the right to  repurchase all remaining Mortgage
  Loans and  REO Properties  in the Mortgage  Pool and  thereby effect  early
  retirement of  the Certificates, subject to  the Pool Principal  Balance of
  such Mortgage  Loans and  REO Properties  at the  time of repurchase  being
  less than or equal  to __ of the Cut-off Date Principal Balance thereof. In
  the   event  the  Servicer  exercises  such   option,  the  purchase  price
  distributed with  respect to  each Certificate  will be  100%  of its  then
  outstanding  Certificate Principal  Balance and  in the  case  of a  Senior
  Certificate, one  month's interest thereon  at the  applicable Pass-Through
  Rate  plus any  unpaid accrued  interest.   Any repurchase  of the Mortgage
  LoansandREOProperties mayresultinanearlyretirementof theSeniorCertificates.

  OPTIONAL PURCHASE OF DEFAULTED LOANS

       As to any Mortgage  Loan which is delinquent in payment  by 91 days or
  more,  the Servicer may,  at its  option, purchase such  Mortgage Loan from
  the Trust  Fund at a price  equal to 100% of  the Principal Balance thereof
  plus  accrued interest  thereon at the  applicable Net  Loan Rate  from the
  date  through which  interest was  last paid  by the  related mortgagor  or
  advanced  to the  first day  of the  month in  which such  amount is  to be
  distributed.

  EVENTS OF DEFAULT

       Events of Default will consist  of: (i) any failure by the Servicer to
  deposit in  the Certificate  Account the required  amounts or remit  to the
  Trustee any payment (other than an Advance required to be made 
  under the  terms of  the Pooling and  Servicing Agreement) which  continues
  unremedied for  five business days  after the giving  of written notice  of
  such failure  to the Servicer  by the Trustee  or the  Depositor or to  the
  Servicer and the Trustee  by the Certificateholders of  Certificates having
  not less than 25% of the Voting Rights evidenced  by the Certificates; (ii)
  any  failure by the Servicer to observe  or perform in any material respect
  any other  of its  covenants  or agreements  in the  Pooling and  Servicing
  Agreement,  which continues  unremedied for  60 days  after  the giving  of
  written notice  of such  failure  to the  Servicer by  the  Trustee or  the
  Depositor, or to the Servicer and the  Trustee by the Certificateholders of
  Certificates evidencing  not less than 25%  of the Voting  Rights evidenced
  by the  Certificates; (iii) insolvency,  readjustment of  debt, marshalling
  of assets  and liabilities or similar  proceedings, and certain  actions by
  or on behalf of the Servicer indicating its insolvency  or inability to pay
  its obligations  or (vi) any  failure of the Servicer  to make  any Advance
  which continues  unremedied for the  period of one  business day after  the
  date on which telecopied notice  of such failure, requiring the same  to be
  remedied, shall have been given to  the Servicer by the Trustee. As of  any
  date of determination,  99% of the  Voting Rights  will be allocated  among
  Certificateholders  of  the  Class   A  and  Subordinate  Certificates   in
  proportion to  the  Certificate  Principal  Balances  of  their  respective
  Certificates  on  such  date;   and  Certificateholders  of  the   Residual
  Certificates will  collectively be  entitled to  1% of  the Voting  Rights.
  Voting Rights will be  allocated among the Certificates of  each such Class
  in accordance with the respective Percentage Interests.

  RIGHTS UPON EVENT OF DEFAULT

       So  long as  an  Event  of Default  under  the  Pooling and  Servicing
  Agreement remains  unremedied, the  Trustee may,  and upon  the receipt  of
  instructions from Certificateholders of  Certificates having not less  than
  25% of the Voting Rights evidenced by  the Certificates, the Trustee shall,
  terminate  all  of the  rights and  obligations of  the Servicer  under the
  Pooling  and  Servicing  Agreement  and  in  and  to  the  Mortgage  Loans,
  whereupon the Trustee will succeed to all  of the responsibilities, duties,
  and liabilities of the Servicer under the  Pooling and Servicing Agreement,
  including the obligation to  make Advances. Notwithstanding the  foregoing,
  in the event of an Event of  Default arising from the Servicer's failure to
  make an  Advance as  described in clause  (vi) in the  preceding paragraph,
  the  Trustee  shall terminate  all  of the  rights and  obligations  of the
  Servicer  under the  Pooling  and Servicing  Agreement  and in  and to  the
  Mortgage Loans as described in the preceding sentence.

       No  Certificateholder, solely  by virtue  of  such Certificateholder's
  status as  a Certificateholder, will  have any right under  the Pooling and
  Servicing  Agreement  to institute  any  proceeding  with respect  thereto,
  unless such Certificateholder previously  has given to the Trustee  written
  notice of default and unless the Certificateholders of Certificates  having
  not less than  25% of the Voting Rights evidenced  by the Certificates have
  made written  request to  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  ___  days  has neglected  or  refused  to
  institute any such proceeding.

  THE TRUSTEE

       (             ) will be  the Trustee under the  Pooling and  Servicing
  Agreement.  The   Depositor  and  (        )  may  maintain  other  banking
  relationships in the  ordinary course of business with the  Trustee. Senior
  Certificates  may be  surrendered  at the  Corporate  Trust Office  of  the
  Trustee located at (___________________________________  _____), Attention:
  (__________ Series 199_-___) or  at such other addresses as the Trustee may
  designate from time to time.

                 YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

  (DELAY IN DISTRIBUTIONS; INDEX LAG

       The effective yield to  the holders of the Senior Certificates will be
  lower than  the yield otherwise  produced by the  applicable rate at  which
  interest is passed through to  such holders and the purchase price  of such
  Certificates  because monthly  distributions  will not  be payable  to such
  holders  until  the __th  day  (or  following business  day)  of  the month
  following  the  month in  which  interest  accrues on  the  Mortgage  Loans
  (without any  additional distribution  of interest  or earnings thereon  in
  respect of  such delay).  (In addition,  the Loan Rate  applicable for  any
  Adjustment Date will be  the most recent Index  announced 45 days prior  to
  each Adjustment Date. See "The Mortgage Pool" herein.))

  OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

       The Servicer may  purchase from the Trust  Fund a Mortgage Loan  which
  is  delinquent in  payment 91  days or  more. The  purchase price  for such
  Mortgage Loan shall be equal  to 100% of the Principal Balance thereof plus
  accrued interest  thereon at the  applicable Net  Loan Rate  from the  date
  through which  interest was last paid by the  related mortgagor or advanced
  to  the first day of the  month in which such  amount is to be distributed.
  To  the extent  such rights  are exercised,  prepayments  allocated to  the
  Senior Certificates will increase.

  (LIMITATION ON ADJUSTMENTS

       Although   each  of   the  Mortgage   Loans  bears   interest  at   an
  (fixed)(adjustable) Loan  Rate, the  monthly adjustments  of the  Loan Rate
  for any Mortgage  Loan will not exceed the  Periodic Rate Cap and  the Loan
  Rate  will in  no event  exceed the  Maximum Rate  for such  Mortgage Loan,
  regardless of  the level of interest rates generally  or the rate otherwise
  produced by the Index and the Gross  Margin. (In addition, such adjustments
  will be subject to rounding to the nearest one-eighth of 1%.))


                                USE OF PROCEEDS

       The Depositor will apply  the net proceeds of  the sale of the  Senior
  Certificates  (together  with   the  net  proceeds  of  the  sale   of  the
  Subordinate Certificates)  against  the  purchase  price  of  the  Mortgage
  Loans.

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

       An election  will be made to  treat the Trust  Fund as a  "real estate
  mortgage investment conduit"  (a "REMIC") for federal income  tax purposes.
  The  Senior   and  Subordinate   Certificates   will  constitute   "regular
  interests" in the  REMIC and the Residual Certificates will  constitute the
  sole class of "residual interests" in the REMIC.

  ORIGINAL ISSUE DISCOUNT

       The Senior Certificates  may be issued  at a premium. 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  Mortgage  Loans  at  a rate  equal  to  __%  CPR.  No
  representation  is made  as to  whether the  Mortgage Loans will  prepay at
  that  rate  or  any  other  rate.  See   "Yield,  Prepayment  and  Maturity
  Considerations"  herein and  "Certain Federal  Income Tax  Consequences" in
  the Prospectus.  If the Certificateholders  of the Senior Certificates  are
  treated as holding such Certificates at a premium,  such Certificateholders
  should consult their  tax advisors regarding the election to  amortize bond
  premium and the method to be employed.

       As  is  described  more  fully  under  "Certain   Federal  Income  Tax
  Consequences"  in the  Prospectus, the  Senior Certificates  will represent
  qualifying    assets    under    Sections    593(d),    856(c)(5)(A)    and
  7701(a)(19)(C)(v) of the Code, and net interest  income attributable to the
  Senior 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 Fund  are assets described  in such
  sections. The  Senior Certificates will  represent qualifying  assets under
  Section  860G(a)(3) if  acquired  by a  REMIC  within the  prescribed  time
  periods of the Code.

       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  Mortgage  Loan, the  receipt  of
  income from a source other than a Mortgage 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 Mortgage Loans
  for  temporary investment  pending distribution on  the Certificates. It is
  not  anticipated  that  the  Trust  Fund  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 Fund 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 Fund  will  recognize  net  income  from
  foreclosure property subject to federal income
  tax.

       Where  any Prohibited Transactions Tax,  Contributions Tax, tax on net
  income from foreclosure property  or state or local income or franchise tax
  that  may be imposed on the REMIC  arises out of a breach of the Servicer's
  or  the Trustee's obligations, as  the case  may be, under  the Pooling and
  Servicing Agreement and in respect of compliance  with then applicable law,
  such tax will  be borne by the  Servicer or Trustee in  either case out  of
  its own funds.  In the event  that either the  Servicer or the Trustee,  as
  the case may be,  fails to pay or  is not required to  pay any such tax  as
  provided above,  such tax will  be borne by  the Certificateholders of  the
  Subordinate Certificates. It is not anticipated that  any material state or
  local income or franchise tax will be imposed on the Trust Fund.


                              ERISA CONSIDERATIONS

       Any Plan fiduciary which  proposes to cause a  Plan to acquire any  of
  the Senior  Certificates should  consult with its  counsel with respect  to
  the potential  consequences under the  Employee Retirement  Income Security
  Act  of 1974, as amended ("ERISA"), and the Code, of the Plan's acquisition
  and  ownership  of such  Certificates.  See "ERISA  Considerations"  in the
  Prospectus.  Section 406  of  ERISA prohibits  "parties  in interest"  with
  respect  to an employee benefit  plan subject  to ERISA and  the excise tax
  provisions  set  forth under  Section  4975  of the  Code  (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.

       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  Senior
  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  Senior Certificates
  should  consider,  among  other  factors, the  extreme  sensitivity  of the
  investments to the rate  of principal  payments (including prepayments)  on
  the Mortgage Loans.

       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  applies to  mortgage  loans  such  as  the
  Mortgage Loans in the Trust Fund.

       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 Corporation ("S&P"),
       Moody's Investors  Service,  Inc.  ("Moody's"),  Duff  &  Phelps  Inc.
       ("D&P") or Fitch Investors Service, Inc. ("Fitch");

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

            (5)  the  sum  of  all  payments  made  to  and retained  by  the
       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  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 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 of all  of
  the certificates of that  Class outstanding at the time of the acquisition;
  and  (iv)  immediately  after the  acquisition,  no  more  than twenty-five
  percent  of the assets of the  Plan with respect to  which such person is a
  fiduciary are invested  in certificates representing an interest in  one or
  more trusts containing  assets sold  or serviced  by the  same entity.  The
  Exemption  does   not  apply  to  Plans   sponsored  by  the   Seller,  the
  Underwriter,  the Trustee,  the  Servicer,  any  obligor  with  respect  to
  Mortgage  Loans included  in the  Trust Fund  constituting  more than  five
  percent of  the aggregate  unamortized principal balance  of the assets  in
  the Trust Fund, or any affiliate of such parties (the "Restricted Group").

       The  Underwriter  believes  that  the  Exemption  will  apply  to  the
  acquisition and  holding of the Senior  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 Mortgagor that is the  obligor on 5% of the Mortgage  Loans included
  in the Trust Fund by aggregate unamortized principal balance of the  assets
  of the Trust Fund.

       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  the  Senior  Certificates.  Moreover,  each  Plan  fiduciary
  should  determine  whether  under   the  general  fiduciary  standards   of
  investment prudence  and  diversification,  an  investment  in  the  Senior
  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.
  
                                  UNDERWRITING

       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  Senior
  Certificates. Distribution of  the Senior 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 Senior  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  Senior Certificates but has no  obligation to do so.
  There  can  be  no  assurance  that  a  secondary  market  for  the  Senior
  Certificates will develop or, if it does develop, that it will continue.

       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 MATTERS

       Certain  legal matters will  be passed upon for  the Depositor and for
  the Underwriter by Brown & Wood, New York, New York.


                                    RATINGS

       It  is a  condition of  the issuance  of the  Senior Certificates that
  they be rated "(    )" by (    ) and (   ) by (    ) (together  with (  ), 
  the "Rating Agencies").

       The ratings  assigned by Duff  & Phelps Credit  Rating Co. ("D&P")  to
  securities address  the likelihood  of the receipt  by the holders  of such
  securities  of all  distributions  to which  they  are entitled  under  the
  transaction  structure.     D&P's  ratings  reflect  its  analysis  of  the
  riskiness  of  the mortgages  and  its analysis  of  the  structure of  the
  transaction as set forth in the operative documents.   D&P's ratings do not
  address the effect  on yield on the securities attributable  to prepayments
  or recoveries on the underlying assets.

       The ratings  assigned by  Fitch Investors  Service, L.P.  ("Fitch") to
  securities address  the likelihood of the  receipt of all  distributions on
  the  assets by  the  related holders  of  securities under  the  agreements
  pursuant to  which such securities are  issued.  Fitch's ratings  take into
  consideration the credit quality of the related  pool, including any credit
  support providers,  structural  and  legal  aspects  associated  with  such
  securities,  and the  extent to  which the  payment stream  on the  pool is
  adequate to make the payments required  by such securities.  Fitch  ratings
  on such securities do not, however, constitute a  statement regarding 
  frequency of  prepayments of the assets.

       The ratings  assigned by Moody's  Investors Service,  Inc. ("Moody's")
  to  securities  address  the  likelihood  of  the  receipt  by  holders  of
  securities of  all distributions  to which such  holders of securities  are
  entitled.   Moody's ratings on securities  do not represent  any assessment
  of the  likelihood or rate  of principal prepayments.   The ratings  do not
  address the  possibility that  holders of securities  might suffer a  lower
  than anticipated yield as a result of prepayments.

       The ratings  assigned by Standard &  Poor's Ratings Group,  a Division
  of The McGraw-Hill Companies  ("Standard & Poor's"), to securities  address
  the likelihood  of the receipt  of all distributions on  the assets  by the
  related holders of  securities under the agreements pursuant to  which such
  securities are issued.   Standard & Poor's ratings take  into consideration
  the  credit quality  of  the related  pool,  including any  credit  support
  providers, structural  and legal aspects  associated with  such securities,
  and  the extent  to which the  payment stream on  such pool  is adequate to
  make payments  required by such securities.   Standard &  Poor's ratings on
  such  certificates  do  not,  however,  constitute  a  statement  regarding
  frequency of  prepayments on the related  assets.  The letter  "r" attached
  to a  Standard &  Poor's rating highlights  derivative, hybrid and  certain
  other types  of securities that Standard  & Poor's believes  may experience
  high volatility or  high variability in expected returns due  to non-credit
  risks.    The  absence of  an  "r"  symbol in  the  rating  of  a  class of
  securities should not be  taken as an indication that such  securities will
  exhibit no volatility or variability in total return.
  
  <TABLE>
  <CAPTION>
  <S>                                                              <S>
  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 THOSE TO  WHICH THEY RELATE
  OR  AN 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              ASSET BACKED CERTIFICATES,
  SALE   MADE    HEREUNDER    SHALL,   UNDER    ANY
  CIRCUMSTANCES, CREATE  ANY  IMPLICATION THAT  THE
  INFORMATION  CONTAINED HEREIN  IS  CORRECT AS  OF
  ANY TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.


                  TABLE OF CONTENTS

                                               PAGE

                PROSPECTUS SUPPLEMENT
                                                              FINANCIAL ASSET SECURITIES CORP.
                                                                         (DEPOSITOR)
  Summary of Terms                              S-3
  Risk Factors                                  S-7
  The Mortgage Lending Program                  S-8
  Servicing of the Mortgage Loans              S-10
  Description of the Mortgage Loans            S-11                _______________________
  Description of the Certificates              S-13 
  Yield, Prepayment and Maturity                                     PROSPECTUS SUPPLEMENT
  Considerations                               S-22                     [      , 199 ]
  Use of Proceeds                              S-22                ------------------------
  Certain Federal Income Tax Consequences      S-22               
  ERISA Considerations                         S-23
  Underwriting                                 S-25
  Legal Matters                                S-25
  Ratings                                      S-25


                      PROSPECTUS

  Prospectus Supplement or Current 
  Report on Form 8                                2             GREENWICH CAPITAL MARKETS, INC.
  Incorporation of Certain Document
  by Reference                                    2
  Available Information                           2
  Reports to Securityholder                       3
  Summary of Terms                                4
  Risk Factors                                   12
  The Trust Fund                                 17
  Use of Proceeds                                22
  The Depositor                                  22
  Loan Program                                   22
  Description of the Securities                  24
  Credit Enhancement                             33
  Yield and Prepayment Considerations            38
  The Agreements                                 41
  Certain Legal Aspects of the Loans             54  
  Certain Federal Income Tax Considerations      66
  State Tax Considerations                       85
  ERISA Consideration                            85
  Legal Investment                               88
  Method of Distribution                         89
  Legal Matters                                  90
  Financial Information                          90
  Rating                                         90
  
  </TABLE>

=========================================    =================================

 
     
  INFORMATION CONTAINED HEREIN  IS SUBJECT TO COMPLETION OR AMENDMENT.   A
  REGISTRATION STATEMENT RELATING  TO THESE  SECURITIES HAS  BEEN FILED  WITH
  THE SECURITIES AND EXCHANGE  COMMISSION.  THESE SECURITIES MAY  NOT BE SOLD
  NOR  MAY  OFFERS TO  BUY BE  ACCEPTED PRIOR  TO  THE TIME  THE REGISTRATION
  STATEMENT  BECOMES EFFECTIVE.    THIS PROSPECTUS  SHALL  NOT CONSTITUTE  AN
  OFFER  TO SELL OR  THE SOLICITATION OF  AN OFFER TO BUY  NOR SHALL THERE BE
  ANY   SALE  OF  THESE  SECURITIES  IN   ANY  STATE  IN  WHICH  SUCH  OFFER,
  SOLICITATION  OR   SALE  WOULD  BE  UNLAWFUL   PRIOR  TO   REGISTRATION  OR
  QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

      

                   SUBJECT TO COMPLETION, DATED AUGUST 15, 1996

  PROSPECTUS SUPPLEMENT
  (TO PROSPECTUS DATED ___________, 1996)

                                 $_____________
                 FINANCIAL ASSET HOME EQUITY LOAN TRUST 199___
        $___________ HOME EQUITY LOAN ASSET BACKED NOTES, SERIES 199_-_
     $__________ HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199_-_

       The Financial  Asset Home Equity Loan  Trust 199__ (the  "Trust") will
  be  formed pursuant to  a trust agreement  to be  dated as of  ______, 199_
  (the  "Trust Agreement")  and entered  into by  Financial Asset  Securities
  Corp.  (the  "Depositor"), ________________  and  _____________,  as  owner
  trustee   (the  "Owner  Trustee").    The  Trust  will  issue  $___________
  aggregate principal  amount of  Home Equity  Loan Asset  Backed Notes  (the
  "Notes").  The Notes will  be issued pursuant to  an indenture to be  dated
  as  of  __________  __,  199_ (the  "Indenture"),  between  the  Trust  and
  ____________, as indenture  trustee (the  "Indenture Trustee").   The Trust
  will also  issue $____________ aggregate  principal amount  of Home  Equity
  Loan Asset  Backed  Certificates, Series  199_-_  (the "Certificates"  and,
  together with the Notes, the "Securities").

       The Trust will consist of certain (adjustable  rate) (fixed rate) home
  equity  revolving credit line loans made  or to be made  in the future (the
  "Mortgage  Loans")  secured  (primarily)  by  second   deeds  of  trust  or
  mortgages on residential properties that are primarily  one- to four-family
  properties, the collections in respect of such  Mortgage Loans, and certain
  other  property  relating  to  such mortgage  loans.    (In  addition,  the
  Securities will  have  the  benefit of  an  irrevocable  and  unconditional
  limited financial  guaranty  insurance  policy  (the  "Policy")  issued  by
  ______________ (the "Certificate Insurer") covering (describe).)

       Distributions of principal and  interest on the Notes will be  made on
  the _________ day  of each month  or, if such  date is not a  Business Day,
  then  on  the  succeeding  Business  Day  (each   a  "Distribution  Date"),
  commencing on  ________, 199_  to the  extent described  herein.   Interest
  will accrue  on the Notes  at a  rate (the "Note  Rate") equal to  ___% per
  annum  from  the Closing  Date to  the first  Distribution  Date and  at (a
  floating  rate equal  to LIBOR  (as defined  herein) plus  ___% per  annum)
  (___% per annum) thereafter.

       The Certificates  will represent fractional undivided interests in the
  Trust.  Distribution of  principal and interest on the Certificates will be
  made on  each Distribution Date to  the extent described herein.   Interest
  will accrue on the Certificates  at a rate (the "Pass-Through Rate")  equal
  to ___% per annum from the Closing Date to  the first Distribution Date and
  at (a floating rate  equal to LIBOR plus  ___% per annum) (___%  per annum)
  thereafter.

       Payments  of interest  and  principal on  the  Notes will  have  equal
  priority  with payments of  principal and  interest (and  will be  made pro
  rata) on the Certificates.

       There is  currently no  market for the  Securities offered hereby  and
  there can  be no assurance  that such a market  will develop or if  it does
  develop that it will continue.  See "RISK FACTORS" herein.
  
       FOR A  DISCUSSION OF  CERTAIN RISKS ASSOCIATED  WITH AN INVESTMENT  IN
  THE SECURITIES, SEE  THE INFORMATION UNDER "RISK FACTORS"  ON PAGE S-10 AND
  IN THE PROSPECTUS ON PAGE 11.
                              ____________________

  THE SECURITIES REPRESENT INTERESTS IN OR OBLIGATIONS OF  THE TRUST ONLY AND
  DO  NOT REPRESENT  INTERESTS  IN OR  OBLIGATIONS  OF THE  DEPOSITOR,  OWNER
  TRUSTEE, INDENTURE TRUSTEE  OR ANY AFFILIATE THEREOF, EXCEPT TO  THE EXTENT
  PROVIDED  HEREIN.   THE SECURITIES  ARE NOT  INSURED  OR GUARANTEED  BY ANY
  GOVERNMENTAL AGENCY.

  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.   ANY
  REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

       The  Securities offered hereby will  be purchased by Greenwich Capital
  Markets, Inc.  (and       ) ((collectively,)  the "Underwriter")  from  the
  Depositor  and will, in each case, be  offered by the Underwriter from time
  to time to the  public in negotiated transactions  or otherwise at  varying
  prices to be determined  at the time  of sale.   The aggregate proceeds  to
  the Depositor from the sale  of the Notes are expected to be $_____________
  and  from  the sale  of  the Certificates  are expected  to  be $__________
  before deducting expenses payable by the Depositor of $_______.

       The Securities  are offered subject to  prior sale and subject  to the
  Underwriters' right to reject orders in  whole or in part.  It is  expected
  that the Notes will be delivered in book-entry form through  the facilities
  of  The Depository Trust Company, (Cedel, S.A. and the Euroclear System) on
  or  about _______,  199_.  The  Securities will be  offered in (Europe and)
  the United States of America.

                              ____________________

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

       Each  Series  of  Securities  offered  hereby  constitute  part  of  a
  separate  Series  of Asset  Backed  Securities being  offered  by Greenwich
  Capital  Markets, Inc. from time  to time pursuant  to the Prospectus dated
  December __,  1995.  This Prospectus  Supplement does not  contain complete
  information about the offering  of the Securities.  Additional  information
  is contained in the  Prospectus and investors are  urged to read both  this
  Prospectus Supplement and the Prospectus in full.  Sales of  the Securities
  may  not  be  consummated  unless the  purchaser  has  received  both  this
  Prospectus Supplement and the Prospectus.

                              ____________________

                        GREENWICH CAPITAL MARKETS, INC.

  _______________, 199_

  
                                    SUMMARY

       The following  summary of certain  pertinent information  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 herein  are defined elsewhere
  in the Prospectus Supplement or in the Prospectus.

  Trust                    Financial Asset Home Equity  Loan Trust  199_-_ the
                           "Trust"  or  the  "Issuer"), a  Delaware  business
                           trust  established pursuant to the Trust Agreement
                           (as defined  herein), dated as  of ___,  199_ (the
                           "Cut-Off Date").  The  property of the Trust  will
                           include: a pool  of (adjustable) (fixed) rate home
                           equity loan  revolving credit  line loans  made or
                           to be made in  the future (the "Mortgage  Loans"),
                           under  certain home  equity revolving  credit line
                           loan  agreements  (the "Credit  Line  Agreements")
                           and  secured  (primarily)  by  second   (deeds  of
                           trust) (mortgages) on residential  properties that
                           are primarily one- to  four-family properties (the
                           "Mortgaged   Properties");   the  collections   in
                           respect of  the Mortgage Loans received  after the
                           Cut-Off  Date; property  that  secured a  Mortgage
                           Loan  which has  been acquired  by foreclosure  or
                           deed  in lieu  of foreclosure;  (a surety  bond or
                           letter   of   credit);  an   assignment   of   the
                           Depositor's rights  under the Purchase  Agreement;
                           rights  under  certain hazard  insurance  policies
                           covering  the  Mortgaged Properties;  and  certain
                           other property, as described more fully herein.

                           The  Trust  will  include   the  unpaid  principal
                           balance of  each Mortgage Loan  as of  the Cut-Off
                           Date (the  "Cut-Off Date Principal  Balance") plus
                           any additions  thereto as a result of new advances
                           made  pursuant  to  the  applicable   Credit  Line
                           Agreement (the  "Additional Balances") during  the
                           life of the Trust.  With respect  to any date, the
                           "Pool Balance" will be  equal to the aggregate  of
                           the  Principal Balances  of all  Mortgage Loans as
                           of such date.   The "Principal Balance" of  a Loan
                           (other  than  a Liquidated  Loan)  on  any day  is
                           equal to its Cut-Off 
  
                           Date  Principal Balance,  plus (i)  any Additional
                           Balances in respect  of such Mortgage  Loan, minus
                           (ii)   all   collections  credited   against   the
                           Principal  Balance  of   such  Mortgage  Loan   in
                           accordance  with the related Credit Line Agreement
                           prior to  such day.   The Principal  Balance of  a
                           Liquidated  Loan  after  the  final   recovery  of
                           related Liquidation Proceeds shall be zero.

  Securities Offered       (i)  Home Equity  Loan  Asset  Backed Notes,  (the
                           "Notes");  and  (ii) Home  Equity  Loan Asset
                           Backed Certificates (the "Certificates"  and,
                           together with  the Notes, the  "Securities").
                           Each   Security  represents   the  right   to
                           receive  payments of interest at the variable
                           rate  described below,  payable monthly,  and
                           payments of  principal at  such  time and  to
                           the extent provided below.

  Depositor                 Financial Asset Securities Corp., a  Delaware 
                            corporation and an indirect limited purpose 
                            finance  subsidiary of The Long-Term  Credit  
                            Bank of  Japan,  Limited and  an affiliate of 
                            Greenwich Capital Markets, Inc.

  Servicer                  __________ (the  "Servicer").  The Servicer will 
                            service the Mortgage Loans pursuant to a 
                            Servicing Agreement dated _________ 1, 199_ 
                            between the Issuer and the Servicer.

  Indenture                 The Notes will  be issued pursuant to an indenture
                            dated as of _________, 199_ (the "Indenture")  
                            between the Trust and   ________________________  
			    in   its  capacity   as indenture  trustee  
			    (the  "Indenture  Trustee").    The Indenture  
			    Trustee   will  allocate  distributions   of
                            principal  and interest  to holders  of the  
                            Notes (the "Noteholders") in accordance with the 
                            Indenture.

  Trust Agreement           Pursuant  to   a  trust  agreement  dated   as  of
                            ________  1,  199_ (the  "Trust  Agreement"),
                            among    the    Depositor,    ________    and
                            _________________  in its  capacity as  owner
                            trustee  (the  "Owner  Trustee"),  the  Trust
                            will  issue the  Certificates  in an  initial
                            aggregate amount of $__________.  
                            The   Certificates   will   represent   fractional
                            undivided interests in the Trust.

  The Mortgage Loans        The  Mortgage  Loans  are  (primarily)  secured by
                            second  deeds   of  trust  or   mortgages  on
                            Mortgaged  Properties.   The  Mortgage  Loans
                            were originated  by (  )  and on or  prior to
                            the  Closing  Date,  (    )    will  sell the
                            Mortgage Loans to  the Depositor pursuant  to
                            a    purchase   agreement    (the   "Purchase
                            Agreement").    The  aggregate  Cut-Off  Date
                            Principal  Balance of  the Mortgage  loans is
                            $___________   (the   "Cut-Off   Date    Pool
                            Balance").

                            The  combined  loan-to-value  ratio  of  each  
                            Mortgage  Loan, computed  using the maximum  
                            amount the  borrower was  permitted to  draw 
                            down  under the  related Credit
                            Line  Agreement (the  "Credit Limit")  and 
                            taking  into account the  amounts  of  any related
                            senior  mortgage loans  (the  "Combined  
                            Loan-to-Value Ratio")  did  not
                            exceed  __%  as  of the  Cut-Off  Date.    The 
                            weighted average Combined  Loan-to-Value Ratio  
                            of the  Mortgage
                            Loans was ____% as of the Cut-Off  Date.  See 
                            "THE HOME EQUITY  LENDING  PROGRAM  --   
                            Underwriting  Procedures
                            Relating to the Mortgage Loans" herein.

                            Interest on each Mortgage  Loan is payable 
                            monthly and computed  on  the  related  average  
                            daily  outstanding Principal Balance  for each 
                            billing cycle at a variable rate  per annum  (the 
                            "Loan  Rate") equal  at any  time (subject  to 
                            minimum  and maximum  rates, as  described herein  
                            under   "The  Home  Equity   Lending  Program--
                            Mortgage   Loan   Terms,"  and   further   
                            subject   to applicable usury  limitations) to 
                            the  sum of  (i) (the prime rate  published in 
                            the  "Money Rates"  section of The Wall Street 
                            Journal generally on the Monday  of the week in  
                            which such Loan Rate  adjusts (or, if  no rate is 
                            published on such day,  then on the next  
                            succeeding calendar  day  on which  a  prime  rate 
                            is  published), rounded to  the nearest  1/8 of 1  
                            percent) and (ii)  a margin generally  within  the 
                            range  of  ___% to  ___%.  The Loan Rate is 
                            subject  to adjustment (      ).  With respect to 
                            each Mortgage Loan, a "billing cycle" is  the 
                            calendar month preceding  a Due Date.  Interest
                            accrued at such  rate will be  due on the  Due 
                            Date  in the  month following  the close  of the  
                            billing cycle.  (As to  each Mortgage  Loan, the 
                            Due  Date is the  __th day  of   the  month.)    
                            The  Cut-Off  Date  Principal Balances ranged from 
                            $______  to $_______ and  averaged $_______.   
                            Credit Limits under  the Mortgage  Loans as of  
                            the Cut-Off  ranged  from approximately  $_____  to
                            $______ and averaged $______.   Each Mortgage Loan  
                            was originated  in the  period from  _______ to  
                            _________, and,  as  of the  Cut-Off  Date,  the 
                            weighted  average Credit Limit Utilization  Rate 
                            (as defined herein)  was approximately ___%.    
                            See  "THE  HOME  EQUITY  LENDING PROGRAM"  and  
                            "DESCRIPTION  OF  THE   MORTGAGE  LOANS" herein.

  Collections               All  collections   on  the   Mortgage  Loans  
                            will   be allocated by the  Servicer in accordance  
                            with the Loan  Agreements  between  amounts   
                            collected  in respect of  interest ("Interest 
                            Collections")  and amounts  collected in respect of 
                            principal ("Principal Collections" and collectively 
                            with Interest Collections,  the  "Collections").   
                            The  Servicer will  generally deposit  Collections 
                            distributable to the  Holders in an account 
                            established for such purpose   under  the   
                            Servicing  Agreement   (the "Collection  Account"). 
                            See "DESCRIPTION  OF THE SERVICING AGREEMENT -- 
                            Allocation  and Collection" herein and  "THE 
                            AGREEMENTS -- Payments  on Loans; Deposits to  
                            Security Account" and  "-- Collection Procedures" 
                            in the Prospectus.

  Description of the Securities

     A.  Distributions      On  each  Distribution Date,  collections  on the  
                            Mortgage Loans  will be  applied in the following 
                            order of priority:

                           (i)  to the Servicer, the Servicing Fee;

                          (ii)  as payment for the  accrued interest due  and
                                any overdue  accrued interest (with  interest
                                thereon) on the respective Security Principal 
                                Balances of  the Notes and the Certificates;

                         (iii)  as principal  on the  Securities, the  excess
                                of  Principal  Collections  over   Additional
                                Balances   created   during   the   preceding
                                Collection   Period,   such  amount   to   be
                                allocated     between    the     Notes    and
                                Certificates,  pro   rata,  based  on   their
                                respective Security Principal Balances;

                          (iv)  as  principal on  the Securities,  as payment
                                for  any  Liquidation  Loss  Amounts  on  the
                                Mortgage Loans;

                           (v)  as payment for the premium on the Policy;

                          (vi)  to reimburse prior draws made on the  Policy;
                                and

                         (vii)  any remaining amounts to the Depositor.

                            As  to any  Distribution Date,  the "Collection 
                            Period" is the  calendar month preceding the month 
                            of such Distribution Date.

                            "Liquidation  Loss Amount"  means  with respect  to 
                            any Liquidated   Mortgage   Loan,   the    
                            unrecovered Principal  Balance  thereof  at  the  
                            end  of  the related Collection  Period in which  
                            such Mortgage Loan  became  a  Liquidated  Mortgage 
                            Loan  after giving  effect to the  Net Liquidation 
                            Proceeds in connection therewith.

     B.  Note Rate          Interest  will  accrue  on  the   unpaid  Security
                            Principal Balance  of the  Notes  at the  per annum 
                            rate (the  "Note Rate")  equal to ___% per annum  
                            from the Closing Date to the first Distribution  
                            Date  and  thereafter  interest will accrue  on the 
                            Notes from  and including the  preceding   
                            Distribution  Date  to   but excluding  such  
                            current  Distribution   Date (each, an  "Interest 
                            Accrual  Period") at  (a floating  rate  equal  to 
                            LIBOR  (as  defined herein)  plus ___%)  (___%).   
                            (Interest will be calculated on  the basis of  the 
                            actual  number of days in  each Interest  Accrual 
                            Period divided  by 360.)  A  failure to pay 
                            interest on any  Notes on any  Distribution  Date  
                            that  continues  for five days  constitutes an  
                            Event of  Default  under the Indenture.

     C.  Pass-Through Rate  Interest  will  accrue  on   the  unpaid Principal 
                            Balance     of    the Certificates at the per  
                            annum rate (the "Pass-Through Rate") equal  to
                            ___%  per  annum from  the  Closing Date  to  the  
                            first   Distribution Date  and thereafter  interest 
                            will accrue  on  the  Certificates   for each 
                            Interest Accrual Period  at (a floating  rate equal 
                            to LIBOR  (as defined herein) plus ___%)  (___%).
                            (Interest  will  be  calculated  on the basis  of 
                            the actual  number of days   in  each   Interest  
                            Accrual Period  divided by 360.)  A failure to    
                            pay    interest    on     any Certificates  on  any
                            Distribution Date that  continues for five  days
                            constitutes  an  Event  of  Default under the Trust 
                            Agreement.

     D.  Distribution Date  The ____ day of  each month or, if  such day  is  
                            not  a Business  Day,  the next   succeeding   
                            Business   Day, commencing with  _______, 199_.   A
                            "Business  Day"  is any  day  other than  a   
                            Saturday  or  Sunday   or another   day   on  which 
                            banking institutions in New York,  New York (and  
                            ____________) are  authorized or  obligated  by law,
                            regulations or executive order to be closed.

     E.  Record Date        The last  day preceding  a Distribution  Date or,  
                            if  the  Securities are  no  longer Book-Entry 
                            Securities,  the last day  of the   month  preceding
                            a  Distribution Date.

     F.  Final Scheduled
         Distribution Dates With   respect   to  the   Certificates, 
                            ___________________.       To   the extent  not  
                            previously  paid,  the Security  Principal Balance  
                            of the Notes   will   be   due    on   the 
                            Distribution   Date   in   _______, 199_.    Failure
                            to pay  the  full principal  balance of  Notes on  
                            or before    the   applicable    final scheduled  
                            payment  dates   constitutes an Event of Default 
                            under the Indenture.

     G.  Form and 
         Registration       The  Securities  will initially  be delivered  in  
                            book-entry form ("Book-Entry     Securities").  
                            Holders  of   such  Securities may   elect   to  
                            hold   their interests     through      The 
                            Depository    Trust    Company ("DTC"),   (in   the 
                            United States,    or   Centrale    de Livraison     
                            de      Valeurs Mobilieres  S.A.  ("Cedel") or
                            the      Euroclear      System ("Euroclear"),   in 
                            Europe).  Transfers within DTC (,  Cedel or 
                            Euroclear, as the  case may be,)  will  be  in  
                            accordance with   the  usual   rules  and operating
                            procedures  of  the relevant system.   So long  as
                            the Securities are  Book-Entry Securities,  such   
                            Securities will  be evidenced  by one  or more 
                            securities registered  in the   name  of   Cede  &  
                            Co. ("Cede"),  as  the nominee  of DTC  (or one  of 
                            the  relevant depositaries    (collectively, t h e 
                            " E u r o p e a n  Depositaries")).  Cross-market  
                            transfers between    persons     holding directly  
                            or     indirectly through   DTC(,  on   the  one 
                            hand,    and    counterparties holding     directly
                            or indirectly  through  Cedel  or Euroclear,   on  
                            the   other,) will   be   effected  in   DTC 
                            through Citibank      N.A. ("Citibank")     or     
                            Morgan Guaranty Trust Company of  New York 
                            ("Morgan"),  the relevant depositaries of  Cedel   
                            and Euroclear, respectively,  and each  a  
                            participating  member of DTC.   The Securities  
                            will initially  be  registered   in the   name  of 
                            Cede.     The interests   of  such   Holders will  
                            be  represented by  book entries on the records  of
                            DTC and   participating    members thereof.    No  
                            Holder   of       a  Security  will be  entitled to
                            receive   a  definitive   note representing   such 
                            person's interest, except in the  event that   
                            Securities in fully registered, certificated form
                            ("Definitive Securities")  are issued   under   the
                            limited circumstances described   in "DESCRIPTION  
                            OF       THE  SECURITIES  /___/   Book-Entry
                            Registration of Securities"   in   the   
                            Prospectus.      All  references in  this 
                            Prospectus Supplement  to Securities reflect  the 
                            rights of  Holders of such  Notes  only   as  such 
                            rights  may  be exercised through  DTC and its  
                            participating organizations  for so long as such 
                            Securities are held  by  DTC.    See  "RISK  
                            FACTORS  -- Book-Entry Securities" herein.

