FINANCIAL ASSET SECURITIES CORP
424B5, 1996-12-30
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, 8-K, 1996-12-30
Next: FINANCIAL ASSET SECURITIES CORP, 8-K, 1996-12-30



PROSPECTUS SUPPLEMENT
(To Prospectus dated December 11, 1996)


               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1996-4
        $38,000,000 (APPROXIMATE) CLASS A-1, 6.70% PASS-THROUGH RATE
        $31,500,000 (APPROXIMATE) CLASS A-2, 6.49% PASS-THROUGH RATE
        $38,750,000 (APPROXIMATE) CLASS A-3, 6.50% PASS-THROUGH RATE
        $27,250,000 (APPROXIMATE) CLASS A-4, 6.63% PASS-THROUGH RATE
        $12,500,000 (APPROXIMATE) CLASS A-5, 6.81% PASS-THROUGH RATE
        $15,500,000 (APPROXIMATE) CLASS A-6, 6.93% PASS-THROUGH RATE
        $12,250,000 (APPROXIMATE) CLASS A-7, 7.20% PASS-THROUGH RATE
        $14,250,000 (APPROXIMATE) CLASS A-8, 7.42% PASS-THROUGH RATE
        $20,000,000 (APPROXIMATE) CLASS A-9, 6.97% PASS-THROUGH RATE
                      CLASS A-IO, 0.50% PASS-THROUGH RATE
                  Home Equity Loan Pass-Through Certificates
             Distributions payable on the 25th day of each month,
                          commencing in January 1997

                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor
                       _____________________________

    The  Cityscape Home  Equity Loan Trust,  Series 1996-4  Certificates will
consist  of the  Class A-1  Certificates, Class  A-2 Certificates,  Class A-3
Certificates,  Class A-4  Certificates,  Class  A-5 Certificates,  Class  A-6
Certificates, Class  A-7  Certificates,  Class A-8  Certificates,  Class  A-9
Certificates  and   Class  A-IO  Certificates  (collectively,   the  "Offered
Certificates"),  certain other  certificates evidencing  beneficial ownership
interests in a separate pool of  mortgage loans and the Class R  Certificates
(the  "Residual  Certificates"). The  Offered Certificates  and  the Residual
Certificates are collectively referred to herein as the  "Certificates." Only
the Offered Certificates are offered hereby.

    Financial Asset Securities  Corp. (the "Depositor") will  cause Financial
Security Assurance Inc.  (the "Certificate Insurer")  to issue a  certificate
guaranty  insurance  policy  (the  "Certificate  Insurance  Policy") for  the
benefit  of  holders  of  the  Offered  Certificates pursuant  to  which  the
Certificate  Insurer will  guarantee certain payments  to the  holders of the
Offered Certificates as described herein.

                             (Bond Insurer logo)

    The Certificates  will represent  a beneficial  ownership  interest in  a
trust  fund (the  "Trust  Fund") to  be  created pursuant  to  a Pooling  and
Servicing  Agreement, dated  as  of December  9, 1996,  among  the Depositor,
Cityscape Corp.  ("Cityscape"), as seller  and servicer (in  such capacities,
the  "Seller" and  the  "Servicer," respectively),  and  First Bank  National
Association, as trustee (the "Trustee").  The Trust Fund will include a  pool
of mortgage loans (the "Mortgage Loans") secured by first and second liens on
one- to  four-family residential properties (the  "Mortgaged Properties"), as
described herein under "The Mortgage Pool."  As of December 9, 1996, Mortgage
Loans  (the "Initial  Mortgage Loans")  having an aggregate  unpaid principal
balance of approximately  $177,218,207 have been designated  for inclusion in
the Mortgage  Pool.   On or  prior to January  31, 1997,  additional mortgage
loans (the  "Subsequent Mortgage Loans") having an aggregate unpaid principal
balance  of up to $32,781,793 (subject  to the variance described herein) may
be  transferred  to  the  Trust  Fund,  including  Subsequent Mortgage  Loans
purchased by the Trust Fund with amounts on deposit in an account (the  "Pre-
Funding Account") established for such purpose on the Closing Date.

    The Class  A-1, Class A-2,  Class A-3, Class  A-4, Class A-5,  Class
A-6, Class A-7, Class A-8 and Class A-9 Certificates  will have aggregate
original principal  balances of  approximately $38,000,000,  $31,500,000,
$38,750,000, $27,250,000,   $12,500,000,   $15,500,000,   $12,250,000,  
$14,250,000   and $20,000,000, respectively (each, an "Original Certificate
Principal Balance," and as such balance is reduced from time to  time, the
"Certificate Principal Balance"), and  the Class A-IO  Certificates will
have an  original aggregate notional  balance  of  approximately 
$177,218,207  (the  "Original  Notional Amount," and as such amount is
reduced or in the case of the Funding Period, increased from time to time,
the "Notional Amount").  The Class A-IO Certificates  will not have  a
principal balance  and will not  be entitled to distributions of principal
but will  be entitled to distributions of interest  as described herein.  
The Offered Certificates will  evidence a senior beneficial ownership 
interest in the Trust  Fund, with the  remaining beneficial ownership
interest  in the Trust  Fund being evidenced by  certain other certificates 
and the Residual Certificates.   Distributions to holders of the Offered
Certificates will be made on the 25th day of each month or, if such 25th day
 is not a  Business Day, on  the first Business Day  thereafter (each, a
"Distribution Date"), commencing in January 1997.

    The Offered  Certificates are being offered  by the Underwriter from time
to time  in negotiated  transactions or  otherwise at  varying  prices to  be
determined at the time of sale. Gross proceeds to the Depositor  with respect
to  the Offered  Certificates (except  for the  Class A-IO  Certificates) are
expected  to be  approximately  $209,234,296.88, plus  accrued interest  from
December 9, 1996 to,  but not including, the  Closing Date, before  deducting
issuance expenses payable by the Depositor.

    The  Offered Certificates  are  offered by  the  Underwriter, subject  to
prior sale, when, as and if delivered to and accepted by the Underwriter  and
subject to approval of certain legal matters by counsel.  It is expected that
delivery of the Offered Certificates (other than the Class A-IO Certificates)
will be made in book-entry form only through the facilities of The Depository
Trust  Company on or  about December 31, 1996.   The Class  A-IO Certificates
will be issued in fully  registered form and delivery thereof will be made at
the offices  of the Underwriter,  600 Steamboat Road,  Greenwich, Connecticut
06830.

    The  Trust Fund  is subject  to  optional termination  under the  limited
circumstances described herein.  Any such optional termination will result in
an early retirement of the Offered Certificates.

FOR  A  DISCUSSION OF  CERTAIN  RISKS ASSOCIATED  WITH  AN INVESTMENT  IN THE
CERTIFICATES, SEE THE  INFORMATION UNDER "RISK  FACTORS" ON PAGE  S-12 HEREIN
AND IN THE PROSPECTUS ON PAGE 12.
                                  ________

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

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

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

December 23, 1996

      THE YIELDS TO  MATURITY OF THE OFFERED  CERTIFICATES MAY VARY  FROM THE
ANTICIPATED  YIELDS  TO THE  EXTENT  SUCH  CERTIFICATES  ARE PURCHASED  AT  A
DISCOUNT OR PREMIUM AND TO THE EXTENT THE RATE AND TIMING OF PAYMENTS THEREON
ARE  SENSITIVE  TO THE  RATE  AND  TIMING  OF PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS) OF THE MORTGAGE  LOANS.  THE YIELD TO MATURITY OF THE CLASS A-IO
CERTIFICATES WILL  BE EXTREMELY SENSITIVE TO THE RATE AND TIMING OF PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS)  OF THE MORTGAGE LOANS.   CERTIFICATEHOLDERS
SHOULD  CONSIDER, IN  THE CASE  OF ANY  OFFERED 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 OFFERED 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.  HOLDERS OF THE CLASS
A-IO CERTIFICATES SHOULD  CAREFULLY CONSIDER THE  RISK THAT  A RAPID RATE  OF
PRINCIPAL PAYMENTS ON THE MORTGAGE LOANS  WILL HAVE A NEGATIVE EFFECT ON  THE
YIELD THEREON  AND COULD  RESULT IN THE  FAILURE OF  SUCH HOLDERS  TO RECOVER
THEIR INITIAL INVESTMENTS.  SEE "RISK FACTORS--YIELD, PREPAYMENT AND MATURITY
CONSIDERATIONS" HEREIN.

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

    Except  for  certain  representations  and  warranties  relating  to  the
Mortgage Loans, Cityscape's obligations with respect to the Certificates  are
limited  to its contractual  servicing obligations. The  Offered Certificates
evidence interests in the Trust Fund only and are payable solely from amounts
received with  respect thereto.   Except as  otherwise described  herein, the
Offered Certificates do not constitute an obligation of or an interest in the
Depositor, the Trustee, the Certificate Insurer or Cityscape, or any of their
respective  affiliates,  and  will  not  be  insured  or  guaranteed  by  any
governmental agency.  An  election will be made to treat the  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 Offered Certificates but  has no obligation to do so.
There is currently no secondary market for the Offered Certificates and there
can be no assurance  that such a market will develop or,  if it does develop,
that it will continue.
                                  ________

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

    Upon  written request,  Cityscape  will make  available  its most  recent
audited financial  statements.   Requests  should  be directed  to  Cityscape
Corp., 565 Taxter Road, Elmsford, New York 10523, Attention:  Cheryl P. Carl,
Secretary.

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    There are  incorporated herein  by reference all  documents filed by  the
Depositor  with the  Securities and  Exchange  Commission (the  "Commission")
pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act
of  1934,  as  amended, on  or  subsequent  to the  date  of  this Prospectus
Supplement  and prior  to  the termination  of  the offering  of  the Offered
Certificates.   In  addition, the  financial  statements of  the  Certificate
Insurer included  in, or as exhibits  to, the following documents  which have
been filed with the Commission  by Financial Security Assurance Holdings Ltd.
("Holdings"), are hereby incorporated by reference:  

    1.  Annual Report on Form 10-K for the year ended December 31, 1995,

    2.  Quarterly Report  on Form 10-Q for  the quarterly period ended  March
        31, 1996,

    3.  Quarterly Report  on Form 10-Q  for the  quarterly period ended  June
        30, 1996, and

    4.  Quarterly  Report  on  Form  10-Q  for  the  quarterly  period  ended
        September 30, 1996.

The  Depositor will  provide  without  charge to  each  person  to whom  this
Prospectus  Supplement and  Prospectus  are  delivered,  on request  of  such
person,  a  copy  of any  or  all  of the  documents  incorporated  herein by
reference other than the exhibits to such documents (unless such exhibits are
specifically incorporated by reference  in such documents).   Requests should
be made to  Mr. Peter McMullin in  writing at 600 Steamboat  Road, Greenwich,
Connecticut 06830.

                               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        Cityscape   Home  Equity   Loan  Trust,   Series
                             1996-4,    Home    Equity   Loan    Pass-Through
                             Certificates  (the  "Certificates"),   including
                             (i)   the  Class  A-1  Certificates,  Class  A-2
                             Certificates, Class A-3  Certificates, Class A-4
                             Certificates, Class A-5  Certificates, Class A-6
                             Certificates, Class A-7  Certificates, Class A-8
                             Certificates, Class  A-9 Certificates and  Class
                             A-IO  Certificates  (collectively, the  "Offered
                             Certificates"), (ii) certain  other interests in
                             a separate pool of assets and (iii) the  Class R
                             Certificates   (the   "Residual  Certificates").
                             Only  the   Offered  Certificates  are   offered
                             hereby.

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

Servicer         Cityscape Corp. ("Cityscape") will serve as the servicer (in
                 such capacity,  the "Servicer"). See  "Servicing of Mortgage
                 Loans--The  Servicer"   herein.  The   Mortgage  Loans  were
                 originated or purchased by Cityscape  (in such capacity, the
                 "Seller").

Trustee      First  Bank National Association, a national banking association,
             not in  its individual capacity but  solely as trustee on  behalf
             of the holders  of the Certificates  and the  Certificate Insurer
             (the "Trustee").

Certificate Insurer      Financial Security Assurance  Inc. (the "Certificate
                         Insurer"  or   "Financial  Security").     See  "The
                         Certificate Insurer" herein.

Cut-Off Date         With respect to each Initial Mortgage Loan, the close of
                     business  on  December 9,  1996.   With  respect  to any
                     Subsequent Mortgage Loan,  the close of business  on the
                     date identified in the Subsequent Transfer Agreement.

Closing Date         On or about December 31, 1996.

Description of Certificates

  A.  General        The  Certificates will be  issued pursuant to  a Pooling
                     and  Servicing Agreement, dated  as of December  9, 1996
                     (the  "Pooling  and  Servicing  Agreement"),  among  the
                     Depositor, the Servicer, the Seller and the Trustee.

        The  Offered   Certificates  and   the  Residual   Certificates  will
        represent  a beneficial  ownership  interest  in  a trust  fund  (the
        "Trust Fund"),  which will include  a pool  (the "Mortgage Pool")  of
        closed-end, fixed-rate mortgage loans (the "Mortgage  Loans") secured
        by  first  and  second  liens  on  one-  to  four-family  residential
        properties (the "Mortgaged Properties").  The Mortgage  Loans  that
        have been  designated  for  inclusion  in  the Mortgage  Pool as of
        December 9, 1996 are  referred to herein as the "Initial  Mortgage
        Loans"   and  those  additional   Mortgage  Loans acquired  by  the
        Trust  Fund on  or  before  January  31,  1997 are referred to herein
        as the "Subsequent Mortgage Loans".

  B.  Form of Certificates       The  Offered Certificates  (other  than  the
                                 Class  A-IO Certificates)  will be issued in
                                 book-entry   form.    So   long   as    such
                                 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  nominee  of   The  Depository
                                 Trust Company (the "Depository").  No person
                                 acquiring  a  beneficial ownership  interest
                                 in  such  Certificates will  be entitled  to
                                 receive   a   Definitive   Certificate   (as
                                 defined  herein) representing  such person's
                                 interest,  except in  the  event  Definitive
                                 Certificates  are issued  under the  limited
                                 circumstances described  herein.  The  Class
                                 A-IO  Certificates will  be issued  in fully
                                 registered definitive form.


  C.  Distributions      Distributions  on the  Offered Certificates  will be
                         made on the 25th day of  each month or, if such  day
                         is not  a Business  Day, on  the first  Business Day
                         thereafter,  commencing  in  January 1997  (each,  a
                         "Distribution   Date").   Distributions    on   each
                         Distribution Date  will be  made to  holders of  the
                         Certificates 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   an   Offered
                         Certificate will be made  only upon presentation and
                         surrender  of such Offered Certificate at the office
                         or agency  of the  Trustee in  St. Paul,  Minnesota.
                         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.

        1.  Interest         On each Distribution  Date, to the  extent funds
                             (including   Insured   Payments   (as    defined
                             herein))  are available therefor, the holders of
                             each  class of the  Offered Certificates will be
                             entitled to receive interest in  an amount equal
                             to the  sum of (i)  interest accrued  during the
                             related Accrual  Period (as  defined herein)  at
                             the  related   Pass-Through  Rate  (as   defined
                             herein)  on the Certificate Principal Balance or
                             Notional  Amount, as  the case  may be,  of such
                             class  and  (ii) that  portion  of  the Class  A
                             Carry-Forward   Amount   (as   defined   herein)
                             representing  interest  and  allocable  to  such
                             class.  See  "Description of the  Certificates--
                             Allocation of Available Funds" herein.

        2.  Principal        Amounts  distributable   as  principal  of   the
                             Offered  Certificates (other than the Class A-IO
                             Certificates) will be allocated to  the class or
                             classes  of Offered  Certificates then  entitled
                             to   receive  distributions   of  principal   as
                             described in "Description  of the Certificates--
                             Allocation of Available Funds" herein.   On each
                             Distribution   Date,   to   the   extent   funds
                             (including   Insured  Payments)   are  available
                             therefor after distributions of interest  on the
                             Offered Certificates and other  payments 
                             described  in  the  Pooling  and  Servicing
                             Agreement, holders of the Offered Certificates
                             then entitled to receive principal distributions
                             will receive as principal (a) the sum (without
                             duplication) of  (i)  all scheduled installments
                             of Mortgage  Loan principal and all unscheduled
                             collections and recoveries of principal, in each
                             case to the extent actually received by the
                             Servicer  during such  Due Period, (ii)  any
                             Subordination Deficit (as  defined herein) for
                             such Distribution Date, (iii) that portion of
                             any Class A Carry-Forward Amount  that  relates
                             to  a shortfall  in a distribution  of a 
                             Subordination  Deficit and  (iv) to  the
                             extent described herein, an amount necessary to
                             increase the Subordinated Amount (as defined
                             herein) to the Required Sub-ordinated  Amount
                             (as  defined  herein), less  (b) the  Sub-
                             ordination Reduction Amount (as defined herein),
                             if any, for such   Distribution   Date   (the 
                             "Principal   Distribution Amount"). See
                             "Description of  the Certificates--Allocation
                             of  Available  Funds"  herein.  In addition,
                             on  the second Distribution Date,  the holders
                             of  the Offered Certificates then entitled to
                             receive payments of principal will  receive
                             a principal prepayment in  an amount equal to
                             that amount of the  Pre-Funded  Amount  which
                             has not been utilized to purchase Subsequent
                             Mortgage Loans.

Pass-Through Rates       The  Pass-Through Rates  for the classes  of Offered
                         Certificates will  be as set forth on the cover page
                         hereof.  

Credit Enhancement       The credit  enhancement provided for the  benefit of
                         the  holders of  the  Offered Certificates  consists
                         solely  of (a)  any overcollateralization  resulting
                         from the internal  cash flows of the  Trust Fund and
                         (b)  the Certificate  Insurance  Policy (as  defined
                         below).