     H.  Denominations      The  Securities  will be  issued  in  minimum
                            denominations    of    $(________)   and integral 
                            multiples thereof.

  (Letter of Credit)
       (Surety Bond)
        Issuer              _________________  (the  "(Letter  of  Credit)  
                            (Surety Bond)  Issuer").    See "THE  (LETTER  OF  
                            CREDIT) (SURETY BOND) ISSUER" herein.

  (Letter of Credit)
       (Surety Bond)        On  the  Closing  Date,  the  (Letter  of  Credit)
                            (Surety Bond) Issuer will issue  a (letter of
                            credit)  (surety   bond)  (the  "(Letter   of
                            Credit)  (Surety  Bond)")  in  favor  of  the
                            Owner  Trustee on  behalf of  the Trust.   In
                            the  event  that, on  any  Distribution Date,
                            available   amounts   on   deposit   in   the
                            Collection  Account   with  respect  to   the
                            preceding Collection Period are  insufficient
                            to  provide for  the  payment  of the  amount
                            required  to be  distributed  to the  Holders
                            and the Servicer  on such Distribution  Date,
                            the  Trustee  will  draw  on the  (Letter  of
                            Credit) (Surety  Bond), to the extent  of the
                            (Letter of Credit)  (Surety Bond) Amount  for
                            such  Distribution Date,  in an  amount equal
                            to such  deficiency.  See "DESCRIPTION OF THE
                            SECURITIES -- The (Letter of  Credit) (Surety
                            Bond)   and   "--   Distributions    on   the
                            Securities"  herein and  "CREDIT ENHANCEMENT"
                            in the Prospectus.

  ((Letter of Credit) 
       (Surety Bond) 
        Amount              The  amount  available  under the  (Letter  of  
                            Credit) (Surety  Bond) (the  "(Letter  of Credit)  
                            (Surety Bond) Amount") for  the initial 
                            Distribution  Date will be  $               .  For
                            each Distribution Date thereafter, the  (Letter of 
                            Credit)  (Surety Bond) Amount  will equal the 
                            lesser of (i)      % of the Pool  Balance as of the
                            first day of the preceding Collection  Period  
                            (after  giving  effect  to any amounts distributed 
                            with respect to  principal of the  Mortgage  Loans
                            on  the   Distribution  Date occurring  in  such 
                            preceding  Collection  Period) and  (ii) the  
                            (Letter  of  Credit) (Surety  Bond) Amount as  of  
                            the  first  day  of  the  preceding Collection 
                            Period, minus any amounts          --  ---  drawn 
                            under  the (Letter  of Credit)  (Surety Bond)  
                            during such  preceding Collection Period, plus any 
                            amounts paid to the  (Letter of Credit) (Surety
                            Bond)               ----  Issuer  on the  
                            Distribution Date  occurring  in such  preceding 
                            Collection Period up  to the amount of  any 
                            previous draws  on the (Letter  of Credit)
                            (Surety Bond).)

  Servicing                 The  Servicer will  be responsible  for servicing, 
                            managing and making collections on the  Mortgage 
                            Loans.  On  the ________ business day, but  no 
                            later than the  ________ calendar  day,  of   each 
                            month  (the   "Determination Date"),  the Servicer 
                            will  calculate, and instruct the Trustee  
                            regarding,   the  amounts   to  be  paid,   as
                            described   herein,   with  respect   to   the  
                            related Collection Period  to the Holders.  See 
                            "DESCRIPTION OF THE  SECURITIES  -- Distributions  
                            on  the  Securities"  herein.   The Servicer will 
                            receive a monthly servicing fee in  the amount of 
                            ____%  per annum  (the "Servicing Fee  Rate"), of  
                            the related  Pool Balance  and certain other  
                            amounts,  as  servicing  compensation  from  the
                            Trust.    See  "SERVICING  OF  THE  MORTGAGE  LOANS
                            --  Servicing   Compensation  and   Payment  of   
                            Expenses" herein.     In   certain  limited   
                            circumstances,  the  Servicer  may  resign or  be  
                            removed,  in which  event either the  Trustee or a 
                            third-party servicer  will be appointed as  
                            successor  Servicer.   See "SERVICING  OF THE LOANS
                            -- Certain  Matters Regarding the  Servicer" and 
                            "THE AGREEMENTS -- Events of Default; Rights Upon 
                            Events of Default" in the Prospectus.

  (Final Payment of Principal;
       Termination          The Trust will terminate on the Distribution  Date
                            following     the     earlier     of      (i)
                            _________________________ and (ii) the  final
                            payment  or  other  liquidation  of  the last
                            Mortgage  Loan and  Private  Security in  the
                            Trust.   The  Mortgage Loans  will be subject
                            to  optional repurchase  by  the Servicer  on
                            any  Distribution  Date after  the  Principal
                            Balance is  reduced to an amount less than or
                            equal  to   $        ((5)%  of  the   initial
                            Principal  Balance).   The  repurchase  price
                            will be equal to  the sum of the  outstanding
                            Principal  Balance  and  accrued  and  unpaid
                            interest thereon  at the weighted  average of
                            the Loan Rates through the day preceding  the
                            final  Distribution Date.   See  "DESCRIPTION
                            OF  THE SECURITIES  -- Optional  Termination"
                            herein  and "THE  AGREEMENTS --  Termination;
                            Optional Termination" in the Prospectus.)

  Certain Federal Income Tax
  Consequences              In the opinion  of Tax Counsel (as defined herein),
                            for federal income  tax purposes, the  Securities 
                            will be characterized as indebtedness, and  the 
                            Trust should  be characterized  as  an owner  trust
                            and will  not be characterized  as an  association 
                            (or publicly   traded   partnership)  taxable   as 
                            a corporation.   Each holder of  a Security,  by 
                            the acceptance of  a Security, will agree to treat 
                            the Security  as  indebtedness and  the  Trust  as 
                            an owner trust for  federal, state  and local  
                            income and franchise tax purposes.   See "CERTAIN 
                            FEDERAL INCOME  TAX  CONSEQUENCES" and  "STATE  TAX
                            CONSEQUENCES"  herein and  "CERTAIN FEDERAL  INCOME
                            TAX CONSIDERATIONS" and "STATE TAX  CONSIDERATIONS"
                            in the  Prospectus  concerning  the   application  
                            of federal, state and local tax laws.

  Legal Investment          The Securities will not  constitute "mortgage
                            related  securities"  for  purposes   of  the
                            Secondary Mortgage Market Enhancement  Act of
                            1984 ("SMMEA"), because some of  the Mortgages 
                            securing the  Mortgage  Loans  are  not   first  
                            mortgages.  Accordingly,   many   institutions   
                            with    legal authority   to   invest   in    
                            comparably   rated securities  based  solely on  
                            first  mortgages may not  be  legally   authorized
                            to  invest  in  the  Certificates.         See     
                            "LEGAL    INVESTMENT  CONSIDERATIONS" herein  and 
                            "LEGAL INVESTMENT"  in the Prospectus.

  ERISA                     Generally,  plans that  are subject  to the  
                            requirements of ERISA   and   the  Code   are  
                            permitted   to  purchase instruments  like  the  
                            Notes   that  are  debt   under applicable state  
                            law and  have no  "substantial equity features"   
                            without   reference   to   the   prohibited
                            transaction  requirements of  ERISA and  the Code. 
                            In the opinion of ERISA  Counsel (as defined 
                            herein),  the Notes   will  be  classified  as  
                            indebtedness  without substantial   equity  
                            features   for  ERISA   purposes.  However,  if  
                            the  Notes   are  deemed  to  be   equity interests
                            and    no   statutory,    regulatory    or 
                            administrative exemption  applies, the Trust  will 
                            hold plan  assets by reason  of a  Plan's 
                            investment  in the Notes.   Accordingly,  any  Plan
                            fiduciary  considering whether  to purchase  the  
                            Notes on  behalf  of a  Plan should   consult   
                            with  its   counsel   regarding  the applicability 
                            of the provisions  of ERISA and the  Code and the  
                            availability of any exemptions.  Under current
                            law the purchase and  holding of the Certificates 
                            by or on  behalf  of any  employee  benefit  plan 
                            (a  "Plan") subject to  the fiduciary 
                            responsibility  provisions of the  Employee 
                            Retirement Income  Security Act  of 1974, as  
                            amended  ("ERISA"),  may result  in  a  "prohibited
                            transaction" within the meaning  of ERISA and the  
                            Code or  other  violation  of the  fiduciary  
                            responsibility provisions  of  ERISA and  Section  
                            4975  of the  Code.  (Consequently, Certificates  
                            may not be  transferred to a  proposed transferee 
                            that is a  Plan subject to ERISA or  that  is 
                            described  in  Section  4975(e)(1) of  the Code, or
                            a person acting on behalf  of any such Plan or 
                            using the assets  of  such  plan unless  the  Owner
                            Trustee  and  the Depositor   receive  the   
                            opinion  of   counsel  reasonably satisfactory to  
                            the Owner Trustee and  the Depositor to the effect 
                            that the  purchase and  holding of  such 
                            Certificate will  not result in the assets  of the 
                            Trust being deemed to be  "plan assets"  for  ERISA
                            purposes  and  will not  be  a prohibited 
                            transaction  under ERISA or  Section 4975  of the
                            Code.)    See  "ERISA  CONSIDERATIONS"  herein  
                            and  in  the Prospectus.

  Rating                    It is  a condition  to the issuance  of the 
                            Securities  that they  be rated  _________ by  at 
                            least  ____ nationally recognized  statistical  
                            rating organizations  (each  a "Rating  Agency").  
                            In  general, ratings address credit risk and  do 
                            not address the likelihood of prepayments.  A 
                            security rating is not a recommendation to  buy, 
                            sell or hold securities.
  
  
                                  RISK FACTORS

  (CASH FLOW CONSIDERATIONS

       During the first  (  )-year draw down period under the  related Credit
  Line Agreements for the Mortgage Loans, collections  on such Mortgage Loans
  may vary because,  among other things,  borrowers are not required  to make
  monthly  payments of  principal.   With  respect  to some  of the  Mortgage
  Loans, during  the second (  )-year draw  down period, no  monthly payments
  of principal  are required.   Collections  on the Mortgage  Loans may  also
  vary due to seasonal purchasing and payment habits of borrowers.

       General  credit risk may also be greater to Holders than to holders of
  instruments representing  interests in level  payment first  mortgage loans
  since no paymentof principal generally isrequired until after eithera five-
  or  ten-year   interest  only   period  under  the   related  Credit  Line
  Agreements.   Minimum monthly  payments will at least  equal and may exceed
  accrued interest.   Even  assuming that  the  Mortgaged Properties  provide
  adequate  security  for the  Mortgage  Loans,  substantial delay  could  be
  encountered in connection  with the liquidation of Mortgage Loans  that are
  delinquent and corresponding  delays in the receipt of related  proceeds by
  Holders could occur if the  (Letter of Credit) (Surety Bond) provider  were
  unable to  perform on its obligations under  the (Letter of Credit) (Surety
  Bond).   Further, liquidation  expenses (such  as legal  fees, real  estate
  taxes, and maintenance and preservation expenses) will reduce  the proceeds
  payable to Holders and thereby  reduce the security for the Mortgage Loans.
  In  the event  any of  the Mortgaged  Properties fail  to provide  adequate
  security for  the related Mortgage Loans,  Holders could experience  a loss
  if  the (Letter of  Credit) (Surety  Bond) provider were  unable to perform
  its obligations under the (Letter of Credit) (Surety Bond).)

  PREPAYMENT CONSIDERATIONS

       All  of the Mortgage Loans may  be prepaid in whole  or in part at any
  time without penalty.  Home equity loans, such as  the Mortgage Loans, have
  been originated  in significant volume only  during the past  few years and
  neither the  Depositor nor the Servicer is aware  of any publicly available
  studies or statistics on the rate of prepayment of  such loans.  Generally,
  home  equity loans  are not  viewed by  borrowers  as permanent  financing.
  Accordingly, the Mortgage Loans may experience a  higher rate of prepayment
  than traditional loans.  The Trust's prepayment  experience may be affected
  by  a  wide variety  of  factors,  including general  economic  conditions,
  interest  rates, the  availability of  alternative financing  and homeowner
  mobility.   In addition,  substantially all of  the Mortgage Loans  contain
  due-on-sale provisions and  the Servicer intends to enforce such provisions
  unless  (i) such enforcement is not permitted by applicable law or (ii) the
  Servicer,  in  a manner  consistent  with  reasonable commercial  practice,
  permits  the purchaser  of the  related Mortgaged  Property  to assume  the
  Mortgage Loan.  To the extent permitted  by applicable law, such assumption
  will  not release the original borrower  from its obligation under any such
  Mortgage  Loan.   See "CERTAIN  LEGAL ASPECTS  OF THE  LOANS--'Due-on-Sale'
  Clauses" in the Prospectus.
  
  LEGAL CONSIDERATIONS

       The Mortgage Loans are secured by  deeds of trust or mortgages  (which
  generally are  second mortgages).  With respect to  Mortgage Loans that are
  secured  by first  mortgages,  the Servicer  has  the power  under  certain
  circumstances  to consent to a new  mortgage lien on the Mortgaged Property
  having priority over such Mortgage Loan.  Mortgage Loans secured by  second
  mortgages are  entitled  to proceeds  that  remain  from the  sale  of  the
  related Mortgage Property after any related senior  mortgage loan 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  (and
  the  (Letter of  Credit) (Surety  Bond) provider  is unable  to perform its
  obligations under the (Letter  of Credit) (Surety Bond) or  if the coverage
  under  the (Letter of  Credit) (Surety Bond)  is exhausted)  the Trust and,
  accordingly,  the Holders,  bear (i)  the risk  of  delay in  distributions
  while a deficiency judgment against  the borrower 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 MORTGAGE LOANS" herein.

       The  sale of  the  Mortgage Loans  from the  Seller  to the  Depositor
  pursuant to  the  Purchase Agreement  will  be treated  as  a sale  of  the
  Mortgage  Loans.   The Seller will  warrant that such  transfer is either a
  sale of its interest in  the Mortgage Loans or a grant of a  first priority
  perfected  security interest therein.  In the event of an insolvency of the
  Seller,  the receiver of the Seller  may attempt to recharacterize the sale
  of the Mortgage Loans  as a borrowing by the Seller secured by  a pledge of
  the  Mortgage Loans.  If  the receiver decided  to challenge such transfer,
  delays in payments of  the Securities and possible reductions in the amount
  thereof could  occur.  The  Depositor will warrant  in the Trust  Agreement
  that the transfer of its  interest in the Mortgage Loans to the Trust  is a
  valid transfer and assignment of such interest.

       If a conservator,  receiver or trustee were appointed for  the Seller,
  or if certain other events relating to the bankruptcy  or insolvency of the
  Seller were to occur,  Additional Balances would not be transferred  by the
  Seller  to the Trust pursuant to the Purchase Agreement (as assigned by the
  Depositor to the Trust).   In such an event, an Event of Default  under the
  Pooling and Servicing Agreement and Indenture would  commence and the Owner
  Trustee would  attempt to sell the  Mortgage Loans (unless  Holders holding
  Securities evidencing undivided interests  aggregating at least 51% of each
  of  the  Security Principal  Balance  of  the Notes  and  the  Certificates
  instruct  otherwise),   thereby  causing  early  payment  of  the  Security
  Principal Balance of the Notes and the Certificates.

       In  the event  of  a bankruptcy  or  insolvency of  the  Servicer, the
  bankruptcy trustee  or receiver may have  the power to prevent  the Trustee
  or the Holders from appointing a successor Servicer.

  SERVICER'S ABILITY TO CHANGE THE TERMS OF THE MORTGAGE LOANS

       The  Servicer may  agree to  changes  in the  terms of  a Credit  Line
  Agreement,  provided that  such changes  (i) do  not  adversely affect  the
  interest of  the Holders,  and (ii)  are consistent  with prudent  business
  practice.  There can be no assurance that changes in applicable  law  or  
  the  marketplace for  home  equity  loans  or  prudent business practice 
  will  not result in changes in the  terms of the Mortgage Loans.

  (DELINQUENT MORTGAGE LOANS

       The  Trust will  include Mortgage  Loans which  are 89  or fewer  days
  delinquent.    The  Cut-Off  Date  Principal  Balance  of  such  delinquent
  Mortgage Loans was $______________.)


                                   THE TRUST

  GENERAL

       The  Issuer,  Financial  Asset  Home Equity  Loan  Trust  199_,  is  a
  business trust formed  under the laws of the State  of Delaware pursuant to
  the  Trust  Agreement for  the  transactions described  in  this Prospectus
  Supplement.   The  Trust Agreement  constitutes the  "governing instrument"
  under  the laws  of  the State  of Delaware  relating  to business  trusts.
  After its formation, the Issuer will not engage in  any activity other than
  (i)  acquiring, holding  and  managing the  Mortgage  Loans and  the  other
  assets  of the Trust and proceeds therefrom, (ii) issuing the Notes and the
  Certificates, (iii) making  payments on the Notes and the  Certificates and
  (iv)  engaging  in   other  activities  that  are  necessary,  suitable  or
  convenient  to  accomplish  the foregoing  or  are  incidental  thereto  or
  connected therewith.

       The  property of the Trust will consist  of:  (i) each of the Mortgage
  Loans that are  _________; (ii) collections on the Mortgage  Loans received
  after  the  Cut-Off  Date;  (iii)  Mortgaged  Properties  relating  to  the
  Mortgage  Loans  that are  acquired  by  foreclosure  or deed  in  lieu  of
  foreclosure;  (iv)  the Collection  Account  and  the Distribution  Account
  (excluding  net  earnings  thereon); (v)  the  (Letter  of  Credit) (Surety
  Bond); and  (vi) an assignment of the Depositor's rights under the Purchase
  Agreement,  including all  rights of  the Depositor  to purchase Additional
  Balances.

       The Trust's principal offices are in __________,  Delaware, in care of
  ________________________, as Owner Trustee, at (                      ).


                   THE (LETTER OF CREDIT)(SURETY BOND) ISSUER

       The following  information with respect  to _________  ("_______") has
  been furnished by __________.

       (Description of Letter of Credit/Surety Issuer)


                        THE HOME EQUITY LENDING PROGRAM

       The  information  set  forth   below  concerning  (_______)  and   its
  underwriting policies has  been provided by (_______).  The  Depositor does
  not make  any representation  as to  the accuracy  or completeness of  such
  information.

  GENERAL

       All     of    the     Mortgage     Loans    were     originated     by
  (_____________________________),  (the  "Seller" or  the  "Servicer") under
  its home equity lending program.   The Seller first offered adjustable rate
  home  equity revolving credit line loans ("home equity loans") in 19__.  As
  of  (_____________),  (____________)   owned  and  serviced   approximately
  $__________  aggregate principal  amount of  outstanding home  equity loans
  secured by properties located in __________ under  home equity credit lines
  (the "Seller Portfolio").

  UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

       Each  home equity loan was originated after  a review by the Seller in
  accordance  with  its   established  underwriting  procedures,  which  were
  intended to assess the  applicant's ability to assume  and repay such  home
  equity  loans  and the  adequacy  of  the  real property  which  serves  as
  collateral for  such home equity  loans.   The maximum  Credit Limit for  a
  home equity loan provided by the Seller was $__________.

       Each  applicant for  a home equity  loan was  required to  complete an
  application which  listed  the  applicant's  assets,  liabilities,  income,
  credit  and   employment  history  and   other  demographic   and  personal
  information.   If  information in  the  loan application  demonstrated that
  there was sufficient  income and  equity to  justify making  a home  equity
  loan and the  Seller (a) received a satisfactory independent  credit bureau
  report on the credit history of the borrower and  (b) obtained, in the case
  of  all  home  equity  loans originated  prior  to  __________  a  drive-by
  appraisal of the  related Mortgaged Property or  for all home  equity loans
  originated as  of __________, a  satisfactory appraisal completed on  forms
  approved by  FNMA, and  if such information  met the Seller's  underwriting
  standards, the  Seller  issued  a  commitment subject  to  satisfaction  of
  certain other  conditions.  These conditions  included:  (i)  obtaining and
  reviewing pay  stubs, income  tax returns or  a verification of  employment
  from the applicant's employer; (ii) obtaining  and reviewing a verification
  of deposit;  and (iii) obtaining and  reviewing a verification of  the loan
  in the first lien position when the home equity loan was to be in  a second
  lien position.

       Appraisals of the Mortgaged  Properties were performed by a  qualified
  appraiser or  an independent third-party, fee-based  appraiser who had been
  previously approved for such assignment by the Seller.

       It is  the Seller's policy  to require  a title policy  insuring title
  mortgage in  accordance with  the intended  lien position.   Regardless  of
  Combined Loan-to-Value Ratios, it  is the Seller's policy  not to accept  a
  position junior to any mortgage lien other than a first mortgage.

       Generally,  a home  equity loan needed  a Combined Loan-to-Value Ratio
  of __% for  loans which the  Seller obtained  full documentary support  and
  was __% for loans for which limited documentary support was obtained.
  
       After  obtaining   all  applicable  employment,  credit  and  property
  information, the Seller  determined whether sufficient unencumbered  equity
  in  the  property   existed  and  whether  the  prospective   borrower  had
  sufficient monthly income available to support the  payments of interest at
  the current  prime  rate plus  the applicable  margin based  on the  credit
  limit  in addition  to any  senior mortgage  loan  payments (including  any
  escrows  for property  taxes  and  hazard  insurance  premiums)  and  other
  monthly   credit   obligations   based   on   the   prospective  borrower's
  debt-to-gross income ratio.  The "debt-to-gross income  ratio" is the ratio
  of (a) certain of the  borrower's debt obligations which include:   (i) the
  monthly first  mortgage payment plus taxes;  (ii) monthly  installment debt
  payments with  a term of more  than ten months;  (iii) five percent  of the
  total  revolving  obligations;  (iv)  monthly  alimony  and  child  support
  obligations; and (v) the payment  on the home equity loan calculated at the
  Credit Limit and  current prime rate plus margin for  such home equity loan
  to (b) the  borrower's gross verifiable monthly income.   The debt-to-gross
  income ratio generally did not exceed (________%).

       When  the commitment conditions  had been  satisfied, the  home equity
  loan  was  completed   by  signing  a  Credit  Line  Agreement,  rescission
  statement, and  mortgage which  secured the repayment  of principal of  and
  interest on the related home  equity loan.  The original mortgage  was then
  recorded in the appropriate county government office.

  MORTGAGE LOAN TERMS

       A  borrower may access a home equity  loan by writing a check.  On all
  home equity loans, there  is (a ten-year) draw  down period as long as  the
  borrower is  not in default  under the loan agreement.   Home  equity loans
  bear interest at  a variable rate which may change  bi-weekly.  Home equity
  loans  may be  subject to a  maximum per annum  interest rate (the "Maximum
  Rate") of ____ % per annum and
  in all cases, are  subject to applicable  usury limitations.  See  "CERTAIN
  LEGAL  ASPECTS   OF  THE  LOANS--Applicability   of  Usury  Laws"  in   the
  Prospectus.  The daily  periodic rate on the  home equity loans (the  "Loan
  Rate")  is the sum  of the  Index Rate plus  a spread  (the "Margin") which
  generally ranges between ____% and  ____%, divided by 365 days or 366 days,
  as applicable.

       The  "Index Rate" is based on (the  prime rate published in the "Money
  Rates" section of The  Wall Street Journal generally  on the Monday of  the
  week  in which such Loan Rate adjusts (or, if  no rate is published on such
  day, then  on the next  succeeding calendar  day on which  a prime rate  is
  published),  rounded  to  the  nearest 1/8  of  1  percent.)    The  annual
  percentage rate for any  bi-weekly period will be  based on the Prime  Rate
  in effect the Monday  on which the rate may change.  (If a prime rate range
  is published in  The Wall Street  Journal, then  the midpoint (average)  of
  that  range  will be  used.)   There  are  no limitations  on  increases or
  decreases (except  for those home equity  loans which have  Maximum Rates).
  Only  the home  equity loans  that have  Maximum Rates  of ____%  also have
  annual adjustment caps of __%  as to both increases and decreases  in their
  Loan Rates.

       Billing statements  are mailed  monthly.   The  statement details  all
  debits and credits and specifies the minimum  payment due and the available
  credit line.  Notice of changes in the applicable Loan Rate 
  are  provided by  the Seller  to the  Borrower with  such statements.   All
  payments are due by the tenth  day after the date the billing statement  is
  issued.

       The Credit Line Agreements  and Disclosure Statements further  provide
  that if publication of the Index Rate is discontinued,  the Index Rate will
  be  changed  upon  notification  in   accordance  with  such  Credit   Line
  Agreements and Disclosure Statements.

       The right to  obtain additional credit may be suspended  or terminated
  or the  borrower may be  required to pay  the entire  balance due plus  all
  other accrued  but unpaid  charges immediately,  if the  borrower fails  to
  make  any  required payment  by  the due  date,  if  the total  outstanding
  principal  balance including all charges  payable exceeds the Credit Limit,
  if the borrower made  any statement or signature  on any document which  is
  fraudulent or contained  a material misrepresentation, if the borrower dies
  or becomes incompetent,  if the borrower becomes bankrupt or  insolvent, if
  the  borrower  becomes subject  to  any  judgment, lien  or  attachment  or
  execution is issued  against the Mortgaged Property, the borrower  fails to
  obtain and  maintain required property insurance  or if the  borrower sells
  or transfers the Mortgaged Property or does not maintain  the property.  In
  addition, the  right to  obtain  additional credit  may be  suspended or  a
  borrower's Credit  Limit may  be reduced,  if  the value  of the  Mortgaged
  Property  decreases  for  any  reason to  less  than  80%  of  the original
  appraised value, if the borrower  is in default under the home equity loan,
  if government action impairs the Seller's lien priority  or if a regulatory
  agency has notified the Seller that continued  advances would constitute an
  unsafe and unsound practice.

  DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

       The following  tables set  forth the  delinquency and  loss experience
  for each of the  periods shown for the  home equity loans indicated on  the
  table.  The Servicer  believes that there have  been no material trends  or
  anomalies in the historical delinquency and  loss experience as represented
  in the following tables.   The data presented  in the following tables  are
  for  illustrative  purposes  only,  and there  is  no  assurance  that  the
  delinquency and  loss experience of  the Mortgage Loans will  be similar to
  that set forth below.

  
                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)

  <TABLE>
  <CAPTION>                                                             As of _________
                                                              _________________________________
                                                              Number of
  <S>                                                              Loans                 Amount
  Amount Outstanding at                                       <C>                   <C>
    Period End  . . . . . . . . . . . . . . . . .

  Delinquency
    30-59 Days  . . . . . . . . . . . . . . . . .                                  $              
    60-89 Days  . . . . . . . . . . . . . . . . .
    90 or More Days . . . . . . . . . . . . . . .
    Foreclosures and Bankruptcies . . . . . . . .                                   _________

  Total Delinquencies . . . . . . . . . . . . . .                                   $_________

  30-59 Days Percentage . . . . . . . . . . . . .                                            %
  60-89 Days Percentage . . . . . . . . . . . . .                                            %
  90 or More Days Percentage  . . . . . . . . . .                                            %
  Foreclosures and Bankruptcies . . . . . . . . .

  </TABLE>

                                LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS


  <TABLE>
  <CAPTION>                                                               For the Year
  <S>                                                                     Ending ________
  Average Amount                                                            <C>     
    Outstanding . . . . . . . . . . . . . . . . . . . . . . . .             $
  Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . .             $
  Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . .             $
  Net Losses as a Percentage
    of Average Amount Outstanding . . . . . . . . . . . . . . .                         %

  </TABLE>

                        SERVICING OF THE MORTGAGE LOANS

       The  information  set  forth below  concerning  the  Servicer and  its
  servicing policies  has been provided by the  Servicer.  The Depositor does
  not make any  representation as  to the  accuracy or  completeness of  such
  information.

  GENERAL

       The Servicer will  be responsible for servicing the Mortgage  Loans as
  agent  for  the  Trust  in accordance  with  the  Servicer's  policies  and
  procedures  for servicing  home equity  loans and  in  accordance with  the
  terms of the Servicing Agreement.

       With respect to real estate secured  loans, the general policy of  the
  Servicer is  to initiate foreclosure on  the underlying property  (i) after
  such loan is 90 days or more  delinquent; (ii) if a notice of default  on a
  senior lien  is received  by the  Servicer; or  (iii) if circumstances  are
  discovered by the  Servicer which would indicate that  a potential for loss
  exists.   Foreclosure proceedings may be  terminated if the  delinquency is
  cured.   However, under certain circumstances,  the Servicer may  elect not
  to  commence  foreclosure  or   stay  the  foreclosure  proceeding  if  the
  borrower's default is due to special circumstances  which are temporary and
  are  not expected  to  last  beyond  a  specified period.    The  loans  to
  borrowers in  bankruptcy  proceedings will  be  restructured in  accordance
  with law and with a view to maximizing recovery of  such home equity loans,
  including any deficiencies.   Additionally, any time during  foreclosure, a
  forbearance, short sale, deed-in-lieu or a payment plan can be authorized.

       After foreclosure,  if the  home  equity loan  is secured  by a  first
  mortgage lien, title  to the related  Mortgaged Property  will pass to  the
  Servicer, or a wholly-owned subsidiary of the  Servicer, who will liquidate
  the Mortgaged Property and  charge-off the balance of the home  equity loan
  balance  which  was not  recovered by  the  liquidation proceeds.    If the
  Mortgaged Property  was subject  to a  senior lien  position, the  Servicer
  will  either satisfy  such lien  at the  time of  foreclosure sale  or take
  other action as  deemed necessary to protect the Servicer's interest in the
  Mortgaged Property.   If  in  the judgment  of the  Servicer,  the cost  of
  maintaining or  purchasing the senior  lien position  exceeds the  economic
  benefit of such  action, the Servicer will generally charge-off  the entire
  home equity loan, seek  a money judgment against  the borrower or will  not
  pursue any recovery.

       Servicing and  charge-off policies and collection practices may change
  over time in  accordance with the Servicer's business judgment,  changes in
  the  Servicer's  real  estate  secured  revolving  credit  line  loans  and
  applicable laws and regulations, and other considerations.

  SERVICING COMPENSATION AND PAYMENT OF EXPENSES

       With  respect  to  each  Collection  Period,  other  than   the  first
  Collection Period,  the servicing compensation to  be paid to  the Servicer
  in respect  of its servicing activities relating to the Mortgage Loans will
  be paid to it  from interest collections in  respect of the Mortgage  Loans
  and will be  equal to  ____% per annum  (the "Servicing  Fee Rate") on  the
  aggregate  Principal Balances of the Mortgage Loans  as of the first day of
  each such Collection  Period (the  "Servicing Fee").   With respect to  the
  first Collection Period,  the Servicer will receive  from such  collections
  ___  of the amount  calculated in the  preceding sentence.   All assumption
  fees,  late  payment charges  and  other fees  and charges,  to  the extent
  collected from  borrowers, will be retained  by the Servicer  as additional
  servicing compensation.

       The  Servicer will  pay certain  ongoing expenses  associated with the
  Trust and incurred by it in connection with its responsibilities  under the
  Servicing  Agreement, including,  without limitation,  payment of  the fees
  and disbursements of the Trustee, any custodian 
  appointed  by  the  Trustee,  the Registrar  and  any  paying  agent.    In
  addition,  the Servicer  will  be  entitled  to reimbursement  for  certain
  expenses incurred by it in connection with defaulted Mortgage Loans and  in
  connection with  the restoration of  Mortgaged Properties  related thereto,
  such  right  of reimbursement  being  prior to  the  rights  of Holders  to
  receive any related Liquidation Proceeds.


                       DESCRIPTION OF THE MORTGAGE LOANS

  MORTGAGE LOANS

       The Mortgage  Loans were  originated pursuant  to loan agreements  and
  disclosure  statements (the  "Credit Line  Agreements") and  are secured by
  mortgages  or deeds of trust, most of  which are second mortgages or second
  deeds of trust, on Mortgage Properties.   The Mortgaged Properties securing
  the Mortgage  Loans consist  primarily of residential  properties that  are
  one to four-family properties.  ____ of the  Mortgaged Properties are owner
  occupied.  See"--Mortgage Loan Pool Statistics" below.

       The Cut-Off Date Pool Balance is  $___________, which is equal to  the
  aggregate Principal Balances of the  Mortgage Loans as of ______, 199_ (the
  "Cut-Off Date").  As of the _______,  the Mortgage Loans were not more than
  89 days delinquent  and had a Loan Rate  of at least ____%  per annum.  The
  average Cut-Off Date Principal  Balance was $_______, the  minimum Mortgage
  Cut-Off  Date  Principal  Balance   was  zero,  the  maximum  Cut-Off  Date
  Principal Balance  was $_________,  the minimum Loan  Rate and the  maximum
  Loan  Rate   on  the  Cut-Off  Date   were  ____%  and  ____%   per  annum,
  respectively, and the  weighted average Loan Rate  on the Cut-Off Date  was
  ____%  per annum.   As  of the  Cut-Off Date,  the weighted  average Credit
  Limit  Utilization Rate  was ____%,  the minimum  Credit Limit  Utilization
  Rate was  zero and the maximum  Credit Limit Utilization  Rate was ______%.
  The "Credit Limit  Utilization Rate" is determined by dividing  the Cut-Off
  Date  Principal Balance  of a  Mortgage  Loan by  the Credit  Limit of  the
  related  Credit Line  Agreement.   The weighted  average  Combined Loan-to-
  Value Ratio of the Mortgage Loans was ____% as of the Cut-Off Date.

  MORTGAGE LOAN POOL STATISTICS

       The Depositor has compiled the following  additional information as of
  the  Cut-Off Date with respect to the Mortgage  Loans to be included in the
  Trust.

                             (TABULAR INFORMATION)


  ASSIGNMENT OF MORTGAGE LOANS

       At  the  time  of  issuance of  the  Securities,  the  Depositor  will
  transfer to the  Trust all of its right, title  and interest in and to each
  Mortgage  Loan (including  its  right to  purchase any  Additional Balances
  arising in  the  future), related  Credit  Line Agreements,  mortgages  and
  other  related documents (collectively, the "Related Documents"), including
  all collections received  on or with respect to each  such Mortgage Loan on
  or after the Cut-Off Date pursuant to 
  an assignment of the Depositor's rights and  obligations under the Purchase
  Agreement.    The  Owner Trustee,  concurrently  with  such transfer,  will
  deliver the Securities.  Each Mortgage Loan transferred to the  Owner Trust
  will be identified  on a schedule (the "Mortgage Loan  Schedule") delivered
  to  the Owner Trustee  pursuant to the  Purchase Agreement.   Such schedule
  will include  information as to the Cut-Off Date  Principal Balance of each
  Mortgage Loan, as well as information with respect to the Loan Rate.

       The  Purchase Agreement  will  require that,  within  the time  period
  specified  therein,  the  Seller  deliver  to  the   Owner  Trustee  (or  a
  custodian, as  the Owner  Trustee's agent  for such  purpose) the  Mortgage
  Loans endorsed in blank and the Related Documents.  In lieu of delivery  of
  original  mortgages,  the  Seller  may  deliver  trust  and  correct copies
  thereof which  have been  certified as to  authenticity by the  appropriate
  county recording office where such mortgage is recorded.

       Under the  terms of the Purchase Agreement, the  Seller, acting at the
  Depositor's request, will have (__ days after  the Closing Date) to prepare
  and  record assignments of  the mortgages related to  each Mortgage Loan in
  favor of the Owner Trustee (unless opinions of counsel satisfactory to  the
  Rating Agencies  and the  Certificate Insurer  are delivered  to the  Owner
  Trustee and the Certificate  Insurer to the effect that recordation of such
  assignments is  not required in the  relevant jurisdictions to  protect the
  interests of the Owner Trustee in the Mortgage Loans).

       Within 90 days of the Closing Date, the Owner  Trustee will review the
  Mortgage  Loans  and the  Related  Documents and  if  any Mortgage  Loan or
  Related  Document is found to be defective in any material respect and such
  defect is  not cured within 90  days following notification thereof  to the
  Seller  and  the  Depositor  by  the  Owner Trustee,  the  Seller  will  be
  obligated to  repurchase the  Mortgage Loan and  to deposit the  Repurchase
  Price into  the Collection  Account.  Upon  such retransfer, the  Principal
  Balance of such  Mortgage Loan will be deducted from  the Pool Balance.  In
  lieu  of  any  such  repurchase, the  Seller  may  substitute  an  Eligible
  Substitute Mortgage  Loan.   Any such  repurchase or  substitution will  be
  considered a payment  in full of such Mortgage Loan.  The obligation of the
  Seller  to accept  a transfer  of  a Defective  Mortgage Loan  is the  sole
  remedy regarding  any defects in the  Mortgage Loans and  Related Documents
  available to the Owner Trustee or the Holders.

       With respect to any Mortgage Loan, the "Repurchase Price"  is equal to
  the Principal  Balance of such  Mortgage Loan at the  time of  any transfer
  described above plus  accrued and unpaid  interest thereon  to the date  of
  repurchase.

       An "Eligible Substitute Mortgage Loan" is  a mortgage loan substituted
  by the  Seller for  a Defective Mortgage  Loan which must,  on the  date of
  such substitution,  (i)  have an outstanding  Principal Balance (or in  the
  case  of a  substitution of  more than  one Mortgage  Loan for  a Defective
  Mortgage Loan, an aggregate  Principal Balance), not 5%  more or less  than
  the Principal Balance  relating to such Defective Mortgage Loan;  (ii) have
  a Loan Rate not less than the Loan Rate of the Defective  Mortgage Loan and
  not  more than  1% in excess  of the  Loan Rate of  such Defective Mortgage
  Loan; (iii)  have a Loan Rate 
  based on the  same Index  with adjustments to  such Loan  Rate made on  the
  same Interest Rate Adjustment Date as that of  the Defective Mortgage Loan;
  (iv)  have a  Margin that  is not  less than  the Margin  of the  Defective
  Mortgage  Loan and  not more than  100 basis points  higher than the Margin
  for the Defective Mortgage Loan; (v)  have a mortgage of the same or higher
  level of priority as the mortgage relating to the Defective Mortgage  Loan;
  (vi)  have a  remaining term to  maturity not more  than six months earlier
  and  not  later  than  the remaining  term  to  maturity  of  the Defective
  Mortgage Loan;  (vii) comply  with each representation  and warranty as  to
  the Mortgage Loans set forth  in the Purchase Agreement (deemed to  be made
  as  of  the  date  of  substitution);   and  (viii)  satisfy  certain other
  conditions  specified  in  the  Purchase Agreement.    To  the  extent  the
  Principal Balance of  an Eligible Substitute Mortgage Loan is less than the
  Principal Balance of  the related Defective Mortgage Loan, the  Seller will
  be  required to  make a  deposit to  the Collection  Account equal  to such
  difference ("Substitution Adjustment Amounts").

       The Seller will make certain representations and  warranties as to the
  accuracy in all  material respects of certain information furnished  to the
  Owner  Trustee with  respect  to each  Mortgage  Loan (e.g.,  Cut-Off  Date
  Principal  Balance  and the  Loan  Rate).   In  addition,  the Seller  will
  represent and  warrant, on the Closing Date,  that, among other things: (i)
  at the  time of transfer  to the Depositor, the  Seller has  transferred or
  assigned  all of its right,  title and  interest in each  Mortgage Loan and
  the Related  Documents, free of any  lien (subject to  certain exceptions);
  and (ii)  each Mortgage Loan  was generated under  a Credit Line  Agreement
  that  complied, at the  time of origination, in  all material respects with
  applicable  state and federal laws.  Upon discovery of a breach of any such
  representation and  warranty  which materially  and  adversely affects  the
  interests  of  the  Holders  in  the  Related  Mortgage  Loan  and  Related
  Documents,  the Seller  will have  a period of  60 days  after discovery or
  notice of the  breach to  effect a  cure.  If  the breach  cannot be  cured
  within the 60-day  period, the  Seller will be  obligated to repurchase  or
  substitute  the Defective Mortgage Loan from the Trust.  The same procedure
  and  limitations   that  are  set  forth   above  for  the   repurchase  or
  substitution of Defective Mortgage  Loans will apply to  the transfer of  a
  Mortgage Loan that is required to be  repurchased or substituted because of
  a breach  of a  representation or warranty  in the Purchase  Agreement that
  materially and adversely affects the interests of the Holders.

       Mortgage Loans required  to be transferred to the Seller  as described
  in the preceding paragraphs are referred to as "Defective Mortgage Loans."


                     DESCRIPTION OF THE SERVICING AGREEMENT

       The  Servicer shall  establish and  maintain on  behalf  of the  Owner
  Trustee  an account  (the  "Collection Account")  for  the benefit  of  the
  Holders.   The Collection  Account will be an  Eligible Account (as defined
  herein).   Subject to the investment  provision described in  the following
  paragraphs, upon  receipt by  the Servicer  of  amounts in  respect of  the
  Mortgage  Loans  (excluding  amounts representing  administrative  charges,
  annual  fees,  taxes,  assessments,  credit  insurance  charges,  insurance
  proceeds to be applied to the 
  restoration  or repair  of  a Mortgaged  Property  or similar  items),  the
  Servicer will deposit such amounts in  the Collection Account.  Amounts  so
  deposited may  be invested  in Eligible  Investments (as  described in  the
  Servicing Agreement) maturing no  later than one Business Day prior  to the
  date on which the amount  on deposit therein is required to be deposited in
  the Distribution Account  or on such  Distribution Date if approved  by the
  Rating  Agencies.   Not later  than the  fifth Business  Day prior  to each
  Distribution Date (the "Determination Date"), the  Servicer will notify the
  Owner Trustee and the  Indenture Trustee of the  amount of such deposit  to
  be included in funds available for the related Distribution Date.

       The Owner  Trustee and  the Indenture  Trustee will  establish one  or
  more  accounts  (the  "Security Account")  into  which  will  be  deposited
  amounts  withdrawn from the Collection  Account for distribution to Holders
  on a Distribution Date.  The Security Account will  be an Eligible Account.
  Amounts on  deposit  therein  will  be  invested  in  Eligible  Investments
  maturing on  or before the Business  Day prior to the  related Distribution
  Date.

       An "Eligible Account"  is an  account that  is (i)  maintained with  a
  depository institution  whose debt obligations at  the time of  any deposit
  therein have  the highest  short-term debt rating  by the Rating  Agencies,
  (ii) one or more accounts with a  depository institution which accounts are
  fully insured by either the Savings Association  Insurance Fund ("SAIF") or
  the  Bank  Insurance  Fund  ("BIF")   of  the  Federal  Deposit   Insurance
  Corporation established  by such  fund with  a minimum long-term  unsecured
  debt  rating of ____, (iii) a segregated  trust account maintained with the
  Owner  Trustee or  an  Affiliate  of the  Owner  Trustee in  its  fiduciary
  capacity or  (iv) otherwise acceptable to  each Rating Agency  as evidenced
  by  a  letter  from  each  Rating  Agency  to the  Owner  Trustee,  without
  reduction or withdrawal of their then current ratings of the Securities.

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

  ALLOCATIONS AND COLLECTIONS

       All collections on  the Mortgage Loans will generally be  allocated in
  accordance with  the Credit  Line Agreements  between amounts  collected in
  respect of interest and amounts  collected in respect of principal.   As to
  any  Distribution  Date,  "Interest  Collections"  will  be  equal  to  the
  aggregate of  the amounts collected  during the related Collection  Period,
  including  Net  Liquidation  Proceeds  (as  defined  below),  allocated  to
  interest pursuant to the terms of the Credit Line Agreements.

       As to any Distribution Date, "Principal Collections"  will be equal to
  the sum of (i)  the amounts collected during the related Collection Period,
  including Net Liquidation Proceeds, and allocated to principal  pursuant to
  the  terms  of  the  Credit  Line  Agreements  and  (ii)  any  Substitution
  Adjustment Amounts.  "Net Liquidation Proceeds" with  respect to a Mortgage
  Loan are equal to  the aggregate of  all amounts received upon  liquidation
  of such Mortgage Loan,  including, without limitation, insurance  proceeds,
  reduced by related expenses, 
  but  not including  the portion,  if any, of  such amount  that exceeds the
  Principal Balance of the Mortgage  Loan at the end of the Collection Period
  immediately preceding  the Collection  Period in  which such  Mortgage Loan
  became a Liquidated Mortgage Loan plus accrued  and unpaid interest thereon
  through the date of liquidation.

       With  respect to  any date,  the "Pool Balance"  will be  equal to the
  aggregate of the Principal Balances  of all Mortgage Loans as of such date.
  The Principal Balance  of a Mortgage Loan (other than a Liquidated Mortgage
  Loan) on any day  is equal to the  Cut-Off Date Principal Balance  thereof,
  plus (i)  any Additional Balances  in respect of  such Mortgage Loan  minus
  (ii)  all  collections  credited  against  the Principal  Balance  of  such
  Mortgage Loan  in accordance with the  related Credit Line  Agreement prior
  to such  day.  The  Principal Balance of a  Liquidated Mortgage  Loan after
  final recovery of related Liquidation Proceeds shall be zero.

  HAZARD INSURANCE

       The Servicing  Agreement provides that  the Servicer  maintain certain
  hazard  insurance on  the  Mortgaged Properties  relating  to the  Mortgage
  Loans.   While the  terms of  the related Credit  Line Agreements generally
  require borrowers to  maintain certain hazard insurance,  the Servicer will
  not monitor the maintenance of such insurance.

       The  Servicing  Agreement requires  the Servicer  to maintain  for any
  Mortgaged Property relating  to a  Mortgage Loan acquired  upon foreclosure
  of  a  Mortgage Loan,  or  by  deed in  lieu  of  such foreclosure,  hazard
  insurance with extended coverage  in an amount equal  to the lesser of  (a)
  the  maximum  insurable  value  of  such  Mortgaged  Property  or  (b)  the
  outstanding balance of  such Mortgage Loan plus the outstanding  balance on
  any mortgage loan senior to  such Mortgage Loan at the time  of foreclosure
  or deed in  lieu of foreclosure,  plus accrued interest and  the Servicer's
  good faith estimate of the  related liquidation expenses to be  incurred in
  connection therewith.  The  Servicing Agreement provides that the  Servicer
  may satisfy  its obligation to  cause hazard policies  to be maintained  by
  maintaining  a blanket  policy insuring  against  losses on  such Mortgaged
  Properties.   If  such blanket  policy contains  a  deductible clause,  the
  Servicer will be obligated  to deposit in  the Collection Account the  sums
  which  would have been deposited therein but for such clause.  The Servicer
  will  initially satisfy these requirements by maintaining a blanket policy.
  As  set forth  above, all  amounts collected  by the  Servicer (net  of any
  reimbursements  to  the  Servicer) under  any  hazard  policy  (except  for
  amounts  to be  applied  to  the restoration  or  repair  of the  Mortgaged
  Property) will ultimately be deposited in the Collection Account.

       In general,  the standard  form of fire  and extended coverage  policy
  covers  physical  damage to  or  destruction  of the  improvements  on  the
  property by fire, lightning, explosion, smoke, windstorm  and hail, and the
  like, strike and civil commotion, subject to  the conditions and exclusions
  specified in each policy.  Although  the policies relating to the  Mortgage
  Loans will  be underwritten  by different insurers  and therefore will  not
  contain  identical  terms  and  conditions, the  basic  terms  thereof  are
  dictated by  state laws and  most of 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  mudflows), 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 or  an  exact
  description   of  the   insurance  policies   relating  to   the  Mortgaged
  Properties.

  REALIZATION UPON DEFAULTED MORTGAGE LOANS

       The Servicer will foreclose  upon or  otherwise comparably convert  to
  ownership Mortgaged Properties securing such of the  Mortgage Loans as come
  into default when in accordance with  applicable servicing procedures under
  the Servicing Agreement,  no satisfactory arrangements can be made  for the
  collection of delinquent payments.  In connection  with such foreclosure or
  other  conversion, the  Servicer will  follow such  practices  as it  deems
  necessary or  advisable and as are in keeping  with its general subordinate
  mortgage servicing activities,  provided the Servicer will not  be required
  to  expend  its   own  funds  in  connection  with  foreclosure   or  other
  conversion, correction  of default  on a  related senior  mortgage loan  or
  restoration   of  any   property  unless,  in   its  sole   judgment,  such
  foreclosure,  correction  or  restoration  will  increase  net  Liquidation
  Proceeds.  The Servicer will be reimbursed  out of Liquidation Proceeds for
  advances  of  its  own  funds  as  liquidation   expenses  before  any  Net
  Liquidation    Proceeds    are    distributed    to    Holders    or    the
  (Transferor)(Seller).    "Net  Liquidation  Proceeds"  with  respect  to  a
  Mortgage Loan  is the  amount received  upon liquidation  of such  Mortgage
  Loan reduced by related expenses, which may include the amount advanced  in
  respect  of a  senior mortgage, up  to the unpaid  Principal Balance of the
  Mortgage Loan plus accrued and unpaid interest thereon.

  SERVICING COMPENSATION AND PAYMENT OF EXPENSES

       With  respect   to  each  Collection  Period,  other  than  the  first
  Collection  Period, the Servicer will receive  from interest collections in
  respect of the Mortgage  Loan a portion of  such interest collections as  a
  monthly Servicing  Fee in the  amount equal to  ___% per annum  ("Servicing
  Fee Rate") on the aggregate Principal Balances of the  Mortgage Loans as of
  the first day of  each such Collection Period.   All assumption fees,  late
  payment  charges and other fees  and charges, to  the extent collected from
  borrowers,  will  be  retained  by the  Servicer  as  additional  servicing
  compensation.

       The Servicer  will pay  certain ongoing expenses  associated with  the
  Trust  and incurred by it in connection with its responsibilities under the
  Servicing  Agreement, including,  without limitation,  payment of  the fees
  and disbursements of  the Trustee, any custodian appointed by  the Trustee,
  the  Registrar and any  paying agent.   In addition,  the Servicer  will be
  entitled  to  reimbursement   for  certain  expenses  incurred  by   it  in
  connection  with  defaulted  Mortgage  Loans and  in  connection  with  the
  restoration of  Mortgaged  Properties, such  right  of reimbursement  being
  prior to  the rights  of Holders  to receive  any  related Net  Liquidation
  Proceeds.
  
                         DESCRIPTION OF THE SECURITIES

  GENERAL

       The Notes  will  be issued  pursuant  to  the Indenture  dated  as  of
  ___________, 199_,  between  the Trust  and  _______________, as  Indenture
  Trustee.  The Certificates  will be issued pursuant to the  Trust Agreement
  dated as  of ______________,  199_,  among the  Depositor, __________,  and
  ______________,  as  Owner  Trustee.    The  following  summaries  describe
  certain provisions of  the Securities, Indenture and Trust Agreement.   The
  summaries do not purport to  be complete and are subject to,  and qualified
  in  their  entirety by  reference  to,  the provisions  of  the  applicable
  agreement.    As used  herein,  "Agreement"  shall mean  either  the  Trust
  Agreement or the Indenture, as the context requires.

       The  Securities will be issued  in fully registered, certificated form
  only.  The Securities  will be freely transferrable and exchangeable at the
  corporate  trust  office  of  the  Owner  Trustee,   with  respect  to  the
  Certificates or the Indenture Trustee with respect to the Notes.

  BOOK-ENTRY SECURITIES

       The  Senior   Certificates  will   be  book-entry   Certificates  (the
  "Book-Entry  Certificates").     Persons  acquiring   beneficial  ownership
  interests  in  the Senior  Certificates  ("Certificate  Owners") will  hold
  their Certificates  through the  Depository  Trust Company  ("DTC") in  the
  United  States(,   or  CEDEL  or  Euroclear   (in  Europe))  if   they  are
  participants  of such  systems, or  indirectly through  organizations which
  are participants  in such  systems.   The Book-Entry  Certificates will  be
  issued in  one or  more certificates  which equal  the aggregate  principal
  balance of  the Certificates 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  will  act  as
  depositary for  Euroclear (in such  capacities, individually  the "Relevant
  Depositary" and  collectively the "European Depositaries").)  Investors may
  hold such beneficial  interests in the Book-Entry  Certificates in  minimum
  denominations representing  Certificate Principal Balances of $1,000 and in
  integral  multiples in  excess  thereof.   Except  as described  below,  no
  person acquiring  a  Book-Entry Certificate  (each,  a "beneficial  owner")
  will  be  entitled  to receive  a  physical  certificate  representing such
  Certificate (a  "Definitive  Certificate").   Unless  and until  Definitive
  Certificates   are    issued,   it   is    anticipated   that    the   only
  "Certificateholder" of the Certificates  will be Cede & Co., as  nominee of
  DTC.   Certificate  Owners will not  be Certificateholders as  that term is
  used in  the Pooling and Servicing Agreement.   Certificate Owners are only
  permitted to  exercise  their rights  indirectly  through Participants  and
  DTC.


  DISTRIBUTIONS

       On each Distribution  Date, collections on the Mortgage Loans  will be
  applied in the following order of priority:

            (i)  to the Servicer, the Servicing Fee;

            (ii) as payment  for the  accrued interest  due  and any  overdue
       accrued interest on  the respective Security Principal Balance  of the
       Notes and the Certificates;

            (iii)     as  principal  on   the  Securities,   the  excess   of
       Principal  Collections over  Additional  Balances created  during  the
       preceding Collection Period,  such amount to be allocated  between the
       Notes and  Certificates pro  rata, based on  their respective Security
       Principal Balances;

            (iv) as  principal  on  the   Securities,  as  payment  for   any
       Liquidation Loss Amounts on the Mortgage Loans;

            (v)  as  payment   for   the   premium   for   the   (Letter   of
       Credit)(Surety Bond);

            (vi) to  reimburse   prior   draws  made   on   the  (Letter   of
       Credit)(Surety Bond); and

            (vii)     any remaining amounts to the Depositor.

       As to any  Distribution Date, the "Collection Period" is  the calendar
  month preceding the month of such Distribution Date.

       "Liquidation  Loss  Amount"  means  with  respect  to  any  Liquidated
  Mortgage Loan, the unrecovered Principal Balance thereof at the  end of the
  Collection Period in which such Mortgage Loan  became a Liquidated Mortgage
  Loan after  giving effect  to the  Net Liquidation  Proceeds in  connection
  therewith.

  INTEREST

       Note Rate.   Interest  will accrue  on the  unpaid Security  Principal
       ---------
  Balance of the Notes at the per annum rate (the "Note  Rate") equal  to 
  __% per annum  from the Closing Date to the  first Distribution Date and 
  thereafter interest  will  accrue  on  the Notes  from  and  including 
  the  preceding Distribution  Date to  but excluding such  current 
  Distribution Date (each, an "Interest Accrual Period") at (a floating 
  rate  equal  to LIBOR  (as defined herein) plus  __%) (__%).  (Interest 
  will  be calculated  on the basis  of the  actual number  of days  in 
  each  Interest Accrual  Period by 360.)   A failure to  pay interest  
  on any Notes  on any Distribution  Date that continues  for five  days 
  constitutes  an Event of  Default under  the Indenture.

       Pass-Through  Rate.   Interest  will  accrue  on the  unpaid  Security
       -------------------
  Principal Balance of the Certificates at the per annum rate (the "Pass-
  Through Rate") equal to  __% per annum from the Closing Date to the first
  Distribution Date and thereafter interest will accrue on the Certificates
  for each Interest Accrual Period at (a floating rate equal to LIBOR (as
  defined  herein) plus __%) (__%).  (Interest will be  calculated on the
  basis of the actual number of days in each 
  Interest  Accrual Period divided by 360.)  A failure to pay interest on 
  any Certificates on any Distribution Date that continues for five  days
  constitutes an Event of Default under the Trust Agreement.

  OPTIONAL TERMINATION

       The  Trust will  terminate  on  the  Distribution Date  following  the
  earlier of  (i) _________________________  and (ii)  the  final payment  or
  other  liquidation of the last  Mortgage Loan  in the Trust.   The Mortgage
  Loans  will be  subject  to  optional repurchase  by  the Servicer  on  any
  Distribution Date after the Principal Balance is reduced to  an amount less
  than  or equal to  $        ((5)% of  the initial Principal  Balance).  The
  repurchase  price will be  equal to  the sum  of the  outstanding Principal
  Balance and accrued and  unpaid interest thereon at the weighted average of
  the Loan Rates through the day preceding the final Distribution Date.


                                 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 Mortgage  Assets and  selling interests
  therein or  bonds secured  thereby.   It  is an  indirect, limited  purpose
  finance  subsidiary of The Long-Term  Credit Bank of  Japan, Limited and an
  affiliate of Greenwich Capital  Markets, Inc.  The Long-Term Credit Bank of
  Japan,  Limited is  a bank  organized under  the laws  of Japan  conducting
  commercial  banking,  corporate  finance,  capital  markets  and  financial
  advisory services on a global basis.  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.


                                 THE INDENTURE

       The following summary  describes certain terms of the Indenture.   The
  summary does not purport  to be complete and  is subject to, and  qualified
  in  its  entirety  by  reference  to,  the  provisions  of  the  Indenture.
  Whenever  particular  sections  or  defined  terms  of  the  Indenture  are
  referred  to,  such sections  or  defined  terms are  thereby  incorporated
  herein by reference.   See "DESCRIPTION OF THE NOTES"  herein for a summary
  of certain additional terms of the Indenture.

  REPORTS TO NOTEHOLDERS

       The  Indenture   Trustee  will  mail  to   each  Noteholder,  at  such
  Noteholder's  request,  at  its   address  listed  on  the   Note  Register
  maintained with  the  Indenture  Trustee a  report  setting  forth  certain
  amounts relating to the Notes.

  EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

       With respect  to the  Notes, "Events of  Default" under the  Indenture
  will consist of: (i) a default for five days or more in the payment  of any
  interest on any Note; (ii) a default in the payment of 
  the principal of or any  installment of the principal of any Note  when the
  same  becomes due  and  payable;  (iii)  a  default in  the  observance  or
  performance of  any  covenant  or  agreement  of  the  Trust  made  in  the
  Indenture and the continuation of any such default for a period of  30 days
  after notice thereof is given to  the Trust by the Indenture Trustee  or to
  the Trust  and the  Indenture Trustee  by the  holders of at  least 25%  in
  principal amount of the Notes then outstanding;  (iv) any representation or
  warranty  made  by  the  Trust  in  the  Indenture  or  in  any certificate
  delivered  pursuant  thereto  or   in  connection  therewith  having   been
  incorrect  in a material respect as  of the time made,  and such breach not
  having  been cured  within 30  days after  notice thereof  is given  to the
  Trust by the Indenture  Trustee or to the  Trust and the Indenture  Trustee
  by  the  holders  of  at  least  25% in  principal  amount  of  Notes  then
  outstanding; or  (v) certain events of bankruptcy, insolvency, receivership
  or liquidation  of the Trust.  (The amount of principal required to be paid
  to Noteholders  under the  Indenture will generally  be limited to  amounts
  available  to be  deposited  in the  Collection  Account.   Therefore,  the
  failure to  pay principal on  the Notes  generally will  not result in  the
  occurrence of  an Event of Default  until the final  scheduled Distribution
  Date for such  Notes.)  If there is  an Event of Default  with respect to a
  Note  due to  late  payment  or  nonpayment  of interest  due  on  a  Note,
  additional interest  will accrue  on such unpaid  interest at the  interest
  rate on the Note  (to the extent lawful) until such interest is paid.  Such
  additional interest  on  unpaid interest  shall  be due  at the  time  such
  interest is  paid.  If there is an Event  of Default due to late payment or
  nonpayment of  principal on  a Note, interest  will continue  to accrue  on
  such  principal at the interest  rate on  the Note until  such principal is
  paid.  If an  Event of Default should occur and  be continuing with respect
  to  the Notes, the Indenture Trustee or  holders of a majority in principal
  amount  of Notes then outstanding  may declare the  principal of such Notes
  to be  immediately due and  payable.  Such  declaration may,  under certain
  circumstances,  be rescinded  by the  holders of  a  majority in  principal
  amount  of the Notes  then outstanding.   If the Notes are  due and payable
  following an Event  of Default with respect thereto, the  Indenture Trustee
  may institute  proceedings to  collect amounts  due or  foreclose on  Trust
  property or exercise remedies as  a secured party.  If an  Event of Default
  occurs and  is continuing with respect to the  Notes, the Indenture Trustee
  will 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 the
  Notes,  if  the  Indenture  Trustee reasonably  believes  it  will  not  be
  adequately indemnified  against the costs,  expenses and  liabilities which
  might be incurred by  it in complying  with such request.   Subject to  the
  provisions  for indemnification  and certain  limitations contained  in the
  Indenture,  the  holders   of  a  majority  in  principal  amount   of  the
  outstanding  Notes will have the right to direct the time, method and place
  of  conducting any  proceeding or  any remedy  available  to the  Indenture
  Trustee, and  the holders of  a majority in principal  amount of  the Notes
  then outstanding  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.  No holder  of a Note will  have the right to  institute
  any  proceeding with  respect  to the  Indenture,  unless (i)  such  holder
  previously has given  the Indenture Trustee written notice of  a continuing
  Event of Default, (ii) the holders of not less than 
  25% in principal amount of the outstanding  Notes have made written request
  to the Indenture Trustee  to institute such proceeding  in its own name  as
  Indenture Trustee, (iii) such holder or holders  have offered the Indenture
  Trustee reasonable  indemnity, (iv) the Indenture  Trustee has for  60 days
  failed to institute such proceeding and (v)  no direction inconsistent with
  such written  request has been  given to the  Indenture Trustee during  the
  60-day  period by  the holders  of a  majority in  principal amount  of the
  Notes.    In  addition,  the Indenture  Trustee  and  the  Noteholders,  by
  accepting  the  Notes,  will  covenant  that  they  will  not  at any  time
  institute  against  the  Trust  any  bankruptcy,  reorganization  or  other
  proceeding under  any federal  or state bankruptcy  or similar  law.   With
  respect to the Trust,  neither the Indenture Trustee nor the  Owner Trustee
  in its  individual capacity, nor any  holder of a  Certificate representing
  an ownership  interest in  the Trust  nor any  of their  respective owners,
  beneficiaries,   agents,   officers,  directors,   employees,   affiliates,
  successors or assigns  will, in the absence of an  express agreement to the
  contrary,  be personally  liable for  the payment  of the  principal of  or
  interest on the Notes  or for the agreements of the Trust  contained in the
  Indenture. 

  CERTAIN COVENANTS

       The Indenture will provide that the Trust  may not consolidate with or
  merge  into any other entity, unless (i)  the entity formed by or surviving
  such consolidation  or merger  is organized  under the  laws of  the United
  States, any state or the  District of Columbia, (ii) such  entity expressly
  assumes  the Trust's obligation to make due  and punctual payments upon the
  Notes and  the performance or observance  of any agreement and  covenant of
  the  Trust  under the  Indenture,  (iii)  no Event  of  Default shall  have
  occurred and be  continuing immediately after such merger or consolidation,
  (iv) the Trust has been advised that the ratings  of the Securities then in
  effect would  not be reduced or withdrawn by  any Rating Agency as a result
  of  such merger or consolidation and (v)  the Trust has received an opinion
  of counsel to the  effect that such consolidation  or merger would have  no
  material adverse  tax  consequence to  the Trust  or to  any Noteholder  or
  Certificateholder.  The  Trust will not, among other  things, (i) except as
  expressly  permitted  by  the   Indenture,  sell,  transfer,  exchange   or
  otherwise dispose of any  of the assets of the Trust, (ii) claim any credit
  on  or make  any  deduction  from the  principal  and interest  payable  in
  respect  of  the Notes  (other  than  amounts withheld  under  the Code  or
  applicable state law)  or assert  any claim against  any present or  former
  holder of  Notes because of  the payment of taxes  levied or  assessed upon
  the  Trust, (iii) dissolve or  liquidate in  whole or in  part, (iv) permit
  the validity or  effectiveness of the  Indenture to be  impaired or  permit
  any person  to be released from  any covenants or obligations  with respect
  to the  Notes  under the  Indenture except  as may  be expressly  permitted
  thereby or  (v) permit any lien,  charge excise, claim,  security interest,
  mortgage or other encumbrance  to be created on  or extend to or  otherwise
  arise upon or burden  the assets of the Trust  or any part thereof, or  any
  interest therein or the proceeds thereof.  The Trust may not engage  in any
  activity other than as specified  under "The Trust" herein.  The Trust will
  not incur,  assume or guarantee  any indebtedness  other than  indebtedness
  incurred pursuant to the Notes and the Indenture.
  
  ANNUAL COMPLIANCE STATEMENT

       The  Trust  will be  required  to  file annually  with  the  Indenture
  Trustee a written statement as to the fulfillment  of its obligations under
  the Indenture.

  INDENTURE TRUSTEE'S ANNUAL REPORT

       The  Indenture Trustee  will be  required  to mail  each  year to  all
  Noteholders  a  report  relating  to any  change  in  its  eligibility  and
  qualification  to continue  as Indenture Trustee  under the  Indenture, any
  amounts advanced by it under  the Indenture, the amount, interest  rate and
  maturity date  of any  indebtedness owing  by the  Trust  to the  Indenture
  Trustee in  its individual capacity, any  change in the property  and funds
  physically held by the  Indenture Trustee as such  and any action taken  by
  it  that materially  affects  the Notes  and that  has not  been previously
  reported, but  if no such  changes have occurred, then  no report  shall be
  required.

  SATISFACTION AND DISCHARGE OF INDENTURE

       The  Indenture  will  be discharged  with  respect  to the  collateral
  securing  the  Notes  upon  the  delivery  to  the  Indenture  Trustee  for
  cancellation of  all the Notes or,  with certain limitations,  upon deposit
  with the Indenture Trustee of  funds sufficient for the payment in  full of
  all the Notes.

  MODIFICATION OF INDENTURE

       With the consent  of the holders of a majority  in principal amount of
  the  Notes  then outstanding,  the  Trust  and the  Indenture  Trustee  may
  execute  a supplemental  indenture  to add  provisions  to, change  in  any
  manner or eliminate any provisions of, the Indenture, or modify (except  as
  provided below) in any manner  the rights of the Noteholders.   Without the
  consent of the  holder of each outstanding Note affected  thereby, however,
  no supplemental indenture will: (i) change the  due date of any installment
  of  principal of  or interest  on any Note  or reduce  the principal amount
  thereof, the interest  rate specified thereon or the redemption  price with
  respect thereto  or  change any  place  of payment  where  or the  coin  or
  currency in which any Note or any interest thereon  is payable; (ii) impair
  the right to institute  suit for the enforcement  of certain provisions  of
  the  Indenture  regarding  payment;  (iii)  reduce  the  percentage  of the
  aggregate  amount of the  outstanding Notes, the consent  of the holders of
  which is  required for  any supplemental  indenture or  the consent  of the
  holders  of which is  required for  any waiver  of compliance  with certain
  provisions of  the Indenture  or of certain  defaults thereunder and  their
  consequences as  provided for in  the Indenture; (iv)  modify or alter  the
  provisions  of  the Indenture  regarding the  voting of  Notes held  by the
  Trust,  the Depositor  or an  affiliate of  any of  them; (v)  decrease the
  percentage of  the aggregate  principal amount of  Notes required to  amend
  the sections  of the Indenture which  specify the applicable  percentage of
  aggregate principal  amount of the Notes  necessary to amend  the Indenture
  or certain  other related agreements;  or (vi) permit  the creation of  any
  lien ranking  prior to or on  a parity with the lien  of the Indenture with
  respect  to any  of the  collateral for the  Notes or,  except as otherwise
  permitted  or contemplated  in the  Indenture, terminate  the  lien of  the
  Indenture on any  such collateral  or deprive  the 
  holder  of any  Note of  the security
  afforded by  the  lien of  the  Indenture.   The  Trust and  the  Indenture
  Trustee may also enter  into supplemental indentures, without obtaining the
  consent of the  Noteholders, for the purpose of, among other things, adding
  any  provisions to  or changing  in any  manner or  eliminating any  of the
  provisions  of the  Indenture or of  modifying in any  manner the rights of
  the  Noteholders;  provided  that  such  action  will  not  materially  and
  adversely affect the interest of any Noteholder.

  VOTING RIGHTS

       At all  times, the  voting rights of  Noteholders under the  Indenture
  will  be  allocated  among the  Notes  pro rata  in  accordance  with their
  outstanding principal balances.

  CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

       Neither  the  Depositor,  the  Indenture  Trustee  nor  any  director,
  officer  or employee  of the  Depositor or  the Indenture  Trustee will  be
  under  any liability to the Trust or the related Noteholders for any action
  taken  or  for refraining  from  the taking  of  any action  in  good faith
  pursuant to  the Indenture  or for errors  in judgment; provided,  however,
  that  none  of the  Indenture  Trustee,  the Depositor  and  any  director,
  officer or employee  thereof will be protected against any  liability which
  would otherwise be imposed  by reason of willful malfeasance, bad  faith or
  negligence in the performance of duties or by reason  of reckless disregard
  of  obligations  and  duties  under the  Indenture.    Subject  to  certain
  limitations  set forth  in the  Indenture, the  Indenture  Trustee and  any
  director, officer,  employee or  agent of  the Indenture  Trustee shall  be
  indemnified by the Trust  and held harmless against any loss,  liability or
  expense incurred in  connection with investigating, preparing to  defend or
  defending  any  legal  action,  commenced or  threatened,  relating  to the
  Indenture other than any  loss, liability or expense incurred  by reason of
  willful malfeasance,  bad faith or gross  negligence in the  performance of
  its duties under  such Indenture or by reason of  reckless disregard of its
  obligations and  duties under the Indenture.   Any such  indemnification by
  the Trust  will reduce  the amount distributable  to the Noteholders.   All
  persons  into which the Indenture  Trustee may  be merged or  with which it
  may  be  consolidated   or  any  person  resulting  from  such   merger  or
  consolidation shall  be the successor of  the Indenture Trustee  under each
  Indenture.


                              THE TRUST AGREEMENT

       The following summary describes certain terms of the Trust  Agreement.
  The  summary  does not  purport  to  be complete  and  is  subject to,  and
  qualified in  its entirety  by reference  to, the  provisions of the  Trust
  Agreement.   Whenever particular  sections or  defined terms  of the  Trust
  Agreement  are referred  to, such  sections or  defined  terms are  thereby
  incorporated herein  by reference.    See "DESCRIPTION  OF THE  SECURITIES"
  herein for a summary of certain additional terms of the Trust Agreement.
  
  REPORTS TO HOLDERS

       Concurrently  with   each   distribution  to   the   Holders  of   the
  Certificates, the  Servicer will forward to  the Owner Trustee  for mailing
  to such Holder a statement setting forth other items:

              (i)  the amount of interest  included in such distribution  and
       the related Certificate Rate;

             (ii)  the amount, if any,  of overdue accrued interest  included
       in such distribution (and the amount of interest thereon);

            (iii)  the  amount,  if any,  of  the  remaining overdue  accrued
       interest after giving effect to such distribution;

             (iv)  the  amount,   if  any,  of  principal  included  in  such
       distribution;

              (v)  the  amount,  if any,  of  the  reimbursement of  previous
       Liquidation Loss Amounts included in such distribution;

             (vi)  the  amount,  if  any,   of  the  aggregate   unreimbursed
       Liquidation Loss Amounts after giving effect to such distribution;

            (vii)  the Servicing Fee for such Distribution Date;

           (viii)  the  Pool   Balance  as  of  the   end  of  the  preceding
       Collection Period;

             (ix)  the  number  and  aggregate  Principal  Balances  of   the
       Mortgage Loans as  to which the minimum monthly payment  is delinquent
       for 30-59 days, 60-89  days and 90 or  more days, respectively, as  of
       the end of the preceding Collection Period; and

              (x)  the book  value of  any real estate  which is acquired  by
       the  Trust   through  foreclosure  or  grant   of  deed  in   lieu  of
       foreclosure.

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

       Within  60 days after the end of each calendar year, the Servicer will
  be required  to forward  to the  Owner Trustee a  statement containing  the
  information set  forth in  clauses (iii)  and (viii)  above aggregated  for
  such calendar year.  

  AMENDMENT

       The  Trust Agreement  may be  amended by  the Depositor and  the Owner
  Trustee, without consent of the Holders, to cure any ambiguity,  to correct
  or  supplement any provision or for the purpose of adding any provisions to
  or changing in any manner  or eliminating any of the provisions  thereof or
  of modifying  in any manner the rights of  such Holders; provided, however,
  that such action will not, as evidenced 
  by  an opinion  of counsel  satisfactory to  the  Owner Trustee,  adversely
  affect  in any material respect  the interests  of any Holders.   The Trust
  Agreement may also be amended  by the Depositor and the Owner  Trustee with
  the consent of the  holders of Certificates evidencing at least  a majority
  in principal  amount of  then outstanding  Certificates and Holders  owning
  Voting Interests (as  herein defined) aggregating not less than  a majority
  of  the aggregate Voting Interests for the purpose of adding any provisions
  to  or changing in any manner  or eliminating any of  the provisions of the
  Trust Agreement or modifying in any manner the rights of the Holders.

  INSOLVENCY EVENT

       "Insolvency  Event" means,  with respect  to any  Person,  any of  the
  following events or actions; certain events  of insolvency, readjustment of
  debt,  marshalling of  assets and  liabilities or  similar proceedings with
  respect to such  Person and certain actions  by such Person indicating  its
  insolvency, reorganization pursuant to bankruptcy  proceedings or inability
  to pay its obligations.   Upon termination of the Trust, the  Owner Trustee
  shall  direct the  Indenture Trustee  promptly to  sell  the assets  of the
  Trust (other  than  the Collection  Account) in  a commercially  reasonable
  manner  and on commercially reasonable  terms.  The  proceeds from any such
  sale,  disposition or liquidation of the Mortgage  Loans will be treated as
  collections on the Mortgage Loans and deposited  in the Collection Account.
  The Trust Agreement will provide  that the Owner Trustee does not  have the
  power to commence a voluntary proceeding in bankruptcy with respect  to the
  Trust without  the unanimous prior approval  of all Holders  (including the
  Depositor)  of the  Trust and  the delivery  to the  Owner Trustee  by each
  Holder  (including the  Depositor)  of a  certificate  certifying that  the
  Holder reasonably believes that the Trust is insolvent.

  LIABILITY OF THE DEPOSITOR

       Under  the Trust  Agreement, the  Depositor will  agree  to be  liable
  directly  to an injured party for the  entire amount of any losses, claims,
  damages  or liabilities  (other than  those incurred  by a Noteholder  or a
  Holder in the capacity  of an investor with  respect to the Trust)  arising
  out of or based on the arrangement created by the Trust Agreement.

  VOTING INTERESTS

       As of  any date, the aggregate  principal balance of  all Certificates
  outstanding will constitute the voting interest of  the Issuer (the "Voting
  Interests"),  except that,  for purposes  of determining  Voting Interests,
  Certificates  owned  by  the  Issuer or  its  affiliates  (other  than  the
  Depositor)  will be  disregarded  and deemed  not  to be  outstanding,  and
  except  that, in  determining whether  the Owner  Trustee  is protected  in
  relying upon  any such request,  demand, authorization,  direction, notice,
  consent or waiver, only Certificates that the Owner Trustee  knows to be so
  owned  will be  so  disregarded.   Certificates  so  owned that  have  been
  pledged  in  good  faith may  be  regarded as  outstanding  if  the pledgee
  establishes to  the satisfaction of the  Owner Trustee the  pledgor's right
  so to  act with respect  to such Certificates and  that the pledgee  is not
  the Issuer or its affiliates.

  CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

       Neither the Depositor, the Owner Trustee nor  any director, officer or
  employee of the Depositor or the Owner Trustee will  be under any liability
  to the Trust or the  related Holders for any action taken or for refraining
  from  the taking  of  any  action  in  good faith  pursuant  to  the  Trust
  Agreement  or for errors  in judgment; provided, however,  that none of the
  Owner Trustee, the Depositor and any director,  officer or employee thereof
  will be  protected against any liability  which would otherwise  be imposed
  by  reason  of  willful  malfeasance,  bad  faith   or  negligence  in  the
  performance of  duties or  by reason of  reckless disregard of  obligations
  and duties under the Trust  Agreement.  Subject to certain limitations  set
  forth in the Trust Agreement, the Owner Trustee and any  director, officer,
  employee or agent of  the Owner Trustee shall  be indemnified by the  Trust
  and  held harmless  against  any loss,  liability  or expense  incurred  in
  connection  with investigating, preparing to defend  or defending any legal
  action,  commenced or  threatened, relating  to the  Trust Agreement  other
  than  any  loss,  liability  or  expense  incurred  by  reason  of  willful
  malfeasance,  bad faith  or  gross negligence  in  the performance  of  its
  duties under such  Trust Agreement or  by reason  of reckless disregard  of
  its  obligations  and   duties  under  the  Trust  Agreement.     Any  such
  indemnification by  the Trust will reduce  the amount distributable  to the
  Holders.   All persons into which the  Owner Trustee may be  merged or with
  which it may be  consolidated or any person  resulting from such merger  or
  consolidation  shall be the successor of the Owner Trustee under each Trust
  Agreement.


                            ADMINISTRATION AGREEMENT

       The _________________,  in its capacity  as Administrator,  will enter
  into the  Administration Agreement  with the  Trust and  the Owner  Trustee
  pursuant to  which the Administrator will agree,  to the extent provided in
  such  Administration  Agreement,  to  provide  notices  and  perform  other
  administrative  obligations   required  by  the  Indenture  and  the  Trust
  Agreement.


                             THE INDENTURE TRUSTEE

       (   )  is the  Indenture Trustee  under the  Indenture.   The  mailing
  address  of the  Indenture  Trustee is  (   ),  Attention: Corporate  Trust
  Department.


                               THE OWNER TRUSTEE

       (   ) is  the Owner Trustee  under the Trust  Agreement.  The  mailing
  address  of  the  Owner  Trustee  is  (    ),  Attention:  Corporate  Trust
  Administration.


                                USE OF PROCEEDS

       The net proceeds from  the sale of the  Securities will be applied  by
  the Depositor towards the purchase price of the Mortgage Loans. 


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

       On  January  27,  1994, the  Internal  Revenue  Service  issued  final
  regulations ("final OID regulations")  relating to original issue  discount
  ("OID").   The discussion  under "Certain  Federal Income  Tax Consequences
  /___/ Taxation of  Debt Securities" in the Prospectus applies  with respect
  to the final OID regulations.

       Prospective  purchasers   should  see  "CERTAIN  FEDERAL   INCOME  TAX
  CONSEQUENCES" in  the Prospectus  for a  discussion of  the application  of
  certain  federal  income and  state  tax laws  to  the Trust  Fund  and the
  Securities.

                             STATE TAX CONSEQUENCES

       In  addition  to  the federal  income  tax  consequences described  in
  "Certain  Federal  Income  Tax Consequences"  herein,  potential  investors
  should consider  the  state income  tax  consequences of  the  acquisition,
  ownership,  and disposition  of the  Securities offered  hereunder.   State
  income tax law may differ substantially from  the corresponding federal tax
  law,  and this discussion does  not purport  to describe any  aspect of the
  income  tax laws  of  any state.    Therefore, potential  investors  should
  consult  their   own  tax  advisors  with   respect  to  the   various  tax
  consequences of investments in the Securities offered hereunder.