        Overcollateralization.  The Pooling and Servicing  Agreement provides
        for a limited acceleration of principal distributions on  the Offered
        Certificates  (other than  the Class  A-IO Certificates)  relative to
        the  amortization  of   the  Mortgage  Loans.  This  acceleration  of
        principal distributions  on the Offered  Certificates is  achieved by
        the  application  of Net  Monthly  Excess  Cashflow (after  reduction
        thereof  for  certain  payments provided  for  under the  Pooling and
        Servicing  Agreement)  as  a  payment  of  principal  to the  Offered
        Certificates  then  entitled   to  receive   principal  distributions
        thereby creating  overcollateralization to  the extent the  aggregate
        of the  Stated Principal Balances  of the  Mortgage Loans (the  "Pool
        Stated   Principal  Balance")   exceeds  the   aggregate  Certificate
        Principal Balance of  the Offered  Certificates.   Once the  required
        level  of  overcollateralization  is  reached,  and  subject  to  the
        provisions described  in the next  paragraph, further  application of
        the  acceleration feature  will cease,  unless necessary  to maintain
        the required level of overcollateralization.

        The  Pooling  and  Servicing  Agreement  provides  that,  subject  to
        certain trigger  tests, the  required level of  overcollateralization
        may increase  or decrease. An  increase would  result in a  temporary
        period  of  accelerated  amortization  of  the  Offered  Certificates
        (other than  the Class  A-IO Certificates)  relative to the  Mortgage
        Pool to  increase the  actual level  of overcollateralization  to its
        required level;  a decrease  would result  in a  temporary period  of
        decelerated    amortization   to   reduce   the   actual   level   of
        overcollateralization to its  required level. See "Description of the
        Certificates--Credit Enhancement" herein.

        The   Certificate  Insurance   Policy.     Holders  of   the  Offered
        Certificates  will  have   the  benefit  of  a  certificate  guaranty
        insurance policy  (the "Certificate Insurance  Policy") to  be issued
        by  the  Certificate Insurer.  The  Certificate  Insurance Policy  is
        being issued as  a means of  providing additional  credit enhancement
        to the Offered  Certificates. Under the Certificate Insurance Policy,
        the Certificate Insurer will  pay to the Trustee, for the  benefit of
        holders  of the Offered Certificates, as further described herein, an
        amount  that will  insure the  payment of  (a)  on each  Distribution
        Date, an amount  equal to the  sum of  (i) the Interest  Distribution
        Amount (as  defined herein)  and (ii) any  Subordination Deficit  and
        (b)  any  unpaid  Preference Amount.  A  payment  by the  Certificate
        Insurer under  the Certificate Insurance Policy is referred to herein
        as  an  "Insured Payment."  See  "Description  of the  Certificates--
        Credit Enhancement--The Certificate Insurance Policy" herein.

The Mortgage Pool        The Trust Fund will include the Mortgage Loans, each
                         of  which is  evidenced  by  a  promissory  note  (a
                         "Mortgage  Note") and secured by a mortgage, deed of
                         trust or other similar security instrument  creating
                         a  first or  second lien  on  a one-  to four-family
                         residential property.   The  Initial Mortgage  Loans
                         consist  of   2,736  Mortgage   Loans  relating   to
                         Mortgaged Properties  located in  34 states  and the
                         District  of  Columbia.   Subsequent  Mortgage Loans
                         having  an  aggregate  principal  balance of  up  to
                         approximately $32,781,793  (subject to  the variance
                         described  herein) may also be included in the Trust
                         Fund on or before January 31, 1997.

        The statistical information  presented in this Prospectus  Supplement
        regarding the Mortgage  Pool is based solely on the  Initial Mortgage
        Loans proposed to be included in the Mortgage Pool as of  the date of
        this Prospectus  Supplement,  and  does  not take  into  account  any
        Subsequent Mortgage  Loans that  may be  added to  the Mortgage  Pool
        during the Funding  Period through application of amounts on  deposit
        in the Pre-Funding  Account.  In addition, prior to the Closing Date,
        the Seller may remove any  of the Initial Mortgage Loans intended for
        inclusion in the  Mortgage Pool, substitute comparable mortgage loans
        therefor, or  add  comparable mortgage  loans  thereto; however,  the
        aggregate principal  balance of Initial  Mortgage Loans  so replaced,
        added or removed may not  exceed 5.0% of  the sum of the  Preliminary
        Pool Balance  (as defined herein) and the original Pre-Funded Amount.
        If, prior  to the Closing  Date, mortgage loans  are removed  from or
        added to the  Mortgage Pool as described  herein, an amount equal  to
        the  aggregate  principal balances  of  such mortgage  loans will  be
        added  to or deducted from the Pre-Funded Amount on the Closing Date,
        as  applicable.   As  a  result  of the  foregoing,  the  statistical
        information presented  herein  regarding the  Initial Mortgage  Loans
        proposed to be included in the Mortgage  Pool as of the date  of this
        Prospectus Supplement may vary in certain respects  from  comparable
        information  based  on the  actual composition of the final Mortgage
        Pool.  See "The Mortgage Pool."

        Initial  Mortgage  Loans  representing  approximately 90.73%  of  the
        principal balances  of the Initial Mortgage  Loans as of the  Cut-Off
        Date (the "Preliminary Pool Balance")  are secured by mortgages which
        are  first  liens.   The  remainder  of the  Initial  Mortgage  Loans
        included in the  Mortgage Pool are second in lien  priority (together
        with any  Subsequent Mortgage Loan that  is second in lien  priority,
        the "Second  Mortgage Loans")  to mortgage  loans  secured by  senior
        liens on  the related Mortgaged  Properties and  not included in  the
        Trust Fund (any such senior lien, a "First Lien").

        The   lowest   and  highest   Combined   Loan-to-Value   Ratios,   at
        origination, of the Initial Mortgage  Loans were approximately  8.00%
        and  96.10%, respectively.   The  weighted average  Combined Loan-to-
        Value  Ratio  of  the  Initial  Mortgage  Loans  at  origination  was
        approximately 74.60%.    "Combined Loan-to-Value  Ratio" means,  with
        respect  to  any  Mortgage  Loan,  the   fraction,  expressed  as   a
        percentage, the numerator  of which is the principal balance  of such
        Mortgage Loan at origination  plus, in the case of a  Second Mortgage
        Loan, the outstanding principal balance of the related  First Lien on
        the date  of origination of such  Mortgage Loan, and the  denominator
        of which is the  appraised value of the related Mortgaged Property at
        the time of  origination of such Mortgage Loan  or, in the case of  a
        purchase money  Mortgage Loan, the  lesser of  the purchase price  or
        the appraised value.

        Initial  Mortgage  Loans  representing  approximately  65.79%  of the
        Preliminary Pool Balance  require monthly payments of principal based
        on amortization  schedules significantly longer  than the  respective
        original  terms of  such Mortgage  Loans  (each, a  "Balloon Mortgage
        Loan"), in  each case leaving a  substantial portion of the  original
        principal amount  due and  payable on  the maturity  date (each  such
        payment, together  with  accrued  interest  on  the  related  Balloon
        Mortgage Loan  for the one-month period  ending on the day  preceding
        its stated maturity  date, a "Balloon Payment").  Each  Mortgage Loan
        that is not a Balloon  Mortgage Loan will  provide for a schedule  of
        equal monthly  payments which  are sufficient  to amortize  fully the
        principal balance of the  Mortgage Loan over its original  term.  See
        "Risk Factors--Balloon Mortgage Loans".

        The  Initial  Mortgage  Loans  bear  interest  at  fixed  rates  (the
        "Mortgage Rates")  which range from  7.25% to 18.30% per  annum.  The
        weighted  average Mortgage  Rate of  the Initial  Mortgage  Loans was
        approximately  12.08%  per  annum  as  of  the  Cut-Off  Date.    The
        principal balances  of the Initial Mortgage  Loans as of the  Cut-Off
        Date  ranged  from  approximately  $2,564.79  to  $341,161.72.    The
        average Cut-Off Date Principal  Balance of the Initial Mortgage Loans
        was approximately $64,772.74.  The weighted average  original term to
        stated maturity of  the Initial Mortgage Loans as of the Cut-Off Date
        was approximately 207  months.   The weighted average remaining  term
        to  stated maturity of the  Initial Mortgage Loans as  of the Cut-Off
        Date  was approximately  204 months.   As  of the  Cut-Off Date,  the
        weighted average number of months that had  elapsed since origination
        of the Initial Mortgage Loans was approximately 3 months.

        All  weighted  averages specified  herein are  weighted based  on the
        Cut-Off Date Principal Balances of the Initial Mortgage Loans.

        On  or  prior to  January 31,  1997, the  Trust Fund  is  expected to
        acquire,  subject to  the availability  thereof, Subsequent  Mortgage
        Loans that will have  been originated or purchased on or  before such
        date  by the  Seller.   The  maximum  aggregate principal  amount  of
        Subsequent Mortgage Loans  that may be so acquired  by the Trust Fund
        is  approximately  $32,781,793  (subject to  the  variance  described
        herein).  See "The Mortgage Pool".

        The Mortgage Loans are not insured or guaranteed  by any governmental
        entity, private  mortgage insurer or by  any other person or  entity.
        See "The Mortgage Pool".

Pre-Funding Account      On the Closing  Date, an amount up  to approximately
                         $32,781,793  (subject  to   the  variance  described
                         herein, the  "Pre-Funded Amount") will  be deposited
                         in  an  account (the  "Pre-Funding  Account"), which
                         account shall  be in the  name of and  maintained by
                         the Trustee and shall be  part of the Trust Fund and
                         will be used  to acquire Subsequent  Mortgage Loans.
                         The final Pre-Funded Amount will be determined after
                         giving  effect  to  the aggregate  of  the principal
                         balances of any Mortgage Loans removed from or added
                         to the Mortgage Pool  prior to the Closing Date,  as
                         described herein, provided that any such increase or
                         decrease  will  not exceed  5.0% of  the sum  of the
                         Preliminary Pool Balance and the original Pre-Funded
                         Amount.  See  "The Mortgage Pool" herein.   The Pre-
                         Funding Account shall  not be an asset of the REMIC.
                         Any reinvestment  earnings  on amounts  in the  Pre-
                         Funding  Account shall  be  taxable  to the  Seller.
                         During  the period beginning on the Closing Date and
                         terminating  on   January 31,  1997   (the  "Funding
                         Period"), the  Pre-Funded Amount will  be maintained
                         in the Pre-Funding  Account.  The Pre-Funded  Amount
                         will be  reduced during  the Funding  Period by  the
                         amount thereof used  to purchase Subsequent Mortgage
                         Loans in  accordance with the Pooling  and Servicing
                         Agreement.   Any Pre-Funded Amount  remaining at the
                         end of  the Funding  Period will  be distributed  to
                         holders  of  the  classes  of  Offered  Certificates
                         entitled to  receive principal  on the  Distribution
                         Date  in February 1997  in reduction of  the related
                         Certificate Principal Balances, thus  resulting in a
                         partial principal prepayment of the related  Offered
                         Certificates on such date.

Capitalized Interest
Account      On the  Closing Date there  will be deposited in  an account (the
             "Capitalized Interest Account") maintained with  and in the  name
             of  the Trustee  on behalf  of the  Trust Fund  a portion  of the
             proceeds of  the sale of  the Offered Certificates.   The  amount
             deposited  therein   will  be   used  by   the  Trustee   on  the
             Distribution  Dates in January  1997 and  February 1997  to cover
             shortfalls  in interest  on  the  Offered  Certificates that  may
             arise as a result  of the utilization of the Pre-Funding  Account
             for the purchase by  the Trust Fund of Subsequent Mortgage  Loans
             after  the   Closing  Date.     Any  amounts   remaining  in  the
             Capitalized Interest  Account at the  end of  the Funding  Period
             are required  to be paid directly to the Seller.  The Capitalized
             Interest Account  shall  not  be  an asset  of  the REMIC.    Any
             reinvestment  earnings on  amounts  in the  Capitalized  Interest
             Account shall be taxable to the Seller.

Underwriting Standards       As described  herein, the Seller's  underwriting
                             standards  generally  are  less  stringent  than
                             those  of  FNMA  or  FHLMC  with  respect  to  a
                             borrower's credit history and in certain other
                             respects.  A borrower's tarnished credit history
                             may not preclude  the Seller from making  a
                             loan.   As a  result of  this approach to
                             underwriting, the Mortgage Loans in the Mortgage
                             Pool  may   experience  higher  rates   of
                             delinquencies,   defaults  and   foreclosures
                             than   mortgage  loans underwritten  in  a  more
                             traditional  manner.   See  "The  Seller's
                             Portfolio of Mortgage  Loans--Underwriting
                             Guidelines of the  Seller" herein.

Servicing        Cityscape 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 Stated  Principal
                 Balance  thereof multiplied by one-twelfth  of the Servicing
                 Fee  Rate  (such  product,  the "Servicing  Fee").  See "The
                 Pooling and  Servicing Agreement--Servicing Compensation and
                 Payment of Expenses" herein.

        The Servicer  is obligated to make advances ("Advances") with respect
        to  delinquent payments  of  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 "The
        Pooling and Servicing Agreement--Advances" herein.

Payments to Cover
  Prepayment Interest
  Shortfalls         The Servicer will be required to fund in respect of each
                     Distribution Date,  without any right  of reimbursement,
                     an amount equal to the  lesser of (a) the aggregate, for
                     each Mortgage  Loan, of  the excess,  if any, of  a full
                     month's   interest  on  the  amount  of  each  Principal
                     Prepayment  at a  per  annum rate  equal to  the related
                     Mortgage Rate  (or such lower  rate as may  be in effect
                     for a Mortgage Loan  because of application of the Civil


                     Relief  Act)  minus  the Servicing  Fee  Rate  (the "Net
                     Mortgage  Rate") over  the amount  of  interest actually
                     paid  by the Mortgagor in connection with such Principal
                     Prepayment  during  the  related  Due  Period  less  the
                     Servicing Fee  for the  related Mortgage  Loan for  such
                     month (a "Prepayment  Interest Shortfall")  and (b)  the
                     aggregate  Servicing Fee received by the Servicer in the
                     related  Due Period.    See "The  Pooling and  Servicing
                     Agreement--Adjustment  to  Servicing  Fee in  Connection
                     with Certain Prepaid Mortgage Loans".

Optional Termination         On any  Distribution Date for which the Combined
                             Pool  Stated   Principal  Balance  (as   defined
                             herein) is less than or equal  to 10% of the sum
                             of  the Preliminary  Combined  Pool Balance  (as
                             defined herein)  and the Pre-Funded  Amount, the
                             holders of the  Residual Certificates will  have
                             the   option  (but   not   the  obligation)   to
                             purchase, in whole,  the Mortgage Loans  and the
                             REO  Property,  if any,  remaining in  the Trust
                             Fund and thereby  effect the early retirement of
                             all   Certificates.   The  Servicer   (and,   if
                             Cityscape   is   removed    as   Servicer,   the
                             Certificate   Insurer)  will   have  a   similar
                             purchase  option  on any  Distribution  Date  on
                             which   the  Combined   Pool  Stated   Principal
                             Balance is less  than or equal to 5% of  the sum
                             of  the Preliminary  Combined  Pool Balance  and
                             the Pre-Funded Amount.  See "Description of  the
                             Certificates--Optional Termination" herein.

Certain Federal Income Tax
  Considerations         An election will  be made  to treat  the Trust  Fund
                         (other  than   the  Pre-Funding   Account  and   the
                         Capitalized  Interest  Account)  as a  "real  estate
                         mortgage  investment  conduit"   (the  "REMIC")  for
                         federal   income    tax   purposes.    The   Offered
                         Certificates will constitute  "regular interests" in
                         the  REMIC  and   the  Residual  Certificates   will
                         constitute the sole class of "residual interests" in
                         the  REMIC. The Offered  Certificates may  be issued
                         with original issue discount  for federal income tax
                         purposes. For purposes of determining the amount and
                         rate  of  accrual  of original  issue  discount  and
                         market  discount,  the Depositor  intends  to assume
                         that  there  will be  Principal  Prepayments  on the
                         Mortgage Loans  at 100% of the Prepayment Assumption
                         (as defined herein).   No representation is  made as
                         to  whether the Mortgage  Loans will prepay  at that
                         rate  or  any  other  rate.  See  "Certain  Material
                         Federal Income Tax Consequences" herein and "Certain
                         Material  Federal Income  Tax  Consequences" in  the
                         Prospectus.

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


        Any Plan  fiduciary  considering  whether  to  purchase  any  Offered
        Certificates on  behalf of  a Plan  should consult  with its  counsel
        regarding the applicability of the provisions of ERISA  and the Code.
        See "ERISA Considerations" herein and in the Prospectus.

Legal Investment         The   Offered  Certificates   will  not   constitute
                         "mortgage  related securities"  for purposes  of the
                         Secondary Mortgage  Market Enhancement  Act of  1984
                         ("SMMEA") because the Mortgage Pool contains  second
                         liens.  Accordingly, certain institutions with legal
                         authority to invest  in comparably rated  securities
                         based on  first mortgage  loans may  not be  legally
                         authorized  to invest  in the  Offered Certificates.
                         See "Legal Investment" in the Prospectus.

Ratings      It is  a condition of  the issuance of  the Offered  Certificates
             (other than the Class  A-IO Certificates) that they be rated  AAA
             by Standard & Poor's Ratings Services, a division of The  McGraw-
             Hill  Companies,  Inc.  ("S&P"),  and  Aaa  by  Moody's Investors
             Service, Inc.  ("Moody's" and,  together  with  S&P, the  "Rating
             Agencies").  It is a condition to the issuance  of the Class A-IO
             Certificates that they be  rated AAAr by S&P  and Aaa by Moody's.
             The  security  ratings  of  the  Offered  Certificates  should be
             evaluated independently  from similar ratings  on other  types of
             securities. A  security rating  is not a  recommendation to  buy,
             sell  or  hold securities  and  may  be subject  to  revision  or
             withdrawal  at any  time  by the  Rating Agencies.  See "Ratings"
             herein.