                              ERISA CONSIDERATIONS

  GENERAL

       The  Employee  Retirement  Income  Security Act  of  1974,  as amended
  ("ERISA")  and Section  4975 of  the Code  impose  certain restrictions  on
  employee benefit  plans subject to ERISA  or plans or  arrangements subject
  to Section 4975  of the Code ("Plans")  and on persons  who are parties  in
  interest  or disqualified  persons ("parties in  interest") with respect to
  such Plans.   Certain  employee benefit plans,  such as governmental  plans
  and church plans (if no election has been made under section 410(d)  of the
  Code),  are not  subject to the  restrictions of ERISA,  and assets of such
  plans  may  be  invested in  the  Securities without  regard  to  the ERISA
  considerations  described below,  subject to  other applicable  federal and
  state  law.    However,  any such  governmental  or  church  plan which  is
  qualified under section  401(a) of the Code and  exempt from taxation under
  section 501(a) of the Code  is subject to the prohibited  transaction rules
  set forth in  section 503 of the  Code.  Any Plan fiduciary  which proposes
  to cause a  Plan to acquire any  of the Securities should  consult with its
  counsel with  respect to  the potential consequences  under ERISA, and  the
  Code,  of the  Plan's  acquisition and  ownership of  the Securities.   See
  "ERISA CONSIDERATIONS"  in the Prospectus.   Investments by Plans  are also
  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. 
  
  PROHIBITED TRANSACTIONS

  GENERAL

       Section 406 of ERISA prohibits parties  in interest with respect to  a
  Plan from  engaging in certain  transactions (including loans) involving  a
  Plan and its assets unless a statutory  or administrative exemption applies
  to the transaction.  Section  4975 of the Code imposes certain excise taxes
  (or,  in some cases, a  civil penalty  may be assessed  pursuant to section
  502(i)  of  ERISA)  on  parties in  interest  which  engage  in  non-exempt
  prohibited transactions.

  PLAN ASSET REGULATION

       The  United States  Department  of Labor  ("Labor")  has issued  final
  regulations concerning the  definition of what constitutes the assets  of a
  Plan for  purposes of  ERISA and the  prohibited transaction provisions  of
  the  Code  (the  "Plan  Asset Regulation").    The  Plan  Asset  Regulation
  describes the circumstances under which the assets of an  entity in which a
  Plan invests will be  considered to be "plan  assets" such that any  person
  who  exercises  control  over  such assets  would  be  subject  to  ERISA's
  fiduciary standards.   Under  the Plan Asset  Regulation, generally when  a
  Plan invests  in another entity, the  Plan's assets do not  include, solely
  by reason of  such investment, any of the underlying  assets of the entity.
  However, the Plan  Asset Regulation  provides that, if  a Plan acquires  an
  "equity  interest"  in  an  entity  that  is  neither  a  "publicly-offered
  security"  (as defined  therein) nor  a security  issued  by an  investment
  company registered under the Investment  Company Act of 1940, the assets of
  the entity will be  treated as assets of  the Plan investor unless  certain
  exceptions apply.   If  the (Notes/Certificates) were  deemed to be  equity
  interests  and   no  statutory,  regulatory  or   administrative  exemption
  applies, the Trust could  be considered to hold plan assets  by reason of a
  Plan's  investment  in  the  Notes.   Such  plan  assets  would  include an
  undivided interest in any assets held by the Trust.  In such an event,  the
  Trustee  and other  persons,  in providing  services  with respect  to  the
  Trust's  assets, may  be parties  in interest  with respect  to such Plans,
  subject to  the fiduciary  responsibility provisions of  Title I of  ERISA,
  including the  prohibited transaction provisions  of Section 406 of  ERISA,
  and  Section 4975 of  the Code  with respect to  transactions involving the
  Trust's  assets.   (Under  the  Plan  Asset Regulation,  the  term  "equity
  interest" is defined as any  interest in an entity other than an instrument
  that is treated as indebtedness under "applicable  local law" and which has
  no  "substantial equity  features." Although the  Plan Assets Regulation is
  silent with  respect to the question  of which law  constitutes "applicable
  local law"  for this  purpose, Labor has  stated that these  determinations
  should  be  made  under  the state  law  governing  interpretation  of  the
  instrument in question.   In the  preamble to the  Plan Assets  Regulation,
  Labor declined to provide a precise definition  of what features are equity
  features  or  the   circumstances  under  which  such   features  would  be
  considered "substantial,"  noting that  the question  of  whether a  plan's
  interest has substantial equity features is an  inherently factual one, but
  that  in  making a  determination  it would  be  appropriate  to take  into
  account  whether the  equity features  are such  that  a Plan's  investment
  would  be a  practical vehicle  for the  indirect  provision of  investment
  management  services.   Brown &  Wood ("ERISA  Counsel")  has rendered  its
  opinion that  the  Notes will  be  classified as
  indebtedness  without substantial
  equity features for ERISA purposes.  ERISA  Counsel's opinion is based upon
  the  terms of the Notes, the opinion of Tax  Counsel that the Notes will be
  classified as  debt instruments  for federal  income tax  purposes and  the
  ratings which  have been assigned  to the Notes.   However, if  contrary to
  ERISA  Counsel's opinion the Notes are deemed to be equity interests in the
  Trust  and no  statutory, regulatory  or administrative  exemption applies,
  the Trust  could be considered to  hold plan assets  by reason of  a Plan's
  investment in the Notes.)

  THE UNDERWRITER'S EXEMPTION

       Labor  has   granted   to  Greenwich   Capital   Markets,  Inc.   (the
  "Underwriter")   an   administrative  exemption   (Prohibited   Transaction
  Exemption  90-59 (the "Exemption")) which  exempts from  the application of
  the  prohibited transaction  rules  of ERISA  and  the related  excise  tax
  provisions of Section  4975 of the Code  transactions relating to:  (i) the
  acquisition, sale  and  holding by  Plans of  certificates representing  an
  undivided  interest  in  certain  asset  backed  pass-through  trusts  with
  respect  to which  the Underwriter  or any  of its  affiliates is  the sole
  underwriter or  the manager  or co-manager  of the underwriting  syndicate;
  and  (ii) the  servicing, operation  and management  of  such asset  backed
  pass-through  trusts,  provided that  the  general  conditions and  certain
  other conditions set forth  in the Exemption are satisfied.   The Exemption
  will   apply   to   the    acquisition,   holding   and   resale   of   the
  (Notes/Certificates) by  a Plan provided  that certain conditions (some  of
  which are described below) are met.

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

            (1)  the acquisition of the (Notes/Certificates) by a Plan is  on
       terms (including the price  for the (Notes/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
       (Notes/Certificates) acquired by  the Plan are not subordinated to the
       rights and  interests evidenced by  other (Notes/Certificates)  of the
       trust;

            (3)  the (Notes/Certificates) acquired by the  Plan have received
       a rating  at the time  of such  acquisition that is  one of  the three
       highest generic  rating  categories  from  either  Standard  &  Poor's
       Corporation, Moody's  Investors Service,  Inc, Duff  & Phelps  Inc. or
       Fitch Investors Service, Inc.;

            (4)  the trustee  must not  be an  affiliate of the  Underwriter,
       the Trustee, any Servicer, any obligor with respect  to assets held in
       the Trust  Fund constituting more than  five percent of  the aggregate
       unamortized principal balance of the assets in the Trust;

            (5)  the  sum  of  all  payments made  to  and  retained  by  the
       Underwriters   in   connection    with   the   distribution   of   the
       (Notes/Certificates) represents not more than  reasonable compensation
       for underwriting the (Notes/Certificates); the sum 
       of  all payments  made to  and retain  by the  Issuer pursuant  to the
       assignment of  the Mortgage  Loans to  the Trust  Fund represents  not
       more  than the fair market  value of  such Mortgage Loans;  the sum of
       all payments made to and retained by the servicer represents  not more
       than reasonable  compensation  for  such  person's  services  under  a
       pooling and  servicing agreement and  reimbursements of  such person's
       reasonable expenses in connection therewith; and

            (6)  the  Plan   investing  in  the  (Notes/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  Underwriter  believes  that  the  Exemption  will  apply  to  the
  acquisition and holding  of the (Notes/Certificates) by Plans and  that all
  conditions of the  Exemption other  than those  within the  control of  the
  investors will be met.

  REVIEW BY PLAN FIDUCIARIES

       Any   Plan    fiduciary   considering   whether    to   purchase   any
  (Notes/Certificates) on  behalf of a Plan  should consult with  its counsel
  regarding the  applicability of the fiduciary responsibility and prohibited
  transaction provisions  of ERISA and  the Code to  such investment.   Among
  other  things, before purchasing any (Notes/Certificates), a fiduciary of a
  Plan should make its own  determination as to whether the Trust, as obligor
  on the  (Notes/Certificates), is a  party in  interest with respect  to the
  Plan, the availability of the exemptive  relief provided in the Plan  Asset
  Regulations and  the  availability  of  any  other  prohibited  transaction
  exemptions.   Purchasers should  analyze whether the  decision may have  an
  impact with respect to purchases of the (Notes/Certificates).


                        LEGAL INVESTMENT CONSIDERATIONS

       The  appropriate  characterization of  the  Securities  under  various
  legal  investment restrictions,  and thus the  ability of investors subject
  to  these  restrictions   to  purchase   Securities,  may  be   subject  to
  significant  interpretive uncertainties.   All  investors  whose investment
  authority is subject  to legal restrictions should consult their  own legal
  advisors to  determine whether,  and to  what extent,  the Securities  will
  constitute  legal   investments  for   them.     The  Depositor   makes  no
  representation as  to the  proper  characterization of  the Securities  for
  legal  investment or  financial institution regulatory  purposes, or  as to
  the  ability   of  particular  investors   to  purchase   Securities  under
  applicable  legal  investment restrictions.    The  uncertainties described
  above  (and   any  unfavorable   future  determinations   concerning  legal
  investment  or  financial institution  regulatory  characteristics  of  the
  Securities) may adversely affect the liquidity of the Securities.

  
                                  UNDERWRITING

       Subject to  the terms  and conditions  set forth  in the  Underwriting
  Agreement, the Depositor  has agreed to sell to Greenwich  Capital Markets,
  Inc. (the "Underwriter"),  and the Underwriter has agreed to  purchase from
  the Depositor,  the Securities.  The  Underwriter is obligated  to purchase
  all the Securities offered  hereby if any are  purchased.  Distribution  of
  the Securities  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.    Proceeds  to  the  Depositor  are  expected  to  be
  $________________ from  the sale  of the  Notes and  $___________ from  the
  sale  of  the  Certificates,  before  deducting  expenses  payable  by  the
  Depositor  of $_________.  In connection with  the purchase and sale of the
  Securities, the  Underwriter may be  deemed to  have received  compensation
  from the  Depositor in the form  of underwriting discounts,  concessions or
  commissions.  

       The Underwriting  Agreement provides that the Depositor will indemnify
  the Underwriter  against certain  liabilities, including liabilities  under
  the  Securities Act of 1933, or  contribute payments the Underwriter may be
  required  to make in respect thereof.  The Depositor is an affiliate of the
  Underwriter.  The Underwriter is an affiliate of the Depositor.


                                 LEGAL MATTERS

       Certain legal  matters with respect to  the Securities will  be passed
  upon  for the  Depositor by Brown  & Wood, New  York, New York  and for the
  Underwriter by Brown & Wood, New York, New York.


                                    RATINGS

       It is a condition  to issuance that each  Class of the Notes  be rated
  be rated not lower than  "_________" by (         ) and _______ by (     ).
  It  is a  condition to  issuance that  the Certificates  be rated  at least
  "___" by (      )  and "___" by (    ).  A  securities rating addresses the
  likelihood  of   the  receipt  by  Certificateholders  and  Noteholders  of
  distributions on the  Mortgage Loans.  The rating takes  into consideration
  the structural, legal and tax aspects associated  with the Certificates and
  Notes.    The  ratings  on  the  Securities  do  not,  however,  constitute
  statements   regarding   the   possibility   that   Certificateholders   or
  Noteholders might  realize a  lower than anticipated  yield.  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.

       The ratings  assigned by Duff  & Phelps  Credit Rating Co.  ("D&P") to
  securities  address the likelihood  of the receipt  by the  holders of such
  securities  of all  distributions  to which  they  are entitled  under  the
  transaction  structure.    D&P's  ratings  reflect   its  analysis  of  the
  riskiness  of  the  mortgages and  its  analysis  of the  structure  of the
  transaction as set forth in the operative documents.  D&P's ratings 
  do not  address  the effect  on  yield on  the  securities attributable  to
  prepayments or recoveries on the underlying assets.

       The ratings  assigned by Fitch  Investors Service,  L.P. ("Fitch")  to
  securities address  the likelihood of the  receipt of all  distributions on
  the  assets by  the  related holders  of  securities under  the  agreements
  pursuant to which  such securities are  issued.  Fitch's ratings  take into
  consideration the credit quality of the related  pool, including any credit
  support providers,  structural  and  legal  aspects  associated  with  such
  securities,  and the  extent to  which the  payment stream  on the  pool is
  adequate to make the payments  required by such securities.  Fitch  ratings
  on such  securities  do  not,  however, constitute  a  statement  regarding
  frequency of prepayments of the assets.

       The ratings  assigned by Moody's  Investors Service,  Inc. ("Moody's")
  to  securities  address  the  likelihood  of  the  receipt  by  holders  of
  securities of  all distributions  to which such  holders of securities  are
  entitled.   Moody's ratings on securities  do not represent  any assessment
  of  the likelihood or rate  of principal  prepayments.  The  ratings do not
  address the  possibility that  holders of securities  might suffer a  lower
  than anticipated yield as a result of prepayments.

       The ratings  assigned by Standard &  Poor's Ratings Group,  a Division
  of The McGraw-Hill  Companies ("Standard & Poor's"), to  securities address
  the  likelihood of the receipt  of all  distributions on the  assets by the
  related holders of  securities under the agreements pursuant to  which such
  securities are issued.   Standard & Poor's ratings take  into consideration
  the  credit quality  of  the related  pool,  including any  credit  support
  providers, structural  and legal aspects  associated with  such securities,
  and the  extent to  which the payment  stream on such  pool is  adequate to
  make payments required  by such securities.   Standard & Poor's  ratings on
  such  certificates  do  not,  however,  constitute  a  statement  regarding
  frequency of prepayments  on the related assets.   The letter "r"  attached
  to a  Standard &  Poor's rating highlights  derivative, hybrid and  certain
  other types  of securities that Standard  & Poor's believes  may experience
  high volatility or  high variability in expected returns due  to non-credit
  risks.   The  absence  of  an  "r"  symbol in  the  rating  of a  class  of
  securities should not be  taken as an indication that such  securities will
  exhibit no volatility or variability in total return.
  

  <TABLE>
  <CAPTION>
  <S>                                                           <S>
  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 THOSE TO  WHICH THEY RELATE
  OR  AN 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           FINANCIAL ASSET HOME EQUITY LOAN
  PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS NOR ANY                     TRUST 199___
  SALE   MADE    HEREUNDER    SHALL,   UNDER    ANY            $______ (FIXED) (FLOATING) RATE
  CIRCUMSTANCES, CREATE  ANY  IMPLICATION THAT  THE                  ASSET BACKED NOTES
  INFORMATION  CONTAINED HEREIN  IS  CORRECT AS  OF            $______ (FIXED) (FLOATING) RATE
  ANY TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                 ASSET BACKED CERTIFICATES,


                  TABLE OF CONTENTS

                                               PAGE

                PROSPECTUS SUPPLEMENT

  Summary                                        S-3
  Risk Factors                                  S-11
  The Trust                                     S-12
                                                              FINANCIAL ASSET SECURITIES CORP.
  The (Letter of Credit)(Surety Bond) Issuer    S-13                                                                     (DEPOSITOR)
  The Home Equity Lending Program               S-13
  Servicing of the Mortgage Loans               S-15
  Description of the Mortgage Loans             S-16
                                                                 ---------------------------
  Description of the Servicing Agreement        S-18
                                                                    PROSPECTUS SUPPLEMENT
  Description of the Securities                 S-21
                                                                       (      , 199 )
  The Depositor                                 S-22
  The Indenture                                 S-22
                                                                 ---------------------------
  The Trust Agreement                           S-25
  Administration Agreement                      S-27
  The Indenture Trustee                         S-28
  The Owner Trustee                             S-28
                                                               GREENWICH CAPITAL MARKETS, INC.
  Use of Proceeds                               S-28
  Certain Federal Income Tax Consequences       S-28
  State Tax Consequences                        S-28
  ERISA Considerations                          S-28
  LegalInvestment Considerations                S-30
  Underwriting                                  S-31
  Legal Matters                                 S-31
  Ratings                                       S-31



                      PROSPECTUS

  Prospectus Supplement or Current 
  Report on Form 8-K                              2             
  Incorporation of Certain Document
  by Reference                                    2
  Available Information                           2
  Reports to Securityholder                       3
  Summary of Terms                                4
  Risk Factors                                   12
  The Trust Fund                                 17
  Use of Proceeds                                22
  The Depositor                                  22
  Loan Program                                   22
  Description of the Securities                  24
  Credit Enhancement                             33
  Yield and Prepayment Considerations            38
  The Agreements                                 41
  Certain Legal Aspects of the Loans             54  
  Certain Federal Income Tax Considerations      66
  State Tax Considerations                       85
  ERISA Consideration                            85
  Legal Investment                               88
  Method of Distribution                         89
  Legal Matters                                  90
  Financial Information                          90
  Rating                                         90
  
  </TABLE>

=========================================    ==============================

  
  
    
   
  INFORMATION CONTAINED HEREIN  IS SUBJECT TO COMPLETION OR AMENDMENT.   A
  REGISTRATION STATEMENT RELATING  TO THESE  SECURITIES HAS  BEEN FILED  WITH
  THE SECURITIES AND EXCHANGE  COMMISSION.  THESE SECURITIES MAY  NOT BE SOLD
  NOR  MAY  OFFERS TO  BUY BE  ACCEPTED PRIOR  TO  THE TIME  THE REGISTRATION
  STATEMENT  BECOMES EFFECTIVE.    THIS PROSPECTUS  SHALL  NOT CONSTITUTE  AN
  OFFER  TO SELL OR  THE SOLICITATION OF  AN OFFER TO BUY  NOR SHALL THERE BY
  ANY   SALE  OF  THESE  SECURITIES  IN   ANY  STATE  IN  WHICH  SUCH  OFFER,
  SOLICITATION  OR   SALE  WOULD  BE  UNLAWFUL   PRIOR  TO   REGISTRATION  OR
  QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
      

                   SUBJECT TO COMPLETION, DATED AUGUST 15, 1996
      

  PROSPECTUS SUPPLEMENT
  (To Prospectus dated ___________, 1996)

          HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199__-__

                        FINANCIAL ASSET SECURITIES CORP.
                                   DEPOSITOR

                         ( __________________________ )
                            TRANSFEROR AND SERVICER

       The  Home Equity Loan Asset  Backed Certificates, Series 199__-__ (the
  "Certificates") will  evidence  in  the  aggregate  the  entire  beneficial
  interest  in the  Financial  Asset Home  Equity  Loan Trust  199__-__  (the
  "Trust") to  be formed pursuant to a Pooling  and Servicing Agreement among
  Financial Asset Securities Corp., as Depositor,  ( __________________ ), as 
  Transferor and Servicer, and (____________________),  as Trustee.  The 
  property of the Trust will  include (i)  certain home  equity revolving  
  credit  line loans  (the
  "Mortgage  Loans")   secured  by  (first   or)(second)  (deeds   of  trust)
  (mortgages)  on residential  properties that  are primarily  one- to  four-
  family properties, the  collections in respect of such Mortgage  Loans, and
  certain  other property  relating  to such  Mortgage Loans(,  including the
  benefit  of a  (Letter of  Credit) (Surety  Bond) as  described more  fully
  herein)   and   (ii)  certain   pass-through  certificates   (the  "Private
  Securities") representing fractional, undivided  interests in the  Mortgage
  Loans.   The Servicer will  service the Mortgage  Loans, and the Transferor
  will  own  the undivided  interest  in the  Trust  not  represented by  the
  Certificates.

       All  of  the  Mortgage  Loans will  be  acquired  by  Financial  Asset
  Securities  Corp. (the "Depositor")  from (                         ).  The
  aggregate undivided interest in  the Trust represented by  the Certificates
  will  initially be  equal to  $__________, which  as of  ______,  199_ (the
  "Cut-Off  Date")   is  approximately  ___%  of  the  outstanding  Principal
  Balances of the Mortgage Loans.

       Distributions of  principal and interest on  the Certificates  will be
  made on the ____ day of each  month or, if such date is not a Business Day,
  on  the succeeding  Business Day (each,  a "Distribution Date"), commencing
  _____________.  On each Distribution Date holders  of the Certificates will
  be entitled to  receive, from and to the limited  extent of funds available
  in  the  Distribution  Account  (as  defined  herein),  distributions  with
  respect to  interest and principal  calculated as  set forth  herein.   The
  Certificates  are  not  guaranteed  by  the  Depositor,  the  Trustee,  the
  Transferor, the Servicer or any affiliate thereof.

       There is currently  no market for the Certificates offered  hereby and
  there can  be no assurance that  such a market will  develop or if  it does
  develop that it will continue.  See "RISK FACTORS" herein.

       FOR A  DISCUSSION OF  CERTAIN RISKS ASSOCIATED  WITH AN INVESTMENT  IN
  THE SECURITIES,  SEE THE INFORMATION UNDER "RISK FACTORS"  ON PAGE S-10 AND
  IN THE PROSPECTUS ON PAGE 11.
                                                  
                                   ----------------
  THE CERTIFICATES  DO NOT  REPRESENT AN  INTEREST  IN OR  OBLIGATION OF  THE
  DEPOSITOR,  THE SERVICER,  THE  TRANSFEROR, THE  TRUSTEE  OR ANY  OF  THEIR
  RESPECTIVE  AFFILIATES,  EXCEPT   AS  SET   FORTH  HEREIN.     NEITHER  THE
  CERTIFICATES  NOR THE  MORTGAGE  LOANS ARE  INSURED  OR GUARANTEED  BY  ANY
  GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

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

  <TABLE>
  <CAPTION>                                            Price to         Underwriting    Proceeds to
                                                       Public(1)        Discount(2)   the Depositor(3)
  <S>                                                 <C>               <C>
  Per Certificate . . . . . . . . . . . . . . .
  Total . . . . . . . . . . . . . . . . . . . .


  </TABLE>


  (1) Plus accrued interest, if any, from _____________________.
  (2) The Depositor  has agreed to indemnify the Underwriter  against certain
      liabilities, including liabilities under the Securities Act of 1933.
  (3) Before deducting expenses, estimated to be $___________.
                                                   
                                ------------------
  The  Certificates are  offered subject  to receipt  and  acceptance by  the
  Underwriter,  to prior sale  and to the  Underwriter's right  to reject any
  order in  whole or  in part  and to  withdraw, cancel or  modify the  offer
  without notice.   It is expected that delivery of  the Certificates will be
  made in  book-entry form  through the  facilities of  The Depository  Trust
  Company,( Cedel, S.A. and the Euroclear System) on or about   ____________,
  199__.   The Certificates will be offered in (Europe) and the United States
  of America.
                                          
                                 -----------------

                                  GREENWICH CAPITAL
                                    MARKETS, INC.
  ____________, 1996
  
                                                           
                                  ------------------

  THE  CERTIFICATES WILL CONSTITUTE A  SEPARATE SERIES  OF CERTIFICATES BEING
  OFFERED  BY  THE DEPOSITOR  PURSUANT  TO ITS  PROSPECTUS  DATED (_________,
  199__),  OF  WHICH   THIS  PROSPECTUS  SUPPLEMENT  IS  A  PART   AND  WHICH
  ACCOMPANIES THIS  PROSPECTUS SUPPLEMENT.  THE PROSPECTUS CONTAINS IMPORTANT
  INFORMATION REGARDING  THIS OFFERING  WHICH  IS NOT  CONTAINED HEREIN,  AND
  PROSPECTIVE INVESTORS ARE URGED TO READ THE  PROSPECTUS AND THIS PROSPECTUS
  SUPPLEMENT IN FULL.


  
                                    SUMMARY 

  The following  summary is  qualified in  its entirety by  reference to  the
  detailed information  appearing  elsewhere herein  and  in the  Prospectus.
  Certain capitalized terms used in the Summary are defined elsewhere  in the
  Prospectus  Supplement or  in the  Prospectus.   Reference  is made  to the
  Index  of  Defined Terms  herein  and the  Index  of Defined  Terms  in the
  Prospectus for the definitions of certain capitalized terms.

  Trust                    Financial  Asset Home  Equity Loan  Trust 199__-__
                           (the  "Trust")  will   be  formed  pursuant  to  a
                           pooling and servicing agreement  (the "Agreement")
                           to  be dated  as of  _______, 199__  (the "Cut-Off
                           Date")  among Financial Asset Securities Corp., as
                           depositor (the "Depositor"), (____________),         
                           as transferor and   servicer  (together  with  any
                           successor  in   such  capacity,  the
                           "Transferor" and "Servicer",  respectively), and
                           (_____________ ), as trustee (the
                           "Trustee").    The  property  of  the  Trust  will
                           include:    a  pool  of
                           (adjustable-) (fixed-)  rate home equity loan  
                           revolving credit  line loans
                           made or  to be made  in the  future (the"Mortgage 
                           Loans"), under  certain
                           home equity revolving credit line loan agreements
                           (the  "Credit  Line
                           Agreements") and  secured by (first)(second)  
                           (deeds of  trust) (mortgages)
                           on  residential properties that  are primarily  one-
                           to  four-family
                           properties (the "Mortgaged Properties");  the 
                           collections in respect of the
                           Mortgage Loans  received after  the Cut-Off Date;  
                           property that secured  a
                           Mortgage  Loan which has been  acquired by  
                           foreclosure or deed  in lieu of
                           foreclosure; (a  surety bond  or letter of credit);
                           certain  pass-through certificates  
                           (the "Private Securities") representing fractional,
                           undivided interests in Mortgage Loans; an assignment 
			   of  the Depositor's rights under
			   the Purchase  Agreement;  rights under  certain  
			   hazard insurance  policies
			   covering the Mortgaged Properties; and 
                           certain  other property,  as described  more fully
                           herein.

                          The Trust  will include the unpaid principal balance
			  of each Mortgage  Loan as of the  Cut-Off Date  
			  (the "Cut-Off  Date   Principal  Balance")  plus
                          any  additions thereto  as a  result of new  
			  advances made pursuant to
                          the applicable  Credit Line Agreement  (the 
                          "Additional Balances") during  the
                          life of the Trust.  With respect
                          to any  date, the "Pool Balance"  will be equal  
                          to the aggregate of  the  Principal Balances  of 
                          all Mortgage Loans as of such date.  The "Principal 
                          Balance"  of a
                          Loan (other than a Liquidated Loan) on any day is
                          equal to its Cut-Off  Date Principal Balance, plus  
                          (i) any Additional  Balances in  respect  of such  
                          Mortgage Loan, minus (ii)  all collections credited 
                          against  the Principal Balance of such  Mortgage 
                          Loan in  accordance with the  related Credit Line  
                          Agreement prior  to such
                          day.  The Principal  Balance of a Liquidated Loan 
                          after the  final  recovery  of related Liquidation 
                          Proceeds shall be zero.

  Securities Offered       The  Home Equity  Loan Asset-Backed  Certificates,
                           Series     199__-__     offered    hereby     (the
                           "Certificates")  represent  the right  to  receive
                           payments  of  interest  at   the  (variable)  rate
                           described below (the "Certificate  Rate"), payable
                           monthly,  and payments  of principal  with respect
                           to the Mortgage Loans, the Private  Securities or,
                           in certain circumstances,  draws on the (Letter of
                           Credit)  (Surety  Bond)  to  the  extent  provided
                           below.    The aggregate  undivided  interest  (the
                           "Investor Interest") in  the Trust represented  by
                           the  Certificates  as of  the  Cut-Off  Date  will
                           equal  $__________  of  principal  (the  "Original
                           Principal     Balance"),     which      represents
                           approximately ___%  of the aggregate  Cut-Off Date
                           Principal   Balance,   which   will   decline   as
                           principal  is   paid  to  the   Certificateholders
                           during the Amortization Period, except as 
                           otherwise  provided herein.   The  Transferor will
                           hold   the  remaining   undivided  interest   (the
                           "Transferor   Interest")   in   the    Trust   not
                           represented by the  Certificates.  The  Transferor
                           as  of  any  date  shall  be  the  holder  of  the
                           Transferor Interest  which initially  will be  the
                           Depositor.   The Depositor  intends to convey  the
                           Transferor Interest  to (        ) on or about the
                           Closing  Date.   The  Certificates will  be issued
                           pursuant to the Agreement.   The principal  amount
                           of  the outstanding  Certificates (the  "Principal
                           Balance")  on any  date is  equal to  the Original
                           Principal Balance minus  the aggregate of  amounts
                           actually   distributed   as   principal   to   the
                           Certificateholders.    See  "DESCRIPTION   OF  THE
                           CERTIFICATES" herein.

  The Mortgage Loans       The Mortgage Loans are  secured by (first)(second)
                           deeds   of   trust  or   mortgages   on  Mortgaged
                           Properties.   The  Mortgage Loans  were originated
                           by (   ) and on or prior to  the Closing Date, the
                           Transferor will  sell the  Mortgage  Loans to  the
                           Depositor  pursuant to  a purchase  agreement (the
                           "Purchase  Agreement").    The  aggregate  Cut-Off
                           Date Principal  Balance of  the Mortgage  Loans is
                           $___________ (the "Cut-Off Date Pool Balance").

                      The  combined  loan-to-value  ratio  of  each  Mortgage
                      Loan,  computed using the  maximum amount  the borrower
                      was  permitted to  draw down  under the  related Credit
                      Line  Agreement (the  "Credit Limit")  and  taking into
                      account  the  amounts  of any  related  senior mortgage
                      loans  (the  "Combined Loan-to-Value  Ratio")  did  not
                      exceed  __% as  of  the  Cut-Off  Date.   The  weighted
                      average  Combined Loan-to-Value  Ratio of  the Mortgage
                      Loans was ____% as of the Cut-Off Date.   See "THE HOME
                      EQUITY  LENDING  PROGRAM  --   Underwriting  Procedures
                      Relating to the Mortgage Loans" herein.

                      Interest on each Mortgage  Loan is payable monthly  and
                      computed on the related average 
                      daily  outstanding Principal  Balance for  each billing
                      cycle at  a variable rate per  annum (the  "Loan Rate")
                      equal  at  any time  (subject  to  minimum and  maximum
                      rates,  as  described  herein  under "THE  HOME  EQUITY
                      LENDING  PROGRAM--Mortgage  Loan  Terms,"  and  further
                      subject to  applicable usury limitations) to the sum of
                      (i) (the  prime  rate published  in  the "Money  Rates"
                      section  of The  Wall Street  Journal generally  on the
                      Monday of  the  week in  which such  Loan Rate  adjusts
                      (or, if no rate is  published on such day, then on  the
                      next succeeding calendar day on  which a prime rate  is
                      published), rounded to the nearest 1/8  of 1 percent) (
                       )  and  (ii) a  margin generally  within the  range of
                      ___% to ___%.   The Loan Rate is subject  to adjustment
                      (        ).    With respect  to each  Mortgage Loan,  a
                      "billing cycle" is the  calendar month preceding a  Due
                      Date.   Interest accrued  at such rate  will be due  on
                      the Due  Date in the month  following the close  of the
                      billing cycle.   (As  to  each Mortgage  Loan, the  Due
                      Date is the ____  day of the month.)  The  Cut-Off Date
                      Principal  Balances ranged  from zero  to $_______  and
                      averaged  $_______.  Credit  Limits under  the Mortgage
                      Loans  as  of  the Cut-Off  ranged  from  approximately
                      $_____ to  $______ and averaged $______.  Each Mortgage
                      Loan  was  originated in  the  period  from _______  to
                      _________, and,  as of the  Cut-Off Date,  the weighted
                      average  Credit  Limit  Utilization  Rate  (as  defined
                      herein) was approximately ___%.   See "THE HOME  EQUITY
                      LENDING  PROGRAM"  and  "DESCRIPTION  OF  THE  MORTGAGE
                      LOANS" herein.

                      During the term of  the Trust, all Additional  Balances
                      will  be property of the  Trust.   The aggregate amount
                      of  the loan balances at any  time (the "Pool Balance")
                      will fluctuate  from day to  day because the amount  of
                      draws  by  borrowers   and  the  amount   of  principal
                      payments  will usually differ on each day.  Because the
                      Transferor  Interest  represents  the  interest  in the
                      Trust  not represented by  the Certificates, the amount
                      of the Transferor Interest  will fluctuate from day  to
                      day as draws  are made and principal is paid  under the
                      Mortgage Loans.

                      The  Loan  Balance of  a  Mortgage Loan  (other  than a
                      Liquidated Mortgage  Loan) on any day  is equal  to its
                      principal  balance on  the Cut-Off  Date, plus  (i) any
                      Additional Balances  in respect of such  Mortgage Loan,
                      minus  (ii)   all  collections  credited   against  the
                      principal balance of  such Mortgage Loan in  accordance
                      with the related Loan Agreement prior to such day.

                      The aggregate  undivided interest in the  Loan Balances
                      in the Trust evidenced  by the Certificates will  never
                      exceed  the Security  Principal  Balance regardless  of
                      the amount of the Pool Balance at any time.

                      The  principal amount  of the  outstanding Certificates
                      (the  "Security  Principal  Balance")  on any  date  is
                      equal to the principal  balance of the Certificates  on
                      the   Closing  Date  minus  the  aggregate  of  amounts
                      actually    distributed    as    principal    to    the
                      Certificateholders.

  Private Securities  The    Private    Securities   are    pass-through
                      certificates representing beneficial interests  in
                      Mortgage  Loans.   (The individual  Mortgage Loans
                      underlying the  Private Securities are  insured or
                      guaranteed by  the United States  or an  agency or
                      instrumentality thereof.   The Private  Securities
                      themselves  are  not so  insured  or  guaranteed.)
                      Payments  on  the   Private  Securities  will   be
                      distributed  directly   to  the  Trustee   as  the
                      registered owner of such Private Securities.

  Collections         All  collections on  the  Mortgage Loans  and  the
                      Private  Securities  will  be   allocated  by  the
                      Servicer  in accordance  with the  Loan Agreements
                      between amounts  collected in respect  of interest
                      ("Interest Collections") and amounts  collected in
                      respect of principal ("Principal  Collections" and
                      collectively   with   Interest  Collections,   the
                      "Collections").  The Servicer will 
                      generally  deposit  Collections  distributable  to
                      the  Holders in  an account  established  for such
                      purpose  under  the  Agreement   (the  "Collection
                      Account").   See "DESCRIPTION OF  THE CERTIFICATES
                      --  Payments   on  Mortgage  Loans;   Deposits  to
                      Collection   Account  and   Distribution  Account"
                      herein  and  "AGREEMENTS  --  Payments  on  Loans;
                      Deposits to Security Accounts"  and "-- Collection
                      Procedures" in the Prospectus.

  Denominations       The Certificates  will be offered for  purchase in
                      denominations  of  $(___) and  integral  multiples
                      thereof.  The interest  in the Trust evidenced  by
                      a Certificate (the "Percentage  Interest") will be
                      equal  to the  percentage derived  by dividing the
                      denomination of  such Certificate by  the Original
                      Security Principal Balance.

  Registration of 
  Certificates        The   Certificates  will   initially  be
                      issued  in  book-entry  form.    Persons
                      acquiring      beneficial      ownership
                      interests     in    the     Certificates
                      ("Certificate  Owners")  will hold  such
                      interests  through The  Depository Trust
                      Company ("DTC"),  in the United  States,
                      or  Centrale  de  Livraison  de  Valeurs
                      Mobilieres   S.A.   ("CEDEL")   or   the
                      Euroclear   System   ("Euroclear"),   in
                      Europe.  Transfers within  DTC, CEDEL or
                      Euroclear, as the case  may be, will  be
                      in accordance  with the usual  rules and
                      operating  procedures  of  the  relevant
                      system.    So long  as  the 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  DTC  or  one  of  the
                      relevant   depositaries   (collectively,
                      the      "European       Depositaries").
                      Cross-market  transfers between  persons
                      holding  directly or  indirectly through
                      DTC,    on    the    one    hand,    and
                      counterparties   holding   directly   or
                      indirectly  through CEDEL  or Euroclear,
                      on the  other, will  be effected in  DTC
                      through  Citibank, N.A.  ("Citibank") or
                      Morgan  Guaranty  Trust Company  of  New
                      York     ("Morgan"),     the    relevant
                      depositaries  of  CEDEL  or   Euroclear,
                      respectively,  and each  a participating
                      member of DTC.   The  interests of  such
                      Certificateholders  will be  represented
                      by book-entries  on the  records of  DTC
                      and participating  members thereof.   No
                      Certificate  Owner will  be entitled  to
                      receive    a   definitive    certificate
                      representing  such  person'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   any
                      Certificates   reflect  the   rights  of
                      Certificate Owners  only as such  rights
                      may  be exercised  through  DTC and  its
                      participating organizations for so  long
                      as  such Certificates  are held  by DTC.
                      See      "RISK       FACTORS--Book-Entry
                      Certificates",   "DESCRIPTION   OF   THE
                      CERTIFICATES--Book-Entry   Certificates"
                      and "ANNEX I" hereto.

  Depositor           The Depositor  of (the  Mortgage  Loans) (and  the
                      Private  Securities)   will  be  Financial   Asset
                      Securities Corp.  The principal executive  offices
                      of  the  Depositor  are located  at  600 Steamboat
                      Road,  Greenwich,  Connecticut  06830   (telephone
                      (203)  625-2700).    See  "THE  DEPOSITOR" in  the
                      Prospectus.

  Servicer            The Servicer  of  the Mortgage  Loans  and the  Private
                      Securities will be  (         ) (the "Servicer").   The
                      principal  executive  offices   of  the  Servicer   are
                      located  ____________ (telephone  (___) _______).   See
                      "SERVICING OF THE MORTGAGE LOANS" herein.

  Certificate Rate    The  "Certificate  Rate"  applicable  to  any
                      Distribution  Date will  generally equal  the
                      sum  of  ((a)  the London  Interbank  offered
                      rate   for   one-month  Eurodollar   deposits
                      ("LIBOR")  appearing on  the Telerate  Screen
                      Page 3750, as  of the  second LIBOR  Business
                      Day (as  defined herein)  prior to the  first
                      day of  the related Interest Period (or as of
                      two LIBOR Business Days prior to  the Closing
                      Date, in  the  case  of  the  first  Interest
                      Period) and (b) ____%).   Notwithstanding the
                      foregoing,  in no  event will  the amount  of
                      interest  required   to  be  distributed   in
                      respect   of   the   Certificates    on   any
                      Distribution  Date  exceed  a rate  equal  to
                      (____________________).    Interest  on   the
                      Certificates will accrue as described below.

  Interest            Interest will  be distributed monthly on  the __ day of
                      each month or,  if such day  is not a business  day, on
                      the   next   succeeding    business   day   (each,    a
                      "Distribution  Date"), commencing  on  _______, at  the
                      Certificate  Rate  for  the  related  Interest  Accrual
                      Period  (as defined below).  The Certificate Rate for a
                      Distribution Date  will equal  (the arithmetic  mean of
                      London  Interbank  offered  quotations   for  one-month
                      Eurodollar deposits  ("LIBOR") determined as  specified
                      herein, as of the 
                      second  LIBOR  Business Day  prior  to the  immediately
                      preceding  Distribution  Date  (or  as  of ___________,
                      199_, in the case of the first Distribution  Date) plus
                      (   )  of 1%, subject to a maximum rate described under
                      "DESCRIPTION  OF THE  CERTIFICATES --  Distributions on
                      the Certificates"  herein) (___% per annum).   Interest
                      on  the Certificates  in  respect  of any  Distribution
                      Date will accrue  from the preceding Distribution  Date
                      (or  in the case of  the first  Distribution Date, from
                      the date  of the initial  issuance of  the Certificates
                      (the  "Closing Date")  through the  day preceding  such
                      Distribution  Date  (each  such  period,  an  "Interest
                      Accrual  Period") on the basis of the (actual number of
                      days in  the  Interest  Period  and  a  360-day  year).
                      Interest payments  will be funded  from the  portion of
                      the   Interest   Collections   collected   during   the
                      immediately  preceding calendar month  (or, in the case
                      of  the  initial Distribution  Date,  the  period  from
                      _____, 199_ through the  last day of the calendar month
                      immediately  preceding  such  Distribution  Date)  (the
                      "Collection   Period")   allocable  to   the   Investor
                      Interest( and,  if necessary, from draws on the (Letter
                      of  Credit) (Surety  Bond)).   See "DESCRIPTION  OF THE
                      CERTIFICATES"  herein  and  "RISK   FACTORS  --  Credit
                      Enhancement"   and   "CREDIT   ENHANCEMENT"    in   the
                      Prospectus.

  Revolving Period    In  order  to  maintain  the   Security  Principal
                      Balance  at  $_______(except  in  certain  limited
                      circumstances)  for  a  period   of  approximately
                      ______months from  the first day  of the  month in
                      which  the Certificates  are  issued or  for  such
                      shorter period  as may result  from the occurrence
                      of  an  Early  Amortization  Event,  as  described
                      herein   (the   "Revolving   Period"),   Principal
                      Collections  allocable  to the  Investor  Interest
                      will  be paid  to the  Transferor rather  than the
                      Certificateholders so that the  Certificateholders
                      maintain the same Investor Interest  in the Trust.
                      Unless  earlier terminated by the occurrence of an
                      Early  Amortization  Event, the  Revolving  Period
                      will end  on  _______.   See  "DESCRIPTION OF  THE
                      CERTIFICATES" herein.

  

  Principal Payments;
    Amortization Period    Unless  an  Early  Amortization  Event  shall
                           have  earlier  occurred,  during  the  period
                           beginning _____________  and ending when  the
                           Security Principal  Balance has been  reduced
                           to   zero   or  when   the   Trust  otherwise
                           terminates   (the   "Amortization   Period"),
                           Principal   Collections   allocated  to   the
                           Investor Interest  will no longer be  paid to
                           the   Transferor   but   instead    will   be
                           distributed       monthly        to       the
                           Certificateholders  as  provided  herein   on
                           each  Distribution  Date beginning  with  the
                           Distribution Date in the  month following the
                           month  in   which  the  Amortization   Period
                           commences.      See   "DESCRIPTION   OF   THE
                           CERTIFICATES  --  Early Amortization  Events"
                           herein for a  discussion of the events  which
                           might lead to the  early commencement of  the
                           Amortization    Period.        During     the
                           Amortization Period, the amount  of Principal
                           Collections   allocable   to   the   Investor
                           Interest  (the  "Principal Allocation")  will
                           equal  the  ratio of  the  Security Principal
                           Balance to  the Pool Balance, in each case as
                           of the end of  the last day of  the Revolving
                           Period  (the "Investor  Percentage" for  such
                           period)    multiplied   by    the   Principal
                           Collections   received  during   the  related
                           Collection Period.

                      Allocations based  upon the Investor  Percentage during
                      the Amortization Period  may result in distributions of
                      Principal  with  respect  to any  Collection  Period to
                      certificateholders   in   amounts  that   are   greater
                      relative  to  the  declining  balance  of the  Security
                      Principal Balance  than would be  the case if no  fixed
                      Investor  Percentage   were  used   to  determine   the
                      percentage  of  Principal  Collections  distributed  in
                      respect of the 
                      Investor   Interest.      See   "DESCRIPTION   OF   THE
                      CERTIFICATES  -- Payments  on Mortgage  Loans; Deposits
                      to   Collection  Account   and  Distribution   Account"
                      herein.

  (Letter of Credit)
    (Surety Bond)
    Issuer            _________________  (the  "(Letter  of  Credit)  (Surety
                      Bond) Issuer").   See "THE  (LETTER OF  CREDIT) (SURETY
                      BOND) ISSUER" herein.)

  ((Letter of Credit)
    (Surety Bond)     On the Closing Date,  the (Letter of  Credit)
                      (Surety Bond) Issuer will issue a (letter  of
                      credit)  (surety   bond)  (the  "(Letter   of
                      Credit)  (Surety  Bond)")  in  favor  of  the
                      Trustee  on  behalf of  the  Trust.   In  the
                      event   that,  on   any  Distribution   Date,
                      available   amounts   on   deposit   in   the
                      Collection  Account   with  respect  to   the
                      preceding Collection Period are  insufficient
                      to  provide for  the  payment of  the  amount
                      required   to    be   distributed   to    the
                      Certificateholders and  the Servicer on  such
                      Distribution Date, the  Trustee will draw  on
                      the (Letter of Credit) (Surety Bond),  to the
                      extent  of  the (Letter  of  Credit)  (Surety
                      Bond) Amount for  such Distribution Date,  in
                      an  amount equal  to  such deficiency.    See
                      "DESCRIPTION  OF  THE  CERTIFICATES   --  The
                      (Letter  of  Credit)  (Surety Bond)  and  "--
                      Distributions  on  the  Certificates"  herein
                      and "CREDIT ENHANCEMENT" in the Prospectus.)

  ((Letter of Credit) 
    (Surety Bond) 
    Amount            The  amount  available  under  the  (Letter of  Credit)
                      (Surety Bond)  (the "(Letter  of Credit) (Surety  Bond)
                      Amount")  for the  initial  Distribution  Date will  be
                      $       .  For  each Distribution Date thereafter,  the
                      (Letter of  Credit) (Surety Bond) Amount will equal the
                      lesser of  (i)       % of  the Pool  Balance as  of the
                      first  day of  the preceding  Collection Period  (after
                      giving effect  to any amounts  distributed with respect
                      to principal  of the Mortgage Loans on the Distribution
                      Date occurring in such preceding Collection Period) and
                      (ii) the (Letter of  Credit) (Surety Bond) Amount as of
                      the  first  day of  the  preceding  Collection  Period,
                      minus any                               
                      amounts  drawn under  the  (Letter of  Credit) (Surety 
                      Bond) during such preceding  Collection Period,  plus  
                      any amounts paid to the (Letter of Credit) (Surety Bond)
          
                      Issuer on  the  Distribution Date  occurring in  such 
                      preceding  Collection
                      Period up to  the amount of  any previous draws on  the
                      (Letter of  Credit) (Surety Bond).)

  Record Date         The   last  day   (of  the   month)  preceding   a
                      Distribution Date.

  Servicing           The  Servicer  will   be  responsible  for   servicing,
                      managing and making collections on the  Mortgage Loans.
                      The Servicer  will deposit all  collections in  respect
                      of the  Mortgage Loans into  the Collection  Account as
                      described herein.   Not later than the _______ 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  on the
                      Certificates."     With  respect  to   each  Collection
                      Period,  other than  the first  Collection Period,  the
                      Servicer  will  receive  from  payments  in respect  of
                      interest on the  Mortgage Loans, on behalf of itself, a
                      portion  of such  payments as  a monthly  servicing fee
                      (the "Servicing Fee") in the amount of  ____% per annum
                      (the "Servicing  Fee Rate") on the Principal Balance of
                      each Mortgage  Loan as  of the first  day of each  such
                      Collection Period as to  which such a payment was made.
                      With  respect  to  the  first  Collection  Period,  the
                      Servicer will  receive from such collections  ______ of
                      the amount calculated in  the preceding sentence.   See
                      "DESCRIPTION     OF     THE     CERTIFICATES--Servicing
                      Compensation and  Payment  of  Expenses"  herein.    In
                      certain limited circumstances, the Servicer  may resign
                      or be removed,  in which event either the Trustee  or a
                      third-party servicer  will be appointed  as a successor
                      Servicer.  See 
  
                      "DESCRIPTION   OF  THE   CERTIFICATES--Certain  Matters
                      Regarding the Servicer" herein.

  Trustee             (       ) (the "Trustee"), will act as Trustee on behalf
                      of the Certificateholders.

  Final Payment of
    Principal;
    Termination       The Trust will terminate on the Distribution  Date
                      following the  earlier of (i) the reduction of the
                      Security  Principal  Balance  to  zero  and  after
                      which there is no  unreimbursed Security Principal
                      Balance Loss Deduction  Amount and (ii)  the final
                      payment or other liquidation of the  last Mortgage
                      Loan  and  Private Security  in  the  Trust.   The
                      Investor  Interest  will  be subject  to  optional
                      retransfer to  the Transferor on  any Distribution
                      Date  after  the  Security  Principal  Balance  is
                      reduced to  an amount  less than  or equal  to   $
                      __________________   ((___)%   of   the    initial
                      Security  Principal  Balance).     The  retransfer
                      price will be equal to the sum  of the outstanding
                      Security  Principal Balance and accrued and unpaid
                      interest thereon  at the Certificate  Rate through
                      the  day  preceding the  final  Distribution Date.
                      See   "DESCRIPTION   OF   THE    CERTIFICATES   --
                      Termination;   Retirement  of   the  Certificates"
                      herein  and   "THE  AGREEMENTS  --   Terminations;
                      Optional Termination" in the Prospectus.

  Mandatory 
   Retransfer
   of Certain Mortgage
   Loans and
   Private Securities  The     Depositor    will     make    certain
                       representations   and   warranties   in   the
                       Agreement with respect to  the Mortgage Loans
                       and  Private  Securities in  its  capacity as
                       Depositor.     If  the  Transferor   breaches
                       certain    of    its   representations    and
                       warranties with respect to any  Mortgage Loan
                       or Private Security and such breach, 
                       materially   and   adversely   affects    the
                       interests   of   the   Trust(,)    (or)   the
                       Certificateholders   (or   the   (Letter   of
                       Credit)  (Surety  Bond)  Issuer) and  is  not
                       cured  within   the  specified  period,   the
                       Mortgage  Loan or  Private  Security will  be
                       removed from the  Trust after the  expiration
                       of a  specified period from the date on which
                       the  Transferor  becomes  aware  or  receives
                       notice of such breach and  will be reassigned
                       to the  Transferor.  SEE  "DESCRIPTION OF THE
                       CERTIFICATES   --   Assignment  of   Mortgage
                       Loans" herein.

  Certain Federal Tax
    Considerations    (Special tax counsel to  the Transferor is of  the
                      opinion    that,   under    existing   law,    the
                      Certificates  are properly  characterized as  debt
                      of   the   Transferor  for   Federal   income  tax
                      purposes.   Under  the  Agreement, the  Transferor
                      and  the Certificateholders  will  agree to  treat
                      the   Certificates   as   indebtedness    of   the
                      Transferor  for Federal,  state  and local  income
                      and franchise tax purposes.   See "CERTAIN FEDERAL
                      INCOME TAX CONSIDERATIONS"  in the Prospectus  for
                      additional information concerning the  application
                      of Federal income tax laws.)

  ERISA 
    Considerations    The  acquisition   of  a  Certificate   by  a
                      pension  or other  employee  benefit plan  (a
                      "Plan")  subject to  the Employee  Retirement
                      Income  Security  Act  of  1974,  as  amended
                      ("ERISA"), could,  in some instances,  result
                      in  a   "prohibited  transaction"  or   other
                      violation  of  the  fiduciary  responsibility
                      provisions of  ERISA and  Code Section  4975.
                      Certain   exemptions   from  the   prohibited
                      transaction  rules could be applicable to the
                      acquisition of  such Certificates.   Any Plan
                      fiduciary  considering  whether  to  purchase
                      any  Certificate on behalf  of a  Plan should
                      consult  with   its  counsel  regarding   the
                      applicability of  the provisions  of  ERISA and  
                      the Code.  See "ERISA CONSIDERATIONS" herein and 
                      in the Prospectus.

  Legal Investment
    Considerations    The  Certificates  will not  constitute  "mortgage
                      related  securities" for purposes of the Secondary
                      Mortgage   Market   Enhancement   Act    of   1984
                      ("SMMEA"), because some of the  Mortgages securing
                      the   Mortgage  Loans  are  not  first  mortgages.
                      Accordingly,   many   institutions   with    legal
                      authority   to   invest   in    comparably   rated
                      securities  based solely  on  first mortgages  may
                      not  be  legally   authorized  to  invest  in  the
                      Certificates.         See     "LEGAL    INVESTMENT
                      CONSIDERATIONS" herein  and "LEGAL INVESTMENT"  in
                      the Prospectus.

  Certificate Rating  It  is  a  condition   to  the  issuance  of   the
                      Certificates   that   they   be   rated   in   the
                      ___________ by at least two  nationally recognized
                      statistical rating  organizations (each a  "Rating
                      Agency").    In general,  ratings  address  credit
                      risk  and   do  not  address   the  likelihood  of
                      prepayments.    See  "RATINGS"  herein  and  "RISK
                      FACTORS--Rating   of   the  Securities"   in   the
                      Prospectus.

  

                                  RISK FACTORS

  PREPAYMENT CONSIDERATIONS

       All of the Mortgage  Loans may be prepaid in  whole or in part at  any
  time  without penalty.  Home equity loans, such as the Mortgage Loans, have
  been originated  in significant volume only  during the past few  years and
  neither  the Depositor nor the Servicer  is aware of any publicly available
  studies  or statistics on the rate of prepayment of such loans.  Generally,
  home  equity loans  are not  viewed by  borrowers  as permanent  financing.
  Accordingly, the Mortgage Loans may experience a  higher rate of prepayment
  than traditional loans.  The Trust's prepayment  experience may be affected
  by  a wide  variety  of  factors,  including general  economic  conditions,
  interest  rates, the  availability of  alternative financing  and homeowner
  mobility.   In addition,  substantially all of  the Mortgage Loans  contain
  due-on-sale provisions and the Servicer intends to  enforce such provisions
  unless (i) such enforcement is  not permitted by applicable law or (ii) the
  Servicer,  in  a manner  consistent  with  reasonable commercial  practice,
  permits  the purchaser  of the  related Mortgaged  Property  to assume  the
  Mortgage Loan.  To the extent permitted by applicable law, such  assumption
  will not release the original  borrower from its obligation under  any such
  Mortgage Loan.   See  "CERTAIN  LEGAL ASPECTS  OF THE  LOANS--`Due-on-Sale'
  Clauses" in the Prospectus.

  (LEGAL CONSIDERATIONS

       The  Mortgage   Loans  are  secured  by  first  and  second  mortgages
  (representing approximately  ____% and ____% of the Pool  Balance as of the
  Cut-Off  Date, respectively).   With  respect to  Mortgage  Loans that  are
  junior  in priority to liens  having a  first priority with  respect to the
  related Mortgaged  Property ("First  Liens"),  the Servicer  has the  power
  under certain  circumstances to  consent to  a  new mortgage  lien on  such
  Mortgaged Property  having priority over  such Mortgage Loan in  connection
  with the refinancing of such First Lien.  Mortgage  Loans secured by second
  mortgages  are  entitled to  proceeds  that  remain from  the  sale of  the
  related Mortgaged  Property  after any  related  senior mortgage  loan  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,  the Trust  and, accordingly,  the Certificateholders,  bear (i)
  the risk  of delay in distributions while a deficiency judgment against the
  borrower  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.

       The sale of the  Mortgage Loans from  the Transferor to the  Depositor
  pursuant to  the Purchase Agreement will  be treated by  the Transferor and
  the  Depositor as  a  sale of  the  Mortgage Loans.    The Transferor  will
  warrant  that such transfer is a sale of its interest in the Mortgage Loans
  or  a grant  of a first  priority perfected security  interest therein.  In
  the event of an insolvency of the 
  Transferor,  the receiver  of the Transferor  may attempt to recharacterize
  the sale of the Mortgage Loans as a borrowing by the Transferor secured  by
  a pledge of the Mortgage  Loans.  If the receiver decided to challenge such
  transfer, delays in  payments of the Certificates  and possible  reductions
  in  the amount  thereof could  occur.   The Depositor  will warrant  in the
  Agreement that  the transfer of the Mortgage Loans to  the Trust is a valid
  transfer and assignment of such interest.)

  (SERVICER'S ABILITY TO CHANGE THE TERMS OF THE MORTGAGE LOANS

       The  Servicer may  permit  an increase  in  the Credit  Limit under  a
  Mortgage  Loan if the new  Credit Limit  under the Mortgage  Loan, plus the
  outstanding principal balance of any related senior  loans, does not exceed
  (i)  __%   (__%  for   a  condominium,   townhouse,  duplex,  or   vacation
  condo/house), if the  market value of the Mortgaged Property  is $ _____ or
  less,  or  __% (__%  for  a  condominium, townhouse,  duplex,  or  vacation
  condo/house), and  if the market value  of the Mortgage  Property exceeds $
  _________,  based  upon  an appraisal  or  the tax  assessed  value  of the
  Mortgaged Property at the time the increase was requested.   An increase in
  the Credit  Limit under  a Mortgage  Loan in  accordance with the  previous
  sentence  may  be made  without  the consent  of the  Trustee.   Additional
  Balances arising under  a Mortgage Loan as  a result of an increase  in the
  Credit Limit will be  treated the same as Additional Balances arising under
  a  Mortgage Loan for which there has been  no increase in the Credit Limit.
  In  addition to  such changes, the  Servicer may agree  to other changes in
  the terms  of a  Loan  Agreement, provided  that such  changes  (i) do  not
  materially adversely  affect the interest  of the  Certificateholders, (ii)
  are  consistent  with  prudent  business practice,  (iii)  are  also  being
  applied to the comparable  segment of home equity  credit lines being  held
  for the Servicer's  own account, and (iv)  do not change  the terms of  the
  Mortgage Loan so as to change the terms for  the amortization of principal.
  There  can  be  no  assurance  that  changes  in  applicable  law  or   the
  marketplace for  home equity  loans or prudent  business practice will  not
  result in changes in  the terms of the Credit Line.  The  Servicer may also
  extend  the period  during which  draws  under the  Mortgage  Loans may  be
  made.)

  (DELINQUENT MORTGAGE LOANS

       The Trust  will include  Mortgage Loans which  are ___  days or  fewer
  delinquent.   As of the  Cut-Off Date, the aggregate  Loan Balance  of such
  delinquent  Mortgage Loans was $ ____.  (In addition, the Mortgage Loans in
  all  likelihood include obligations  of borrowers  who are or  are about to
  become  bankrupt or insolvent.)   If  there are  not sufficient  funds from
  Interest  Collections  allocated to  the  Investor  Interest to  cover  the
  Liquidation  Loss Amount  for  any Collection  Period  and the  (Letter  of
  Credit)  (Surety  Bond) Amount  has  been  reduced to  zero,  the  Security
  Principal  Balance   will  be  reduced,   which  (unless   otherwise  later
  reimbursed)  would  result  in  a reduction  in  the  aggregate  amount  of
  principal returned to the Certificateholders and in  the amount of Interest
  Collections 
  allocable  to the  Investor Interest  and available  to provide  protection
  against defaults in subsequent Collection Periods.)

  (TAXATION

       In  the  opinion  of  special  tax  counsel  to  the  Transferor,  the
  Certificates are  properly  characterized as  debt  of the  Transferor  for
  Federal income tax purposes.  If the IRS were  to contend successfully that
  the Certificates  were not debt obligations  of the Transferor  for Federal
  income  tax  purposes,  the  arrangement  among   the  Transferor  and  the
  Certificateholders might be classified  for Federal income tax purposes  as
  either a partnership or  an association taxable as a corporation  that owns
  the Mortgage  Loans.   See "CERTAIN FEDERAL  INCOME TAX CONSIDERATIONS"  in
  the Prospectus.)


                  (THE (LETTER OF CREDIT)(SURETY BOND) ISSUER

       The following  information with respect  to _________  ("_______") has
  been furnished by __________.

       (Description of Letter of Credit/Surety Issuer))


                        THE HOME EQUITY LENDING PROGRAM

       The  information  set  forth   below  concerning  (_______)  and   its
  underwriting policies has  been provided by (_______).  The  Depositor does
  not make  any representation  as to  the accuracy or  completeness of  such
  information.

  GENERAL

       All     of     the    Mortgage     Loans     were    originated     by
  (_____________________________),  (the  "Transferor"  or   the  "Servicer")
  under  its home  equity  lending program.    The Transferor  first  offered
  adjustable-rate  home  equity revolving  credit  line  loans ("home  equity
  loans") in 19__.  As of (_____________),  (____________) owned and serviced
  approximately $__________  aggregate principal  amount of outstanding  home
  equity loans secured by properties located in  __________ under home equity
  credit lines (the "Transferor Portfolio").

  UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

       (Each  home  equity  loan  was  originated  after   a  review  by  the
  Transferor  in accordance  with  its established  underwriting  procedures,
  which were  intended to assess the applicant's  ability to assume and repay
  such  home equity loans and the adequacy  of the real property which serves
  as collateral for such home  equity loans.  The maximum Credit  Limit for a
  home equity loan provided by the Transferor was $__________.
  
       Each  applicant for a  home equity  loan was  required to  complete an
  application  which  listed  the applicant's  assets,  liabilities,  income,
  credit  and   employment  history  and   other  demographic   and  personal
  information.   If  information  in the  loan application  demonstrated that
  there  was sufficient  income and  equity to  justify making  a home equity
  loan  and the  Transferor (a)  received a  satisfactory  independent credit
  bureau report on the  credit history of the  borrower and (b) obtained,  in
  the  case of all home equity loans originated prior to __________, a drive-
  by  appraisal of the  related Mortgaged  Property, or  for all  home equity
  loans originated  as of __________, a  satisfactory appraisal  completed on
  forms  approved by  FNMA,  and if  such  information met  the  Transferor's
  underwriting  standards,  the Transferor  issued  a  commitment subject  to
  satisfaction of certain other conditions.  These  conditions included:  (i)
  obtaining  and reviewing pay stubs, income tax returns or a verification of
  employment from the  applicant's employer; (ii) obtaining  and reviewing  a
  verification of deposit;  and (iii) obtaining and reviewing  a verification
  of the loan in the first lien position when the  home equity loan was to be
  in a second lien position.

       Appraisals of the  Mortgaged Properties were performed by  a qualified
  appraiser or an independent  third-party, fee-based appraiser who had  been
  previously approved for such assignment by the Transferor.

       It  is the  Transferor's policy  to require  a  title policy  insuring
  title mortgage in  accordance with the intended lien position.   Regardless
  of Combined  Loan-to-Value Ratios,  it is  the Transferor's  policy not  to
  accept a position junior to any mortgage lien other than a first mortgage.

       Generally, a  home equity loan  needed a Combined Loan-to-Value  Ratio
  of  __%  for loans  for  which  the Transferor  obtained  full  documentary
  support  and  __% for  loans  for  which limited  documentary  support  was
  obtained.

       After   obtaining  all  applicable  employment,  credit  and  property
  information,  the  Transferor determined  whether  sufficient  unencumbered
  equity in  the property  existed and whether  the prospective borrower  had
  sufficient monthly income available to support the  payments of interest at
  the  current prime  rate plus  the applicable  margin based  on  the credit
  limit  in addition  to any  senior mortgage  loan  payments (including  any
  escrows  for  property  taxes  and  hazard  insurance premiums)  and  other
  monthly   credit   obligations   based   on   the  prospective   borrower's
  Debt-to-Gross Income Ratio.  The "Debt-to-Gross Income  Ratio" is the ratio
  of  (a) certain of the borrower's debt  obligations which include:  (i) the
  monthly first  mortgage payment  plus taxes; (ii)  monthly installment debt
  payments  with a term  of more than ten  months; (iii) five  percent of the
  total  revolving  obligations;  (iv)  monthly  alimony  and  child  support
  obligations;  and (v) the payment on the home equity loan calculated at the
  Credit Limit and current prime rate plus margin for such home 
  equity loan  to (b) the  borrower's gross verifiable  monthly income.   The
  Debt-to-Gross Income Ratio generally did not exceed (________%).

       When the  commitment conditions  had been  satisfied, the  home equity
  loan   was  completed  by  signing  a  Credit  Line  Agreement,  rescission
  statement, and  mortgage which  secured the repayment  of principal of  and
  interest on the  related home equity loan.  The  original mortgage was then
  recorded in the appropriate county government office.

  MORTGAGE LOAN TERMS

       (A borrower may access a home equity loan by  writing a check.  On all
  home equity loans,  there is (a ten-year) draw  down period as long  as the
  borrower  is not  in default under  the loan agreement.   Home equity loans
  bear interest at a (fixed rate)(variable rate  which may change bi-weekly).
  Home equity loans may be subject to  a maximum per annum interest rate (the
  "Maximum Rate") of _____ %
  per annum and in  all cases, are  subject to applicable usury  limitations.
  See "CERTAIN LEGAL ASPECTS OF LOANS--  Applicability of Usury Laws" in  the
  Prospectus.  The daily  periodic rate on the  home equity loans (the  "Loan
  Rate") is the sum of the Index Rate (as defined  herein) plus a spread (the
  "Margin") which  generally ranges between ____%  and ____%, divided  by 365
  days or 366 days, as applicable.

       The  "Index Rate" is based on (the  "prime rate" published in The Wall
  Street Journal  every second  Monday rounded to  the nearest one-eighth  of
  one percent or if not published  on any such date, as next published in the
  Wall  Street Journal)  (           ).   The annual percentage  rate for any
  bi-weekly period will be based on
  the Prime Rate  in effect the Monday on  which the rate may  change.  (If a
  prime  rate  range is  published  in  The  Wall  Street Journal,  then  the
  midpoint (average) of that range  will be used.)  There are  no limitations
  on increases  or decreases (except for  those home equity loans  which have
  Maximum Rates).   Only the  home equity  loans that  have Maximum Rates  of
  ____%  also have  annual adjustment  caps of __%  as to  both increases and
  decreases in their Loan Rates.

       Billing statements  are mailed  monthly.   The  statement details  all
  debits and credits and specifies the minimum  payment due and the available
  credit line.  Notice  of changes in the  applicable Loan Rate are  provided
  by the Transferor to the  Borrower with such statements.  All  payments are
  due by the (     ) day after the date the billing statement is issued.

       The Credit Line Agreements further provide that  if publication of the
  Index  Rate  is   discontinued,  the  Index  Rate  will  be   changed  upon
  notification in accordance with such Credit Line Agreements.

       The right to  obtain additional credit may be suspended  or terminated
  or the borrower  may be required  to pay  the entire balance  due plus  all
  other accrued  but unpaid  charges immediately,  if the  borrower fails  to
  make any required payment by the due date, if the 
  total outstanding principal balance  including all charges payable  exceeds
  the Credit Limit, if  the borrower made any  statement or signature on  any
  document which is fraudulent or contained a material  misrepresentation, if
  the borrower dies or becomes incompetent, if  the borrower becomes bankrupt
  or  insolvent, if  the  borrower becomes  subject  to any  judgment,  lien,
  attachment or execution which is issued against  the Mortgaged Property, if
  the borrower  fails to obtain and  maintain required property  insurance or
  if  the borrower  sells or  transfers the  Mortgaged Property  or  does not
  maintain  the  Mortgaged  Property.   In  addition,  the  right  to  obtain
  additional credit  may be  suspended or  a borrower's  Credit Limit may  be
  reduced, if the  value of the  Mortgaged Property decreases for  any reason
  to less  than 80% of  the original appraised value,  if the borrower  is in
  default  under the  home  equity loan,  if  government action  impairs  the
  Transferor's  lien priority  or if  a regulatory  agency  has notified  the
  Transferor that continued  advances would constitute an unsafe  and unsound
  practice.)

  DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

       The following  tables set  forth the  delinquency and loss  experience
  for each of  the periods shown for the  home equity loans indicated  on the
  table.  The Servicer  believes that there have  been no material trends  or
  anomalies in the  historical delinquency and loss experience as represented
  in the following tables.   The data presented  in the following tables  are
  for  illustrative  purposes  only,  and there  is  no  assurance  that  the
  delinquency and loss  experience of the Mortgage  Loans will be similar  to
  that set forth below.


                             DELINQUENCY EXPERIENCE
                             (DOLLARS IN THOUSANDS)


  <TABLE>
  <CAPTION>                                                             As of _________
                                                              ____________________________________ 
                                                              Number of
                                                                Loans                     Amount
  <S>                                                         <C>                      <C>
  Amount Outstanding at
    Period End  . . . . . . . . . . . . . . . . .

  Delinquency
    30-59 Days  . . . . . . . . . . . . . . . . .                                      $              
    60-89 Days  . . . . . . . . . . . . . . . . .
    90 or More Days . . . . . . . . . . . . . . .
    Foreclosures and Bankruptcies . . . . . . . .                                            _________

  Total Delinquencies . . . . . . . . . . . . . .                                           $_________

  30-59 Days Percentage . . . . . . . . . . . . .                                                    %
  60-89 Days Percentage . . . . . . . . . . . . .                                                    %
  90 or More Days Percentage  . . . . . . . . . .                                                    %
  Foreclosures and Bankruptcies . . . . . . . . .

  </TABLE>


                                LOSS EXPERIENCE
                             (DOLLARS IN THOUSANDS


  <TABLE>
  <CAPTION>                                                                For the Year
                                                                          Ending ________
                                                                          _________________
  <S>                                                                      <C> 
  Average Amount
    Outstanding . . . . . . . . . . . . . . . . . . . . . . . .               $
  Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . .               $
  Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . .               $
  Net Losses as a Percentage
    of Average Amount Outstanding . . . . . . . . . . . . . . .                         %

  </TABLE>

                        SERVICING OF THE MORTGAGE LOANS

       The  information  set  forth below  concerning  the  Servicer and  its
  servicing policies  has been provided by the  Servicer.  The Depositor does
  not make any  representation as  to the  accuracy or  completeness of  such
  information.

  
  SERVICING OF MORTGAGE LOANS

       The Servicer will  be responsible for servicing the Mortgage  Loans as
  agent  for  the  Trust  in accordance  with  the  Servicer's  policies  and
  procedures  for servicing  home equity  loans and  in  accordance with  the
  terms of the Agreement.

       With respect to  real estate secured revolving credit line  loans, the
  general  policy  of  the  Servicer  is  to   initiate  foreclosure  on  the
  underlying property  (i) after  such loan  is 90 days  or more  delinquent;
  (ii)  if a notice of default on a senior  lien is received by the Servicer;
  or  (iii) if  circumstances  are discovered  by  the Servicer  which  would
  indicate that  a potential for loss exists.  Foreclosure proceedings may be
  terminated   if  the  delinquency  is   cured.     However,  under  certain
  circumstances, the Servicer  may elect not to commence foreclosure  or stay
  the foreclosure  proceeding if  the borrower's  default is  due to  special
  circumstances which are  temporary and  are not expected  to last beyond  a
  specified period.   The loans to  borrowers in bankruptcy  proceedings will
  be  restructured  in accordance  with  law and  with  a view  to maximizing
  recovery   of  such   home  equity   loans,  including   any  deficiencies.
  Additionally,  any  time during  foreclosure,  a  forbearance, short  sale,
  deed-in-lieu or a payment plan can be authorized.

       After foreclosure,  if the  home equity  loan  is secured  by a  first
  mortgage lien,  title to the  related Mortgaged Property  will pass  to the
  Servicer, or a wholly-owned subsidiary of the  Servicer, who will liquidate
  the Mortgaged Property and charge-off  the balance of the home equity  loan
  balance  which was  not  recovered by  the liquidation  proceeds.   If  the
  Mortgaged Property  was subject  to a  senior lien  position, the  Servicer
  will either  satisfy such lien at the time  of the foreclosure sale or take
  other action as deemed necessary  to protect the Servicer's interest in the
  Mortgaged  Property.   If in  the  judgment of  the Servicer,  the cost  of
  maintaining or  purchasing the  senior lien position  exceeds the  economic
  benefit of such  action, the Servicer will generally charge-off  the entire
  home equity loan, seek  a money judgment against  the borrower or will  not
  pursue any recovery.

       Servicing and  charge-off policies and collection practices may change
  over time in  accordance with the Servicer's business judgment,  changes in
  the  Servicer's  real  estate  secured  revolving  credit  line  loans  and
  applicable laws and regulations, and other considerations.

  SERVICING COMPENSATION AND PAYMENT OF EXPENSES

       With   respect  to  each  Collection  Period,  other  than  the  first
  Collection Period,  the servicing compensation to  be paid to  the Servicer
  in respect of its  servicing activities relating to the Mortgage Loans will
  be paid to it  from interest collections in  respect of the Mortgage  Loans
  and will  be equal to  ____% per annum  (the "Servicing  Fee Rate") on  the
  aggregate Principal Balances  of the Mortgage Loans as of  the first day of
  each such Collection Period 
  (the "Servicing Fee").   With respect  to the first Collection  Period, the
  Servicer will receive  from such collections ___% of the  amount calculated
  in  the preceding sentence.  All assumption  fees, late payment charges and
  other fees  and charges, to  the extent collected  from borrowers, will  be
  retained by the Servicer as additional servicing compensation.

       The Servicer  will pay certain  ongoing expenses  associated with  the
  Trust and incurred  by it in connection with its responsibilities under the
  Agreement,  including,  without  limitation,   payment  of  the  fees   and
  disbursements of the  Trustee, any custodian appointed by the  Trustee, the
  Registrar  and  any  paying  agent.   In  addition,  the  Servicer will  be
  entitled  to  reimbursement  for  certain   expenses  incurred  by  it   in
  connection  with  defaulted  Mortgage Loans  and  in  connection  with  the
  restoration  of   Mortgaged  Properties  related  thereto,  such  right  of
  reimbursement being prior  to the  rights of Certificateholders  to receive
  any related Liquidation Proceeds.


                       DESCRIPTION OF THE MORTGAGE LOANS

  MORTGAGE LOANS

       The  Mortgage Loans  were originated  pursuant to  loan agreements and
  disclosure statements (the  "Credit Line  Agreements") and  are secured  by
  mortgages or deeds  of trust, most of which are  second mortgages or second
  deeds  of  trust,  on  Mortgaged  Properties.    The  Mortgaged  Properties
  securing  the Mortgage  Loans consist  primarily of  residential properties
  that are one- to four-family properties.  (___ of the  Mortgaged Properties
  are owner-occupied.)  See"--Mortgage Loan Pool Statistics" below.

       The Cut-Off  Date Pool Balance is $___________, which  is equal to the
  aggregate Principal Balances of the Mortgage Loans  as of ______, 199_ (the
  "Cut-Off Date").  As of the _______, the Mortgage Loans were not  more than
  89 days delinquent  and had a Loan Rate of  at least ____% per annum.   The
  average  Cut-Off Date Principal Balance was  $_______, the minimum Mortgage
  Cut-Off  Date  Principal  Balance  was  zero,   the  maximum  Cut-Off  Date
  Principal Balance  was $_________,  the minimum Loan  Rate and the  maximum
  Loan  Rate  on   the  Cut-Off  Date  were   ____%  and  ____%  per   annum,
  respectively, and  the weighted average  Loan Rate on the  Cut-Off Date was
  ____%  per annum.   As  of the  Cut-Off Date,  the weighted  average Credit
  Limit  Utilization  Rate was  ____%, the  minimum Credit  Limit Utilization
  Rate was zero and  the maximum Credit Limit  Utilization Rate was  ______%.
  The "Credit Limit  Utilization Rate" is determined by dividing  the Cut-Off
  Date  Principal  Balance of  a Mortgage  Loan by  the  Credit Limit  of the
  related  Credit Line  Agreement.   The weighted  average Combined  Loan-to-
  Value Ratio of the Mortgage Loans was ____% as of the Cut-Off Date.

  
  MORTGAGE LOAN POOL STATISTICS

       The Depositor  has compiled the following additional information as of
  the Cut-Off Date with  respect to the Mortgage Loans to be  included in the
  Trust.


                             (TABULAR INFORMATION)


                      PREPAYMENT AND YIELD CONSIDERATIONS

       The  rate of  principal payments  on the  Certificates,  the aggregate
  amount of  distributions on the Certificates  and the yield  to maturity of
  the Certificates  will be related  to the  rate and  timing of payments  of
  principal  on the  Mortgage Loans.   The rate of  principal payments on the
  Mortgage  Loans will  in turn  be affected  by  the amortization  schedules
  (which  will change  periodically to  accommodate adjustments  to the  Loan
  Rates)  of  the Mortgage  Loans and  by the  rate of  principal prepayments
  (including   for  this  purpose  prepayments  resulting  from  refinancing,
  liquidations   of  the   Mortgage  Loans   due  to   defaults,  casualties,
  condemnations  and  repurchases  by  the  Transferor  or  Servicer).    The
  Mortgage  Loans may  be prepaid  by the  Mortgagors at  any time  without a
  prepayment penalty.  See "The Mortgage Pool" herein.

       Prepayments,  liquidations   and  purchases  of  the   Mortgage  Loans
  (including any  optional purchase by the  Servicer of a  defaulted Mortgage
  Loan  and  any optional  repurchase  of  the remaining  Mortgage  Loans  in
  connection with  the termination of  the Trust, in  each case as  described
  herein) will  result  in distributions  on  the Certificates  of  principal
  amounts which  would otherwise be distributed  over the remaining  terms of
  the  Mortgage  Loans.   Since  the  rate of  payment  of  principal of  the
  Mortgage 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 extent  to which the yield  to maturity of a  Certificate
  may vary from the  anticipated yield will depend  upon the degree to  which
  such Certificate is purchased at  a discount or premium, and the  degree to
  which  the  timing  of  payments  thereon  is  sensitive  to   prepayments,
  liquidations and purchases of the Mortgage Loans.

       The rate  of prepayment  on the  Mortgage Loans  cannot be  predicted.
  Home  equity loans  such  as the  Mortgage Loans  have  been originated  in
  significant  volume  only  during  the  past  few  years  and  neither  the
  Depositor nor  the Servicer is aware  of any publicly  available studies or
  statistics on the rate  of prepayment of such  Mortgage Loans.   Generally,
  home  equity loans  are not  viewed by  borrowers  as permanent  financing.
  Accordingly, the Mortgage Loans may experience a  higher rate of prepayment
  than traditional  first mortgage loans.   The prepayment experience  of the
  Trust with respect to the Mortgage Loans may be  affected by a wide variety
  of  factors,   including  economic  conditions,  prevailing  interest  rate
  levels, the 
  availability of  alternative financing and  homeowner mobility  and changes
  affecting the  deductibility for  Federal income  tax purposes of  interest
  payments  on home equity  loans.  Substantially  all of  the Mortgage Loans
  contain "due-on-sale" provisions, and, with respect to the Mortgage  Loans,
  the  Servicer is  required by  the Agreement  to  enforce such  provisions,
  unless  such  enforcement  is  not  permitted  by   applicable  law.    The
  enforcement  of a "due-on-sale"  provision will  have the same  effect as a
  prepayment of the  related Mortgage Loan.   See  "CERTAIN LEGAL ASPECTS  OF
  LOANS--`Due-on-Sale' Clauses" in the Prospectus.

       No  assurance can be given as to the level of prepayments that will be
  experienced  by  the  Trust and  it  can  be  expected  that a  portion  of
  borrowers will not  prepay their Mortgage Loans to any  significant degree.
  See  "DESCRIPTION   OF  THE  CERTIFICATES--Weighted  Average  Life  of  the
  Certificates" in the Prospectus.