                                 RISK FACTORS

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

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

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

    Because  amounts  distributable   to  the  holders  of   the  Class  A-IO
Certificates consist entirely of interest, the yield to maturity of the Class
A-IO Certificates will  be extremely sensitive to  the repurchase, prepayment
and default experience of the Mortgage Loans and prospective investors should
fully consider the  associated risks, including the risk  that such investors
may not  fully recover their initial  investment.  In addition,  investors in
the Class A-IO Certificates should be aware  that the holders of the Residual
Certificates may cause a termination of the Trust Fund when the Combined Pool
Stated Principal Balance  has declined  to 10% or  less than  the sum of  the
Preliminary Combined Pool Balance and the original Pre-Funded Amount and that
the Servicer  and, in certain  circumstances, the Certificate Insurer  have a
similar option if such Combined Pool Stated  Principal Balance declines to 5%
or less of the sum of the  Preliminary Combined Pool Balance and the original
Pre-Funded Amount.

    Prepayment  Considerations   and   Risks.     The   rates  of   principal
distributions  on  the  Offered  Certificates  (other  than  the  Class  A-IO
Certificates),  the aggregate amounts of distributions thereon and the yields
to maturity  of the  Offered  Certificates will  be related  to, among  other
things, 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  of the  Mortgage  Loans and  by the  rate of
Principal  Prepayments  thereon  (including  for  this  purpose,  prepayments
resulting from (i)  refinancing, (ii) liquidations of the  Mortgage Loans due
to defaults, casualties and condemnations and  (iii) repurchases by Cityscape
or the  Servicer). In addition,  as described herein, Initial  Mortgage Loans
representing approximately 65.79% of the Preliminary Pool Balance are Balloon
Loans that  generally provide for  scheduled amortization over 30  years from
their  respective dates of  origination and a single  lump-sum payment at the
end  of  the fifteenth  year.   The  Mortgage  Loans may  be  prepaid by  the
mortgagors  (each, a  "Mortgagor")  at  any time;  however,  with respect  to
certain Mortgage  Loans, a  prepayment charge may  apply to full  and partial
prepayments by Mortgagors during the first five years after origination under
the limited circumstances described below under "The Mortgage Pool--General."
Any such  prepayment charge will  be retained by  the Servicer  as additional
servicing compensation. The  Mortgage Loans are subject to  the "due-on-sale"
provisions included therein.  Prepayments, liquidations and purchases  of the
Mortgage Loans (including any optional  purchase by Cityscape or the Servicer
of a defaulted Mortgage  Loan or any purchase by the  holders of the Residual
Certificates or the Servicer (or, in some cases,  the Certificate Insurer) of
the remaining Mortgage Loans and REO Property in connection with the optional
termination of the Trust Fund) will, subject to certain conditions, result in
distributions to holders of the Offered Certificates then entitled to receive
principal distributions of principal that would otherwise be distributed over
the   remaining  terms   of   the   Mortgage  Loans.      In  addition,   the
overcollateralization provisions of  the Trust Fund will result  in a limited
acceleration of principal payments to the holders of the Offered Certificates
(other than  the Class A-IO Certificates).  Moreover, as described herein, on
the Distribution Date in February 1997, a principal  prepayment will be made
to the holders of the classes of Offered Certificates entitled to  receive
payments of  principal on such date  in the amount which represents the 
excess of the Pre-Funded Amount  over the Stated Principal Balance of all
Subsequent Mortgage Loans acquired by the Trust Fund subsequent to the 
Closing Date  (i.e., the  balance on deposit  in the  Pre- Funding Account
on such date (net of investment earnings)).  See "Description of the
Certificates" herein.   Since the rate of payment  of principal on 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  weighted average life of a pool of loans (as with the Mortgage Loans
included  in the Trust Fund)  is the average amount  of time that will elapse
from the date such pool is formed until each dollar of principal is scheduled
to  be repaid to  the investors in  such pool.   Because it  is expected that
there  will be  prepayments and  defaults on  the Mortgage Loans,  the actual
weighted average life of the Mortgage Loans is expected to vary substantially
from the weighted average  remaining term to stated maturity of  the Mortgage
Loans as set forth herein under "The Mortgage Pool--General".  

    Defaults and Delinquent  Payments.  The yields to maturity of the Offered
Certificates will  be sensitive  to defaults and  delinquent payments  on the
Mortgage  Loans. The  Servicer will  not be  required to  advance amounts  in
respect of  delinquent  payments of  principal of  the Mortgage  Loans. If  a
purchaser of an Offered Certificate calculates its anticipated yield based on
an assumed  rate of  default and  amount  of losses  that is  lower than  the
default rate and  amount of losses actually  incurred and not covered  by the
Certificate Insurance Policy, its actual yield to maturity will be lower than
that  so  calculated  and could,  in  the  event  of  substantial losses,  be
negative.  The  timing  of  Realized  Losses  that  are  not covered  by  the
Certificate Insurance Policy  will also affect an investor's  actual yield to
maturity even  if  the rate  of  defaults and  severity  of such  losses  are
consistent  with an investor's expectations.  In  general, the earlier a loss
occurs, the greater is the effect  on an investor's yield to maturity.  There
can  be no assurance  as to the  delinquency, foreclosure  or loss experience
with respect to the Mortgage Loans.

    Payment Delay.   Under the Pooling  and Servicing Agreement,  payments of
principal and interest  on the Mortgage  Loans in respect  of any Due  Period
generally  will  not  be  passed  through  to  the  holders  of  the  Offered
Certificates until the Distribution Date in the following calendar month.  As
a  result,  the   monthly  distributions  to  the  holders   of  the  Offered
Certificates  generally  will  reflect Mortgagor  payments  during  the prior
calendar month.  Each Distribution Date will be on the 25th day of each month
(or the next succeeding business day), commencing in January 1997.  Thus, the
effective yield to the holders of all Offered Certificates will be below that
otherwise produced by  the related Pass-Through  Rate and the price  paid for
the Offered Certificates by such holders because distributions on the Offered
Certificates in respect of any given month will not be made until on or about
the 25th day  of the following month  and will not bear interest  during such
delay.

BALLOON MORTGAGE LOANS

    Initial  Mortgage   Loans  representing   approximately  65.79%  of   the
Preliminary Pool Balance are Balloon  Mortgage Loans, which generally have an
original term of 15 years and provide for monthly payments based on a 30 year
amortization schedule  and a final monthly payment substantially greater than
the preceding monthly payments.  The existence of a Balloon Payment generally
will require the related Mortgagor to refinance  the Mortgage Loan or to sell
the Mortgaged Property on or prior to  the stated maturity date.  The ability
of  a Mortgagor  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 Mortgagor's equity in the related  Mortgaged
Property, the financial  condition of the Mortgagor, tax  laws and prevailing
general economic conditions.  None of the Seller, the Servicer, the Depositor
or the Trustee  is obligated to refinance any Mortgage Loan.  The Certificate
Insurer only insures receipt of the full amount of the principal portion of a
Balloon  Payment with  respect to a  defaulted Balloon  Mortgage Loan  if the
failure to pay such amount to  the holders of the Offered Certificates  would
create  a  Subordination   Deficit  after  such  Balloon  Mortgage   Loan  is
liquidated.

SUBSEQUENT MORTGAGE LOANS

    The  ability  of the  Seller  to  originate or  purchase  mortgage  loans
subsequent to  the date hereof and on or  prior to January 31, 1997 that meet
the  requirements  for transfer  to  the Trust  Fund  under  the Pooling  and
Servicing  Agreement will  be affected  by  a variety  of factors,  including
interest  rates, unemployment  levels,  the rate  of  inflation and  consumer
perception of  economic conditions  generally.  On  the Distribution  Date in
February 1997, a  principal prepayment  will be  made to the  holders of  the
classes of Offered Certificates entitled  to receive payments of principal on
such date in the amount which represents the excess of the  Pre-Funded Amount
over the Stated  Principal Balance of all Subsequent  Mortgage Loans acquired
by the  Trust  Fund subsequent  to the  Closing Date  (i.e.,  the balance  on
deposit  in  the  Pre-Funding  Account   on  such  date  (net  of  investment
earnings)).

SECOND MORTGAGE LOANS

    Initial Mortgage  Loans  representing  90.73%  of  the  Preliminary  Pool
Balance are secured by first liens, with the remaining Initial Mortgage Loans
(representing  approximately 9.27%  of the  Preliminary  Pool Balance)  being
Second Mortgage Loans.  The First Liens related to such Second Mortgage Loans
will not be included in the Mortgage Pool.

    The  primary  risk  to  holders  of  mortgage  loans  secured  by  second
mortgages   is  that  the   proceeds  from  any   liquidation,  insurance  or
condemnation proceedings will be available to satisfy the outstanding balance
of  a mortgage loan only to the extent  that the claims of the first mortgage
have been  satisfied in  full, including any  related foreclosure costs.   In
addition, a  mortgagee may not  foreclose on  the property securing  a second
mortgage unless it forecloses subject to the first mortgage, in which case it
must either pay  the entire amount due  on the first mortgage at  or prior to
the foreclosure  sale or  undertake the obligation  to make  payments on  the
first mortgage.  In servicing second mortgages in its portfolio, the Servicer
may satisfy  the first  mortgage at or  prior to  the foreclosure sale.   The
Servicer may also advance funds to keep the first mortgage current until such
time as the first mortgage is satisfied.  The Trust Fund will  have no source
of funds (and may not be permitted under the REMIC provisions of the Code) to
satisfy any First Lien  or to make payments due to  the First Lien mortgagee.
The Servicer will  be required to advance such amounts in accordance with the
Pooling and Servicing  Agreement.  See "The Pooling  and Servicing Agreement"
herein.

    An overall  decline in  the residential real  estate market, the  general
condition of a  Mortgaged Property, or other factors,  could adversely affect
the values of the  Mortgaged Properties such that the outstanding balances of
the Second  Mortgage Loans, together  with any  First Liens on  the Mortgaged
Properties, equal or exceed  the values of the Mortgaged Properties.   Such a
decline  could  extinguish the  interest  of the  Trust  Fund in  a Mortgaged
Property before  having any effect on the interest  of the related First Lien
mortgagee.    In  a  period  of such  decline,  the  rates  of delinquencies,
foreclosures and  losses on the  Second Mortgage  Loans could be  higher than
those heretofore experienced  by the Seller  or in  the home equity  mortgage
lending industry in general.  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 (including Balloon
Payments)  on  the Mortgage  Loans  and,  accordingly,  the actual  rates  of
delinquencies, foreclosures and losses with respect to the Mortgage Pool.

    Information is provided under  "The Mortgage Pool--General" with  respect
to the  Combined Loan-to-Value  Ratios of  the  Initial Mortgage  Loans.   As
discussed above,  the value  of the Mortgaged  Properties could  be adversely
affected by a number of  factors.  As a  result, despite the amortization  of
the Mortgage Loans  and any First Liens  on such Mortgaged Properties,  there
can  be no assurance that the  Combined Loan-to-Value Ratios of such Mortgage
Loans, determined as  of a date subsequent  to the origination date,  will be
the same  or lower than the  Combined Loan-to-Value Ratios  for such Mortgage
Loans, determined as of the origination date.

    Initial  Mortgage   Loans  secured   by   non-owner  occupied   Mortgaged
Properties represent (based  solely upon statements made by  the borrowers at
the  time of origination of the related Mortgage Loan) approximately 8.49% of
the Preliminary Pool Balance.  It is possible that the rate of delinquencies,
foreclosures  and  losses  on  Second  Mortgage  Loans secured  by  non-owner
occupied Mortgaged Properties could  be higher than for loans secured  by the
primary residence of the borrower.

UNDERWRITING STANDARDS, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

    As described  herein,  Cityscape's underwriting  standards generally  are
less stringent  than  those  of the  Federal  National  Mortgage  Association
("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC") with respect
to a  borrower's credit history and in certain  other respects.  A borrower's
tarnished credit history may not preclude Cityscape from making a loan.  As a
result of this  approach to underwriting, the Mortgage  Loans in the Mortgage
Pool may experience higher rates  of delinquencies, defaults and foreclosures
than mortgage loans  underwritten in a  manner which is  more similar to  the
FNMA and FHLMC guidelines.

    Cityscape  commenced  servicing portfolios  of  mortgage  loans in  1994.
Accordingly, Cityscape  does  not  have  sufficient  historical  delinquency,
bankruptcy, foreclosure or default information  on which to rely for purposes
of  estimating the  future delinquency  and loss  experience of  the Mortgage
Loans.

GEOGRAPHIC CONCENTRATION

    Initial Mortgage Loans  representing approximately 21.69%,  9.31%, 9.10%,
8.37% and  8.27% of  the Preliminary  Pool Balance  are secured  by Mortgaged
Properties located in  New York, Maryland, New Jersey,  Illinois and Florida,
respectively.  If these residential  real estate markets should experience an
overall  decline in  property values  after the dates  of origination  of the
Initial   Mortgage  Loans,   the   rates  of   delinquencies,   foreclosures,
bankruptcies  and  losses   on  the  Initial  Mortgage   Loans  may  increase
substantially.  Changes  in the values  of Mortgaged  Properties may have  an
effect on the delinquency, foreclosure, bankruptcy and loss experience of the
Initial Mortgage Loans.   No assurance can  be given that  the values of  the
Mortgaged Properties have remained or will remain  at the levels in effect on
the dates of origination of the related Mortgage Loans.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

    Generally, under  the terms of the Soldiers and Sailors' Civil Relief Act
of 1940, as amended (the "Civil Relief Act"), a Mortgagor who enters military
service after the origination of  such Mortgagor's Mortgage Loan (including a
Mortgagor who is  a member of the  National Guard or is in  reserve status at
the time  of the  origination of  the Mortgage  Loan and is  later called  to
active duty) may  not be charged interest (including  fees and charges) above
an  annual rate  of 6%  during  the period  of such  Mortgagor's  active duty
status, unless a court  orders otherwise upon application of the  lender.  It
is  possible that  such action  could have  an effect,  for an  indeterminate
period of time, on  the ability of  the Servicer to  collect full amounts  of
interest  on certain  of the Mortgage  Loans.   Any such  interest shortfalls
could result  in  losses to  the holders  of the  Offered  Certificates.   In
addition, the  Civil Relief  Act imposes limitations  which would  impair the
ability of the Servicer to foreclose on  an affected Mortgage Loan during the
Mortgagor's period of  active duty status.   Thus, in  the event that  such a
Mortgage Loan goes into default, there may be delays and losses occasioned by
the inability  to realize  upon the related  Mortgaged Property  in a  timely
fashion.   See "Certain  Legal Aspects of  the Loans--Soldiers'  and Sailors'
Civil Relief Act" in the Prospectus.

PURCHASED MORTGAGE LOANS

    Substantially all of the Mortgage Loans  will have been either originated
by or on behalf of the Seller  or purchased and re-underwritten by the Seller
in  accordance  with  the  Seller's  customary loan  purchase  program.    As
described herein, the Seller will make certain representations and warranties
regarding all of the Mortgage Loans and, in the event of a breach of any such
representation   or  warranty  that  materially  and  adversely  affects  the
Certificateholders, the Seller will be required either to cure such breach or
repurchase the related Mortgage Loan or Loans.  Upon the purchase of mortgage
loans from third-party originators, Cityscape must have the servicing of such
mortgage loans transferred to  it.  During the  time of such transfer,  it is
possible that  delays in the  receipt of collections  on such mortgage  loans
could occur resulting in a higher level of delinquencies during such period.

LEGAL CONSIDERATIONS

    The transfer of the Mortgage  Loans from the Seller to the Depositor will
be treated  by the Seller and the Depositor as  a sale of the Mortgage Loans.
The Seller will warrant that such  transfer is a sale of its interest  in the
Mortgage Loans.  In the event of an insolvency of the Seller, the receiver or
bankruptcy  trustee 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  or bankruptcy trustee decided to  challenge
such transfer, delays in payments on the Certificates and possible reductions
in  the amount  thereof  could occur.    The Depositor  will  warrant in  the
Agreement that  the transfer of  the Mortgage  Loans to the  Trust Fund is  a
valid transfer of  all of the  Depositor's right, title  and interest in  the
Mortgage Loans to the Trust Fund.

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE MORTGAGE LOANS

    Applicable federal  and  state laws  regulate  interest rates  and  other
charges and  require certain  disclosures.  In  addition, other  laws, public
policy  and  general principles  of  equity  relating  to the  protection  of
consumers, unfair and  deceptive practices and debt  collection practices may
apply to  the origination,  servicing and collection  of the  Mortgage Loans.
Depending on the  provisions of the applicable law and the specific facts and
circumstances involved, violations of these laws, policies and principles may
limit the ability to collect all  or part of the principal of or  interest on
the  Mortgage  Loans,  may entitle  the  borrower  to  a  refund  of  amounts
previously paid  and, in addition,  could subject  the owner of  the Mortgage
Loans to  damages and administrative enforcement.   See "Risk Factors-Certain
Other Legal Considerations Regarding the Loans" in the Prospectus.


                   THE SELLER'S PORTFOLIO OF MORTGAGE LOANS

UNDERWRITING GUIDELINES OF THE SELLER

    The   following  is   a  description   of  the   underwriting  guidelines
customarily and currently employed  by the Seller with respect to home equity
loans which it  originates or purchases from others.  The Seller revises such
guidelines from time to time in connection with  changing economic and market
conditions.