                        DESCRIPTION OF THE CERTIFICATES

       The  Certificates will be issued pursuant to  the Agreement.  The form
  of  the  Agreement  has  been filed  as  an  exhibit  to  the  Registration
  Statement  of which  this Prospectus  Supplement and  the  Prospectus is  a
  part.     The  following  summaries  describe  certain  provisions  of  the
  Agreement.   The  summaries do not  purport to be  complete and are subject
  to,  and are  qualified  in their  entirety  by reference  to,  all of  the
  provisions of  the  Agreement.   Wherever  particular sections  or  defined
  terms of the Agreement are referred to, such sections  or defined terms are
  hereby incorporated herein by reference.

  GENERAL

       The Certificates  will  be issued  in  denominations of  $(1,000)  and
  integral multiples thereof  (except that one Certificate may be issued in a
  denomination that is not an  integral multiple of $1,000) and will evidence
  specified undivided interests in  the Trust.  (Section 6.01)   The property
  of the Trust will consist of, to  the extent provided in the Agreement:   a
  pool of  (adjustable) (fixed) rate home  equity loan revolving  credit line
  loans  made or  to be  made  in the  future (the  "Mortgage Loans"),  under
  certain  home  equity revolving  credit line  loan agreements  (the "Credit
  Line Agreements")  and  secured  (primarily)  by second  (deeds  of  trust)
  (mortgages)  on residential  properties that  are  primarily one-  to four-
  family properties  (the "Mortgaged Properties"); the collections in respect
  of  the Mortgage  Loans  received after  the  Cut-Off Date;  property  that
  secured a Mortgage  Loan which has been acquired by  foreclosure or deed in
  lieu of foreclosure;  (a surety bond  or letter of  credit); certain  pass-
  through  certificates (the  "Private Securities")  representing fractional,
  undivided  interests   in  the  Mortgage   Loans,  an  assignment  of   the
  Depositor's  rights  under the  Purchase  Agreement;  rights under  certain
  hazard insurance  policies covering the  Mortgaged Properties;  and certain
  other property, as described more fully 
  herein.    The Trust  will include  the  unpaid principal  balance  of each
  Mortgage  Loan  as  of  the  Cut-Off  Date  (the  "Cut-Off  Date  Principal
  Balance")  plus any  additions thereto  as  a result  of new  advances made
  pursuant  to  the  applicable   Credit  Line  Agreement  (the   "Additional
  Balances")  during the  life of  the Trust.    Definitive Certificates  (as
  defined below),  if issued,  will be transferable  and exchangeable at  the
  corporate  trust  office  of  the Trustee,  which  will  initially  act  as
  Certificate Registrar.   See "--Book-Entry Certificates" below.  No service
  charge will  be  made for  any  registration  of exchange  or  transfer  of
  Certificates, but the  Trustee may require payment  of a sum  sufficient to
  cover any tax or other governmental charge.  (Section 6.02)

       The aggregate undivided interest in the Trust  Fund represented by the
  Certificates as  of the  Closing Date will  equal $__________ of  principal
  (the "Original  Principal Balance"), which represents approximately ___% of
  the aggregate Cut-Off Date Principal  Balance.  The principal amount of the
  outstanding  Certificates  (the  "Certificate  Principal  Balance")  on any
  Distribution Date  is equal  to the  Original Principal  Balance minus  the
  aggregate   of   amounts  actually   distributed   as   principal  to   the
  Certificateholders.    See  "--Distributions  on the  Certificates"  below.
  Each Certificate  represents the right to  receive payments of  interest at
  the Certificate Rate and payments of principal as described below.

       The Transferor will own  the interest (the "Transferor Interest")  not
  represented by the  Certificates.   The Transferor Interest  will represent
  an undivided interest  in the Trust, including the right to receive certain
  percentages  (the  "Transferor  Percentages") of  Interest  Collections and
  Principal Collections.   The initial amount of the Transferor  Interest was
  determined, among  other factors,  to be able  to absorb reductions  in the
  aggregate  amount of Loan  Balances in  the Trust without  causing an Early
  Amortization Event,  which would  result in the  early commencement of  the
  Amortization  Period.   There  can  be  no assurance  that  the  Transferor
  Interest will  be sufficient  for such  purpose.  While  the Transferor  is
  obligated  (subject  to certain  conditions  and  limitations) to  transfer
  Eligible Additional Mortgage Loans (to the extent  available) to the Trust,
  there  can be  no assurance  that sufficient  Eligible  Additional Mortgage
  Loans will be available.

       During  the  Revolving Period,  the  Security  Principal Balance  will
  remain   constant  except  in  certain  limited  circumstances.    See  "--
  Distributions on the Certificates" below.  The  Pool Balance, however, will
  vary  each day  as principal  is paid  on the  Mortgage Loans,  liquidation
  losses are incurred, Additional Balances are drawn  down by borrowers under
  the Mortgage Loans,  Mortgage Loans are retransferred to the  Transferor or
  Eligible  Additional   Mortgage  Loans  are   transferred  to   the  Trust.
  Consequently, the  amount of  the Transferor Interest  will fluctuate  each
  day to reflect the  changes in the Pool  Balance.  During the  Amortization
  Period,  the  Security  Principal  Balance  will decline  as  the  Investor
  Percentage   of    Principal    Collections   is    distributed   to    the
  Certificateholders.  As 
  a  result,  during the  Amortization  Period, the  Transferor  Interest may
  increase each  month to  reflect the reductions  in the Security  Principal
  Balance  but may  change each  day to  reflect the  variations in  the Pool
  Balance.

       The   holder  of   a  Certificate   is  referred   to   herein  as   a
  "Certificateholder."

  BOOK-ENTRY CERTIFICATES

       The  Senior   Certificates  will  be   book-entry  Certificates   (the
  "Book-Entry  Certificates").     Persons  acquiring   beneficial  ownership
  interests  in  the Senior  Certificates  ("Certificate  Owners") will  hold
  their  Certificates through  the Depository  Trust Company  ("DTC") in  the
  United  States(,   or  CEDEL  or  Euroclear   (in  Europe))  if   they  are
  participants  of such  systems, or  indirectly through  organizations which
  are participants  in such  systems.   The Book-Entry  Certificates will  be
  issued in  one or  more certificates  which equal  the aggregate  principal
  balance of  the Certificates 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  will  act  as
  depositary for  Euroclear (in such  capacities, individually  the "Relevant
  Depositary" and  collectively the "European Depositaries").)  Investors may
  hold such beneficial  interests in  the Book-Entry Certificates  in minimum
  denominations representing  Certificate Principal Balances of $1,000 and in
  integral  multiples in  excess  thereof.   Except  as described  below,  no
  person acquiring  a  Book-Entry Certificate  (each,  a "beneficial  owner")
  will  be  entitled  to  receive a  physical  certificate  representing such
  Certificate (a  "Definitive  Certificate").   Unless  and until  Definitive
  Certificates   are    issued,   it   is    anticipated   that    the   only
  "Certificateholder" of the Certificates will  be Cede & Co., as nominee  of
  DTC.  Certificate  Owners will  not be Certificateholders  as that term  is
  used in the Pooling  and Servicing Agreement.  Certificate  Owners are only
  permitted to  exercise  their rights  indirectly  through Participants  and
  DTC.

  ASSIGNMENT OF MORTGAGE 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
  Mortgage  Loan (including  Additional Balances arising  in the future), the
  related   mortgage   note,   mortgages   and   other   related    documents
  (collectively, the  "Related Documents"),  including all payments  received
  on or with  respect to  each such  Mortgage Loan  on or  after the  Cut-Off
  Date.  (Section  2.01)  The Trustee, concurrently  with such transfer, will
  deliver the Certificates and the Transferor 
  Interest to the Depositor.  (Section 2.07)   Each Mortgage Loan transferred
  to  the  Trust  will  be  identified on  a  schedule  (the  "Mortgage  Loan
  Schedule")  delivered to  the  Trustee pursuant  to  the Agreement.    Such
  schedule will include information as to the  Cut-Off Date Principal Balance
  of  each Mortgage  Loan, as  well as information  with respect  to the Loan
  Rate.  (Article I).

       The Agreement  will require  that,  within the  time period  specified
  therein,  the Depositor  will  deliver  or cause  to  be  delivered to  the
  Trustee (or  a custodian,  as the  Trustee's  agent for  such purpose)  the
  Mortgage Loans endorsed to the Trustee and the Related  Documents.  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.

       Under  the terms  of  the Agreement,  the  Transferor, acting  at  the
  Depositor's request, will have ____ days after  the Closing Date to prepare
  and  record assignments of  the mortgages related to  each Mortgage Loan in
  favor  of the  Trustee  (unless opinions  of  counsel satisfactory  to  the
  Rating Agencies  and the Certificate Insurer  are delivered to  the Trustee
  and  the  Certificate  Insurer  to the  effect  that  recordation  of  such
  assignments is  not required in the  relevant jurisdictions to  protect the
  interests  of  the  Trustee in  the  Mortgage  Loans).   If  the  recording
  information with  respect  to any  assignment  of Mortgage  is  unavailable
  within ____ days of the Closing Date, such assignment  will be prepared and
  recorded promptly after  receipt of such information, but in no event later
  than one year after the Closing Date.

       Within ____  days of  the Closing  Date, the  Trustee will review  the
  Mortgage Loans and  the Related Documents pursuant to  the Agreement and if
  any  Mortgage Loan  or Related  Document is  found to  be defective  in any
  material  respect and  such defect is  not cured  within 90  days following
  notification thereof  to the Transferor and  the Depositor by  the Trustee,
  the  Transferor  will  be  obligated to  either  (i)  substitute  for  such
  Mortgage Loan an  Eligible Substitute Mortgage Loan; or (ii)  purchase such
  Mortgage Loan at a  price (the "Purchase  Price") equal to the  outstanding
  Principal Balance of such  Mortgage Loan as of  the date of purchase,  plus
  the  greater of (i)  all accrued  and unpaid interest  thereon and  (ii) 30
  days' interest  thereon, computed at  the Loan Rate,  net of the  Servicing
  Fee if the Transferor is the Servicer, plus the  amount of any unreimbursed
  Servicing  Advances  made by  the  Servicer.   The Purchase  Price  will be
  deposited  in the Collection  Account on  or prior  to the  next succeeding
  Determination Date  after such  obligation arises.   The obligation of  the
  Transferor to  repurchase or  substitute for a  Defective Mortgage Loan  is
  the  sole remedy  regarding any defects  in the Mortgage  Loans and Related
  Documents  available to  the Trustee  or the  Certificateholders.  (Section
  2.02)

       In  connection   with  the  substitution  of  an  Eligible  Substitute
  Mortgage Loan, the Transferor will be required to deposit in the 
  
  Collection Account  on or prior to  the next succeeding  Determination Date
  after such  obligation  arises an  amount  (the "Substitution  Adjustment")
  equal to  the excess  of the  Principal Balance  of  the related  Defective
  Mortgage Loan,  together with  the greater  of (x) all  accrued and  unpaid
  interest thereon and  (y) 30 days' interest  thereon, computed at the  Loan
  Rate, net of the Servicing Fee if the Transferor  is the Servicer, plus the
  amount of  any unreimbursed  Servicing Advances made  by the Servicer  with
  respect to  such Defective  Mortgage Loan,  over the  Principal Balance  of
  such Eligible Substitute Mortgage Loan.

       An "Eligible Substitute Mortgage Loan" is  a mortgage loan substituted
  by the  Transferor for a Defective Mortgage Loan which must, on the date of
  such substitution,  (i) have an outstanding  Principal Balance (or,  in the
  case  of a  substitution of  more than  one Mortgage  Loan for  a Defective
  Mortgage Loan, an aggregate Principal Balance),  not in excess of, and  not
  more than 5%  less than, the  Principal Balance of  the Defective  Mortgage
  Loan; (ii) have a  Loan Rate not less  than the Loan Rate of  the Defective
  Mortgage Loan  and not  more than  1% in excess  of the  Loan Rate  of such
  Defective Mortgage  Loan; (iii) have  a Loan Rate based  on the  Prime Rate
  with adjustments  to such Loan  Rate made  on the  same Adjustment Date  as
  that of the  Defective Mortgage Loan; (iv)  have a Margin that is  not less
  than the Margin of the Defective Mortgage Loan and not more than 100  basis
  points higher than  the Margin for the Defective Mortgage  Loan; (v) have a
  mortgage of the same or  higher level of priority as the  mortgage relating
  to the Defective Mortgage Loan;  (vi) have a remaining term to maturity not
  more  than six  months earlier  and not  later than  the remaining  term to
  maturity  of  the  Defective   Mortgage  Loan;   (vii)  comply  with   each
  representation  and warranty  as to  the Mortgage  Loans set  forth in  the
  Agreement (deemed to be  made as of the  date of substitution); and  (viii)
  satisfy certain other conditions specified in the Agreement.

       The Transferor  will make certain representations and warranties as to
  the accuracy in  all material respects of certain information  furnished to
  the  Trustee  with  respect  to each  Mortgage  Loan  (e.g.,  Cut-Off  Date
  Principal Balance and  the Loan  Rate).  In  addition, the Transferor  will
  represent and warrant, on  the Closing Date, that, among  other things: (i)
  at the  time of transfer to  the Depositor, the  Transferor has transferred
  or assigned  all of its right, title and interest in each Mortgage Loan and
  the Related  Documents, free of any  lien (subject to  certain exceptions);
  and (ii) each Mortgage  Loan complied, at the  time of origination, in  all
  material respects with  applicable state and federal laws.   Upon discovery
  of  a breach of any  such representation and  warranty which materially and
  adversely affects  the interests of  the Certificateholders in the  related
  Mortgage Loan and Related  Documents, the Transferor will have a  period of
  ____  days after discovery  or notice of  the breach to effect  a cure.  If
  the breach cannot be cured within the ____-day period, the  Transferor will
  be  obligated  to  (i)  substitute for  such  Defective  Mortgage  Loan  an
  Eligible Substitute Mortgage Loan or (ii) purchase  such Defective Mortgage
  Loan from the Trust.  The same procedure and 
  limitations  that are set  forth above for the  substitution or purchase of
  Defective Mortgage  Loans as a  result of deficient documentation  relating
  thereto will  apply to the substitution or purchase of a Defective Mortgage
  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.  (Section 2.04)

       Mortgage  Loans  required  to  be  transferred  to the  Transferor  as
  described  in  the  preceding  paragraphs  are  referred  to  as "Defective
  Mortgage Loans."

       Pursuant to  the Agreement,  the Servicer will  service and administer
  the Mortgage Loans as more fully set forth above.

  (TRANSFERS OF ELIGIBLE ADDITIONAL MORTGAGE LOANS TO THE TRUST

       If, for each of (    ) consecutive business days during  the Revolving
  Period, the Transferor  Interest for each such date  is less than (   )% of
  the  Pool  Balance, then  not  later than  the  (   ) business  day  of the
  calendar  month beginning at least (    ) business days after such  (     )
  business day  thereafter the  Transferor will be  obligated to transfer  to
  the  Trust Eligible  Additional  Mortgage Loans  (but  only to  the  extent
  available  in  the  (Transferor's)  (Seller's)  portfolio),  which  may  be
  generated under  home equity credit  lines in any  billing cycle, so  that,
  after giving  effect to such transfer,  the Transferor Interest  will equal
  at least  (        )% of  the  Pool Balance  on  such date.   An  "Eligible
  Additional Mortgage  Loan" is a  home equity loan that,  as of the  date of
  notice by the Transferor  to the Trustee, the  Servicer and the (Letter  of
  Credit) (Surety  Bond) Issuer  of its transfer  to the  Trust (the  "Notice
  Date"), was  an Eligible Mortgage  Loan and  that, as  of the Notice  Date,
  complies  with   the   representations  and   warranties  described   under
  "Assignment of  Mortgage Loans"  above.   The Transferor  must satisfy  the
  following  conditions,  among  others,   in  order  to  transfer   Eligible
  Additional Mortgage  Loans  to the  Trust:   (i)  the  Pool Balance,  after
  giving effect to such  transfer, will not exceed $     ; (ii)  the Mortgage
  Files  for   such  Eligible  Additional  Mortgage  Loans  shall  have  been
  delivered  to the  Trustee (or  a custodian on  its behalf);  and (iii) the
  Transferor  shall have given notice of the proposed transfer to each Rating
  Agency and  no Rating Agency has  notified the Transferor  in writing prior
  to  the transfer  date that  such transfer  will result  in a  reduction or
  withdrawal of its then-current rating for the Certificates.

       In  addition, the  Transferor may, at  its election, transfer Eligible
  Additional  Mortgage  Loans  subject  to  satisfaction  of  the  conditions
  described above.)


  (OPTIONAL RETRANSFERS OF MORTGAGE LOANS TO THE TRANSFEROR

       Subject to the conditions specified  in the Agreement, the  Transferor
  may, at its option, require the retransfer of one or more 
  
  Mortgage  Loans from  the Trust  to it  on the  last day  of any Collection
  Period.  The  Pool Balance after giving effect to  such retransfer must not
  be less  than the Pool Balance on the Closing Date.  The Transferor will be
  required  to satisfy  the  following conditions,  among  others:   (i)  the
  Transferor shall reasonably believe that such retransfer  will not cause an
  Early Amortization  Event to occur; (ii)  as of the  (      )  business day
  prior to  the proposed  transfer,  not more  than (     )%  (based on  Loan
  Balances)  of the  Mortgage  Loans (after  giving  effect to  the  proposed
  transfer)  are  delinquent more  than  30  days and  the  weighted  average
  delinquency of all of  the Mortgage Loans (before  and after giving  effect
  to  the proposed transfer) is  not more  than 60 days;  (iii) the Depositor
  shall have represented that  no selection procedures reasonably believed by
  the Depositor to  be adverse to the interests  of the Certificateholders or
  the (Letter  of  Credit) (Surety  Bond)  Issuer  were used  to  select  the
  Mortgage  Loans to  be removed;  (iv) the  Transferor  shall have  received
  evidence satisfactory to it that  the reassignment will not, as of the date
  thereof,  prevent  the  transfer  of  the  Mortgage  Loans  (including  any
  Additional Balances) to  the Trust  from being recognized  as a sale  under
  generally  accepted  accounting  principles  and  shall  have  received  no
  evidence that such  reassignment will, as of the date thereof, prevent such
  transfer from  being recognized as a sale for  regulatory purposes; and (v)
  each Rating Agency shall have been notified  of the proposed retransfer and
  prior  to  the  date  of  retransfer  no Rating  Agency  has  notified  the
  Depositor in writing  that such retransfer  would result in a  reduction or
  withdrawal of its then-current rating of the Certificates.)

  PAYMENTS  ON   MORTGAGE   LOANS;  DEPOSITS   TO   COLLECTION  ACCOUNT   AND
  DISTRIBUTION ACCOUNT

       The  Trustee shall establish and maintain on behalf of the Servicer an
  account   (the   "Collection   Account")    for   the   benefit   of    the
  Certificateholders.   The Collection  Account will  be an  Eligible Account
  (as defined  herein).  Subject to the investment provision described in the
  following paragraphs,  upon receipt by the  Servicer of amounts  in respect
  of the  Mortgage Loans (excluding  amounts representing the Servicing  Fee,
  administrative  charges,  taxes,  assessments,  credit  insurance  charges,
  insurance  proceeds  to  be  applied  to the  restoration  or  repair  of a
  Mortgaged  Property  or similar  items),  the  Servicer  will deposit  such
  amounts in  the Collection Account.   Amounts so deposited  may be invested
  in Eligible Investments  (as described in the Agreement) maturing  no later
  than one  Business Day prior  to the  date on which  the amount  on deposit
  therein is required to be deposited in the Distribution  Account or on such
  Distribution Date  if approved by the  Rating Agencies and  the Certificate
  Insurer.

       The Trustee will  establish an  account (the "Security  Account") into
  which will be  deposited amounts withdrawn from the Collection  Account for
  distribution to Certificateholders  on a Distribution Date.   The  Security
  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  an account  that is  (i) maintained  with a
  depository institution  whose debt obligations at  the time of  any deposit
  therein have  the highest  short-term debt rating  by the Rating  Agencies,
  (ii) one or more accounts with a depository  institution which accounts are
  fully insured by either the Savings Association  Insurance Fund ("SAIF") or
  the  Bank  Insurance   Fund  ("BIF")  of  the   Federal  Deposit  Insurance
  Corporation  with a  minimum  long-term unsecured  debt  rating of  (    ),
  (iii)  a  segregated  trust  account maintained  with  the  Trustee  or  an
  affiliate  of the  Trustee  in its  fiduciary  capacity or  (iv)  otherwise
  acceptable to each Rating Agency  as evidenced by a letter from each Rating
  Agency  to the  Trustee,  without reduction  or  withdrawal of  their  then
  current ratings of the Certificates.

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

       Investor Percentage  and  Transferor  Percentage.    Pursuant  to  the
  Agreement, the  Servicer will allocate  between the  Investor Interest  and
  the  Transferor   Interest  all  amounts  (including  any  Net  Liquidation
  Proceeds)  collected  under  the Mortgage  Loans  on  account  of  interest
  ("Interest Collections"), all amounts (including Net Liquidation  Proceeds)
  collected under  the Mortgage  Loans  on account  of principal  ("Principal
  Collections")  and  the amount  of  the  unrecovered Loan  Balance  of  any
  Defaulted Mortgage Loan  at the end of the Collection  Period in which such
  Defaulted Mortgage Loan became a Defaulted Mortgage  Loan (the "Liquidation
  Loss Amount").   A "Defaulted  Mortgage Loan" is a  Mortgage Loan  that has
  been written off as uncollectible by  the Servicer.  The Collection  Period
  for a Distribution  Date is the calendar month preceding  such Distribution
  Date or, in  the case of the  first Distribution Date, the  period from the
  Cut-Off Date  through  the last  day of  the calendar  month preceding  the
  month in which such Distribution Date occurs.  The  Servicer will make each
  allocation  by reference  to  the Investor  Percentage  and the  Transferor
  Percentage applicable in each case during a Collection Period.

       For  convenience, this  Prospectus Supplement  refers to  the Investor
  Percentage with  respect to Interest Collections, Principal Collections and
  Liquidation  Loss Amounts  as  if the  Investor  Percentage were  the  same
  percentage at all  times in each  case.  The  Investor Percentage may  be a
  different percentage  for each  Collection Period, and  will vary primarily
  as a result of changes in the Pool Balance.

       The Investor Percentage will be calculated as follows:

       Interest Collections and  Liquidation Loss  Amounts.   When used  with
  respect to Interest  Collections and Liquidation Loss Amounts at  any time,
  "Investor Percentage" means the percentage equivalent of 
  a fraction  the numerator of  which is the  Security Principal Balance  and
  the denominator of  which is the Pool Balance,  in each case as  of the end
  of the  immediately preceding  Collection Period  (or, in  the case  of the
  first Collection Period, as of the Closing Date).

       Principal Collections during  the Revolving  Period.   When used  with
  respect  to Principal  Collections during  the Revolving  Period, "Investor
  Percentage" means the percentage equivalent of a  fraction the numerator of
  which is the amount  of the Security Principal Balance  and the denominator
  of  which  is  the Pool  Balance,  in  each  case  as of  the  end  of  the
  immediately  preceding Collection  Period (or,  in the  case  of the  first
  Collection Period, as of the Closing Date).

       Principal Collections during the Amortization Period.   When used with
  respect to  Principal Collections during the Amortization Period, "Investor
  Percentage" means the percentage equivalent of a  fraction the numerator of
  which is the amount  of the Security Principal Balance and  the denominator
  of which is the Pool Balance, in  each case as of the end of  the Revolving
  Period.

       The Transferor Percentage will, in all  cases, be equal to 100%  minus
  the applicable Investor Percentage.

       As a result of the calculations described above, Interest  Collections
  in each  Collection  Period will  be  allocated to  the  Certificateholders
  based on the  relationship of the  Security Principal  Balance to the  Pool
  Balance (which  may fluctuate from  month to month).   As  described above,
  the Investor  Percentage applied when  allocating Principal  Collections is
  expected to vary from month  to month during the Revolving Period,  because
  the Security Principal  Balance as  a percentage of  the Pool Balance  will
  fluctuate from  month to month.   During the Amortization  Period, however,
  the  amount  of Principal  Collections allocated  to the  Investor Interest
  will  be determined by reference to a  fixed percentage which will be equal
  to the  Investor Percentage  with respect to  Principal Collections on  the
  last day of the Revolving Period.

       Deposits in  the Collection Account and Payments to the Depositor.  On
  the  Closing Date,  the Servicer  will deposit  in  the Collection  Account
  funds in the amount  of the Investor Percentage of Interest  Collections on
  the  Mortgage Loans received during the period from the Cut-Off Date to the
  second business day preceding  the Closing Date, but  not in excess of  the
  amount needed to  distribute the required interest on the  Certificates and
  the Servicing Fee  to be distributed on the initial  Distribution Date.  On
  and after the  Closing Date, the  Servicer will, subject  to the  following
  paragraph, deposit  on a  daily basis  within two  business days  following
  receipt thereof (i) during each Collection Period  in the Revolving Period,
  the  Investor Percentage  of  Interest  Collections  and (ii)  during  each
  Collection Period  in the Amortization Period,  the Investor  Percentage of
  all Interest Collections and Principal Collections.   The Servicer will pay
  to the Transferor within two business days of its receipt 
  thereof (i)  during each  Collection Period  in the  Revolving Period,  the
  Transferor Percentage of  all Interest Collections and,  if the  Transferor
  Interest (after  giving effect to any  transfers of Additional  Balances or
  Eligible Additional Mortgage Loans  to the Trust on  such day) is equal  to
  or  greater  than   zero,  the  Transferor  Percentage   of  all  Principal
  Collections and  the Investor Percentage of  all Principal  Collections and
  (ii)  during  each  Collection  Period  in  the  Amortization  Period,  the
  Transferor Percentage  of  Interest  Collections  and,  if  the  Transferor
  Interest (after  giving effect to any  transfers of Additional  Balances or
  Eligible Additional  Mortgage Loans to  the Trust  on such day)  is greater
  than zero, the Transferor Percentage of all Principal Collections.

       The Trustee will deposit in the Security  Account any amounts drawn on
  the (Letter of Credit) (Surety Bond) as described below.

       Any Principal  Collections not paid to  the Transferor because  of the
  limitations described above ("Unallocated Principal  Collections"), will be
  deposited  and  retained in  the  Collection  Account for  payment  to  the
  Transferor,  during  the  Revolving  Period,  if  and  when  the Transferor
  Interest is  greater than zero and, during  the Amortization Period, to the
  Certificateholders.

  DISTRIBUTIONS ON THE CERTIFICATES

       On the (___)  day preceding each Distribution Date, the  Trustee shall
  transfer funds from the Collection Account to  the Distribution Account for
  the distributions described  below.   Beginning with the  Distribution Date
  occurring on ______________ ,  distributions on  the  Certificates will  be
  made by the Trustee
  out  of amounts  on deposit  in the  Security Account  on each Distribution
  Date to the persons in whose names such Certificates  are registered at the
  close  of business  on  the (day  prior  to  each Distribution  Date)  (the
  "Record Date"),  except  as  provided  in  "Registration  of  Certificates"
  below.  The term "Distribution Date" means the ____ day of  each month (or
  if such ____ day is not
  a business day  the next succeeding business  day).  Distributions  will be
  made by  check mailed (or  upon the request  of a Certificateholder  owning
  Certificates having denominations aggregating at least $ _________, by wire
  transfer or 
  otherwise) to  the address of the  person entitled thereto  ((which, in the
  case  of  Book-Entry  Certificates, will  be  DTC or  its  nominee))  as it
  appears  on the  Certificate Register  in  amounts calculated  as described
  herein on the           
  business day (but no later  than the _____ calendar day) of  the month in
  which the related Distribution Date occurs (the "Determination  Date").  
  However, the final distribution in respect of the Certificates will be made 
  only upon presentation and surrender thereof at the office or the agency of 
  the Trustee specified in the notice to Certificateholders of such  final
  distribution.

       Distributions of Interest  Collections and Required Amounts.   On each
  Distribution Date,  the Trustee,  on behalf  of  the Trust,  shall pay  the
  following  amounts in  the following  order of  priority  to the  following
  persons from the Investor Interest of all Interest 
    Collections collected during the  related Collection Period, together  with
  the Required Amount, if any, drawn on the (Letter  of Credit) (Surety Bond)
  for such Distribution Date.

       ((i)  to the Certificateholders, interest at  the Certificate Rate for
  the  Interest  Accrual  Period  preceding  such  Distribution  Date on  the
  Security   Principal  Balance   outstanding  immediately   prior   to  such
  Distribution Date;

       (ii)   to  the  Certificateholders, any  interest on  the Certificates
  accrued  in  accordance  with  clause (i)  that  has  not  been  previously
  distributed to  Certificateholders plus, to the extent legally permissible,
  interest thereon  at the Certificate Rate applicable from  time to time (an
  "Unpaid Interest Shortfall");

       (iii) to  the Servicer,  the Investor  Servicing Fee  for the  related
  Interest Accrual Period and all accrued and  unpaid Investor Servicing Fees
  for previous Interest Periods;

       (iv)   if such Distribution  Date is  in the Revolving  Period, to the
  Transferor, the  Investor Percentage  of the aggregate  of all  Liquidation
  Loss amounts  incurred in  the preceding  Collection Period; provided  that
  the   Transferor  Interest  (after  giving   effect  to  any  transfers  of
  Additional  Balances and Eligible  Additional Mortgage  Loans on  such date
  and to  the distribution of  such Liquidation Loss Amount)  is equal  to or
  greater than zero;

       (v)   if such Distribution Date is  in the Amortization Period, to the
  Certificateholders,  the  Investor  Percentage  of  the  aggregate  of  all
  Liquidation Loss Amounts incurred in the preceding Collection Period;

       (vi)    to  the  Certificateholders,  the  aggregate  of  the  amounts
  allocable  pursuant  to clause  (v)  that were  not  previously distributed
  pursuant to such  clause (each such undistributed amount being  referred to
  herein as a "Security Principal Balance Loss Deduction Amount"); and

       (vii) to  the Certificateholders, accrued and  unpaid interest on each
  unreimbursed   Security  Principal  Balance  Loss  Deduction  Amount  (such
  interest  being calculated  at  the  Certificate  Rate  for  each  Interest
  Accrual Period during which such unreimbursed amount was outstanding.)

       A Security Principal  Balance Loss Deduction Amount  represents a loss
  of  principal in  respect  of Defaulted  Mortgage  Loans allocable  to  the
  Investor Interest and  will arise when the Investor Percentage  of Interest
  Collections and the  Required Amount are not sufficient to cover such loss,
  in  accordance with  the priority  of distributions  described  above.   As
  described under  "General"  above,  any  Security  Principal  Balance  Loss
  Deduction Amounts which have not been reimbursed,  as provided herein, will
  reduce the Security Principal Balance.

       The Required Amount for each  Distribution Date will be the lesser  of
  (i)  the (Letter  of Credit) (Surety  Bond) Amount and  (ii) the amount, if
  any, by which (a)  the full amount distributable on  such Distribution Date
  pursuant  to clauses  (i)  through (vii)  above  exceeds (b)  the  Investor
  Percentage  of the Interest Collections for  the related Collection Period.
  The Required Amount will be drawn on the (Letter of Credit) (Surety Bond).

       Distributions  of  Principal.   On  each Distribution  Date  after the
  first  Collection  Period  in the  Amortization  Period,  the  Trustee will
  distribute to the Certificateholders  the Investor Percentage of  Principal
  Collections received in the preceding Collection Period.   In addition, the
  Trustee will  distribute  to Certificateholders  on  any Distribution  Date
  during the Amortization  Period any Retransfer Deposit Amount (or  drawn on
  the (Letter of Credit)  (Surety Bond) in  respect thereof) received in  the
  preceding Collection  Period and any Unallocated Principal Collections then
  on deposit  in the  Distribution Account.   The aggregate distributions  of
  principal to the Certificateholders  will not  exceed the Initial  Security
  Principal Balance.

  CERTIFICATE RATE

       (The "Certificate Rate" for  a Distribution Date will  generally equal
  the  sum  of (a)  LIBOR  and  (b) ____%  per  annum.   Notwithstanding  the
  foregoing,  in  no event  will  the  amount  of  interest  required  to  be
  distributed in respect of the Certificates on  any Distribution Date exceed
  a  rate equal to the  average of the  Loan Rates (net  of the Servicing Fee
  Rate)  as  of  the first  day  of the  month  preceding the  month  of such
  Distribution Date, weighted on the  basis of the Principal Balance  of each
  Mortgage Loan  as of such  date (adjusted to  an effective  rate reflecting
  accrued interest  calculated on the basis  of a 360-day year  consisting of
  twelve 30-day months).)

       Interest on the Certificates in respect of  any Distribution Date will
  accrue on  the Principal Balance from  the preceding Distribution  Date (or
  in the case of the first Distribution Date, from  the Closing Date) through
  the day  preceding such Distribution Date  (each such period,  an "Interest
  Accrual Period")  on  the basis  of a  360-day  year consisting  of  twelve
  30-day months.

       (Calculation of LIBOR.  "LIBOR" with respect  to any Distribution Date
  will  be determined by the Trustee  and will be equal  to the offered rates
  for  deposits in United States dollars having  a maturity of one month (the
  "Index Maturity") commencing  on the second LIBOR Business Day  (as defined
  below)  prior  to the  previous  Distribution  Date, which  appear  on  the
  Reuters Screen  LIBO Page as of  approximately 11:00 A.M.,  London time, on
  such date  of calculation.   If at least  two such offered rates  appear on
  the Reuters  Screen LIBO Page, LIBOR  will be the arithmetic  mean (rounded
  upwards,  if necessary, to the nearest  one-sixteenth of a percent) of such
  offered  rates.   If  fewer  than two  such quotations  appear,  LIBOR with
  respect 
  to such Distribution  Date will be determined at approximately  11:00 A.M.,
  London time, on such determination date  on the basis of the rate at  which
  deposits in United States dollars having the Index Maturity are  offered to
  prime  banks in  the London  interbank market  by four  major banks  in the
  London interbank market selected by the  Trustee and in a principal  amount
  equal  to  an  amount  of  not  less  than  U.S.  $1,000,000  and  that  is
  representative for a  single transaction in such market at  such time.  The
  Trustee will request the principal  London office of each of such  banks to
  provide a  quotation of  its rate.   If at  least two  such quotations  are
  provided, LIBOR will be the arithmetic mean  (rounded upwards as aforesaid)
  of such quotations.  If fewer than two quotations  are provided, LIBOR with
  respect to  such Distribution  Date will  be the  arithmetic mean  (rounded
  upwards as aforesaid) of the rates quoted at  approximately 11:00 A.M., New
  York  City time,  on such  determination date by  three major  banks in New
  York,  New York selected by the Trustee  for loans in United States dollars
  to leading  European banks having  the Index  Maturity and  in a  principal
  amount equal  to an amount  of not  less than U.S.  $1,000,000 and that  is
  representative  for a  single  transaction in  such  market at  such  time;
  provided,  however, that if the banks selected as aforesaid by the Bank are
  not quoting  as  mentioned  in  this  sentence, LIBOR  in  effect  for  the
  applicable period will be LIBOR in effect for the previous period.)

       (For purposes  of calculating  LIBOR, a "LIBOR  Business Day" will  be
  any  Business Day  on which dealings  in deposits in  United States dollars
  are transacted  in the  London interbank  market and  "Reuters Screen  LIBO
  Page" will be the display designated as page "LIBO"  on the Reuters Monitor
  Money Rates Service  (or such other  page as may  replace the LIBO  page on
  that service for  the purpose of displaying London interbank  offered rates
  of major banks).)

  THE (LETTER OF CREDIT) (SURETY BOND)

       On the Closing Date, the (Letter of Credit) (Surety Bond)  Issuer will
  issue  the (Letter  of Credit)  (Surety Bond)  in favor  of the  Trustee on
  behalf  of the  Trust to  support payments  on the  Certificates.   On each
  Determination Date, the Servicer will determine the  amounts required to be
  drawn on  the  (Letter of  Credit)  (Surety Bond),  up  to the  (Letter  of
  Credit)  (Surety Bond)  Amount,  on the  related  Distribution Date.    See
  "Distributions on Certificates" above.

       The amount available  under the (Letter of Credit) (Surety  Bond) (the
  "(Letter of Credit)  (Surety Bond)  Amount") for  the initial  Distribution
  Date  will be  $__________.   For each  Distribution  Date thereafter,  the
  (Letter of Credit) (Surety Bond)  Amount will equal the lesser of  (i) ___%
  of the  Pool Balance as of the first day of the preceding Collection Period
  (after giving effect  to any amounts distributed with respect  to principal
  of the Mortgage Loans on  the Distribution Date occurring in such preceding
  Collection Period) and (ii) the (Letter of  Credit) (Surety Bond) Amount as
  of the  first day  of the  preceding Collection  Period, minus any  amounts
  drawn under the 
  (Letter of Credit) (Surety  Bond) during such preceding  Collection Period,
  plus  any amounts  paid to the  (Letter of Credit)  (Surety Bond) Issuer on
  the Distribution Date  occurring in such preceding Collection Period  up to
  the amount of any previous draws on the (Letter of Credit) (Surety Bond).

  EARLY AMORTIZATION EVENTS

       As  described  above, the  Revolving  Period will  continue  until the
  close  of  business  on  the  last  day  of  __________   unless  an  Early
  Amortization  Event occurs  prior thereto.    The term  "Early Amortization
  Event" refers to any of the following events:

            ((a)  failure on  the part of the  Servicer or the Depositor  (i)
       to  make  any  payment or  deposit  on  the  date required  under  the
       Agreement within five  business days after such payment or  deposit is
       required to  be  made, (ii)  to  observe or  perform in  any  material
       respect certain  covenants of the Servicer  or the Depositor  or (iii)
       to observe  or perform in any material respect  any other covenants or
       agreements  of  the  Servicer  or  the  Depositor  set  forth  in  the
       Agreement,  which  failure, in  each  case,  materially and  adversely
       affects  the interests  of the  Certificateholders and  which, in  the
       case of clause  (iii), continues unremedied  for a  period of 60  days
       after  written notice and continues to materially and adversely affect
       the interests of the Certificateholders for such period;

            (b)   any representation or warranty made  by the Servicer or the
       Depositor  in the  Agreement  proves to  have  been incorrect  in  any
       material  respect when made, as a result of which the interests of the
       Certificateholders  are  materially  and  adversely   affected,  which
       continues  to be incorrect in any material  respect for a period of 60
       days  after  written  notice  and which  continues  to  materially and
       adversely affect  the  interests of  the  Certificateholders for  such
       period; provided, however,  that an Early Amortization Event shall not
       be  deemed  to   occur  thereunder  if  the  Depositor   has  accepted
       retransfer of  the related Mortgage Loan  or all such  Mortgage Loans,
       if  applicable, during  such period  (or such  longer  period (not  to
       exceed  an  additional  60  days)  as  the  Trustee  may  specify)  in
       accordance with the provisions of the Agreement;

            (c)  the  Trust becomes subject to registration as  an investment
       company under the Investment Company Act of 1940, as amended;

            (d)   if the Depositor  fails to transfer  to the Trust  Eligible
       Additional Mortgage Loans by the time it is required to do so;

            (e)   an Event of  Default under  the Agreement (as  described in
       the Prospectus under "THE AGREEMENTS--Events of Default") occurs;

            (f)  the (Letter of Credit) (Surety Bond) Amount  is less than   
       % of the Security Principal Balance; or

            (g)   if  the  average of  the  Investor Percentage  of  Interest
       Collections for  any three consecutive Collection Periods is less than
       the amounts  to be distributed to  Certificateholders as set  forth in
       subsections   (i)   through   (vii)   under  "Distributions   on   the
       Certificates--Distributions  of  Interest  Collections   and  Required
       Amounts"  above  for the  three  Distribution Dates  relating  to such
       Collection Periods.)