    The Seller's business consists  primarily of originating, purchasing  and
servicing home  equity loans.   The Seller  specializes in home  equity loans
(such  term as  used herein  includes  both refinancings  and purchase  money
loans) that  do not conform  to the  underwriting standards  of FNMA,  FHLMC,
banks and other primary lending institutions, particularly as such  standards
relate  to  a prospective  borrower's  credit  history.   In  analyzing  loan
applications, the Seller analyzes both the borrower's credit and the value of
underlying property which will secure the loan, including the characteristics
of the underlying First Lien, if any.

    The  Seller  considers  factors  pertaining  to  the  borrower's  current
employment,  stability of  employment and  income,  financial resources,  and
analysis of  credit, reflecting  not only the  ability to  pay, but  also the
willingness to repay contractual obligations.  The property's age, condition,
location, value and continued marketability are additional factors considered
in each risk analysis.

    The Seller's underwriting  standards are  designed to  provide a  program
for all qualified applicants in an amount and for a period of time consistent
with their ability to repay.  All of the Seller's underwriting determinations
are made without regard to sex, marital status, race, color, religion, age or
national origin.   Each  application is evaluated  on its  individual merits,
applying the guidelines set forth below,  to ensure that each application  is
considered on an equitable basis.

    The   Seller  originates   home  equity   loans  with   different  credit
characteristics depending  on the  credit profiles  of individual  borrowers.
Except for  Balloon Mortgage Loans, the  home equity loans  originated by the
Seller  generally have  amortization schedules  ranging from  15 years  to 30
years, bear interest at fixed rates  and require equal monthly payments which
are due as  of a scheduled day  of each month which  is fixed at the  time of
origination.   The  Seller  also originates  Balloon  Mortgage  Loans,  which
generally  provide for scheduled amortization  over 30 years  with a due date
and a Balloon Payment at the end of the fifteenth year.  The principal amount
of the loans  purchased or originated  by the Seller  generally range from  a
minimum of  $8,500  to a  maximum of  $450,000.   Under  current policy,  the
majority of  the home equity  loans the  Seller acquires  or originates  have
Combined Loan-to-Value Ratios which  do not exceed  85%, except that in  some
instances,  on an  exception  basis, the  Seller  may accept  a  loan with  a
Combined  Loan-to-Value Ratio  up  to  97%.   The  collateral securing  loans
acquired  or originated  by  the  Seller are  generally  one- to  four-family
residences, including  condominiums, manufactured  housing and townhomes  and
such properties may  or may not  be occupied  by the  owner.  It  is the 
Seller's policy not  to accept mobile  or commercial properties (other  than
mixed-use properties)  or unimproved  land as  collateral.   However,  the
Seller  will accept  small  multi-family  properties  which  consist  of 
more  than  four residential units.

    The  Seller's home  equity  loan program  includes  a full  documentation
program and a non-income verification  program.  Under the full documentation
program,  the  borrower's  total  monthly  debt  obligations  (which  include
principal and interest on the new loan and all other mortgages, loans, charge
accounts  and scheduled  indebtedness)  generally cannot  exceed  50% of  the
borrower's  monthly  gross income.    Loans  to  borrowers who  are  salaried
employees must be supported by  current employment information in addition to
employment  history.   This information  for  full documentation  programs is
generally verified based on written  confirmation from employers, one or more
pay-stubs, recent W-2 tax forms, recent tax returns or telephone confirmation
from the employer.   For the Seller's non-income  verification program, proof
of employment or self-employment is required.

    The  Seller  requires  that a  full  appraisal  of the  property  used as
collateral  for  any loan  that  it acquires  or  originates be  performed in
connection with the origination of the loan.  All appraisals are performed by
third party, fee-based appraisers and generally conform to current FNMA/FHLMC
secondary market requirements for residential property appraisals.  Each such
appraisal includes,  among other  things, an inspection  of the  exterior and
interior of the subject property and, where available, data from sales within
the  preceding  12 months  of  similar  properties  within the  same  general
location as the subject property.

    A  credit  report  by   an  independent,  nationally  recognized   credit
reporting  agency reflecting  the  applicant's  complete  credit  history  is
required.   The  credit  report  typically  contains  information  reflecting
delinquencies,  repossessions,  judgments,   foreclosures,  bankruptcies  and
similar instances  of adverse credit  that can be  discovered by a  search of
public records.   An applicant's recent credit performance  weighs heavily in
the evaluation of risk by the Seller.  The credit  report is used to evaluate
the borrower's record and must be current at the time of application.  A lack
of credit history  will not necessarily preclude  a loan if the  borrower has
sufficient equity  in the property.   Slow payments on  the borrower's credit
report must be  satisfactorily explained and will normally  reduce the amount
of the loan for which the applicant can be approved.

    The Seller requires  title insurance coverage issued by an  approved ALTA
title  insurance  company on  all  property  securing  home equity  loans  it
originates or purchases.  The loan originator and its assignees are generally
named as the insured.  Title insurance policies indicate the lien position of
the mortgage loan  and protect the Seller  against loss if the  title or lien
position is  not as  indicated.   The applicant  is also  required to  secure
hazard and,  in certain instances, flood insurance in an amount sufficient to
cover the lesser  of (a)   the new loan  and any senior  mortgage and (b)  an
amount sufficient to cover replacement costs of the Mortgaged Property.

    The Seller  has established  classifications with respect  to the  credit
profiles of loans based  on certain of the borrower's  characteristics.  Each
loan applicant is  placed into one of  four letter ratings ("A"  through "D",
with subratings within those categories),  depending upon a number of factors
including the applicant's credit history,  based on credit bureau reports and
employment status.  Terms of loans made by the Seller, as well as the maximum
loan-to-value  ratio  and  debt service  to  income  coverage (calculated  by
dividing fixed monthly debt payments by gross monthly income), vary depending
upon the classification of the borrower.  Borrowers with lower credit ratings
generally pay higher interest rates and  loan origination fees.  The criteria
currently  used  by  the  Seller   in  classifying  loan  applicants  can  be
generalized as follows:

    "A" Risk.    Under the  "A"  risk category,  a loan  applicant must  have
generally repaid installment or revolving debt according to its terms.

             -   Existing mortgage loans:  required to be current at the time
                 the application is submitted,  with a maximum of one (or two
                 on a case-by-case  basis) 30-day late payment(s)  within the
                 last 12 months being acceptable.

             -   Non-mortgage credit:   minor derogatory  items are  allowed,
                 but a letter  of explanation  is required;  any recent  open
                 collection accounts or open charge-offs,  judgments or liens
                 would  generally  disqualify  a  loan  applicant  from  this
                 category.

             -   Bankruptcy filings:   must  have been  discharged more  than
                 four years prior to closing with credit re-established.

             -   Maximum  loan-to-value ratio:    up  to 80%  (or  90%  on an
                 exception basis)  is permitted  for  a  loan secured  by  an
                 owner-occupied  one-to-four family residence; 75%  (or up to
                 80% on an exception basis)  for a loan secured by an  owner-
                 occupied condominium; and 70%  (or up to 80% on an exception
                 basis)  for a  loan secured by a  non-owner-occupied one-to-
                 four family residence.

             -   Debt service-to-income ratio:  generally 45% or less.

    "B" Risk.    Under the  "B" risk  category, a  loan  applicant must  have
generally repaid installment or revolving debt according to its terms.

             -   Existing mortgage loans:  required to be current at the time
                 the application  is submitted, with  a maximum  of three (or
                 four  on a  case-by-case basis) 30-day late  payments within
                 the last 12 months being acceptable.

             -   Non-mortgage credit:  some prior defaults may have occurred,
                 but major credit paid or installment debt paid as agreed may
                 offset  some delinquency; any open charge-offs, judgments or
                 liens would generally disqualify a loan applicant from  this
                 category.

             -   Bankruptcy filings:  must have been discharged more than two
                 years prior to closing with credit re-established.

             -   Maximum  loan-to-value ratio:    up  to 80%  (or  90%  on an
                 exception basis)  is  permitted for  a loan  secured  by  an
                 owner-occupied one-to-four family residence; and 70% (or 80%
                 on an  exception basis) for  a loan secured  by a non-owner-
                 occupied one-to-four family residence.

             -   Debt service-to-income ratio:  generally 50% or less (45% or
                 less for 90% loan-to-value ratios).

    "C" Risk.    Under  the "C"  risk category,  a  loan  applicant may  have
experienced significant credit problems in the past.

             -   Existing mortgage loans:   not required to be current at the
                 time  the application  is submitted; applicant is  allowed a
                 maximum of  five 30-day late  payments and  two 60-day  late
                 payment within the last 12 months.

             -   Non-mortgage credit:   significant  prior delinquencies  may
                 have occurred,  but major  credit paid  or installment  debt
                 paid as agreed  may offset some delinquency;  all delinquent
                 credit must be current or paid off.

             -   Bankruptcy  filings:    must have  been  discharged,  and  a
                 minimum one year of re-established credit  is required.

             -   Maximum  loan-to-value ratio:    up  to 75%  (or  80%  on an
                 exception basis  for first  liens only)  is permitted  for a
                 loan  secured   by  an   owner-occupied  one-to-four  family
                 residence;  65%  for  a  loan secured  by  an owner-occupied
                 condominium; and  70% for  a non-owner-occupied  one-to-four
                 family residence.

             -   Debt service-to-income ratio:  generally 50% or less.

    "D" Risk.    Under  the "D"  risk  category a  loan  applicant  may  have
experienced significant credit problems in the past.

             -   Existing mortgage loans:   must be brought current from loan
                 proceeds and no more than 150 days delinquent at closing; an
                 explanation for such delinquency is required.

             -   Non-mortgage  credit:   significant prior defaults  may have
                 occurred,  but the  applicant  must be  able to  demonstrate
                 regularity  in  payment  of  some  credit  obligations;  all
                 charge-offs, judgments, liens or collection accounts must be
                 paid off.

             -   Bankruptcy  filings:   open Chapter 13 bankruptcies  will be
                 considered  with  evidence  that  the  plan  is  being  paid
                 according to terms; outstanding balance must be paid in full
                 and discharged from loan proceeds.

             -   Maximum loan-to-value ratio:   up to 70%  is permitted for a
                 loan  secured  by   an  owner-occupied   one-to-four  family
                 residence;  60%  for  a  loan secured  by  an owner-occupied
                 condominium;  and 65%  for a  non-owner-occupied one-to-four
                 family residence.

             -   Debt service-to-income ratio:  generally 50% or less.

        Exceptions.   As  described  above,  the  Seller uses  the  foregoing
    categories and  characteristics only  as guidelines.   On a  case-by-case
    basis, the Seller  may determine that the prospective  mortgagor warrants
    a risk  category  upgrade, a  debt service-to-income  ratio exception,  a
    pricing  exception,  a  loan-to-value  exception  or  an  exception  from
    certain requirements of a  particular risk category (collectively  called
    an "upgrade" or an "exception").   An upgrade or exception  may generally
    be allowed  if  the application  reflects  certain compensating  factors,
    among others:    low  loan-to-value  ratio; pride  of  ownership;  stable
    employment or length of  occupancy at the applicant's  current residence.
    An upgrade or  exception may also  be allowed if  the applicant places  a
    down payment  in escrow equal  to at least  20% of the  purchase price of
    the  mortgaged property,  or  if the  new  loan reduces  the  applicant's
    monthly aggregate debt  load.  Accordingly, the Seller may  classify in a
    more favorable risk category certain mortgage  loans that, in the absence
    of  such compensating factors, would satisfy  only the criteria of a less
    favorable risk category.


                         THE SELLER AND THE SERVICER

GENERAL

    The Seller and  Servicer, Cityscape Corp., a  New York corporation  and a
wholly-owned  subsidiary  of  Cityscape Financial  Corp.,  a  publicly-traded
Delaware  corporation, is  a  full  service mortgage  banker  engaged in  the
business of  originating, purchasing,  selling and  servicing mortgage  loans
primarily secured  by one-  to four-family residential  properties and  small
multi-family  or mixed-use  properties, with  an  emphasis on  non-conforming
first and second  mortgages.  The Seller and Servicer was incorporated in New
York in 1985 and currently is licensed as a mortgage banker or registered, as
required, in 40  states (including New York, Illinois,  Maryland, New Jersey,
Indiana, Pennsylvania,  Massachusetts,  Connecticut  and  Virginia)  and  the
District of Columbia.

    The Seller  and Servicer has  its principal offices  at 565 Taxter  Road,
Elmsford, New York 10523 (telephone number (914) 592-6677).  It currently has
660 employees including professionals and support staff.  For the years ended
December 31, 1994  and 1995, the Seller and  Servicer originated or purchased
approximately  $154  million   and  approximately  $418  million   of  loans,
respectively.  The  Seller's net worth as  of December 31, 1991,  1992, 1993,
1994   and  1995  was  $1,993,330,  $2,083,076,  $2,398,279,  $3,176,738  and
approximately $57,099,000, respectively.

    As of  September 30, 1996,  the Servicer was  servicing a loan  portfolio
(including loans it  has retained for its  own account, but not  those master
serviced on  behalf of  others) of approximately  $1,151,510,224.   This loan
portfolio consisted  of approximately 18,182 loans with  an average principal
balance of approximately $63,332.

    As a publicly-traded  company, Cityscape Financial  Corp. is required  to
file periodic reports with the Securities and Exchange Commission pursuant to
the Securities  Exchange Act of 1934, as  amended.  Cityscape Financial Corp.
will furnish without charge to each person to whom this Prospectus Supplement
is  delivered, upon  written  or oral  request,  a copy  of  the most  recent
periodic filings made with the  Securities and Exchange Commission.  Requests
should be directed  to Cheryl P. Carl, Secretary,  Cityscape Financial Corp.,
565 Taxter Road, Elmsford, New York 10523 (telephone number (914) 592-6677).

    The   Certificate  Insurer   may  remove   the  Servicer   under  certain
circumstances.  The  Servicer may resign only in accordance with the terms of
the Pooling and  Servicing Agreement.  No removal or  resignation will become
effective  until  the  Trustee  or  a  successor  servicer  has  assumed  the
Servicer's responsibilities and obligations in accordance therewith.

    The  Servicer  may not  assign  its  obligations under  the  Pooling  and
Servicing  Agreement unless  it  first  obtains the  written  consent of  the
Certificate Insurer  and the  Trustee; provided,  however, that  any assignee
must meet the eligibility requirements for a  successor servicer set forth in
the  Pooling  and  Servicing  Agreement.    Notwithstanding  anything  in the
preceding sentence to the contrary, the Servicer may delegate certain of  its
obligations to a sub-servicer pursuant to a sub-servicing agreement, provided
that the Servicer obtains the written consent of the Certificate Insurer with
respect to  the terms of  any sub-servicing  agreement.  A  sub-servicer must
meet  certain eligibility  requirements,  as  set forth  in  the Pooling  and
Servicing Agreement, and each sub-servicing agreement shall require servicing
of the Mortgage  Loans consistent with the terms of the Pooling and Servicing
Agreement (see "The Pooling and Servicing Agreement -- Sub-Servicing").

    Cityscape  intends  to apply  the proceeds  of the  sale of  the Mortgage
Loans  to  satisfy   certain  obligations  arising  from   ongoing  financing
arrangements  between  Cityscape  and  an  affiliate  of  the  Depositor  and
Underwriter.

DELINQUENCY AND CHARGE-OFF EXPERIENCE

    The  following tables set  forth information relating  to the delinquency
and  foreclosure  and  loan  charge-off  experience of  the  Seller  for  its
servicing  portfolio of  home  equity  loans  (including  home  equity  loans
serviced on  a contractual basis for others but  not those master serviced on
behalf of others) as of the dates or for the periods indicated.

                    DELINQUENCY AND FORECLOSURE EXPERIENCE

<TABLE>
<CAPTION>
                                            At December 31, 1995            At September 30, 1996
                                         ----------------------------    -----------------------------
                                          Number                           Number
                                         of Loans         Amount          of Loans         Amount
                                         ---------    ---------------    ----------  -----------------
<S>                                      <C>          <C>                <C>         <C>
Servicing portfolio . . . . . . . .        5,043      $   327,273,085     18,182      $  1,151,510,224
  Past due loans(1):
    30-59 days  . . . . . . . . . .           91      $     6,019,360        694      $     41,389,408
    60-89 days  . . . . . . . . . .           24      $     1,659,761        252      $     13,510,049
    90 days or more . . . . . . . .           42      $     2,489,565        137      $      8,472,640

Total past due loans  . . . . . . .          157      $    10,168,686      1,083      $     63,372,097
Foreclosures pending(2) . . . . . .           49            4,050,186        369      $     29,167,681
REO Properties(3) . . . . . . . . .            3              224,086         11      $        702,873

Total past due loans, foreclosures
pending and REO Properties(3) . . .          209      $    14,442,958      1,463      $     93,242,651

Total past due loans, foreclosures
pending, REO properties as a
percentage of servicing portfolio .         4.1%                 4.4%       8.0%                  8.1%

</TABLE>
___________
(1) The past due period is based on the actual number of days  that a payment
    is contractually  past due.  A loan as to which a monthly payment was due
    30-59 days  prior to the  reporting period is considered  30-59 days past
    due, etc.

(2) Includes bankruptcies which preclude foreclosure.

(3) An  "REO  Property" is  a  property  acquired and  held  as  a result  of
    foreclosure or deed in lieu of foreclosure.


                          LOAN CHARGE-OFF EXPERIENCE
<TABLE>
<CAPTION>
                                                                   For the Twelve       For the Nine
                                                                    Months Ended        Months Ended
                                                                    December 31,        September 30,
                                                                ------------------   -----------------
                                                                        1995                1996
                                                                ------------------   -----------------
<S>                                                             <C>                  <C>
Servicing portfolio at period end . . . . . . . . . . . . . .    $     327,273,085   $   1,151,510,224
Average outstanding(1)  . . . . . . . . . . . . . . . . . . .    $     147,690,551   $     661,420,865
  Number of loans outstanding . . . . . . . . . . . . . . . .                5,043              18,182
  Gross losses(2) . . . . . . . . . . . . . . . . . . . . . .    $          51,816   $          32,689
  Loan recoveries . . . . . . . . . . . . . . . . . . . . . .    $               0   $             689

  Net loan charge-offs  . . . . . . . . . . . . . . . . . . .    $          51,816   $          32,000

  Net loan charge-offs as a percentage of average outstanding                   0%                  0%
  Net loan charge-offs as a percentage of servicing portfolio
  at period end   . . . . . . . . . . . . . . . . . . . . . .                   0%                  0%

</TABLE>
____________
(1) "Average  outstanding"  for  each  period  presented  is  the  arithmetic
    average of the principal balances of the loans  in the Seller's servicing
    portfolio outstanding at the close of business on the final  business day
    of each month during  such period.  With  respect to REO Properties,  the
    Seller generally  will obtain an updated  appraisal of the  property, and
    the fair market value (as  determined by such new appraisal) will  be the
    principal balance used in such calculation.

(2) "Gross  losses" means the outstanding principal  balance plus accrued but
    unpaid interest on liquidated mortgage loans.

    The Servicer  commenced servicing portfolios  of mortgage loans  in 1994.
Accordingly,  neither  the   Seller  nor  the  Servicer   has  representative
historical delinquency,  bankruptcy, foreclosure  or default  experience that
may be referred to for purposes of estimating the future delinquency and loss
experience of the Mortgage Loans.

    The increase  in the  above delinquency experience  for the period  ended
September 30, 1996 from the period ended December 31, 1995 may be due in part
to the  Servicer moving its  operations to a  new office  in July 1996  and a
conversion to a new servicing computer system in August 1996.   These changes
resulted in system downtime which may have affected the Servicer's collection
operations.  There can be no assurance that these events are the cause of
the  increase in the  delinquencies, and there  can be no  assurance that
the delinquencies will decrease in the future.

    While  the  above  delinquency   and  foreclosure  and  loan   charge-off
experiences are  typical of  the  Seller's experiences  at the  date for  the
period  indicated,  there  can  be  no assurance  that  the  delinquency  and
foreclosure and  loan charge-off  experiences on the  Mortgage Loans  will be
similar.   Accordingly, the information should  not necessarily be considered
to  reflect the credit  quality of the  Mortgage Loans included  in the Trust
Fund, or as a basis of assessing the likelihood, amount or severity of losses
on the Mortgage Loans.  The statistical data in the tables is based on all of
the loans  in the  Seller's  servicing portfolio.    The Mortgage  Loans,  in
general, are likely  to have characteristics which distinguish  them from the
majority of the loans in the Seller's servicing portfolio.

    The Offered Certificates will not represent  an interest in or obligation
of,  nor are  the Mortgage  Loans  guaranteed by,  the Seller  or any  of its
affiliates, nor  will they  be insured or  guaranteed by the  Federal Deposit
Insurance Corporation  (the  "FDIC")  or any  other  governmental  agency  or
instrumentality.


                              THE MORTGAGE POOL

GENERAL

    The  Initial Mortgage  Loans to  be  acquired by  the Trust  Fund on  the
Closing  Date   will  include  approximately  2,736  fixed-rate,  closed-end,
mortgage loans evidenced  by Mortgage Notes secured  by first or  second lien
mortgages or deeds of trust on Mortgaged Properties located in 34  states and
the  District  of  Columbia.    Additional  Mortgage  Loans  (the "Subsequent
Mortgage Loans") are expected to be acquired by the Trust Fund on or prior to
January 31,  1997. This subsection describes generally the characteristics of
the Initial Mortgage Loans.  Prior to the Closing Date, the Seller may remove
any of  the Initial  Mortgage Loans  intended for  inclusion in the  Mortgage
Pool,  substitute comparable  mortgage  loans  therefor,  or  add  comparable
mortgage  loans thereto; however, the  aggregate principal balance of Initial
Mortgage  Loans  so replaced,  added  or removed  cannot  exceed 5.0%  of the
Preliminary Pool Balance and any such Initial Mortgage Loans so added must be
approved  by  the Certificate  Insurer.   To  the extent  that, prior  to the
Closing Date, mortgage  loans are removed from or added to the Mortgage Pool,
an amount equal  to the aggregate  principal balance  of such mortgage  loans
will be added to or deducted from  the Pre-Funded Amount on the Closing Date,
as  applicable.   As a  result, the  statistical information  presented below
regarding the  Initial Mortgage Loans proposed to be included in the Mortgage
Pool  as  of the  date  of this  Prospectus  Supplement may  vary  in certain
respects from comparable  information based on the actual  composition of the
final  Mortgage  Pool.   Initial  Mortgage  Loans  representing approximately
90.73% of the  Preliminary Pool  Balance are  secured by first  liens on  the
related  Mortgaged Properties  with  the remainder  being  secured by  second
liens.  The  Mortgaged Properties consist of one-  to four-family residential
properties  and  will  include owner-occupied  (which  includes  vacation and
second homes)  and non-owner occupied  investment properties.   The Mortgaged
Properties do not include mobile  home or commercial properties or unimproved
land.   With  respect to  each  Mortgage Loan,  the  "Cut-Off Date  Principal
Balance"  is the  unpaid  principal  balance of  such  Mortgage Loan  on  its
applicable Cut-Off Date.

    Mortgage  Loans  in  the  Seller's  portfolio   have  been  selected  for
inclusion in the  Mortgage Pool with  a view to satisfying  various standards
prevailing  in  the  mortgage-backed securities  market,  including  Mortgage
Rates, Combined Loan-to-Value Ratios, and terms to maturity.  Pursuant to the
Pooling and Servicing Agreement, the Seller will make various representations
and  warranties regarding  the  Mortgage  Loans.   See  "--Assignment of  the
Mortgage Loans."

    All weighted averages specified herein are  weighted based on the Cut-Off
Date Principal Balances of the Initial Mortgage Loans.

    The lowest  and highest  Combined  Loan-to-Value Ratios  of the  Mortgage
Loans are approximately 8.00% and 96.10%, respectively.  The weighted average
Combined  Loan-to-Value Ratio of the Initial Mortgage Loans as of the Cut-Off
Date was approximately 74.60%.   The weighted average  Combined Loan-to-Value
Ratio  of the  Initial  Mortgage Loans  that are  Second  Mortgage Loans  was
approximately 73.37% as of the Cut-Off Date.

    The Initial  Mortgage Loans bear interest  at fixed Mortgage  Rates which
range from 7.25%  to 18.30% per annum as  of the Cut-Off Date.   The weighted
average Mortgage Rate for the Initial Mortgage Loans was approximately 12.08%
per annum as of the Cut-Off Date.   The lowest Cut-Off Date Principal Balance
of  any Initial Mortgage Loan was approximately $2,564.79 and the highest was
approximately $341,161.72.  The average Cut-Off Date Principal Balance of the
Initial Mortgage Loans  was approximately $64,772.74.   The weighted  average
remaining term  to stated maturity  of the Initial  Mortgage Loans as  of the
Cut-Off Date  was approximately  204 months.   As  of the  Cut-Off Date,  the
weighted average number of months that have elapsed since origination of  the
Initial Mortgage Loans was approximately 3 months.

    Initial  Mortgage   Loans  representing   approximately  34.21%  of   the
Preliminary  Pool Balance are fully amortizing  Initial Mortgage Loans having
original stated maturities of not more than 30 years.  The  remaining Initial
Mortgage Loans,  representing approximately  65.79% of  the Preliminary  Pool
Balance,  consist  of  Balloon  Mortgage Loans  that  generally  provide  for
scheduled  amortization  over  30  years  from  their   respective  dates  of
origination  and a  balloon payment  at the  end of  the fifteenth year.   No
Initial Mortgage Loan,  including any Balloon Mortgage Loan,  is scheduled to
mature later than December 2026.

    As  of the  Cut-Off Date,  approximately  6.40% of  the Initial  Mortgage
Loans were between 30 and 59 days past due.

    Combined Loan-to-Value  Ratios of  the Initial Mortgage  Loans as of  the
Cut-Off Date were distributed  as follows (the sum of the  percentages in the
following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                              Number of             Aggregate            Percent of 
                                               Initial             Cut-Off Date          Preliminary
   Combined Loan-to-Value Ratio (%)        Mortgage Loans       Principal Balance        Pool Balance
- -----------------------------------        --------------       -------------------      ------------
<S>                                        <C>                  <C>                      <C>
 8.00 - 10.00                                      2              $       34,862.68            0.02%
10.01 - 15.00                                      6                     112,620.45            0.06
15.01 - 20.00                                     15                     383,190.91            0.22
20.01 - 25.00                                     12                     363,672.55            0.21
25.01 - 30.00                                     20                     577,479.74            0.33
30.01 - 35.00                                     24                     832,137.03            0.47
35.01 - 40.00                                     44                   1,947,257.64            1.10
40.01 - 45.00                                     61                   2,588,886.65            1.46
45.01 - 50.00                                     85                   4,041,557.46            2.28
50.01 - 55.00                                     84                   4,011,227.95            2.26
55.01 - 60.00                                    131                   7,318,207.07            4.13
60.01 - 65.00                                    206                  12,370,451.34            6.98
65.01 - 70.00                                    364                  21,113,567.15           11.91
70.01 - 75.00                                    367                  23,702,394.72           13.37
75.01 - 80.00                                    715                  52,815,729.80           29.80
80.01 - 85.00                                    363                  23,747,077.77           13.40
85.01 - 90.00                                    222                  20,128,300.40           11.36
90.01 - 95.00                                     14                   1,066,799.31            0.60
95.01 - 96.10                                      1                      62,785.97            0.04
- -----------------------------------        --------------       -------------------      ------------
    TOTAL   . . . . . . . . . . . . .          2,736                $177,218,206.59          100.00%
===================================        ==============       ===================      ============
</TABLE>

    Mortgage Rates of the Initial Mortgage Loans as of  the Cut-Off Date were
distributed as follows (the sum of the percentages in the following table may
not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
                                            Initial            Cut-Off Date            Preliminary
           Mortgage Rates               Mortgage Loans      Principal Balance         Pool Balance
- --------------------------------        --------------      -----------------         ------------
<S>                                     <C>                 <C>                       <C>
 7.2500   - 7.2500%                             1           $      135,740.96               0.08%
 7.7501   - 8.0000                              1                   49,020.87               0.03
 8.0001   - 8.2500                              1                  165,537.87               0.09
 8.5001   - 8.7500                              1                  219,173.83               0.12
 8.7501   - 9.0000                              6                  343,780.76               0.19
 9.0001   - 9.2500                             21                1,670,056.44               0.94
 9.2501   - 9.5000                             35                2,998,170.26               1.69
 9.5001   - 9.7500                             81                6,022,683.38               3.40
 9.7501  - 10.0000                             76                5,614,442.43               3.17
10.0001  - 10.2500                             39                3,420,986.63               1.93
10.2501  - 10.5000                            102                6,711,261.29               3.79
10.5001  - 10.7500                            135                7,664,797.88               4.33
10.7501  - 11.0000                            164               11,856,577.19               6.69
11.0001  - 11.2500                             93                5,865,310.72               3.31
11.2501  - 11.5000                            197               13,301,726.07               7.51
11.5001  - 11.7500                            170               11,075,681.02               6.25
11.7501  - 12.0000                            263               19,452,345.72              10.98
12.0001  - 12.2500                            118                6,444,106.75               3.64
12.2501  - 12.5000                            181               12,497,782.40               7.05
12.5001  - 12.7500                            136                9,371,056.06               5.29
12.7501  - 13.0000                            223               15,814,918.75               8.92
13.0001  - 13.2500                             74                4,395,047.51               2.48
13.2501  - 13.5000                             99                6,194,313.29               3.50
13.5001  - 13.7500                             75                4,225,044.68               2.38
13.7501  - 14.0000                            116                6,994,823.83               3.95
14.0001  - 14.2500                             34                1,814,448.78               1.02
14.2501  - 14.5000                             43                2,111,040.51               1.19
14.5001  - 14.7500                             29                1,133,132.77               0.64
14.7501  - 15.0000                             79                3,641,407.55               2.05
15.0001  - 15.2500                             13                  522,146.94               0.29
15.2501  - 15.5000                             26                1,859,565.98               1.05
15.5001  - 15.7500                             19                  692,122.54               0.39
15.7501  - 16.0000                             36                1,391,937.93               0.79
16.0001  - 16.2500                             11                  334,168.58               0.19
16.2501  - 16.5000                             11                  254,327.72               0.14
16.5001  - 16.7500                              8                  315,634.50               0.18
16.7501  - 17.0000                              7                  347,740.13               0.20
17.0001  - 17.2500                              1                   37,743.45               0.02
17.2501  - 17.5000                              4                  119,892.63               0.07
17.5001  - 17.7500                              2                   43,740.54               0.02
17.7501  - 18.0000                              2                   48,115.13               0.03
18.0001  - 18.2500                              2                   28,654.32               0.02
18.2501  - 18.3000                              1                   18,000.00               0.01
- --------------------------------        --------------      -----------------         ------------
    TOTAL   . . . . . . . . . .             2,736             $177,218,206.59             100.00%
================================        ==============      =================         ============
</TABLE>

    The  remaining terms to maturity of the  Initial Mortgage Loans as of the
Cut-Off Date  were distributed as follows (the sum  of the percentages in the
following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
          Remaining Term to                 Initial            Cut-Off Date            Preliminary
          Maturity (months)             Mortgage Loans      Principal Balance         Pool Balance
- -----------------------------------     --------------      ------------------        ------------
<S>                                     <C>                 <C>                       <C>
55   -     60                                  10             $     188,509.08              0.11%
73   -     84                                   6                   120,166.41              0.07
109  -    120                                  56                 1,427,983.07              0.81
133  -    144                                   1                    14,000.00              0.01
157  -    168                                   1                    27,814.91              0.02
169  -    180                               2,019               133,789,511.78             75.49
229  -    240                                 403                22,286,878.37             12.58
349  -    360                                 240                19,363,342.97             10.93
- -----------------------------------     --------------      ------------------        ------------
    TOTAL   . . . . . . . . . . . .         2,736              $177,218,206.59            100.00%
===================================     ==============      ==================        ============
</TABLE>

    The Cut-Off Date Principal  Balances of the Initial Mortgage  Loans as of
the Cut-Off Date were  distributed as follows (the sum of  the percentages in
the following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
            Cut-Off Date                    Initial            Cut-Off Date            Preliminary
          Principal Balance             Mortgage Loans      Principal Balance         Pool Balance
- ---------------------------------       --------------      -----------------         ------------
<S>                                     <C>                 <C>                       <C>
$   2,564.79  - 10,000.00                     21             $     200,720.40              0.11%
   10,000.01  - 20,000.00                    246                 4,038,988.71              2.28
   20,000.01  - 30,000.00                    375                 9,565,660.93              5.40
   30,000.01  - 40,000.00                    370                13,077,846.45              7.38
   40,000.01  - 50,000.00                    305                13,809,054.60              7.79
   50,000.01  - 60,000.00                    285                15,784,492.19              8.91
   60,000.01  - 70,000.00                    222                14,511,406.73              8.19
   70,000.01  - 80,000.00                    165                12,379,862.01              6.99
   80,000.01  - 90,000.00                    149                12,698,900.34              7.17
   90,000.01  - 100,000.00                   109                10,383,911.95              5.86
  100,000.01  - 110,000.00                    96                10,107,625.03              5.70
  110,000.01  - 120,000.00                    72                 8,330,390.19              4.70
  120,000.01  - 130,000.00                    74                 9,259,223.35              5.22
  130,000.01  - 140,000.00                    51                 6,866,389.69              3.87
  140,000.01  - 150,000.00                    49                 7,105,109.53              4.01
  150,000.01  - 160,000.00                    30                 4,665,803.64              2.63
  160,000.01  - 170,000.00                    21                 3,461,439.30              1.95
  170,000.01  - 180,000.00                    22                 3,874,590.14              2.19
  180,000.01  - 190,000.00                    10                 1,850,705.33              1.04
  190,000.01  - 200,000.00                    10                 1,971,416.24              1.11
  200,000.01  - 210,000.00                     8                 1,654,820.01              0.93
  210,000.01  - 220,000.00                    10                 2,152,402.39              1.21
  220,000.01  - 230,000.00                     7                 1,575,267.67              0.89
  230,000.01  - 240,000.00                     5                 1,193,634.02              0.67
  240,000.01  - 250,000.00                     5                 1,226,275.85              0.69
  250,000.01  - 300,000.00                    12                 3,233,913.51              1.82
  300,000.01  - 341,161.72                     7                 2,238,356.39              1.26
- ---------------------------------       --------------      -----------------         ------------
    TOTAL   . . . . . . . . . . .          2,736              $177,218,206.59            100.00%
=================================       ==============      =================         ============
</TABLE>