       (In the case of  any event described in  clauses (a) or (b),  an Early
  Amortization Event  will be  deemed to  have  occurred only  if, after  the
  expiration  of the  applicable  grace period,  if  any, described  in  such
  clauses,  either  the  Trustee   or  holders  of  Certificates   evidencing
  Percentage Interests  aggregating more than 51%  or the (Letter  of Credit)
  (Surety Bond) Issuer  (but only if the (Letter of  Credit) (Surety Bond) is
  outstanding or  the (Letter of  Credit) (Surety  Bond) Issuer has  not been
  fully reimbursed  for all  amounts  paid to  the Trust  by  the (Letter  of
  Credit) (Surety  Bond) Issuer), by written notice to  the Depositor and the
  Servicer (and  to the  Trustee if  given by the  Certificateholders or  the
  (Letter  of  Credit)   (Surety  Bond)   Issuer)  declare   that  an   Early
  Amortization Event  has occurred as  of the date  of such  notice.  In  the
  case of  any event  described in  clauses (c),  (d), (e) or  (f), an  Early
  Amortization Event will  be deemed to have  occurred without any  notice or
  other action on the  part of the Trustee  or the Certificateholders or  the
  (Letter of Credit) (Surety Bond) Issuer immediately  upon the occurrence of
  such event.  On  the date on which an Early Amortization Event is deemed to
  have  occurred, the  Amortization Period  will commence.    In such  event,
  distributions  of  principal to  the Certificateholders  will begin  on the
  first  Distribution  Date   following  the   month  in   which  the   Early
  Amortization  Event occurs.   If,  because of  the occurrence  of an  Early
  Amortization   Event,   the  Amortization   Period   begins  earlier   than
  __________,  the date  on which  the Amortization  Period  is scheduled  to
  commence,  Certificateholders   will  begin   receiving  distributions   of
  principal  earlier  than they  would  otherwise have  under  the Agreement,
  which may shorten the final maturity of the Certificates.)

  REPORTS TO CERTIFICATEHOLDERS

       Concurrently  with each  distribution to  the  Certificateholders, the
  Trustee will forward  to each Certificateholder a  statement setting  forth
  among other items:

              (i)  the amount of interest  included in such distribution  and
       the related Certificate Rate;

             (ii)  the amount, if any,  of overdue accrued interest  included
       in such distribution (and the amount of interest thereon);

            (iii)  the  amount,  if any,  of  the  remaining overdue  accrued
       interest after giving effect to such distribution;

             (iv)  the  amount,   if  any,  of  principal  included  in  such
       distribution;

              (v)  the  amount,  if any,  of  the  reimbursement of  previous
       Liquidation Loss Amounts included in such distribution;

             (vi)  the  amount,  if  any,   of  the  aggregate   unreimbursed
       Liquidation Loss Amounts after giving effect to such distribution;

            (vii)  the Servicing Fee for such Distribution Date;

           (viii)  the  Pool   Balance  as  of  the   end  of  the  preceding
       Collection Period;

             (ix)  the  number  and  aggregate  Principal  Balances  of   the
       Mortgage Loans as  to which the minimum monthly payment  is delinquent
       for 30-59 days, 60-89  days and 90 or  more days, respectively, as  of
       the end of the preceding Collection Period; and

              (x)  the book  value of  any real estate  which is acquired  by
       the  Trust   through  foreclosure  or  grant   of  deed  in   lieu  of
       foreclosure.

       In the case  of information furnished pursuant to clauses  (iii), (iv)
  and  (v) above,  the amounts  shall  be expressed  as a  dollar amount  per
  Security with a $1,000 denomination.   Within 60 days after the end of each
  calendar  year, the Trustee  will forward to  each Person,  if requested in
  writing  by such  Person,  who was  a  Certificateholder during  the  prior
  calendar year

  COLLECTION AND OTHER SERVICING PROCEDURES ON MORTGAGE LOANS

       The  Servicer will  make reasonable  efforts to  collect all  payments
  called  for  under  the  Mortgage  Loans  and  will,  consistent  with  the
  Agreement, follow  such collection  procedures as it  follows from time  to
  time  with respect  to  the home  equity loans  in its  servicing portfolio
  comparable  to the Mortgage Loans.  Consistent with the above, the Servicer
  may in its discretion  waive any late payment  charge or any assumption  or
  other  fee or  charge  that may  be  collected in  the  ordinary course  of
  servicing the Mortgage Loans.  (Section 3.02)

       With respect to  the Mortgage Loans,  the Servicer may arrange  with a
  borrower  a schedule  for the  payment  of interest  due and  unpaid for  a
  period,   provided  that  any  such  arrangement  is  consistent  with  the
  Servicer's policies with respect to the home  equity mortgage loans it owns
  or services.  With respect to Mortgage Loans that are 
  junior in priority to  a First Lien on  a Mortgaged Property, the  Servicer
  has the  power under certain  circumstances to  consent to  a new  mortgage
  lien on such Mortgaged Property  having priority over such Mortgage Loan in
  connection with the refinancing of such First Lien.

  HAZARD INSURANCE

       The Servicer  will cause  to be maintained  fire and hazard  insurance
  with extended coverage  customary in the area where the  Mortgaged Property
  is located, in an amount which is  at least equal to the lesser of  (i) the
  outstanding Principal Balance  on the Mortgage Loan and any  related senior
  lien(s),  (ii)  the full  insurable  value  of the  premises  securing  the
  Mortgage  Loan and  (iii) the  minimum amount  required  to compensate  for
  damage or loss on a  replacement cost basis in each  case in an amount  not
  less  than such  amount as  is necessary  to avoid  the application  of any
  co-insurance  clause  contained in  the  related  hazard insurance  policy.
  Generally,  if the  Mortgaged Property  is  in an  area  identified in  the
  Federal Register  by the  Flood Emergency Management  Agency as FLOOD  ZONE
  "A",  such  flood  insurance  has been  made  available  and  the  Servicer
  determines that  such insurance is  necessary in  accordance with  accepted
  second mortgage  servicing practices of  prudent lending  institutions, the
  Servicer  will  cause  to be  purchased  a flood  insurance  policy  with a
  generally acceptable  insurance carrier, in an amount representing coverage
  not  less than  the least of  (a) the outstanding  Principal Balance of the
  Mortgage  Loan and  the first  lien, (b)  the full  insurable value  of the
  Mortgaged Property, or (c) the maximum amount  of insurance available under
  the National Flood Insurance  Act of 1968, as  amended.  The Servicer  will
  also maintain on REO  Property, to the extent such insurance  is available,
  fire  and  hazard insurance  in  the  applicable  amounts described  above,
  liability insurance  and, to  the extent required  and available under  the
  National  Flood  Insurance  Act  of 1968,  as  amended,  and  the  Servicer
  determines that  such insurance  is necessary  in accordance  with accepted
  second mortgage  servicing practices of prudent lending institutions, flood
  insurance  in  an  amount  equal to  that  required  above.    Any  amounts
  collected  by the Servicer  under any such policies  (other than amounts to
  be applied to the  restoration or repair of  the Mortgaged Property, or  to
  be released to  the Mortgagor in accordance with customary  second mortgage
  servicing procedures)  will be deposited in the Collection Account, subject
  to  retention  by  the  Servicer to  the  extent  such  amounts  constitute
  servicing compensation or to withdrawal pursuant to the Agreement.

       In  the event that the Servicer obtains and maintains a blanket policy
  as provided in  the Agreement insuring against fire and hazards of extended
  coverage on  all of the  Mortgage Loans,  then, to  the extent such  policy
  names the Servicer as loss  payee and provides coverage in an  amount equal
  to the  aggregate unpaid  principal balance of  the Mortgage Loans  without
  coinsurance;  and otherwise  complies with  the  requirements of  the first
  paragraph of this subsection, the 
  Servicer will  be  deemed conclusively  to have  satisfied its  obligations
  with respect to fire and hazard insurance coverage.

  REALIZATION UPON DEFAULTED MORTGAGE LOANS

       The Servicer will  foreclose upon  or otherwise comparably  convert to
  ownership Mortgaged Properties securing such of the  Mortgage Loans as come
  into  default  when, in  accordance  with  applicable servicing  procedures
  under  the Agreement,  no satisfactory  arrangements can  be  made for  the
  collection of delinquent payments.  In connection  with such foreclosure or
  other  conversion, the  Servicer will  follow such  practices  as it  deems
  necessary or advisable and  as are in keeping with its  general subordinate
  mortgage servicing activities,  provided the Servicer will not  be required
  to  expend  its   own  funds  in  connection  with  foreclosure   or  other
  conversion, correction  of default  on a  related senior  mortgage loan  or
  restoration  of   any  property  unless,   in  its   sole  judgment,   such
  foreclosure,  correction  or  restoration  will  increase  Net  Liquidation
  Proceeds.    (Section  3.06)  The  Servicer  will   be  reimbursed  out  of
  Liquidation Proceeds for advances of its own  funds as liquidation expenses
  before any Net Liquidation Proceeds are distributed to Certificateholders.

  SERVICING COMPENSATION AND PAYMENT OF EXPENSES

       With respect to each Due  Period, other than the first Due Period, the
  Servicer will  receive from  interest payments in  respect of the  Mortgage
  Loans  a portion  of such interest  payments as a  monthly Servicing Fee in
  the amount  equal  to  ____%  per  annum  ("Servicing  Fee  Rate")  on  the
  Principal Balance of  each Mortgage Loan as  of the first day of  each such
  Due Period as  to which such payment  was made.  All  assumption fees, late
  payment charges and  other fees and charges,  to the extent  collected from
  borrowers,  will  be  retained by  the  Servicer  as  additional  servicing
  compensation.

       The Servicer  will pay certain  ongoing expenses  associated with  the
  Trust and incurred  by it in connection with its responsibilities under the
  Agreement,  including,  without  limitation,   payment  of  the  fees   and
  disbursements of the  Trustee, any custodian appointed by the  Trustee, the
  Certificate Registrar and any paying agent.

       The  Servicer's  right  to  reimbursement  for unreimbursed  Servicing
  Advances  is limited  to late  collections on  the  related Mortgage  Loan,
  including  Liquidation  Proceeds,  released  mortgaged  property  proceeds,
  Insurance  Proceeds  and such  other amounts  as  may be  collected  by the
  Servicer from the  related Mortgagor or otherwise relating to  the Mortgage
  Loan  in  respect  of  which  such  unreimbursed  amounts  are  owed.   The
  Servicer's right to reimbursement  for unreimbursed Monthly Advances  shall
  be  limited to  late collections  of interest on  any Mortgage  Loan and to
  Liquidation Proceeds and Insurance Proceeds  on the related Mortgage  Loan.
  The Servicer's  right  to such  reimbursements is  prior to  the rights  of
  Certificateholders.

  
  EVIDENCE AS TO COMPLIANCE

       The Agreement provides for delivery  on or before the last day  of the
  fifth month following the end of  the Servicer's fiscal year, beginning  in
  199_, to the Trustee,  the Certificate Insurer and  the Rating Agencies  of
  an  annual statement  signed by  an officer of  the Servicer  to the effect
  that  the  Servicer  has  fulfilled  its  material  obligations  under  the
  Agreement  throughout the  preceding fiscal  year,  except as  specified in
  such statement.  (Section 3.10)

       On or before the last day of the fifth month  following the end of the
  Servicer's fiscal  year, beginning  in 199_,  the Servicer  will furnish  a
  report  prepared by  a  firm of  nationally  recognized independent  public
  accountants (who may  also render  other services  to the  Servicer or  the
  Depositor) to the Trustee, the Certificate Insurer  and the Rating Agencies
  to  the  effect  that such  firm  has examined  certain  documents  and the
  records  relating to  servicing of  the Mortgage  Loans  under the  Uniform
  Single Audit Program  for Mortgage Bankers and such firm's  conclusion with
  respect thereto.  (Section 3.11)

       The Servicer's fiscal year is the calendar year.

  CERTAIN MATTERS REGARDING THE SERVICER

       The  Agreement provides  that the  Servicer may  not  resign from  its
  obligations  and duties thereunder, except  in connection  with a permitted
  transfer  of servicing,  unless  (i) such  duties  and obligations  are  no
  longer permissible  under applicable  law or  are in  material conflict  by
  reason  of applicable law with  any other  activities of a  type and nature
  presently carried on by it  or its affiliate or (ii) upon  the satisfaction
  of the following  conditions:  (a)  the Servicer  has proposed a  successor
  servicer to the Trustee  in writing and such proposed successor servicer is
  reasonably  acceptable  to  the  Trustee;  (b)  the  Rating  Agencies  have
  confirmed to  the Trustee that the  appointment of such  proposed successor
  servicer  as the Servicer will not result in the reduction or withdrawal of
  the  then  current  rating  of the  Certificates;  and  (c)  such  proposed
  successor  servicer is  reasonably acceptable  to the  Certificate Insurer.
  No such resignation will become effective until the Trustee or a  successor
  servicer  has assumed  the  Servicer's  obligations  and duties  under  the
  Agreement.  (Section 7.04)

       The Servicer may perform any  of its duties and obligations under  the
  Agreement  through one  or more  subservicers or  delegates,  which may  be
  affiliates  of the  Servicer.   Notwithstanding  any such  arrangement, the
  Servicer  will  remain  liable  and  obligated  to   the  Trustee  and  the
  Certificateholders for  the  Servicer's duties  and  obligations under  the
  Agreement, without any diminution of such duties  and obligations and as if
  the Servicer itself were performing such duties  and obligations.  (Section
  7.05)
  
       The  Agreement provides  that the  Servicer  will indemnify  the Trust
  Fund and the Trustee from and against any loss, liability,  expense, damage
  or injury suffered or  sustained as a result  of the Servicer's actions  or
  omissions  in  connection  with  the servicing  and  administration  of the
  Mortgage  Loans which  are not  in accordance  with the  provisions  of the
  Agreement.   The  Agreement provides  that neither  the  Depositor nor  the
  Servicer nor their  directors, officers, employees or agents will  be under
  any other  liability to the Trust,  the Trustee, the  Certificateholders or
  any other  person for any  action taken or for  refraining from  taking any
  action  pursuant to the Agreement.  However,  neither the Depositor nor the
  Servicer will be  protected against any liability which would  otherwise be
  imposed by reason of willful  misconduct, bad faith or gross negligence  of
  the Depositor or the  Servicer in the performance  of its duties under  the
  Agreement  or  by  reason   of  reckless   disregard  of  its   obligations
  thereunder.   In addition,  the Agreement provides  that the Servicer  will
  not  be under any obligation  to appear  in, prosecute or  defend any legal
  action which is not incidental to its  servicing responsibilities under the
  Agreement.   The Servicer  may, in its sole  discretion, undertake any such
  legal action which  it may deem necessary or desirable  with respect to the
  Agreement  and  the rights  and  duties  of  the  parties thereto  and  the
  interest of the Certificateholders thereunder.   (Sections 7.03, 7.05, 7.06
  and 8.02)

       Any  corporation   into  which   the  Servicer   may   be  merged   or
  consolidated, or any  corporation resulting from any merger,  conversion or
  consolidation to  which the Servicer shall  be a party,  or any corporation
  succeeding to the business  of the Servicer shall  be the successor of  the
  Servicer hereunder,  without the execution  or filing of  any paper or  any
  further  act on the  part of  any of  the parties  hereto, anything  in the
  Agreement to the contrary notwithstanding.  (Section 7.02)

  EVENTS OF SERVICING TERMINATION

       "Events  of  Servicing  Termination" will  consist  of:  (i)  (A)  any
  failure  by the  Servicer to make  any required Monthly  Advance or (B) any
  other failure of  the Servicer  to deposit  in the  Collection Account  any
  deposit required  to be made under  the Agreement, which  failure continues
  unremedied for one Business Day after the giving of  written notice of such
  failure to the Servicer by the Trustee, or to the Servicer and the  Trustee
  by the  Certificateholders evidencing an  aggregate, undivided  interest in
  the Trust Fund of at  least 25% of the Certificate Principal  Balance; (ii)
  any  failure by the  Servicer duly  to observe or  perform in  any material
  respect any other  of its covenants or  agreements in the  Agreement which,
  in  each  case, materially  and  adversely  affects the  interests  of  the
  Certificateholders and continues  unremedied for  60 days after  the giving
  of written  notice of such failure  to the Servicer  by the Trustee,  or to
  the Servicer  and  the  Trustee by  the  Certificateholders  evidencing  an
  aggregate, undivided  interest  in  the  Trust  of  at  least  25%  of  the
  Certificate Principal  Balance; (iii) any failure  by the Servicer  to make
  any required Servicing Advance, which failure 
  continues unremedied for a  period of 30 days  after the giving of  written
  notice of such failure  to the Servicer by the Trustee,  or to the Servicer
  and  the   Trustee  by  the  Certificateholders  evidencing  an  aggregate,
  undivided  interest in  the  Trust  of  at  least 25%  of  the  Certificate
  Principal Balance; or  (iv) certain events of  insolvency, readjustment  of
  debt,  marshalling   of  assets  and  liabilities  or  similar  proceedings
  relating to  the Servicer  and certain actions  by the Servicer  indicating
  insolvency,  reorganization   or  inability  to  pay  its  obligations  (an
  "Insolvency Event").

       Upon  the  occurrence and  continuation  beyond  the applicable  grace
  period  of the  event described  in clause  (i) (A)  above, if  any Monthly
  Advance is not made by 12:00 Noon New York Time  on the second Business Day
  prior  to the  applicable Distribution  Date, the  Trustee  or a  successor
  Servicer will immediately assume the duties of the Servicer.

       Upon removal  or resignation of the Servicer, the  Trustee will be the
  Successor Servicer (the "Successor Servicer").   The Trustee, as  Successor
  Servicer,  will  be  obligated  to  make  Monthly  Advances  and  Servicing
  Advances and certain other advances unless it  determines reasonably and in
  good  faith that such advances would not  be recoverable.  If, however, the
  Trustee is  unwilling or unable  to act  as Successor  Servicer, or if  the
  majority of  Certificateholders so  requests, the Trustee  may appoint,  or
  petition  a court  of  competent jurisdiction  to  appoint any  established
  mortgage loan servicing  institution having  a net worth  of not less  than
  $15,000,000 as the Successor Servicer in the assumption of  all or any part
  of the responsibilities, duties or liabilities of the Servicer.

       Notwithstanding  the foregoing,  a delay in  or failure of performance
  referred to  under clause (i)  above for a period  of ten Business  Days or
  referred  to under  clause (ii)  above for  a period  of 30  Business Days,
  shall not constitute  an Event of  Servicing Termination  if such delay  or
  failure  could not be prevented by the  exercise of reasonable diligence by
  the  Servicer and  such delay  or failure was  caused by  an act  of God or
  other  similar  occurrence.   Upon the  occurrence  of any  such  event the
  Servicer  shall not be relieved from using  its best efforts to perform its
  obligations  in a  timely  manner  in  accordance  with the  terms  of  the
  Agreement and  the Servicer shall provide  the Trustee, the  Depositor, and
  the  Certificateholders prompt  notice  of such  failure  or delay  by  it,
  together with a description of its efforts to so perform its obligations.

  RIGHTS UPON AN EVENT OF SERVICING TERMINATION

       So  long  as an  Event  of Servicing  Termination  remains unremedied,
  either  the   Trustee,  or  Certificateholders   evidencing  an  aggregate,
  undivided interest  in  the Trust  of  at least  51  % of  the  Certificate
  Principal Balance  may terminate all  of the rights and  obligations of the
  Servicer under the Agreement  and in and  to the Mortgage Loans,  whereupon
  the  Trustee  will  succeed   to  all  the  responsibilities,   duties  and
  liabilities of the Servicer under the Agreement and will 
  be  entitled to similar  compensation arrangements.  In  the event that the
  Trustee would  be obligated  to succeed  the Servicer  but is  unwilling or
  unable  so  to act,  it  may  appoint, or  petition  a  court of  competent
  jurisdiction  for   the  appointment  of,   a  housing  and  home   finance
  institution or  other mortgage loan or  home equity loan servicer  with all
  licenses  and  permits  required  to  perform  its  obligations  under  the
  Agreement  and  having a  net  worth  of at  least  $25,000,000  to act  as
  successor to the  Servicer under the Agreement.  Pending  such appointment,
  the Trustee will be obligated  to act in such capacity unless prohibited by
  law.   Such successor  will be  entitled to  receive the  same compensation
  that  the  Servicer  would   otherwise  have   received  (or  such   lesser
  compensation as the Trustee  and such successor may agree).  (Sections 8.01
  and 8.02) A receiver  or conservator for the  Servicer may be empowered  to
  prevent the termination and replacement  of the Servicer if the only  Event
  of Servicing Termination that has occurred is an Insolvency Event.

  AMENDMENT

       The  Agreement may be amended from time to time by the Transferor, the
  Servicer, the  Depositor and  the Trustee, but  without the consent  of the
  Certificateholders,  to cure  any ambiguity, to  correct or  supplement any
  provisions therein which  may be inconsistent with any other  provisions of
  the Agreement,  to add to the  duties of the  Depositor or the  Servicer to
  comply with  any requirements imposed by  the Internal Revenue Code  or any
  regulation thereunder, or to add  or amend any provisions of the  Agreement
  as  required by  the Rating  Agencies in order  to maintain  or improve any
  rating of the  Certificates (it being understood that, after  obtaining the
  ratings in effect on the Closing  Date, neither the Depositor, the  Trustee
  nor the  Servicer is  obligated to obtain,  maintain, or  improve any  such
  rating)  or  to  add  any other  provisions  with  respect  to  matters  or
  questions arising under the Agreement which shall  not be inconsistent with
  the  provisions of the  Agreement, provided  that such action  will not, as
  evidenced by  an opinion  of counsel, materially  and adversely affect  the
  interests of  any Certificateholder; provided, that any such amendment will
  not be  deemed to  materially and adversely  affect the  Certificateholders
  and  no  such opinion  will  be  required to  be  delivered  if the  person
  requesting such amendment obtains a letter from  each Rating Agency stating
  that such amendment would not  result in a downgrading of the  then current
  rating of the Certificates.   The Agreement may  also be amended from  time
  to time by the  Transferor, the Servicer, the  Depositor, and the  Trustee,
  with the consent of  Certificateholders evidencing an aggregate,  undivided
  interest in the Trust of  at least 51% of the Certificate Principal Balance
  for the  purpose of adding any provisions  to or changing in  any manner or
  eliminating any of the provisions  of the Agreement or of modifying  in any
  manner  the  rights  of  the  Certificateholders,  provided  that  no  such
  amendment will (i) reduce in any  manner the amount of, or delay the timing
  of,  collections  of  payments  on  the  Certificates  or distributions  or
  payments under the Policy which  are required to be made on any Certificate
  without the consent  of the Certificateholder or (ii) reduce  the aforesaid
  percentage required 
  to  consent to any such  amendment, without  the consent of  the holders of
  all Certificates then outstanding.  (Section 11.01)

  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 and
  (B) the  earliest  of  (i) the  Distribution  Date  on which  the  Security
  Principal  Balance has  been reduced  to  zero, (ii)  the final  payment or
  other  liquidation of  the  last Mortgage  Loan  in  the Trust,  (iii)  the
  optional  transfer to  the Servicer  of the  Mortgage  Loans, as  described
  below and (iv) the  Distribution Date in (____________), on which  date the
  Policy will be available to pay the outstanding Class A Principal Balance.

       The Servicer will have the right to  repurchase all remaining Mortgage
  Loans  and REO Properties in the Trust  and thereby effect early retirement
  of the  Certificates, subject to  the Pool Balance  of such Mortgage  Loans
  and REO  Properties at the time of  repurchase being less than  or equal to
  (5%)  of the  Pool  Balance as  of the  Cut-Off  Date.   In  the event  the
  Servicer  exercises  such  option,  the  purchase  price  distributed  with
  respect to each  Certificate will be 100% of its then outstanding principal
  balance (subject to reduction as provided in the Agreement if the  purchase
  price is based  in part on  the appraised value of  any REO Properties  and
  such  appraised value  is less than  the Principal  Balance of  the related
  Mortgage  Loans plus (y) the greater of (i) the aggregate amount of accrued
  and unpaid interest  on the Mortgage Loans  through the related Due  Period
  and (ii)  30 days' accrued interest thereon at the  Loan Rate, in each case
  net  of the  Servicing Fee  plus (z)  any unreimbursed  amounts due  to the
  Certificate Insurer under the Agreement and I and I Payments.

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

  OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

       Any affiliate of  the Transferor has the  option to purchase from  the
  Trust  Fund any  Mortgage Loan  90 days  or more  delinquent at  a purchase
  price equal to the  outstanding principal balance of such  Mortgage Loan as
  of the date of  purchase, plus the  greater of (i)  all accrued and  unpaid
  interest  on such  principal balance  and (ii)  30 days'  interest  on such
  principal balance, computed at the Loan Rate.

       Notwithstanding the  foregoing, any such  affiliate of  the Transferor
  may only exercise its option  with respect to the Mortgage Loan or Mortgage
  Loans that have been delinquent for the longest period at the  time of such
  repurchase.
  
  THE TRUSTEE

       (                ) with its principal place of business in (        )
 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 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  (Letter
  of Credit)  (Surety Bond) Provider).   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 (Letter  of Credit) (Surety  Bond) Provider).
  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.  (Section 9.07)

       No holder of a Certificate will have any right  under the Agreement to
  institute any proceeding  with respect to the Agreement unless  such holder
  previously has  given to the Trustee  written notice of  default and unless
  Certificateholders  evidencing  an  aggregate,  undivided interest  in  the
  Trust  of at  least 51%  of  the Certificate  Principal  Balance have  made
  written  requests upon the Trustee to  institute such proceeding in its own
  name  as Trustee  thereunder and  have offered  to  the Trustee  reasonable
  indemnity  and  the  Trustee  for  60  days  has  neglected  or  refused to
  institute  any such proceeding.  (Section 11.03)  The Trustee will be under
  no obligation to  exercise any of the trusts or  powers vested in it by the
  Agreement or to make any investigation of matters  arising thereunder or to
  institute, conduct  or  defend any  litigation  thereunder or  in  relation
  thereto   at   the   request,   order  or   direction   of   any   of   the
  Certificateholders,  unless such  Certificateholders  have offered  to  the
  Trustee reasonable  security or  indemnity against  the cost,  expenses and
  liabilities which may be incurred  therein or thereby.  (Sections  9.01 and
  9.02)

  CERTAIN ACTIVITIES

       The Trust Fund  will not:  (i) borrow  money; (ii)  make loans;  (iii)
  invest   in  securities  for  the  purpose   of  exercising  control;  (iv)
  underwrite securities; (v)  except as provided in the Agreement,  engage in
  the purchase and  sale (or turnover) of investments; (vi)  offer securities
  in exchange for  property (except Certificates for the Mortgage  Loans); or
  (vii) repurchase  or otherwise reacquire its  securities.   See "--Evidence
  as  to  Compliance" above  for  information  regarding reports  as  to  the
  compliance by the Servicer with the terms of the Agreement.

  
                     DESCRIPTION OF THE PURCHASE AGREEMENT

       The Mortgage  Loans to be  transferred to the  Trust by the  Depositor
  will be  purchased by the Depositor from __________________________________
  (the "Transferor")  pursuant to the Purchase  Agreement to be  entered into
  between  the  Depositor,  as  purchaser of  the  Mortgage  Loans,  and  the
  Transferor,  as  seller  of  the  Mortgage  Loans.     Under  the  Purchase
  Agreement, the Transferor will agree to transfer  the Mortgage Loans to the
  Depositor.    Pursuant  to  the  Agreement,  the  Mortgage  Loans  will  be
  immediately transferred  by the Depositor to  the Trust, and  the Depositor
  will  assign its  rights in,  to and under  the Purchase  Agreement, to the
  Trust.  The following  summary describes certain terms  of the form of  the
  Purchase Agreement and  is qualified in  its entirety by  reference to  the
  form of Purchase Agreement.

  TRANSFER OF MORTGAGE LOANS

       Pursuant to the  Purchase Agreement, the Transferor will  transfer and
  assign to the Depositor all of its right, title and  interest in and to the
  Mortgage  Loans  and the  Related Documents.    The purchase  price  of the
  Mortgage  Loans is a specified percentage of  the face amount thereof as of
  the  time of transfer and  is payable  by the Depositor,  as applicable, in
  cash.

  REPRESENTATIONS AND WARRANTIES

       The  Transferor will  represent  and warrant  to  the Depositor  that,
  among other  things, as of  the Closing Date, it  is duly organized  and in
  good standing and that  it has the authority to consummate the transactions
  contemplated by the Purchase Agreement.

       The  Transferor  will also  represent  and warrant  to  the Depositor,
  that,  among  other  things,  (a)  the  information  with  respect  to  the
  applicable  Mortgage  Loan  set  forth in  the  schedule  attached  to  the
  Purchase Agreement is  true and correct  in all material  respects and  (b)
  immediately  prior to the sale of the  Mortgage Loans to the Depositor, the
  Transferor  was the sole owner  and holder  of the Mortgage  Loans free and
  clear  of any  and all liens  and security interests.   The Transferor will
  make  similar  representations  and  warranties  in  the  Agreement.    The
  Transferor will  also represent and warrant  to the Depositor,  that, among
  other things, as of the Closing Date,  the Purchase Agreement constitutes a
  legal, valid and binding obligation of  the Transferor.  In the event  of a
  breach of  any such  representations and  warranties which  has a  material
  adverse   effect  on  the  interests  of   the  Certificateholders  or  the
  Certificate Insurer, the  Transferor will repurchase or substitute  for the
  Mortgage Loans as described herein under "DESCRIPTION OF  THE CERTIFICATES-
  -Assignment of Mortgage Loans."

       The Transferor  has also  agreed to  indemnify the  Depositor and  the
  Trust from and against certain losses, liabilities and expenses 
  
  (including reasonable  attorneys' fees) suffered  or sustained  pursuant to
  the Purchase Agreement.

  ASSIGNMENT TO THE TRUST

       The Transferor  expressly acknowledges and consents to the Depositor's
  transfer  of its rights relating  to the Mortgage  Loans under the Purchase
  Agreement  to  the  Trust.   The  Transferor  also  agrees  to  perform its
  obligations under the Purchase Agreement for the benefit of the Trust.

  TERMINATION

       The Purchase  Agreement  will terminate  upon the  termination of  the
  Trust.

                                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  (Mortgage
  Loans)  (Private Securities).   The  (Mortgage Loans)  (Private Securities)
  will have been acquired by the Depositor from the Transferor.


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

  GENERAL

       The  following  discussion,  which  summarizes  certain  U.S.  federal
  income  tax aspects  of  the purchase,  ownership  and disposition  of  the
  Certificates, is  based on the provisions  of the Internal Revenue  Code of
  1986,  as amended (the  "Code"), the  Treasury Regulations  thereunder, and
  published rulings and court decisions  in effect as of the date hereof, all
  of which  are subject to change,  possibly retroactively.   This discussion
  does  not address  every aspect of  the U.S. federal  income tax laws which
  may  be  relevant  to  Certificate  Owners  in   light  of  their  personal
  investment circumstances  or to certain types of Certificate Owners subject
  to  special treatment under the U.S.  federal income tax laws (for example,
  banks  and  life  insurance  companies).    Accordingly,  investors  should
  consult their  tax advisors  regarding U.S. federal,  state, local, foreign
  and any other tax consequences to them of investing in the Certificates.

  CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

       Based on the application of existing law to the facts as  set forth in
  the Agreement  and other relevant  documents and  assuming compliance  with
  the terms of  the Agreement as  in effect on  the date  of issuance of  the
  Certificates, Brown  & Wood,  special tax  counsel to  the Depositor  ("Tax
  Counsel"),  is of the opinion that the Certificates will be treated as debt
  instruments for Federal income 
  tax  purposes   as  of  such  date.     Accordingly,  upon   issuance,  the
  Certificates  will be  treated as  "Debt Securities"  as  described in  the
  Prospectus.    See  "CERTAIN  FEDERAL  INCOME  TAX CONSIDERATIONS"  in  the
  Prospectus.

       The  Transferor and  the Certificateholders  express in  the Agreement
  their intent  that, for applicable tax  purposes, the Certificates  will be
  indebtedness secured by the Mortgage Loans.   The Transferor, the Depositor
  and  the  Certificateholders,  by  accepting  the  Certificates,  and  each
  Certificate  Owner  by  its  acquisition of  a  beneficial  interest  in  a
  Certificate,  have agreed  to  treat the  Certificates as  indebtedness for
  U.S. federal income tax purposes.  However,  because different criteria are
  used  to   determine  the  non-tax   accounting  characterization   of  the
  transaction, the Transferor intends to  treat this transaction as a sale of
  an  interest in  the Asset  Balances of  the Mortgage  Loans for  financial
  accounting and certain regulatory purposes.

       In  general,   whether  for  U.S.   federal  income  tax  purposes   a
  transaction  constitutes a  sale of property  or a  loan, the  repayment of
  which  is secured by  property, is  a question of  fact, the  resolution of
  which is based upon the  economic substance of the transaction rather  than
  its form or the manner in which it is labeled.  While the Internal  Revenue
  Service (the  "IRS") and the  courts have set forth  several factors  to be
  taken into  account in determining whether  the substance of  a transaction
  is a sale of property or a secured loan, the primary factor  in making this
  determination is  whether the transferee  has assumed the  risk of loss  or
  other  economic burdens  relating  to the  property  and has  obtained  the
  benefits of  ownership thereof.   Tax  Counsel has  analyzed and  relied on
  several factors in  reaching its opinion  that the  weight of the  benefits
  and  burdens of ownership of  the Mortgage  Loans has been  retained by the
  Transferor and has not been transferred to the Certificate Owners.

       In some instances, courts  have held that a  taxpayer is bound by  the
  particular form it has chosen  for a transaction, even if the  substance of
  the transaction  does not accord  with its form.   Tax Counsel  has advised
  that  the rationale  of those  cases will  not apply  to  this transaction,
  because  the  form  of  the  transaction  as  reflected  in  the  operative
  provisions of the  documents either  accords with  the characterization  of
  the Certificates as  debt or otherwise  makes the rationale of  those cases
  inapplicable to this situation.

  TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

       Assuming that the Certificate Owners  are holders of debt  obligations
  for U.S.  federal income tax purposes,  the Certificates generally  will be
  taxable   as   Debt  Securities.      See  "CERTAIN   FEDERAL   INCOME  TAX
  CONSIDERATIONS" in the Prospectus.

       While it is not anticipated that the Certificates will  be issued at a
  greater than de minimis discount, under Treasury regulations 
  (the  "OID  Regulations")  it  is  possible  that  the  Certificates  could
  nevertheless be  deemed to  have been issued  with original issue  discount
  ("OID")  if the  interest  were not  treated  as "unconditionally  payable"
  under  the OID Regulations.  If such regulations  were to apply, all of the
  taxable income to be  recognized with respect to the  Certificates would be
  includible  in income  of  Certificate Owners  as  OID,  but would  not  be
  includible again  when the  interest is  actually received.   See  "CERTAIN
  FEDERAL   INCOME  TAX   CONSIDERATIONS/___/Taxation  of   Debt  Securities;
  Interest and  Acquisition Discount" in the  Prospectus for a  discussion of
  the application of the OID rules if the Certificates are  in fact issued at
  a greater  than de minimis  discount or are treated  as having  been issued
  with OID under the  OID Regulations.  For  purposes of calculating OID,  it
  is likely that the Certificates will be treated as Pay-Through Securities.

  POSSIBLE   CLASSIFICATION  OF   THE  CERTIFICATES   AS  A   PARTNERSHIP  OR
  ASSOCIATION TAXABLE AS A CORPORATION

       The opinion of  Tax Counsel is not  binding on the courts or  the IRS.
  It is possible  that the IRS could  assert that, for purposes  of the Code,
  the transaction  contemplated  by  this  Prospectus  with  respect  to  the
  Certificates  constitutes a  sale of  the Mortgage  Loans  (or an  interest
  therein) to  the Certificate Owners and  that the proper  classification of
  the legal relationship  between the  Transferor and the  Certificate Owners
  resulting  from this  transaction is  that of  a  partnership (including  a
  publicly traded partnership),  a publicly traded partnership  treated as  a
  corporation,  or  an association  taxable  as  a corporation.    Since  Tax
  Counsel has advised  that the Certificates will be treated  as indebtedness
  in  the  hands  of  the Certificateholders  for  U.S.  federal  income  tax
  purposes,  the Transferor  will not  attempt to  comply  with U.S.  federal
  income  tax   reporting   requirements   applicable  to   partnerships   or
  corporations  as  such requirements  would apply  if the  Certificates were
  treated as indebtedness.

       If  it  were  determined  that  this  transaction  created  an  entity
  classified as  a  corporation  (including  a  publicly  traded  partnership
  taxable  as a  corporation), the  Trust would  be  subject to  U.S. federal
  income tax at corporate income tax rates on the income it derives  from the
  Mortgage Loans, which would reduce  the amounts available for  distribution
  to the  Certificate Owners.  Cash  distributions to the  Certificate Owners
  generally would be treated as  dividends for tax purposes to the  extent of
  such corporation's earnings and profits.

       If the transaction were treated as creating  a partnership between the
  Certificate Owners and the Transferor, the partnership  itself would not be
  subject to U.S.  federal income tax (unless it were  to be characterized as
  a  publicly traded  partnership  taxable  as  a corporation);  rather,  the
  Transferor and each Certificate Owner would be  taxed individually on their
  respective  distributive shares  of the  partnership's income,  gain, loss,
  deductions  and credits.   The  amount and  timing of  items of  income and
  deductions of the 
  Certificate Owner could differ if the Certificates  were held to constitute
  partnership interests rather than indebtedness.

  POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

       In  relevant part,  Section  7701(i) of  the  Code provides  that  any
  entity (or  a portion of an entity) that  is a "taxable mortgage pool" will
  be classified as a taxable  corporation and will not be permitted to file a
  consolidated  U.S.  federal income  tax  return  with another  corporation.
  Subject to a grandfather provision for existing entities, any  entity (or a
  portion  of  any   entity)  will  be   a  taxable  mortgage  pool   if  (i)
  substantially all  of its assets consist of debt instruments, more than 50%
  of which are real  estate mortgages, (ii) the  entity is the obligor  under
  debt obligations with two or  more maturities, and (iii) under the terms of
  the entity's debt  obligations (or an underlying arrangement),  payments on
  such debt  obligations bear a relationship to  the debt instruments held by
  the entity.

       Assuming that all of the provisions of the Agreement,  as in effect on
  the  date of issuance,  are complied  with, Tax Counsel  is of  the opinion
  that  the  arrangement  created by  the  Agreement  will not  be  a taxable
  mortgage pool under Section 7701(i)  of the Code because only one  class of
  indebtedness secured by the Mortgage Loan is being issued.

       The opinion  of Tax Counsel is  not binding on the  IRS or the courts.
  If  the IRS  were to  contend successfully  (or future regulations  were to
  provide)  that  the arrangement  created  by  the Agreement  is  a  taxable
  mortgage pool, such arrangement would be subject  to U.S. federal corporate
  income  tax rate  on  its taxable  income  generated  by ownership  of  the
  Mortgage  Loans.     Such  a  tax   might  reduce  amounts   available  for
  distributions to Certificate Owners.   The amount of such tax  would depend
  upon  whether distributions  to Certificate Owners  would be  deductible as
  interest expense in computing the taxable income  of such an arrangement as
  a taxable mortgage pool.