    As  of the  Cut-Off  Date, the  geographic  distribution of  the  Initial
Mortgage Loans was  as follows (the sum  of the percentages in  the following
table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
                                            Initial            Cut-Off Date            Preliminary
       Geographic Distribution          Mortgage Loans      Principal Balance         Pool Balance
- -----------------------------------     --------------      ------------------        ------------
<S>                                     <C>                 <C>                       <C>
Arizona . . . . . . . . . . . . . .             8             $     456,737.52              0.26%
California  . . . . . . . . . . . .            31                 2,645,131.52              1.49
Colorado  . . . . . . . . . . . . .             7                   514,846.88              0.29
Connecticut . . . . . . . . . . . .            43                 3,594,417.57              2.03
Delaware  . . . . . . . . . . . . .             6                   608,797.83              0.34
District of Columbia  . . . . . . .            48                 3,434,705.70              1.94
Florida . . . . . . . . . . . . . .           230                14,664,096.25              8.27
Georgia . . . . . . . . . . . . . .           118                 6,954,484.34              3.92
Illinois  . . . . . . . . . . . . .           229                14,839,939.28              8.37
Indiana . . . . . . . . . . . . . .           133                 6,424,331.56              3.63
Kansas  . . . . . . . . . . . . . .             3                   212,340.39              0.12
Kentucky  . . . . . . . . . . . . .            21                 1,382,839.51              0.78
Louisiana . . . . . . . . . . . . .             1                    56,250.00              0.03
Maryland  . . . . . . . . . . . . .           281                16,490,722.76              9.31
Massachusetts . . . . . . . . . . .            34                 2,394,062.03              1.35
Michigan  . . . . . . . . . . . . .           141                 6,831,204.20              3.85
Minnesota . . . . . . . . . . . . .             9                   457,023.31              0.26
Mississippi . . . . . . . . . . . .             7                   279,263.57              0.16
Missouri  . . . . . . . . . . . . .            55                 2,141,651.61              1.21
New Hampshire . . . . . . . . . . .             1                    98,925.00              0.06
New Jersey  . . . . . . . . . . . .           163                16,126,132.10              9.10
New York  . . . . . . . . . . . . .           437                38,433,868.29             21.69
North Carolina  . . . . . . . . . .            69                 3,526,280.28              1.99
Ohio  . . . . . . . . . . . . . . .           246                12,147,541.02              6.85
Oregon  . . . . . . . . . . . . . .             4                   318,678.69              0.18
Pennsylvania  . . . . . . . . . . .           156                 8,740,064.77              4.93
Rhode Island  . . . . . . . . . . .             3                   119,360.83              0.07
South Carolina  . . . . . . . . . .            79                 3,585,219.37              2.02
Tennessee . . . . . . . . . . . . .            52                 3,119,735.59              1.76
Utah  . . . . . . . . . . . . . . .             2                    94,856.10              0.05
Vermont . . . . . . . . . . . . . .             4                   272,070.92              0.15
Virginia  . . . . . . . . . . . . .            54                 3,440,937.52              1.94
Washington  . . . . . . . . . . . .             1                    69,152.50              0.04
West Virginia . . . . . . . . . . .            31                 1,259,515.17              0.71
Wisconsin . . . . . . . . . . . . .            29                 1,483,022.61              0.84
                                        --------------      ------------------        ------------
    TOTAL   . . . . . . . . . . . .         2,736              $177,218,206.59            100.00%
                                        ==============      ==================        ============
</TABLE>

    As of the Cut-Off Date, the distribution of the mortgaged  property types
of the  Initial Mortgage Loans was as follows (the  sum of the percentages in
the following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
                                            Initial            Cut-Off Date            Preliminary
       Mortgaged Property Type          Mortgage Loans      Principal Balance         Pool Balance
- -----------------------------------     --------------      -------------------       ------------
<S>                                     <C>                 <C>                       <C>
Single Family . . . . . . . . . . .          2,336              $146,393,760.82            82.61%
2 to 4 Units  . . . . . . . . . . .            349                27,949,169.97            15.77
Condominium . . . . . . . . . . . .             51                 2,875,275.80             1.62
                                        --------------      -------------------       ------------
    TOTAL   . . . . . . . . . . . .          2,736              $177,218,206.59           100.00%
                                        ==============      ===================       ============
</TABLE>

    As of the  Cut-Off Date, the distribution of the  occupancy status of the
Mortgaged Properties  relating to the  Initial Mortgage Loans was  as follows
(the sum of  the percentages in the following  table may not equal  the total
due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
                                            Initial            Cut-Off Date            Preliminary
          Occupancy Status              Mortgage Loans      Principal Balance         Pool Balance
- -----------------------------------     --------------      -------------------       ------------
<S>                                     <C>                 <C>                       <C>
Owner Occupied  . . . . . . . . . .          2,446              $162,170,775.82           91.51%
Non-owner Occupied  . . . . . . . .            290                15,047,430.77            8.49
                                        --------------      -------------------       ------------
    TOTAL   . . . . . . . . . . . .          2,736              $177,218,206.59          100.00%
                                        ==============      ===================       ============
</TABLE>

    As of  the Cut-Off Date,  the distribution  of the  lien priority of  the
Mortgages relating to the  Initial Mortgage Loans was as follows  (the sum of
the  percentages in  the  following table  may  not equal  the  total due  to
rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate              Percent of 
                                            Initial            Cut-Off Date           Preliminary 
            Lien Priority               Mortgage Loans      Principal Balance         Pool Balance
- -----------------------------------     --------------      -------------------       ------------
<S>                                     <C>                 <C>                       <C>
First Lien  . . . . . . . . . . . .          2,272            $160,786,689.63              90.73%
Second Lien . . . . . . . . . . . .            464              16,431,516.96               9.27
                                        --------------      -------------------       ------------
    TOTAL   . . . . . . . . . . . .          2,736            $177,218,206.59             100.00%
                                        ==============      ===================       ============
</TABLE>

    As of the Cut-Off Date, the distribution of the months  since origination
of the  Initial Mortgage Loans was as follows (the  sum of the percentages in
the following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                       Number of              Aggregate               Percent of 
          Months Since                  Initial              Cut-Off Date             Preliminary
           Origination               Mortgage Loans       Principal Balance           Pool Balance
- --------------------------------     --------------       -------------------         ------------
<S>                                  <C>                  <C>                         <C>
                  0                          12                 $1,401,250.00               0.79%
                  1                         447                 28,376,452.66              16.01
                  2                         903                 57,907,079.33              32.68
                  3                         860                 56,178,952.05              31.70
                  4                         341                 21,975,417.51              12.40
                  5                         109                  7,453,476.39               4.21
                  6                          31                  1,833,559.32               1.03
                  7                          12                    824,939.25               0.47
                  8                          11                    705,644.01               0.40
                  9                           6                    352,493.42               0.20
                 10                           1                     12,576.55               0.01
                 11                           2                    168,551.19               0.10
                 23                           1                     27,814.91               0.02
- --------------------------------     --------------       -------------------         ------------
    TOTAL   . . . . . . . . . .           2,736               $177,218,206.59             100.00%
                                     ==============       ===================         ============
</TABLE>

CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS

    The Pooling  and Servicing Agreement permits  the Trust Fund  to acquire,
subsequent to  the Closing  Date and  prior to January  31, 1997,  Subsequent
Mortgage Loans in an amount  not to exceed approximately $32,781,793 (subject
to  the   variance  described   herein)  in   aggregate  principal   balance.
Accordingly, the statistical  characteristics of the Mortgage Pool  set forth
above (which are  based exclusively on  the Initial Mortgage  Loans) and  the
statistical characteristics of  the Mortgage Pool after giving  effect to the
acquisition  of any  Subsequent Mortgage  Loans  will likely  differ and  may
differ  in certain  significant  respects.   The  date  on  which the  Seller
transfers any Subsequent Mortgage Loan to the Trust Fund shall be referred to
herein as a "Subsequent Transfer Date."

    The inclusion of Subsequent Mortgage  Loans in the Trust Fund on or prior
to January 31,  1997 is subject to receipt of  the consent of the Certificate
Insurer, which consent will not be unreasonably  withheld.  In any event, the
inclusion  of any Subsequent  Mortgage Loans will be  subject to, among other
things, the  following requirements:  (i) no  Subsequent Mortgage Loan may be
30 or more days  contractually delinquent as of the  applicable Cut-Off Date;
(ii) no  Subsequent Mortgage Loan  may have a  remaining term to  maturity in
excess  of 30 years;  (iii) no Subsequent  Mortgage Loan may  have a Mortgage
Rate less than  7.25%; and  (iv) following  the purchase  of such  Subsequent
Mortgage Loans by the Trust Fund, the Mortgage Loans (a) will have a weighted
average  Mortgage Rate of  at least 12.0%;  (b) will have  a weighted average
Combined  Loan-to-Value Ratio  of not more  than 75.0%; (c)  will not include
Balloon Loans representing more than  67.0% by aggregate principal balance of
the Pool  Balance; (d)  will not have  a weighted  average remaining  term to
stated maturity  of more  than 360 months;  (e) will,  in each  case, have  a
principal balance in excess  of $2,500 as of  the Cut-Off Date; and (f)  will
not  include second  lien loans  representing  more than  10.0% by  aggregate
unpaid principal balance of the Pool Balance.

PAYMENTS ON THE MORTGAGE LOANS

    The Mortgage  Loans provide for the  amortization of the  amount financed
under  the  Mortgage  Loan  over  a series  of  substantially  equal  monthly
payments, except for Balloon Mortgage Loans for which the amortization 
schedule extends  beyond  the stated  maturity  date and  which provide for
a  payment at maturity  that is substantially  larger than  prior scheduled
payments.


                     THE POOLING AND SERVICING AGREEMENT

ASSIGNMENT OF THE MORTGAGE LOANS

    On the Closing Date,  the Seller will transfer  ownership of the  Initial
Mortgage Loans and any Subsequent Mortgage Loans so designated on or prior to
such date to the Depositor. Immediately after such  transfer, pursuant to the
Pooling and Servicing  Agreement, the Depositor  on the Closing  Date or  the
Subsequent Transfer  Date, as  applicable, will  sell, transfer, assign,  set
over and otherwise  convey without recourse to  the Trustee in trust  for the
benefit of  the holders of the  Certificates and the Certificate  Insurer all
right, title and interest  of the Depositor in and to each such Mortgage Loan
and all right, title and interest in and to all other assets included in  the
Trust Fund, including  all principal collected and interest  due and received
by the Servicer with respect to such Mortgage Loans after the related Cut-Off
Date  (to the  extent not  applied in  computing the  Cut-Off  Date Principal
Balance).    On each  Subsequent  Transfer  Date,  the Seller  will  transfer
ownership  to the related  Subsequent Mortgage Loans to  the Trustee in trust
for  the  benefit of  the  holders of  the  Certificates and  the Certificate
Insurer all right, title and interest in and to each such Subsequent Mortgage
Loan, including all  principal collected and interest due and received by the
Servicer with respect to each such Subsequent Mortgage Loan after the related
Cut-Off  Date  (to the  extent  not  applied in  computing  the  Cut-Off Date
Principal Balance).

    In connection  with such  transfer and assignment,  the Depositor or  the
Seller, as applicable, will  deliver or cause to be delivered  on the Closing
Date or the Subsequent Transfer  Date, as applicable, the following documents
(collectively constituting  the "Trustee's  Mortgage File")  with respect  to
each Mortgage Loan:  (i) the original Mortgage Note, endorsed in  blank or to
the order of the Trustee, with all prior and intervening endorsements showing
a complete chain of endorsement from origination of the Mortgage Loan  to the
Seller; (ii) the original Mortgage with evidence of recording thereon (or, if
the  original Mortgage  has  not  been returned  from  the applicable  public
recording  office or  is  not otherwise  available,  a copy  of the  Mortgage
certified by a Responsible  Officer of the  Seller or by  the prior owner  of
such  Mortgage or  by the  closing attorney  or by  an officer  of the  title
insurer or  agent  of  the  title  insurer which  issued  the  related  title
insurance  policy  or  commitment  therefor);  (iii)  the  original  executed
assignment of the  Mortgage, acceptable for recording except  with respect to
any currently unavailable information; (iv)  the original assignment and  any
intervening  assignments  of  the  Mortgage  showing  a  complete  chain   of
assignment from the  originator of the Mortgage  Loan to the Trustee  (or, if
any  such  assignment  has  not  been returned  from  the  applicable  public
recording office or  is not otherwise  available, a  copy of such  assignment
certified by a Responsible Officer of  the Seller or by the closing  attorney
or by an officer  of the title  insurer or agent of  the title insurer  which
issued the  related title insurance  policy or commitment therefor);  (v) the
original, or a copy  certified by the Servicer to be a  true and correct copy
of the  original,  of each  assumption,  modification, written  assurance  or
substitution agreement, if any; (vi) an original,  or a copy certified by the
Servicer  to be a true and correct copy  of the original, of a lender's title
insurance policy, or if a lender's title policy has not been issued as of the
Closing Date a marked up  commitment (binder) (including any marked additions
thereto or deletions  therefrom) to issue such policy; (vii)  either a hazard
insurance policy, a certificate of insurance issued by the related insurer or
its  agent  as to  such  policy or  an  officer's certificate  of  the Seller
certifying that a  hazard insurance policy is  in effect as to  the Mortgaged
Property (in  which case such officer's certificate shall be accompanied by a
copy of such hazard insurance policy); and (viii) if required, either a flood
insurance policy or a certificate of  insurance issued by the related insurer
or its agent as to such policy.

    The Trustee will review  the Mortgage Loan documents  on or prior to  the
Closing Date or  the Subsequent Transfer Date,  as applicable, and  will hold
such documents in  trust for the benefit  of the holders of  the Certificates
and the Certificate Insurer. After the Closing Date, if any document is found
to be missing or defective in  any material respect, the Trustee is  required
to notify the Servicer,  Cityscape and the Certificate Insurer in writing. If
Cityscape cannot or  does not cure such omission or defect  within 60 days of
its receipt of notice from  the Trustee, Cityscape is required to  repurchase
the related  Mortgage Loan  from the  Trust Fund  at a  price (the  "Purchase
Price")  equal to 100% of  the Stated Principal  Balance thereof plus accrued
and unpaid interest  thereon, at a rate  equal to the difference  between the
Mortgage Rate and  the Servicing Fee Rate  (the "Net Mortgage Rate")  (or, if
Cityscape is no longer the Servicer, at  the applicable Mortgage Rate) to the
first  day of the  month in  which the Purchase  Price is to  be distributed.
Rather than  repurchase the  Mortgage Loan as  provided above,  Cityscape may
remove such Mortgage Loan (a "Deleted Mortgage Loan") from the Trust Fund and
substitute in its place  another Mortgage Loan of  like kind (a  "Replacement
Mortgage  Loan"); however,  such substitution  is  only permitted  within two
years  after  the Closing  Date, and  may not  be made  unless an  opinion of
counsel is provided to the effect that such substitution would not disqualify
the Trust Fund as a REMIC or result in a prohibited transaction tax under the
Code.  Any  Replacement  Mortgage  Loan   generally  will,  on  the  date  of
substitution,  among  other characteristics  set  forth  in the  Pooling  and
Servicing Agreement, (i) have a  Stated Principal Balance, after deduction of
the  principal  portion  of  the  scheduled  payment  due  in  the  month  of
substitution, not in  excess of, and not  less than ninety percent  (90%) of,
the Stated Principal Balance of the Deleted Mortgage Loan (the amount  of any
shortfall to be deposited  by Cityscape in the  Collection Account not  later
than  the succeeding  Determination Date  and  held for  distribution to  the
holders  of the Certificates  on the related Distribution  Date), (ii) have a
Mortgage Rate not less  than (and not more than one  percentage point greater
than) the Mortgage Rate of the  Deleted Mortgage Loan, (iii) have a  Combined
Loan-to-Value Ratio not higher than that  of the Deleted Mortgage Loan,  (iv)
have a  remaining term to  maturity not greater  than (and not  more than one
year less than) that of the Deleted Mortgage Loan, (v) have the same or lower
credit risk, as measured by credit risk category under Cityscape underwriting
guidelines and (vi) comply with all of the representations and warranties set
forth in the  Pooling and Servicing Agreement as of the date of substitution.
This  cure, repurchase or substitution obligation constitutes the sole remedy
available  to the  holders of  the Offered  Certificates or  the Trustee  for
omission of, or a material defect in, a Mortgage Loan document.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The Servicer  will be  paid a  monthly fee  from interest collected  with
respect to each Mortgage Loan (as well  as from any liquidation proceeds from
a  Liquidated Mortgage Loan that are  applied to accrued and unpaid interest)
equal to  one-twelfth of the  Stated Principal Balance thereof  multiplied by
the Servicing Fee Rate (such product, the "Servicing Fee"). The Servicing Fee
Rate for each Mortgage  Loan will equal  0.50% per annum.  The amount of  the
monthly  Servicing Fee  is  subject  to adjustment  with  respect to  prepaid
Mortgage Loans, as  described herein under "--Adjustment to  Servicing Fee in
Connection  with Certain  Prepaid  Mortgage  Loans."  The  Servicer  is  also
entitled to receive, as additional servicing compensation, amounts in respect
of all  late payment  fees, assumption fees,  prepayment penalties  and other
similar charges and  all reinvestment income earned on amounts  on deposit in
the Collection Account, the Certificate Account and the Distribution Account.
The Servicer is obligated to pay certain ongoing expenses associated with the
Mortgage  Loans  and   incurred  by  the  Trustee  in   connection  with  its
responsibilities under the Pooling and Servicing Agreement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID MORTGAGE LOANS

    When  a borrower  prepays all  or a  portion of  a Mortgage  Loan between
scheduled monthly payment dates ("Due  Dates"), the borrower pays interest on
the  amount prepaid only to the date  of prepayment. In order to mitigate the
effect of  any such  shortfall in  interest distributions  to holders  of the
Offered  Certificates  on  any  Distribution  Date  (a  "Prepayment  Interest
Shortfall"),  the  amount of  the  Servicing  Fee  otherwise payable  to  the
Servicer for such month shall, to the  extent of such shortfall, be deposited
by the Servicer  in the Collection Account for distribution to holders of the
Offered Certificates on  such Distribution Date. However,  any such reduction
in the  Servicing Fee will be  made only to  the extent of the  Servicing Fee
otherwise  payable to the  Servicer with respect to  payments on the Mortgage
Loans received during the Due Period to  which such Distribution Date
relates.  Any such  deposit by  the  Servicer will  be reflected  in  the
distributions  to holders of the  Offered Certificates made on  the
Distribution Date on  which the Principal Prepayment received  would be
distributed. See "Description  of the Certificates--Example of
Distributions" herein.

ADVANCES

    Subject to the following limitations, on the fifth business  day prior to
each Distribution  Date (such  fifth business  day, the  "Servicer Remittance
Date"), the Servicer  will be required to advance its own  funds, or funds in
the Collection Account  that constitute amounts held for future distribution,
in an  amount equal to,  with respect  to each  Mortgage Loan  for which  the
interest payment due during the related Due Period was not received as of the
day  preceding the  Servicer Remittance  Date,  such interest  payment to  be
calculated  at the  applicable  Net  Mortgage Rate  on  the Stated  Principal
Balance,  together with  an amount  equivalent to  interest (adjusted  to the
applicable Net Mortgage  Rate) deemed due on  Mortgage Loans as to  which the
related  Mortgaged  Property  has  been  acquired  by  the  Servicer  through
foreclosure or  deed-in-lieu of  foreclosure in connection  with a  defaulted
Mortgage Loan ("REO Property") (any such advance, an "Advance").

    Advances are  intended to maintain a  regular flow of  scheduled interest
payments  on the  Certificates rather  than  to guarantee  or insure  against
losses. The Servicer is obligated to make Advances with respect to delinquent
payments of  interest on each  Mortgage Loan (with such  payments of interest
adjusted to the related  Net Mortgage Rate) to the extent  that such Advances
are,  in  its  judgment,  reasonably  recoverable  from  future payments  and
collections or insurance  payments or proceeds of liquidation  of the related
Mortgage Loan. If  the Servicer determines on any Determination  Date to make
an Advance, such Advance will be included with the distribution to holders of
the Offered Certificates on the related Distribution Date. Any failure by the
Servicer to  make an  Advance as  required  under the  Pooling and  Servicing
Agreement  with respect  to  the  Certificates will  constitute  an Event  of
Default thereunder, in which case the Trustee, as successor servicer, or such
other entity as may  be appointed as successor servicer will  be obligated to
make any  such  Advance, in  accordance with  the terms  of  the Pooling  and
Servicing Agreement.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

    The  Offered  Certificates will  be  issued  pursuant to  a  Pooling  and
Servicing Agreement, dated as of December 9, 1996 (the "Pooling and Servicing
Agreement"), among the  Depositor, the Seller, the Servicer  and the Trustee.
Set  forth below are summaries of  the specific terms and provisions pursuant
to which the Offered 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.

    Cityscape  Home Equity  Loan Trust,  Series  1996-4 will  consist of  the
Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates, Class
A-4 Certificates, Class  A-5 Certificates, Class A-6  Certificates, Class A-7
Certificates, Class A-8 Certificates, Class  A-9 Certificates and Class  A-IO
Certificates  (collectively,  the  "Offered   Certificates"),  certain  other
certificates evidencing  beneficial ownership interests in a separate pool of
mortgage loans  and the Class  R Certificates (the  "Residual Certificates"),
which do not have  a principal balance and will evidence  a residual interest
in the Trust Fund. The Offered Certificates and the Residual Certificates are
collectively referred  to  herein as  the  "Certificates." Only  the  Offered
Certificates are offered hereby.

    The Class  A-1, Class A-2,  Class A-3, Class  A-4, Class A-5,  Class A-6,
Class  A-7,  Class  A-8  and   Class  A-9  Certificates  will  have  Original
Certificate  Principal  Balances of  approximately  $38,000,000, $31,500,000,
$38,750,000, $27,250,000, $12,500,000,  $15,500,000, $12,250,000, $14,250,000
and $20,000,000, respectively,  and the Class A-IO Certificates  will have an
Original Notional  Amount of  approximately $177,218,207,  and together  they
will evidence  a senior beneficial ownership interest  in the Trust Fund. The
aggregate of  the  Original Certificate  Principal  Balances of  the  Offered
Certificates (other than the Class  A-IO Certificates) (the "Original Class A
Certificate Principal Balance") will be approximately $210,000,000.

    The Offered Certificates  will be issued in book-entry form  as described
below.   The  Offered   Certificates  will   be  issued  in   minimum  dollar
denominations  of $1,000  and  integral multiples  thereof  (except that  one
certificate  of each class  may be issued  in a denomination which  is not an
integral multiple thereof). The expected  final payment dates for the classes
of Offered  Certificates are the  applicable Distribution Dates set  forth in
the table below:

<TABLE>
<CAPTION>
                     Class                                      Expected Final Payment Dates
    -----------------------------------------              --------------------------------------
    <S>                                                    <C>
    Class A-1   . . . . . . . . . . . . . . .              March 25, 2010
    Class A-2   . . . . . . . . . . . . . . .              September 25, 2011
    Class A-3   . . . . . . . . . . . . . . .              September 25, 2011
    Class A-4   . . . . . . . . . . . . . . .              September 25, 2011
    Class A-5   . . . . . . . . . . . . . . .              November 25, 2011
    Class A-6   . . . . . . . . . . . . . . .              March 25, 2014
    Class A-7   . . . . . . . . . . . . . . .              November 25, 2018
    Class A-8   . . . . . . . . . . . . . . .              February 25, 2028
    Class A-9   . . . . . . . . . . . . . . .              September 25, 2011
    Class A-IO  . . . . . . . . . . . . . . .              February 25, 2028

</TABLE>

BOOK-ENTRY CERTIFICATES

    The Offered Certificates  (other than the  Class A-IO Certificates)  will
be book-entry certificates  (the "Book-Entry  Certificates"). The  Book-Entry
Certificates  will  be issued  in  one  or  more certificates,  the  original
aggregate principal balances  of which  will equal  the Original  Certificate
Principal  Balance  of each  class  and will  be  held by  a  nominee of  The
Depository  Trust Company (together with any successor depository selected by
the  Depositor, the  "Depository"). Beneficial  interests  in the  Book-Entry
Certificates  will be  indirectly held  by investors  through the  book-entry
facilities of  the Depository,  as described herein.  The Depositor  has been
informed by the  Depository that  its nominee  will be CEDE  & Co.  ("CEDE").
Accordingly, CEDE is  expected to be the  holder of record of  the Book-Entry
Certificates. 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").

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

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

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

    Under  a   book-entry  format,  beneficial   owners  of   the  Book-Entry
Certificates may  experience some delay  in their receipt of  payments, since
such  payments will  be  forwarded  by the  Trustee  to CEDE.    None of  the
Depositor, Cityscape or the Trustee is responsible or liable  for such delays
in the application of  such payments to  such beneficial owners. Because  the
Depository can only act on behalf of Financial Intermediaries, the ability of
a beneficial owner  to pledge Book-Entry Certificates to  persons or entities
that do not  participate in the Depository system, or  otherwise take actions
in respect of the Book-Entry Certificates, may  be limited due to the absence
of  physical certificates  for  the  Book-Entry  Certificates.  In  addition,
issuance of  the Book-Entry  Certificates in book-entry  form may  reduce the
liquidity  of  such  Certificates  in  the  secondary  market  since  certain
potential investors may be unwilling  to purchase Certificates for which they
cannot obtain physical certificates.

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

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

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

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

DISTRIBUTIONS

    Distributions  on the  Certificates will  be made  by the  Trustee on the
25th day of each month,  or if such day is not  a Business Day, on the  first
Business  Day   thereafter,  commencing   on  January   27,  1997   (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 Certificate
Register or, in the case of  any holder of Offered Certificates evidencing  a
Percentage Interest aggregating  at least 10%  and that  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 holders
of  Offered Certificates  at a  bank or  other depository  institution having
appropriate  wire  transfer  facilities; provided,  however,  that  the final
distribution in retirement of the Offered Certificates will be made only upon
presentation and surrender of such Certificates at the Corporate Trust Office
of the Trustee. On each Distribution Date, a Holder of an Offered Certificate
will  receive such Holder's Percentage Interest of the amounts required to be
distributed with  respect to the  Offered Certificates of the  related class.
The "Percentage Interest" evidenced by  an Offered Certificate will equal the
percentage derived by dividing  the denomination of such Offered  Certificate
by the aggregate denominations of all Offered Certificates of the same class.

DEPOSITS TO THE COLLECTION ACCOUNT

    The  Trustee shall  establish and,  initially, maintain  an  account (the
"Collection Account") on behalf of  the holders of the Certificates.   Within
two  business days of receipt  (or, if applicable, on or  prior to such other
date as  may  be  specified in  the  Pooling and  Servicing  Agreement),  the
Servicer shall remit  to the Trustee (or, in the event the Collection Account
is maintained with another institution  pursuant to the Pooling and Servicing
Agreement, to such  institution) for deposit into the  Collection Account the
following  payments and collections received or  made by it subsequent to the
applicable  Cut-Off  Date  (to  the  extent  not  applied  in  computing  the
Preliminary Pool Balance):

        (i)    all  payments on  account  of  principal, including  Principal
    Prepayments, on the Mortgage Loans;

        (ii)   all payments on account of interest on the Mortgage Loans that
    are due subsequent to the applicable Cut-Off Date;

        (iii)   all  proceeds of any  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  Servicer's normal  servicing
    procedures) ("Insurance Proceeds"), and  all other cash amounts  received
    through  foreclosure,  eminent  domain,  condemnation  or  otherwise,  in
    connection with the liquidation of defaulted Mortgage Loans, together
    with the net  proceeds on a  monthly basis  with  respect  to  any
    properties acquired by the Servicer by foreclosure,  deed in  lieu of
    foreclosure  or otherwise  (together with Insurance Proceeds,
    "Liquidation Proceeds");

        (iv)   all  payments made  by the  Servicer in  respect of Prepayment
    Interest Shortfalls;

        (v)    any amount  required  to  be  deposited  by  the  Servicer  in
    connection  with any  losses on  investment  of funds  in the  Collection
    Account;

        (vi)   any amounts  required to  be  deposited by  the Servicer  with
    respect to any  deductible clause in any blanket hazard  insurance policy
    maintained  by  the Servicer  in  lieu  of requiring  each  mortgagor  to
    maintain a primary hazard insurance policy; 

        (vii)   all proceeds of  any Mortgage  Loans or property  acquired in
    respect of Mortgage Loans  through foreclosure purchased by Cityscape  or
    the Servicer and all amounts  required to be deposited in connection with
    shortfalls in the principal amount of Replacement Mortgage Loans;

        (viii) the amount of any  Advances to be deposited to  the Collection
    Account pursuant to the Pooling and Servicing Agreement; and

        (ix)    all amounts  required to  be deposited therein  in respect of
    repurchases of Mortgage Loans.

WITHDRAWALS FROM THE COLLECTION ACCOUNT

    The  Trustee will  withdraw funds  from  the Collection  Account for  the
following purposes:

        (i)  to pay  to the Servicer the  Servicing Fee (subject to  reduction
    as described  above under  "--Adjustment to  Servicing Fee  in Connection
    with Prepaid  Mortgage Loans") and, as additional servicing compensation,
    any  earnings  on or  investment  income  with respect  to  funds in  the
    Collection Account credited thereto;

        (ii)     to  reimburse  the  Servicer for  Advances,  such  right  of
    reimbursement with respect to any Mortgage  Loan being limited to amounts
    received that  represent late recoveries of  payments of interest  on the
    Mortgage  Loan  (or  Insurance  Proceeds  or  Liquidation  Proceeds  with
    respect thereto) with respect to which such Advance was made;

        (iii)    to reimburse the  Servicer for any Advances  previously made
    that the Servicer has determined to be nonrecoverable;

        (iv)     to  reimburse  the  Servicer  from  Insurance  Proceeds  for
    expenses incurred  by the Servicer and  covered by the  related insurance
    policies;

        (v)  to  pay to  the Seller  or  the Servicer,  with respect  to  each
    Mortgage  Loan or  property acquired  in  respect thereof  that has  been
    purchased  by the Seller or the Servicer  from the Trust Fund pursuant to
    the Pooling  and Servicing  Agreement, all  amounts received thereon  and
    not  taken  into  account in  determining  the  related Stated  Principal
    Balance of such purchased Mortgage Loan;

        (vi)     to   reimburse  the  Servicer  for   expenses  incurred  and
    reimbursable pursuant to the Pooling and Servicing Agreement;

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

        (viii)   to  clear   and  terminate   the  Collection   Account  upon
    termination of the Pooling and Servicing Agreement.

    In addition, on or  prior to 12:00 noon  New York City time on  the fifth
Business  Day preceding  the  related  Distribution  Date, the  Trustee  will
withdraw from the  Collection Account the Interest Remittance  Amount and the
Principal Remittance Amount (each as defined herein) and deposit such amounts
into the Certificate Account, as described below;

DEPOSITS TO THE CERTIFICATE ACCOUNT

    The Trustee  shall  maintain  a  certificate  account  (the  "Certificate
Account") on behalf of the holders of the  Certificates.  The  Trustee shall,
promptly upon receipt, deposit in  the Certificate Account and retain therein
the following:

        (i)   the  Interest Remittance  Amount (as  defined  herein) and  the
    Principal  Remittance Amount  (as defined  herein) for  such Distribution
    Date;

        (ii)  any  amount  received by  the  Trustee  in  connection  with  a
    termination  of  the  Trust  Fund in  accordance  with  the  Pooling  and
    Servicing Agreement;

        (iii)  any amount  received  from the  Servicer  and required  to  be
    deposited therein  in respect of  losses on  investment of  funds in  the
    Certificate Account; and

        (iv)  the amount,  if any, required to be  withdrawn from either  the
    Pre-Funding Account  or the Capitalized  Interest Account  in respect  of
    such Distribution Date.

WITHDRAWALS FROM THE CERTIFICATE ACCOUNT

    The Trustee  will withdraw funds from  the Certificate Account  and apply
them not later than 1:00 p.m. on each Distribution Date as follows:

        (i)  first, to the  Certificate Insurer,  the Premium Amount for  such
    Distribution Date;

        (ii)     second,  to   the  Trustee,   the  Trustee   Fee  for   such
    Distribution Date;

        (iii)    third,   to   the   Distribution   Account,   the   Interest
    Distribution Amount for such Distribution Date;

        (iv)     fourth, to the Certificate Insurer, any Reimbursement Amount
    due and owing to the Certificate Insurer;

        (v)  fifth, to  the Distribution Account,  the Principal  Distribution
    Amount for such Distribution Date;

        (vi)     sixth, to the Trustee, as reimbursement for certain expenses
    as set forth in the Pooling and Servicing Agreement;

        (vii)    seventh,  to  the  Servicer,   any  reimbursement  for   any
    indemnity  payment made  by  it pursuant  to  the Pooling  and  Servicing
    Agreement; and 

        (viii)   eighth, to  the holders  of the  Residual Certificates,  pro
    rata, the  amount remaining,  if any,  in the  Certificate Account  after
    making the distributions in clauses (i) through (vii) above.

DEPOSITS TO THE DISTRIBUTION ACCOUNT

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

        (i)  the  aggregate  amount  withdrawn  by  it  from  the  Certificate
    Account as  described in  clauses (iii) and  (v) under "Withdrawals  from
    the Certificate Account" above;

        (ii)     any  amount required  to  be  deposited by  the  Servicer in
    connection with  any losses  on investment of  funds in the  Distribution
    Account; and

        (iii)    any Insured Payment made by the Certificate Insurer.

PRE-FUNDING ACCOUNT

    On  the Closing  Date, an  amount  up to  approximately $32,781,793  (the
"Pre-Funded Amount") (subject to a variance not to exceed 5.0% of the sum  of
the  Preliminary Pool  Balance and  the original  Pre-Funded Amount)  will be
deposited in an  account (the "Pre-Funding Account"), which  account shall be
in the name of and maintained  by the Trustee and shall be part  of the Trust
Fund and will be used to acquire Subsequent Mortgage Loans during  the period
beginning  on the  Closing  Date and  terminating  on January  31, 1997  (the
"Funding Period"). The  Pre-Funded Amount will be reduced  during the Funding
Period by  the amount thereof used  to purchase Subsequent  Mortgage Loans in
accordance with the  Pooling and Servicing Agreement.   Any Pre-Funded Amount
remaining  at the end of the Funding Period will be distributed to holders of
the  classes of  Offered Certificates  entitled to  receive principal  on the
Distribution Date  in February 1997  in reduction of the  related Certificate
Principal  Balances, thus  resulting  in a  partial  principal prepayment  in
respect of such Offered Certificates on such date.

    Amounts  on  deposit in  the  Pre-Funding  Account will  be  invested  in
Eligible  Investments.   All interest  and any  other investment  earnings on
amounts on  deposit  in the  Pre-Funding  Account will  be  deposited in  the
Capitalized Interest Account.  The  Pre-Funding Account will not be  an asset
of the REMIC.  For federal income tax purposes, the Pre-Funding  Account will
be  owned by  and all  reinvestment earnings  on amounts  in the  Pre-Funding
Account shall be taxable to the Seller.

CAPITALIZED INTEREST ACCOUNT

    On  the  Closing  Date  there  will  be  deposited  in  an  account  (the
"Capitalized  Interest Account")  maintained  with  and in  the  name of  the
Trustee on  behalf of the Trust Fund a portion of the proceeds of the sale of
the Offered  Certificates.  The amount deposited therein  will be used by the
Trustee on the Distribution Dates in January  1997 and February 1997 to cover
shortfalls in interest on the Offered Certificates that may arise as a result
of the  utilization of the Pre-Funding Account for  the purchase by the Trust
Fund of  Subsequent  Mortgage Loans  after  the Closing  Date.   Any  amounts
remaining in  the Capitalized  Interest  Account at  the end  of the  Funding
Period which  are not needed to cover shortfalls  on the Distribution Date in
February  1997  are  required  to  be  paid  directly to  the  Seller.    The
Capitalized Interest Account will not be an  asset of the REMIC.  For federal
income tax purposes,  the Capitalized Interest Account  will be owned by  and
all  reinvestment earnings  on amounts  in the  Capitalized  Interest Account
shall be taxable to the Seller.