  FOREIGN INVESTORS

       In general,  subject to certain  exceptions, interest  (including OID)
  paid   on  a  Certificate  to   a  nonresident  alien  individual,  foreign
  corporation  or other  non-United  States person  is  not subject  to  U.S.
  federal  income  tax,  provided  that  such  interest  is  not  effectively
  connected with a trade  or business of the  recipient in the United  States
  and the Certificate Owner provides the required  foreign person information
  certification.   See  "CERTAIN  FEDERAL  INCOME TAX  CONSIDERATIONS/___/Tax
  Treatment of Foreign Investors" in the Prospectus.

       If  the  interests  of  the  Certificate  Owners  were  deemed  to  be
  partnership interests,  the partnership  would be required,  on a quarterly
  basis, to pay withholding tax equal to the product, for 
  each  foreign partner,  of  such foreign  partner's  distributive share  of
  "effectively  connected"  income  of  the  partnership  multiplied  by  the
  highest rate of tax applicable  to that foreign partner.  In addition, such
  foreign  partner would be subject to branch  profits tax.  Each non-foreign
  partner  would be required to certify  to the partnership that  it is not a
  foreign  person.   The  tax withheld  from  each foreign  partner  would be
  credited against such foreign partner's U.S. income tax liability.

       If the Trust  were taxable as a corporation, distributions  to foreign
  persons, to the extent treated  as dividends, would generally be subject to
  withholding  at  the rate  of  30%, unless  such  rate were  reduced  by an
  applicable tax treaty.

  BACKUP WITHHOLDING

       Certain Certificate  Owners may  be subject  to backup  withholding at
  the  rate of 31% with  respect to interest paid  on the Certificates if the
  Certificate  Owners, upon  issuance,  fail to  supply  the Trustee  or  his
  broker with  his  taxpayer  identification  number,  furnish  an  incorrect
  taxpayer identification  number,  fail to  report  interest, dividends,  or
  other "reportable  payments" (as defined in  the Code) properly,  or, under
  certain circumstances,  fail to provide  the Trustee or  his broker with  a
  certified  statement, under penalty  of perjury, that he  is not subject to
  backup withholding.

       The  Trustee will  be required to  report annually to  the IRS, and to
  each Certificateholder  of record,  the amount  of interest  paid (and  OID
  accrued, if any) on the  Certificates (and the amount of interest  withheld
  for U.S. federal income  taxes, if any) for  each calendar year, except  as
  to exempt  holders (generally, holders that  are corporations, certain tax-
  exempt organizations  or nonresident aliens who provide certification as to
  their status as nonresidents).   As long as the only "Certificateholder" of
  record is  Cede, as nominee  for DTC, Certificate Owners  and the  IRS will
  receive tax and other information including the amount of  interest paid on
  the Certificates owned from  Participants and Indirect Participants  rather
  than from the  Trustee.  (The  Trustee, however,  will respond to  requests
  for  necessary  information to  enable Participants,  Indirect Participants
  and certain  other persons  to complete  their reports.)   Each  non-exempt
  Certificate Owner will be required to provide, under  penalty of perjury, a
  certificate on  IRS Form W-9  containing his or her  name, address, correct
  Federal taxpayer identification number  and a statement  that he or she  is
  not subject to  backup withholding.  Should a non-exempt  Certificate Owner
  fail to  provide the  required certification, the  Participants or Indirect
  Participants  will  be  required  to withhold  31%  of  the  interest  (and
  principal) otherwise payable  to the holder, and remit the  withheld amount
  to the IRS as a credit against the holder's Federal income tax liability.

  
                                  STATE TAXES

       The Depositor  makes no representations regarding the tax consequences
  of purchase,  ownership or  disposition of the  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 CERTIFICATES.


                              ERISA CONSIDERATIONS

       Any Plan fiduciary which  proposes to cause a  Plan to acquire any  of
  the  Certificates should  consult  with its  counsel  with respect  to  the
  potential consequences  under the Employee  Retirement Income  Security Act
  of 1974, as amended ("ERISA"),  and the Code, of the Plans  acquisition and
  ownership  of  such  Certificates.    See  "ERISA  Considerations"  in  the
  Prospectus.

       The  U.S.  Department  of  Labor  has  granted  to  Greenwich  Capital
  Markets,  Inc.   ("GCM")  Prohibited  Transaction   Exemption  90-59   (the
  "Exemption")  which  exempts  from   the  application  of  the   prohibited
  transaction rules transactions  relating to  (1) the acquisition,  sale and
  holding  by   Plans  of  certain  certificates  representing  an  undivided
  interest  in  certain asset-backed  pass-through  trusts,  with respect  to
  which GCM or  any of its affiliates is the  sole underwriter or the manager
  or  co-manager  of  the  underwriting  syndicate; and  (2)  the  servicing,
  operation  and  management  of   such  asset-backed  pass-through   trusts,
  provided  that the  general  conditions and  certain  other conditions  set
  forth in  the Exemption are  satisfied.   The Exemption  will apply to  the
  acquisition, holding  and resale  of the  Certificates by  a Plan  provided
  that certain conditions (certain of which are described below) are met.

       Among the  conditions which  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 such  Certificates) that  are  at least  as
       favorable to the  investing Plan as they  would be in an  arm's-length
       transaction with an unrelated party;

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

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

            (4)    The sum  of  all  payments made  to  and  retained by  the
       Underwriter in  connection with the  distribution of  the Certificates
       represents  not  more than  reasonable  compensation  for underwriting
       such Certificates;  the sum of  all payments made  to and retained  by
       the  Transferors pursuant  to the  sale of  the Mortgage Loans  to the
       Trust represents not more than the fair market value of  such Mortgage
       Loans; the sum of  all payments made to  and retained by the  Servicer
       represent  not more  than reasonable  compensation for  the Servicers'
       services  under  the Agreement  and  reimbursement  of the  Servicer's
       reasonable expenses in connection therewith;

            (5)   The Trustee  is not  an affiliate  of the  Underwriter, the
       Transferor,  the  Servicer,  the  (Letter  of  Credit)  (Surety  Bond)
       provider,  any borrower  whose obligations under  one or more Mortgage
       Loans constitute  more than 5% of  the aggregate unamortized principal
       balance  of  the assets  in  the  Trust, or  any  of their  respective
       affiliates (the "Restricted Group"); 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,
       as amended.

       The  Underwriter  believes  that  the  Exemption  will  apply  to  the
  acquisition  and  holding  of  the  Certificates  by  Plans  and  that  all
  conditions of  the Exemption  other than  those within the  control of  the
  investors will be met.

       Any Plan  fiduciary considering whether  to purchase  any Certificates
  on behalf  of  a  Plan  should  consult  with  its  counsel  regarding  the
  applicability of  the fiduciary responsibility  and prohibited  transaction
  provisions of ERISA and the  Code to such investment.  Among  other things,
  before  purchasing any Certificates,  a fiduciary of a  Plan subject to the
  fiduciary  responsibility provisions of ERISA  or an  employee benefit plan
  subject to  the prohibited transaction provisions  of the Code  should make
  its  own determination  as  to the  availability  of the  exemptive  relief
  provided in the Exemption, and also consider  the availability of any other
  prohibited transaction exemptions.

       Prospective  institutional  purchasers  of   the  Certificates  should
  consult with their counsel  regarding ERISA considerations associated  with
  such a  purchase.  Purchasers should analyze whether  the decision may have
  an impact with respect to purchases of the Certificates.

  
                        LEGAL INVESTMENT CONSIDERATIONS

       (Although, as a condition to their issuance,  the Certificates will be
  rated  in  the  highest  rating  category  of   each  Rating  Agency,)  the
  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 Mortgage  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  Certificates, which  because
  they  evidence interests in a pool that  includes junior mortgage loans are
  not "mortgage related  securities" under SMMEA.  See "LEGAL  INVESTMENT" in
  the Prospectus.


                                  UNDERWRITING

       Subject to  the terms  and conditions  set forth  in the  underwriting
  agreement, dated  _________, 199_ (the "Underwriting Agreement"), among the
  Depositor and  Greenwich  Capital Markets,  Inc.  (the "Underwriter"),  the
  Depositor has  agreed to sell  to the Underwriter  and the Underwriter  has
  agreed to purchase from the Depositor all of the Certificates.

       The  Depositor has been advised by the Underwriter that it proposes to
  initially offer  the Certificates to the  public at the  offering price set
  forth herein and  to certain dealers at  such price less a discount  not in
  excess of  _____% of  the Certificate denominations.   The Underwriter  may
  allow and such dealers  may reallow a discount not  in excess of _____%  of
  the Certificate denominations to certain other dealers.   After the initial
  public  offering, the  public  offering price,  such  concessions and  such
  discounts may be changed.

       The Depositor is an affiliate of the Underwriter.

       The Underwriting  Agreement provides that the Depositor will indemnify
  the Underwriter  against certain  civil liabilities, including  liabilities
  under the Act.


                                 LEGAL MATTERS

       Certain legal matters with respect to the  Certificates will be passed
  upon for  the Depositor by  Brown & Wood,  New York, New  York and for  the
  Underwriters by Brown & Wood, New York, New York.


                                    RATINGS

       It is a condition to issuance that the Certificates  be rated at least
  (          )  by  at least  two  nationally  recognized statistical  rating
  organizations.

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

       (The ratings assigned  to the Certificates will  depend primarily upon
  the creditworthiness  of the  (Letter of  Credit)  (Surety Bond)  provider.
  Any  reduction in  a rating  assigned to  the claims-paying ability  of the
  (Letter  of  Credit) (Surety  Bond)  provider below  the  ratings initially
  assigned  to the Certificates may  result in a reduction  of one or more of
  the ratings assigned to the Certificates.)

       The ratings  assigned by Duff  & Phelps Credit  Rating Co. ("D&P")  to
  securities address the likelihood of the receipt by  the certificateholders
  of  all distributions  to which  they are  entitled  under the  transaction
  structure.   D&P's ratings  reflect its  analysis of  the riskiness  of the
  assets and its analysis  of the structure of  the transaction as set  forth
  in  the operative  documents.  D&P's  ratings do not  address the effect on
  yield on the certificates attributable to prepayments  or recoveries on the
  underlying assets.

       The ratings  assigned by  Fitch Investors  Service, L.P.  ("Fitch") to
  certificates address the likelihood of the receipt  of all distributions on
  the mortgage loans by the  related certificateholders under the  agreements
  pursuant to which such certificates are issued.   Fitch's ratings take into
  consideration the credit quality of the related  pool, including any credit
  support providers,  structural  and  legal  aspects  associated  with  such
  certificates,  and the extent to  which the  payment stream on  the pool is
  adequate  to  make the  payments  required  by such  certificates.    Fitch
  ratings  on  such certificates  do  not,  however, constitute  a  statement
  regarding frequency of prepayments of the assets.

       The ratings  assigned by Moody's  Investors Service,  Inc. ("Moody's")
  to   certificates    address   the   likelihood    of   the    receipt   by
  certificateholders of  all distributions  to which such  certificateholders
  are  entitled.   Moody's  ratings  on  certificates do  not  represent  any
  assessment  of  the likelihood  or  rate  of principal  prepayments.    The
  ratings do  not  address  the  possibility  that  certificateholders  might
  suffer a lower than anticipated yield as a result of prepayments.

       The ratings  assigned by Standard &  Poor's Ratings Group,  a Division
  of  The  McGraw-Hill  Companies  ("Standard  &  Poor's"),  to  certificates
  address  the likelihood of  the receipt of all  distributions on the assets
  by  the related  certificateholders under the  agreements pursuant to which
  such certificates are issued.  
  Standard &  Poor's ratings  take into consideration  the credit quality  of
  the related  pool, including any  credit support providers, structural  and
  legal aspects  associated with such certificates,  and the extent  to which
  the  payment stream  on such  mortgage  pool is  adequate to  make payments
  required  by  such  certificates.    Standard  &  Poor's  ratings  on  such
  certificates do  not, however, constitute  a statement  regarding frequency
  of  prepayments  on the  related  assets.   The  letter "r"  attached  to a
  Standard & Poor's  rating highlights  derivative, hybrid and  certain other
  types of certificates  that Standard & Poor's believes may  experience high
  volatility or  high  variability  in expected  returns  due  to  non-credit
  risks.    The  absence of  an  "r"  symbol in  the  rating  of  a  class of
  certificates should  not be taken as  an indication that  such certificates
  will exhibit no volatility or variability in total return.

       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.

  
                                INDEX OF DEFINED TERMS
                                 ---------------------

  Terms                                                                  Page
  -----                                                                  ----

  Accredited investor . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
  accredited investor . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
  Additional Balances . . . . . . . . . . . . . . . . . . . . . .   S-3, S-17
  Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
  Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-3
  Amortization Period . . . . . . . . . . . . . . . . . . . . . . . . .   S-7
  Assignment of Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  S-21
  Beneficial owner  . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-18
  BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17, S-22
  Billing cycle . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
  Book-Entry Certificates . . . . . . . . . . . . . . . . . . . .  S-14, S-17
  Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
  CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
  CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . .  S-15, S-19
  Certificate Owners  . . . . . . . . . . . . . . . . . . .   S-14, S-5, S-17
  Certificate Principal Balance Loss Deduction Amount . . . . . . . . .  S-24
  Certificate Rate  . . . . . . . . . . . . . . . . . . . . .  S-3, S-6, S-25
  Certificateholder . . . . . . . . . . . . . . . . . . . .  S-14, S-17, S-18
  Certificates  . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-24
  Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-6
  Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-6
  Collection Account  . . . . . . . . . . . . . . . . . . .   S-16, S-5, S-22
  Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . .   S-7
  Collections . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
  Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . .   S-4
  Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15, S-19
  Credit Limit  . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
  Credit Limit Utilization Rate . . . . . . . . . . . . . . . . . . . .  S-16
  Credit Line Agreements  . . . . . . . . . . . . . . . . .   S-3, S-15, S-17
  Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-15
  Cut-Off Date Pool Balance . . . . . . . . . . . . . . . . . . . . . .   S-4
  Cut-Off Date Principal Balance  . . . . . . . . . . . . . . . .   S-3, S-17
  Debt-to-Gross Income Ratio  . . . . . . . . . . . . . . . . . . . . .  S-13
  Defaulted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  S-23
  Defective Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .  S-21
  Definitive Certificate  . . . . . . . . . . . . . . . . . . . .  S-14, S-18
  Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
  Depositor Interest  . . . . . . . . . . . . . . . . . . . . . .   S-3, S-17
  Determination Date  . . . . . . . . . . . . . . . . . . . . . .   S-8, S-24
  Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . .  S-17
  Distribution Date . . . . . . . . . . . . . . . . . . . . .  S-1, S-6, S-24
  DTC . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-14, S-5, S-17
  Due-on-sale . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
  Early Amortization Event  . . . . . . . . . . . . . . . . . . . . . .  S-26
  Eligible Account  . . . . . . . . . . . . . . . . . . . . . . .  S-17, S-22
  Eligible Additional Mortgage Loan . . . . . . . . . . . . . . . . . .  S-21
  Eligible Substitute Mortgage Loan . . . . . . . . . . . . . . . . . .  S-21
  ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-9, S-33
  Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
  Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . .  S-15, S-19
  Euroclear Participants  . . . . . . . . . . . . . . . . . . . .  S-15, S-19
  European Depositaries . . . . . . . . . . . . . . . . . .   S-14, S-5, S-18
  Events of Servicing Termination . . . . . . . . . . . . . . . . . . .  S-30
  Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
  Financial Intermediary  . . . . . . . . . . . . . . . . . . . .  S-14, S-18
  First Liens . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
  Home equity loans . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
  Index Maturity  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
  Index Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
  Insolvency Event  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
  Interest Collections  . . . . . . . . . . . . . . . . . . . . .   S-5, S-23
  Interest Period . . . . . . . . . . . . . . . . . . . . . . . .   S-6, S-25
  Investor Interest . . . . . . . . . . . . . . . . . . . . . . . . . .   S-3
  Investor Percentage . . . . . . . . . . . . . . . . . . . . . .   S-7, S-23
  LIBO  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
  LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-6, S-25
  LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
  Liquidation Loss Amount . . . . . . . . . . . . . . . . . . . . . . .  S-23
  Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4, S-13
  Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
  Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
  Money Rates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
  Morgan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-6
  Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . . . . .  S-20
  Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-17
  Mortgage related securities . . . . . . . . . . . . . . . . . .   S-9, S-34
  Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . .   S-3, S-17
  Notice Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
  Original Principal Balance  . . . . . . . . . . . . . . . . . .   S-3, S-17
  Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . .   S-5
  Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-9
  Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-4
  Prime rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
  Principal Allocation  . . . . . . . . . . . . . . . . . . . . . . . .   S-7
  Principal Balance . . . . . . . . . . . . . . . . . . . . .  S-3, S-4, S-17
  Principal Collections . . . . . . . . . . . . . . . . . . . . .   S-5, S-23
  Private Securities  . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-17
  Purchase Agreement  . . . . . . . . . . . . . . . . . . . . . . . . .   S-4
  Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
  Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
  Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
  Registration of Certificates  . . . . . . . . . . . . . . . . . . . .  S-24
  Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
  Relevant Depositary . . . . . . . . . . . . . . . . . . . . . .  S-14, S-18
  Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
  Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . .  S-25
  Revolving Period  . . . . . . . . . . . . . . . . . . . . . . . . . .   S-7
  Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-18
  SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17, S-22
  Seller  . . . . . . . . . . . . . . . . . . . . . . . . .   S-3, S-12, S-32
  Seller Portfolio  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
  Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-6, S-12
  Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . .   S-8, S-15
  Servicing Fee Rate  . . . . . . . . . . . . . . . . . . .   S-8, S-15, S-28
  SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-9, S-34
  Substitution Adjustment . . . . . . . . . . . . . . . . . . . . . . .  S-21
  Successor Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  S-30
  The Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
  Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
  Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-8
  Unallocated Principal Collections . . . . . . . . . . . . . . . . . .  S-24
  Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
  Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . .  S-34
  Unpaid Interest Shortfall . . . . . . . . . . . . . . . . . . . . . .  S-24
  (Letter of Credit) (Surety Bond)  . . . . . . . . . . . . . . . . . .   S-7
  (Letter of Credit) (Surety Bond) Amount . . . . . . . . . . . .   S-8, S-26
  (Letter of Credit) (Surety Bond) Issuer . . . . . . . . . . . . . . .   S-7
  
                                    ANNEX I
  
  <TABLE>
  <CAPTION>

  <S>                                                           <S>
  NO DEALER,  SALESMAN  OR  OTHER PERSON  HAS  BEEN
  AUTHORIZED  TO GIVE  ANY INFORMATION  OR TO  MAKE
  ANY REPRESENTATIONS  OTHER  THAN THOSE  CONTAINED
  IN THIS  PROSPECTUS SUPPLEMENT OR THE  PROSPECTUS
  IN  CONNECTION  WITH  THE  OFFER   MADE  BY  THIS
  PROSPECTUS SUPPLEMENT AND  THE PROSPECTUS AND, IF
  GIVEN OR  MADE, SUCH  INFORMATION OR  REPRESENTA-
  TIONS MUST  NOT BE  RELIED  UPON  AS HAVING  BEEN                    $(_____________)
  AUTHORIZED  BY  THE  UNDERWRITER.    NEITHER  THE                      (APPROXIMATE)
  DELIVERY OF  THIS PROSPECTUS  NOR  ANY SALE  MADE
  HEREUNDER SHALL  UNDER  ANY CIRCUMSTANCES  CREATE                    HOME EQUITY LOAN
  ANY  IMPLICATION THAT  THERE HAS  BEEN  NO CHANGE                      ASSET BACKED
  SINCE   THE  DATE   HEREOF.     THIS   PROSPECTUS             CERTIFICATES, SERIES 199__-__
  SUPPLEMENT  AND THE  PROSPECTUS DO NOT CONSTITUTE
  AN  OFFER  OR   SOLICITATION  BY  ANYONE  IN  ANY
  JURISDICTION IN WHICH SUCH OFFER OR  SOLICITATION
  IS NOT AUTHORIZED OR IN  WHICH THE PERSON  MAKING
  SUCH  OFFER OR  SOLICITATION IS NOT  QUALIFIED TO
  DO  SO OR  TO ANYONE  TO WHOM  IT IS  UNLAWFUL TO
  MAKE SUCH SOLICITATION.
                   _______________

                  TABLE OF CONTENTS
                                                               FINANCIAL ASSET SECURITIES CORP.
                PROSPECTUS SUPPLEMENT                                     DEPOSITOR
                                         PAGE

  Summary                                 S-3                       (______________________)
  Risk Factors                            S-12                       TRANSFEROR AND SERVICER
  The Home Equity Lending Program         S-13
  Servicing of the Mortgage Loans         S-16
  Description of the Mortgage Loans       S-18
  Prepayment and Yield Considerations     S-18
  Description of the Certificates         S-19
  Description of the Purchase Agreement   S-36          
  Use of Proceeds                         S-37
  ERISA Considerations                    S-37
  Legal Investment Considerations         S-42                                                 
                                                              _________________________________
  Underwriting                            S-42
  Legal Matters                           S-42                        PROSPECTUS SUPPLEMENT
  Ratings                                 S-42                          (_________, 199_)
                                                                        _________________   
                                                                                               
                                                              _________________________________

                      PROSPECTUS

  Prospectus Supplement or Current 
  Report on Form 8-K                              2             GREENWICH CAPITAL MARKETS, INC.
  Incorporation of Certain Document
  by Reference                                    2
  Available Information                           2
  Reports to Securityholder                       3
  Summary of Terms                                4
  Risk Factors                                   12
  The Trust Fund                                 17
  Use of Proceeds                                22
  The Depositor                                  22
  Loan Program                                   22
  Description of the Securities                  24
  Credit Enhancement                             33
  Yield and Prepayment Considerations            38
  The Agreements                                 41
  Certain Legal Aspects of the Loans             54  
  Certain Federal Income Tax Considerations      66
  State Tax Considerations                       85
  ERISA Consideration                            85
  Legal Investment                               88
  Method of Distribution                         89
  Legal Matters                                  90
  Financial Information                          90
  Rating                                         90
  
  </TABLE>






<PAGE>

PROSPECTUS

    
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR 
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT
BECOMES EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL
OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BY ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS
OF ANY SUCH STATE.


              SUBJECT TO COMPLETION, DATED AUGUST 15, 1996  

    

                           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 subordinate liens 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 REPRE-
               SENTATION 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.
    
- -------------, 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, an indirect limited purpose finance 
                         subsidiary of The Long-Term Credit Bank of
                         Japan, Limited 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, re-
                         investment 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 Improve-
                         ment 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 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 Supple-
                         ment, 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 pre-
                         payment 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 likeli-
                        hood of regular receipt by holders of Senior 
                        Securities of the  full amount of monthly payments
                        of principal and interest  due  them.  The pro-
                        tection 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 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 upfront 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.

     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.

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

     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.


     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 nonresidential 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 The Long-Term Credit Bank of Japan, Limited and an affiliate of Greenwich
Capital Markets, Inc.  The Long-Term Credit Bank of Japan, Limited is a bank
organized under the laws of Japan conducting commercial banking, corporate
finance, capital markets and financial advisory services on a global basis. 
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
Securities 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.  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 or 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 Security-
holders.

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 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 lender may be held liable, as an "owner" or "operator", for costs of
addressing releases or threatened releases of hazardous substances at a
property, regardless of whether or not the environmental damage or threat was
caused by a prior owner or operator.  CERCLA imposes liability on any and all
"responsible parties" (which includes, inter alia, the property owner and 
operator) for the cost of clean-up of releases of hazardous substances.  
However, CERCLA excludes from the definition of "owner or operator" secured 
creditors who hold indicia of ownership for the purpose of protecting their 
security interest, but "without participating in the management of the 
facility".  That exclusion was substantially narrowed by a May 1990 decision 
of the United States Court of Appeals for the Eleventh Circuit in United 
States v. Fleet Factors Corp., which held that a lender need not have 
involved itself in the day-to-day operations of the facility or participated 
in decisions relating to hazardous waste management in order to be liable; 
rather, liability could attach to the lender if its involvement with the 
management of the facility is broad enough to support the inference that the 
lender could affect hazardous waste management practices if it so chose.  
The court added that a lender's capacity to influence such decisions could be
inferred from the extent of its involvement in the facility's financial 
management.  In response to Fleet Factors, EPA promulgated regulations 
designed to clarify the range of activities a lender may engage in without 
losing the benefit of the statutory exclusion.  Under the regulations, which 
took effect in April 1992, a lender is permitted to monitor the borrower's 
environmental practices in order to determine if the facility is in 
compliance with applicable law, and to require the borrower to take 
measures necessary to achieve or maintain compliance or conduct 
necessary clean-ups.  The lender may not, however, exercise control over or 
assume responsibility for the borrower's environmental practices.  Such 
actions would be considered "participation in the management of the 
facility".  Also, if the lender takes title to or possession of the 
property, it might be deemed to have obviated the security interest 
exclusion and to be liable for clean-up costs pursuant to CERCLA. 
The EPA regulations allow lenders to take certain actions with respect to
foreclosure without losing the benefit of the statutory exclusion. 
Essentially, the regulations allow the lender to take actions consistent with
protecting its security interest, but not actions which demonstrate an intent
to exercise long-term ownership interest in the property.  While the EPA
regulations offer some protection to lenders, it must be noted that such
protection may not be available under applicable state law.  Furthermore, the
regulations are binding only on EPA with respect to EPA's enforcement powers
and cost recovery rights.  It has not yet been determined whether the federal
courts will apply the regulations in cost recovery actions brought against
lenders by other responsible parties, although the regulations may well be
considered persuasive by the courts. (Two judicial challenges have been
brought against the EPA regulations in the United States Court of Appeals for
the District of Columbia Circuit.  The challenges both allege that the
regulations are inconsistent with the statutory requirements of CERCLA and,
therefore, should be invalidated.  The challenges were filed on July 28, 1992
and are still pending.)  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.
However, such persons or entities may be bankrupt or otherwise judgment proof
and the costs associated with environmental clean-up may be substantial. 
Therefore, it is conceivable that such remedial costs arising from the
circumstances set forth above would become a liability of the Trust Fund and
occasion a loss to Securityholders.

     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.

     The Agreement will provide that the Master Servicer, acting on behalf
of the Trust Fund, may not acquire title to a multifamily residential
property or mixed residential/commercial property underlying a Loan or take
over its operation unless the Master Servicer has previously determined,
based upon a report prepared by a person who regularly conducts environmental
audits, that the Property is in compliance with applicable environmental laws
and regulations or that such acquisition would not be more detrimental than
beneficial to the value of the Properties and the interests therein of the
Securityholders.

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."  Regulations provide that a Residual Interest Security has 
significant value only if (i) the aggregate issue price of the 
Residual Interest Security is at least 2% of the aggregate of the
issue prices of all Regular Interest Securities and Residual Interest
Securities in the REMIC and (ii) the anticipated weighted average life of the
Residual Interest Securities is at least 20% of the weighted average life of
the REMIC.

     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.


                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION*

     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the Securities being registered under this
Registration Statement, other than underwriting discounts and commissions:


   
SEC Registration Fee.............................  $    344,828
Printing and Engraving Fees......................  $    250,000
Legal Fees and Expenses..........................  $  1,000,000
Trustee Fees and Expenses........................  $    100,000
Accounting Fees and Expenses.....................  $    250,000
Rating Agency Fees...............................  $    400,000
Miscellaneous....................................  $    200,000
                                                   ------------
                                                   ------------

Total............................................  $  2,544,828
                                                   ------------
                                                   ------------

    

____________

*    All amounts except the SEC Registration Fee are estimates.


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Registrant's Certificate of Incorporation provides for
indemnification of directors and officers of the Registrant to the full
extent permitted by Delaware law.

     Section 145 of the Delaware General Corporation Law provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents
in connection with actions, suits or proceedings brought against them by a
third party or in the right of the corporation, by reason of the fact that
they were or are such directors, officers, employees or agents, against
expenses incurred in any such action, suit or proceeding.  The Delaware
General Corporation Law also provides that the Registrant may purchase
insurance on behalf of any such director, officer, employee or agent.


ITEM 16.  EXHIBITS.

   
    1.1   Form of Underwriting Agreement.*
    3.1   Certificate of Incorporation of the Registrant.*
    3.2   By-laws of the Registrant.*
    4.1   Forms of Pooling and Servicing Agreement.*
    4.2   Form of Trust Agreement.*
    4.3   Form of Indenture.*
    5.1   Opinion of Brown & Wood LLP as to legality of the Certificates.
    8.1   Opinion of Brown & Wood LLP as to certain tax matters.
   10.1   Form of Mortgage Loan Purchase Agreement.*
   23.1   Consent of Brown & Wood LLP (included in Exhibits 5.1 and 8.1 
          hereof).
   24.1   Power of Attorney (included on signature page).

    

__________________________


*Previously filed.


ITEM 17.  UNDERTAKINGS.

The undersigned Registrant hereby undertakes:

          (1)  To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement;

                (i) To include any prospectus required by Section 10(a)(3)
of the Securities Act of 1933, as amended (the "Act");

               (ii) To reflect in the prospectus any facts or events arising
after the effective date of the registration statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate,
represent  a  fundamental  change  in   the  information  set  forth  in  the
registration statement;

              (iii) To include any material information with respect to the
plan of distribution not previously disclosed in the registration statement
or any material change to such information in the registration statement.

          (2)  That, for the purpose of determining any liability under the
Act, each post-effective amendment that contains a form of prospectus shall
be  deemed to  be a  new  registration statement  relating to  the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

          (3)  To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

     The undersigned Registrant undertakes that, for purposes of determining
any liability under the Act, each filing of the Trust's annual report
pursuant to Section 13(a) or Section 15(d) of the Securities Exchange Act of
1934 that is incorporated by reference in this Registration Statement shall
be deemed to be a new Registration Statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Act may be
permitted to directors, officers and controlling persons of the Registrant
pursuant to the foregoing provisions, or otherwise, the Registrant has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable.  In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of
expenses incurred or paid by a director, officer or controlling person of the
Registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with
the securities being registered, the Registrant will, unless in the opinion
of its counsel the matter has been settled by controlling precedent, submit
to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

     For purposes of determining any liability under the Securities Act of
1933, the information omitted from the form of prospectus filed as part of
this registration statement in reliance on Rule 430A and contained in a form
of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or
497(h) under the Securities Act of 1933 shall be deemed to be part of this
registration statement as of the time it was declared effective.

     For the purpose of determining any liability under the Securities Act
of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

     The undersigned registrant hereby undertakes to file an application for
the purpose of determining the eligibility of the trustee to act under
subsection (a) of Section 310 of the Trust Indenture Act of 1939 in
accordance with the rules and regulations prescribed by the Commission under
Section 305(b)(2) of the Trust Indenture Act of 1939.


                                  SIGNATURES
   

     Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3 and has duly caused this
Amendment to the Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in Greenwich, Connecticut, on the
15th day of August, 1996.

    



                              FINANCIAL ASSET SECURITIES CORP.

                              By    /s/ Charles A. Forbes, Jr.
                                  ----------------------------
                              Name:  Charles A. Forbes, Jr.
                                     Title:    Vice President


   

                                 POWER OF ATTORNEY

    KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of Stephen M. Peet, Charles A. Forbes, 
Jr., Kari Skilbred, Peter McMullin and John C. Anderson, or any of them, 
his true and lawful attorneys-in-fact and agents, with full power of 
substitution and resubstitution, for him and his name, place and stead, 
in any and all capacities, to sign any or all amendments (including 
post-effective amendments) to the Registration Statement, and to file 
the same, with all exhibits thereto, and other documents in connection 
therewith, with the Securities and Exchange Commission, granting unto said 
attorneys-in-fact and agents, and each of them, full power and authority 
to do and perform each and every act and thing requisite and necessary to 
be done in and about the premises, as fully to all intents and purposes as 
might or could do in person, hereby ratifying and confirming all that said 
attorneys-in-fact and agents, or any of them, or their or his substitutes, 
may lawfully do or cause to be done by virtue hereof.

    


     Pursuant to the requirements of the Securities Act of 1933, as amended,
this Amendment to the Registration Statement has been signed by the following
persons in the capacities indicated on the dates indicated.

     SIGNATURES                         TITLE                    DATE
     ----------                         -----                    ----

   

  /s/ Konrad R. Kruger       President (Principal Executive    August 15, 1996
- ------------------------     Officer, Principal Financial
Konrad R. Kruger             Officer) Director

 /s/ Kevin C. Piccoli        Controller (Principal Accounting  August 15, 1996
- -----------------------      Officer)
Kevin C. Piccoli      

 /s/ Stephen M. Peet         Director                          August 15, 1996
- -----------------------
Stephen M. Peet


  /s/ Kensaku Higashi        Director                          August 15, 1996
- -----------------------
Kensaku Higashi

 /s/ David Jones             Director                          August 15, 1996
- -----------------------
David Jones

    


                                EXHIBIT INDEX

   
                                                                   SEQUENTIAL
EXHIBIT                                                              PAGE    
  NO.                         DESCRIPTION OF EXHIBIT                 NUMBER  
- -------                       ----------------------             ----------

  1.1               --   Form of Underwriting Agreement.*
  3.1               --   Certificate of Incorporation of the
                         Registrant.*
  3.2               --   By-laws of the Registrant.*
  4.1               --   Form of Pooling and Servicing Agreement.*
  4.2               --   Form of Trust Agreement.*
  4.3               --   Form of Indenture.*
  5.1               --   Opinion of Brown & Wood LLP as to
                         legality of the Certificates.
  8.1               --   Opinion of Brown & Wood LLP as to
                         certain tax matters.
 10.1               --   Form of Mortgage Loan Purchase
                         Agreement.*
 23.1               --   Consent of Brown & Wood LLP (included in
                         Exhibits 5.1 and 8.1).
 24.1               --   Power of Attorney (included on
                         signature page).*

     
    
               
- --------------------
*Previously filed.








<PAGE>
                                                                  EXHIBIT 5.1

                       (LETTERHEAD OF BROWN & WOOD LLP)

                                   August 15, 1996




Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830


     Re:  Financial Asset Securities Corp.
          Registration Statement on Form S-3 
          -----------------------------------

 
Ladies and Gentlemen:

     We have acted as counsel for Financial Asset Securities Corp., a
Delaware corporation (the "Company"), in connection with the preparation of
the registration statement on Form S-3 (the "Registration Statement")
relating to the Securities (defined below) and with the authorization and
issuance from time to time in one or more series (each, a "Series") of up to
$1,000,,000,000 aggregate principal amount of asset-backed securities (the
"Securities").  As set forth in the Registration Statement, each Series of
Securities will be issued under and pursuant to the conditions of a separate
pooling and servicing agreement, master pooling and servicing agreement, 
pooling agreement, trust agreement or indenture (each, an "Agreement") among
the Company, a trustee (the "Trustee") and, where appropriate, a servicer
(the "Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

     We have examined copies of the Company's Certificate of Incorporation,
the Company's By-laws and forms of each Agreement, as filed or incorporated
by reference as exhibits to the Registration Statement, and the forms of
Securities included in any Agreement so filed or incorporated by reference
in the Registration Statement and such other records, documents and statutes
as we have deemed necessary for purposes of this opinion.

     Based upon the foregoing, we are of the opinion that:

     1.   When any Agreement relating to a Series of Securities has been duly
and validly authorized by all necessary action on the part of the Company and
has been duly executed and delivered by the Company, the Servicer, if any,
the Trustee and any other party thereto, such Agreement will constitute a
legal, valid and binding agreement of the Company, enforceable against the
Company in accordance with its terms, except as enforcement thereof may be
limited by bankruptcy, insolvency or other laws relating to or affecting
creditors' rights generally or by general equity principles.

     2.   When a Series of Securities has been duly authorized by all
necessary action on the part of the Company (subject to the terms thereof
being otherwise in compliance with applicable law at such time), duly
executed and authenticated by the Trustee for such Series in accordance with
the terms of the related Agreement and issued and delivered against payment
therefor as described in the Registration Statement, such Series of
Securities will be legally and validly issued, fully paid and nonassessable,
and the holders thereof will be entitled to the benefits of the related
Agreement.

     In rendering the foregoing opinions, we express no opinion as to the
laws of any jurisdiction other than the laws of the State of New York
(excluding choice of law principles therein) and the federal laws of the
United States of America.

     We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Legal Matters" in each Prospectus forming a part of the Registration
Statement, without admitting that we are "experts" within the meaning of the
Securities Act of 1933, as amended, or the Rules and Regulations of the
Commission issued thereunder, with respect to any part of the Registration
Statement, including this exhibit.  

                                   Very truly yours,

                                   /s/ Brown & Wood LLP



                                                                  EXHIBIT 8.1

                       (LETTERHEAD OF BROWN & WOOD LLP)

                                   August 15, 1996



Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

     Re:  Financial Asset Securities Corp.
          Registration Statement on Form S-3 
          -----------------------------------

Ladies and Gentlemen:

     We have acted as special tax counsel for Financial Asset Securities
Corp., a Delaware corporation (the "Company"), in connection with the
preparation of the registration statement on Form S-3 (the "Registration
Statement") relating to the Securities (defined below) and with the
authorization and issuance from time to time in one or more series (each, a
"Series") of up to $1,000,000,000 aggregate principal amount of asset-backed
securities (the "Securities").  The Registration Statement is being filed
with the Securities and Exchange Commission under the Securities Act of 1933,
as amended.  As set forth in the Registration Statement, each Series of
Securities will be issued under and pursuant to the conditions of a separate
pooling and servicing agreement, master pooling and servicing agreement,
pooling agreement, trust agreement or indenture (each an "Agreement") among
the Company, a trustee (the "Trustee") and, where appropriate, a servicer
(the "Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

     We have examined the prospectus and forms of prospectus supplement
related thereto contained in the Registration Statement (each, a
"Prospectus") and such other documents, records and instruments as we have
deemed necessary for the purposes of this opinion.

     In arriving at the opinion expressed below, we have assumed that each
Agreement will be duly authorized by all necessary corporate action on the
part of the Company, the Trustee, the Servicer (where applicable) and any
other party thereto for such Series of Securities and will be duly executed
and delivered by the Company, the Trustee, the Servicer and any other party
thereto substantially in the applicable form filed or incorporated by
reference as an exhibit to the Registration Statement, that each Series of
Securities will be duly executed and delivered in substantially the forms set
forth in the related Agreement filed or incorporated by reference as an
exhibit to the Registration Statement, and that Securities will be sold as
described in the Registration Statement.

     As special tax counsel to the Company, we have advised the Company with
respect to certain material federal income tax aspects of the proposed
issuance of each Series of Securities pursuant to the related Agreement. 
Such advice has formed the basis for the description of selected federal
income tax consequences for holders of such Securities that appear under the
heading "Certain Material Federal Income Tax Considerations" in each
Prospectus forming a part of the Registration Statement.  Such description
does not purport to discuss all possible federal income tax ramifications of
the proposed issuance of the Securities, but with respect to those federal
income tax consequences described therein, such description is accurate in
all material respects.

     This opinion is based on the facts and circumstances set forth in the
Registration Statement and in the other documents reviewed by us.  Our
opinion as to the matters set forth herein could change with respect to a
particular Series of Securities as a result of changes in fact or
circumstances, changes in the terms of the documents reviewed by us, or
changes in the law subsequent to the date hereof.  Because the Prospectuses
contemplate Series of Securities with numerous different characteristics, you
should be aware that the particular characteristics of each Series of
Securities must be considered in determining the applicability of this
opinion to a particular Series of Securities.

     We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to the references to this firm under the heading
"Certain Material Federal Income Tax Considerations" in each Prospectus
forming a part of the Registration Statement, without admitting that we are
"experts" within the meaning of the 1933 Act or the Rules and Regulations of
the Commission issued thereunder, with respect to any part of the
Registration Statement, including this exhibit.

                                   Very truly yours



                                   /s/ Brown & Wood LLP




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