ALLOCATION OF AVAILABLE FUNDS

    Distributions  to  holders of  the  Certificates  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 aggregate amount  on
deposit in the Distribution Account after 1:00 p.m. on such Distribution Date
(excluding the portion thereof, if any, consisting of any Insured Payment and
any reinvestment earnings).

    On  each   Distribution  Date,  the   Trustee  will  withdraw   from  the
Distribution Account  (a) all  Available Funds  then on  deposit and  (b) the
amount of any Insured Payment and will distribute the same as follows:

        (i) to the holders of  each class of Offered Certificates,  their pro
    rata  share (based on the amount of  interest each such class is entitled
    to receive)  of the  Interest Distribution  Amount for  such Distribution
    Date; and 

        (ii)   to the holders of the Offered Certificates, an amount equal to
    the Principal Distribution Amount as follows:  

        (A)  to the Class A-9  Certificates, an amount equal to the Class A-9
    Priority Distribution Amount; and

        (B)  the remainder as follows:

        first,  to  the  Class  A-1   Certificates,  until  the   Certificate
        -----
        Principal Balance of the Class A-1 Certificates is reduced to zero;

        second,  to  the   Class  A-2  Certificates,  until  the  Certificate
        ------
        Principal Balance of the Class A-2 Certificates is reduced to zero;

        third,  to  the  Class  A-3   Certificates,  until  the   Certificate
        -----
        Principal Balance of the Class A-3 Certificates is reduced to zero; 

        fourth,  to the  Class  A-4 Certificates,  until the  Class Principal
        ------
        Balance of the Class A-4 Certificates is reduced to zero;

        fifth,  to the  Class  A-5  Certificates, until  the  Class Principal
        -----
        Balance of the Class A-5 Certificates is reduced to zero;

        sixth, to  the Class  A-6  Certificates,  until the  Class  Principal
        -----
        Balance of the Class A-6 Certificates is reduced to zero; 

        seventh,  to the Class  A-7 Certificates,  until the  Class Principal
        -------
        Balance of the Class A-7 Certificates is reduced to zero;

        eighth,  to the  Class A-8  Certificates, until  the  Class Principal
        ------
        Balance of the Class A-8 Certificates is reduced to zero; and

        ninth,  to the  Class  A-9 Certificates,  until the  Class  Principal
        -----
        Balance of the Class A-9 Certificates is reduced to zero.

    Notwithstanding  the  foregoing, in  the  event  a Subordination  Deficit
exists on  any Distribution  Date and the  aggregate amount  distributable as
principal (including  any draws made under the  Certificate Insurance Policy)
on the  Offered Certificates is  not sufficient to reduce  such Subordination
Deficit  to zero, then all amounts distributable  as principal of the Offered
Certificates on such Distribution Date  will be allocated concurrently to the
outstanding classes of Offered Certificates, pro rata, on  the basis on their
respective Certificate Principal Balances.

CREDIT ENHANCEMENT

    Overcollateralization Resulting  from Cash Flow  Structure.   The Pooling
and  Servicing  Agreement provides  for a  limited acceleration  of principal
distributions on the Offered Certificates relative to the amortization   of 
the  Mortgage   Loans.  This  acceleration   of  principal distributions  on
 the  Offered  Certificates  (other  than  the  Class  A-IO Certificates) 
is achieved  by  the  application of  the  Net Monthly  Excess Cashflow
(after reduction thereof for certain payments provided for under the Pooling
and  Servicing Agreement) as  a payment of  principal to  the Offered
Certificates  then  entitled  to  receive   principal  distributions 
thereby creating  overcollateralization to  the extent  the aggregate  of
the  Stated Principal  Balances  of  the  Mortgage  Loans  (the  "Pool 
Stated  Principal Balance") exceeds the aggregate Certificate Principal
Balance of  the Offered Certificates (other  than the  Class A-IO
Certificates).   Once  the required level  of overcollateralization  is
reached,  and subject  to  the provisions described  in the  next paragraph,
further application  of the  acceleration feature  will cease,  unless 
necessary  to maintain  the  required level  of overcollateralization.

    The  Pooling and  Servicing  Agreement provides  that  a portion  of  the
amount  that would otherwise  be distributed as  principal to holders  of the
Offered Certificates may  instead be distributed to holders  of certain other
certificates  evidencing beneficial ownership interests in a separate pool of
mortgage loans included  in the Trust  Fund as described  in the Pooling  and
Servicing  Agreement.   This  application  of  principal  has the  effect  of
decelerating  the amortization of  the Offered  Certificates relative  to the
amortization of the Mortgage Loans, and of reducing the Subordinated Amount.

    The Pooling  and Servicing Agreement  provides that, on  any Distribution
Date, all  unscheduled collections  on account of  principal (other  than any
such  amounts applied  to the  payment of  a Subordination  Reduction Amount)
during the related  Due Period are to  be distributed to  the holders of  the
Offered Certificates (other than the Class A-IO Certificates) as set forth in
the  Pooling  and Servicing  Agreement  on  such  Distribution Date.  If  any
Mortgage Loan  became a Liquidated  Loan during  such Due Period,  a Realized
Loss could result. The Pooling  and Servicing Agreement does not contain  any
provision that requires  the amount of any Realized Loss to be distributed to
the holders of the Offered  Certificates on the Distribution Date immediately
following the event of loss; i.e.,  the Pooling and Servicing Agreement  does
not require  the current  recovery of  losses. However,  the occurrence  of a
Realized Loss would reduce the Subordinated Amount, which, to the extent that
such reduction  caused the Subordinated  Amount to be less  than the Required
Subordinated Amount for such Distribution  Date, would require the payment of
a Subordination Increase Amount on  such Distribution Date (or, in  the event
of insufficient  Available Funds  on  such Distribution  Date, on  subsequent
Distribution  Dates, until  the Subordinated  Amount  equaled the  applicable
Required Subordinated  Amount). The  effect of the  foregoing is  to allocate
losses  to  the  holders  of   the  Residual  Certificates  by  reducing,  or
eliminating  entirely,  payments  of  Net  Monthly  Excess  Cashflow  and  of
Subordination Reduction Amounts  that such holders may otherwise  be entitled
to receive.

    The Certificate Insurance  Policy.   On or before  the Closing Date,  the
Policy will be issued by the Certificate  Insurer, and in connection with the
Policy,  an Insurance  and Indemnity  Agreement  (the "Insurance  Agreement")
dated as of  December 9, 1996 among  the Seller, the Servicer,  the Depositor
and the Certificate Insurer will be executed.  The Policy unconditionally and
irrevocably guarantees to  any holder that an  amount equal to each  full and
complete Insured Payment  will be received by  the Trustee, on behalf  of the
holders, for distribution to each holder of such holder's proportionate share
of  the Insured  Payment.   The  Certificate Insurer's  obligation under  the
Policy with  respect to a particular  Insured Payment shall be  discharged to
the extent funds equal  to the applicable Insured Payment are  transferred to
the Trustee as provided in the Policy, whether or not such funds are properly
applied by the Trustee.

    Notwithstanding the  foregoing paragraph, the  Policy does not  cover the
liability of the Trust Fund, the REMIC or the Trustee for  withholding taxes,
if any (including interest and penalties in respect of any such liability).

    Payment  of claims on  the Policy made  in respect of  an Insured Payment
will be made  by the Certificate Insurer following Receipt by the Certificate
Insurer  of the appropriate notice for  payment on the later  to occur of (i)
12:00 noon  New York City time, on the  second Business Day following Receipt
of such notice  for payment and  (ii) 12:00 noon New  York City time,  on the
date on which such payment was due on the related Offered Certificates.

    If payment of  any amount guaranteed by the Certificate  Insurer pursuant
to  the  Policy  is  avoided  as  a  preference  payment  (such  amount,  the
"Preference Amount") under applicable bankruptcy, insolvency, receivership 
or similar law, the Certificate Insurer will pay such amount out of the funds
of the Certificate Insurer  on the later of (a) the date when  due to be paid
pursuant to the Order referred to below or (b) the first to  occur of (i) the
fourth Business  Day following  Receipt by the  Certificate Insurer  from the
Trustee of  (A) a certified copy  of a final  order (the "Order") of  a court
having  competent jurisdiction to  the effect that  the holder of  an Offered
Certificate is  required to return the  Preference Amount during  the term of
the  Policy because  such distributions  were  avoidable preference  payments
under applicable  bankruptcy law, (B) a  certificate of such holder  that the
Order has been entered and is not subject to any stay, (C) an assignment duly
executed and delivered by the holder of the Offered Certificate, in such form
as  is reasonably  required by  the Certificate Insurer  and provided  to the
holder  of the  Offered Certificate  by the Certificate  Insurer, irrevocably
assigning to  the Certificate Insurer all rights and  claims of the holder of
the  Offered Certificate  relating to  or arising  under the  related Offered
Certificates  against  the  debtor  which  made  such  preference payment  or
otherwise with respect to such  preference payment and (D) a notice as to the
foregoing, as  provided in the  Policy, or  (ii) the date  of Receipt by  the
Certificate Insurer from the Trustee of the items referred to in clauses (A),
(B), (C) and (D) above if, at least  four Business Days prior to such date of
Receipt, the Certificate Insurer shall  have received written notice from the
Trustee  that such items were to be delivered  on such date and such date was
specified in  such notice.  Such payment shall  be disbursed to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
and not  to the  Trustee or  any holder  of an  Offered Certificate  directly
(unless a holder of  the Offered Certificate has previously paid  such amount
to the receiver,  conservator, debtor-in-possession or trustee  in bankruptcy
named in the  Order in  which case  such payment  shall be  disbursed to  the
Trustee for distribution to such holder of the Offered Certificate upon proof
of  such payment reasonably satisfactory to the  Certificate Insurer).  In no
event shall  the Certificate  Insurer pay  more than  one Insured  Payment in
respect of any Preference Amount.

    The terms  "Receipt" and  "Received," with  respect to  the Policy,  mean
actual delivery to  the Certificate Insurer and to its fiscal agent appointed
by the Certificate Insurer at  its option, if any,  prior to 12:00 noon,  New
York City time, on  a Business Day; delivery  either on a  day that is not  a
Business Day  or after 12:00 noon, New York City  time, shall be deemed to be
Received on the next  succeeding Business Day.  If any  notice or certificate
given under the  Certificate Insurance Policy by the Trustee is not in proper
form or is not properly completed, executed or delivered, it shall  be deemed
not to have  been Received, and the  Certificate Insurer or the  fiscal agent
shall promptly so  advise the Trustee and  the Trustee may submit  an amended
notice.

    Under the Policy, "Business Day"  means any day other than (i) a Saturday
or Sunday or (ii) a day on which banking institutions in Minnesota,  New York
or any other  location of  any successor  servicer or  successor Trustee  are
authorized or obligated by law, executive order or governmental  decree to be
closed.

    The  Certificate  Insurer shall  be  subrogated  to the  rights  of  each
Certificateholder  to  receive   payments  of  principal  and   interest,  as
applicable, with respect  to distributions on the Certificates  to the extent
of any payment by  the Certificate Insurer under the  Policy.  To the  extent
the  Certificate Insurer makes Insured Payments either directly or indirectly
(as by paying through the Trustee) to the Certificateholders, the Certificate
Insurer  will be  subrogated  to  the rights  of  the Certificateholders,  as
applicable, with respect  to such Insured  Payments, shall  be deemed to  the
extent  of the  payments  so made  to be  a registered  Certificateholder for
purposes of payment and shall  receive all future Reimbursement Amounts until
the  Certificate Insurer  has been  fully reimbursed  in accordance  with the
Insurance Agreement.

    The terms of the  Policy cannot be modified,  altered or affected by  any
other agreement or instrument, or by the merger, consolidation or dissolution
of  the Depositor.  The Policy by its  terms may not be cancelled or revoked.
The Policy is governed by the laws of the State of New York.

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

    Pursuant to  the terms of the  Pooling and Servicing  Agreement, unless a
Certificate Insurer default  exists, the Certificate Insurer shall  be deemed
to be the holder of the Certificates for certain purposes (other than with 
respect to payment on the Certificates), and will be entitled to exercise all
rights  of  the Certificateholders  thereunder  without the  consent  of such
holders.   (Certificateholders may exercise  such rights only with  the prior
written consent  of the Certificate  Insurer).  In addition,  the Certificate
Insurer will have certain additional rights as third party beneficiary to the
Agreement.

    The  Policy does  not  guarantee any  specified  rate of  prepayments  of
principal of the Mortgage Loans or any specified return.

    In the  absence of  payments  under the  Policy, Certificateholders  will
bear  directly the  credit and  other risks  associated with  their undivided
interest in the Trust Fund.

RIGHTS OF THE CERTIFICATE INSURER

    The Pooling  and  Servicing  Agreement provides  that  the  Trustee  will
receive  any Insured  Payments as  attorney-in-fact  for the  holders of  the
Offered Certificates, and disburse such  Insured Payments in accordance  with
the provisions of the Pooling and Servicing Agreement.

    In the event an Insured  Payment is made, the Certificate Insurer,  until
all such Insured  Payments have been  fully reimbursed, will  be entitled  to
receive the Reimbursement Amount.   However, the Certificate Insurer will not
be  entitled  to  reimbursement  on  any Distribution  Date  unless  on  such
Distribution  Date  the Certificate  Insurer  shall  have  paid  all  amounts
required  to  have been  paid by  it under  the  Policy on  or prior  to such
Distribution Date.

    Provided no  Certificate Insurer Default (as  defined in the  Pooling and
Servicing Agreement) has occurred and  is continuing, the Certificate Insurer
shall have the right to take certain actions (such as removal of the Trustee)
and to direct certain actions of the Servicer and Trustee.

    The Policy  does not guarantee to the holders of the Offered Certificates
any specified rate of Principal Prepayments.

DEFINITIONS

    The  "Accrual   Period"  for  the   Offered  Certificates  for   a  given
Distribution Date  will be  the calendar  month preceding the  month of  such
Distribution  Date and will be calculated based  on a 360-day year consisting
of twelve  30-day months, provided  that the  initial Accrual Period  for the
Offered Certificates will be the twenty-two day period ending on December 30,
1996 (inclusive of December 30, 1996).

    A  "Certificate  Insurer Default"  occurs  when  the Certificate  Insurer
fails to make  payments under  the Policy  in accordance with  the terms  and
conditions thereof.

    The "Certificate Principal  Balance" of each  Offered Certificate, as  of
any Distribution Date, will be equal to the Certificate Principal Balance  of
such class on the Closing Date (the "Original Certificate Principal Balance")
minus all distributions in  respect of principal allocated  to such class  on
previous Distribution Dates.

    The "Class  A Carry-Forward  Amount" as of  any Distribution Date  equals
the sum of the amount, if  any, by which (a) the Insured Distribution  Amount
for the  immediately  preceding Distribution  Date  exceeded (b)  the  amount
actually  distributed  to  the  holders  of  the  related  class  of  Offered
Certificates  on   such  Distribution  Date   in  respect  of   such  Insured
Distribution  Amount (including, without limitation, any Insured Payments (as
defined herein)).

    The  "Class A-9 Priority  Distribution Amount" for  any Distribution Date
will be  the  lesser of  (a)  the product  of (i)  the  applicable Class  A-9
Priority  Percentage for such  Distribution Date and  (ii) the  Class A-9 Pro
Rata Distribution  Amount  for  such  Distribution  Date  and  (b)  the 
Principal Distribution Amount for such Distribution Date.

    The "Class A-9  Priority Percentage" for each Distribution Date  shall be
as follows:

                 Distribution Date                        Priority Percentage
                 -----------------                        -------------------
             January 1997 - December 1999                           0%
             January 2000 - December 2001                          45%
             January 2002 - December 2002                          80%
             January 2003 - December 2003                         100%
             January 2004 and thereafter                          300%

    The "Class  A-9 Pro Rata Distribution  Amount" for any  Distribution Date
will be an  amount equal to the product  of (x) a fraction,  the numerator of
which  is the  Certificate Principal  Balance of  the Class  A-9 Certificates
immediately prior  to such Distribution Date and  the denominator of which is
the  aggregate Certificate  Principal  Balance of  the  Class A  Certificates
(other  than  the   Class  A-IO  Certificates)  immediately  prior   to  such
Distribution  Date  and  (y)  the  Principal  Distribution  Amount  for  such
Distribution Date.

    The "Class A-IO Pass-Through Rate" will equal 0.50% per annum.

    A  "Due Period"  with  respect to  any  Distribution Date  is  the period
beginning on the first day of the calendar month preceding the calendar month
in  which such Distribution  Date occurs  (except for  the first  Due Period,
which shall begin on  December 10, 1996) and  ending on the last day  of such
month.

    The  "Excess Subordinated Amount"  with respect to  any Distribution Date
is the amount, if  any, by which (i) the Subordinated Amount that would apply
on  such Distribution Date after taking  into account all distributions to be
made on such Distribution  Date (without giving  effect to any reductions  in
such  Subordination Amount attributable to Subordination Reduction Amounts on
such Distribution  Date) exceeds (ii)  the Required  Subordinated Amount  for
such Distribution Date, provided that  the Excess Subordinated Amount will be
subject to the additional limitations set forth in  the Pooling and Servicing
Agreement with respect to the period from January 1999 to June 1999.

    The  "Insurance Premium  Rate"  will be  the  rate at  which the  Premium
Amount is calculated, as set forth in the Pooling and Servicing Agreement.

    The "Insured  Distribution Amount" for any  Distribution Date is  the sum
of  the Interest  Distribution Amount  for the  Offered Certificates  and the
Subordination Deficit, in each case with respect to such Distribution Date.

    An "Insured Payment" is any  payment by the Certificate Insurer under the
Certificate Insurance Policy.

    The "Interest  Distribution Amount"  for any Distribution  Date and  each
class of Offered Certificates  equals the sum of (i)  interest accrued during
the  related Accrual  Period  on  the Certificate  Principal  Balance or  the
Notional Amount,  as applicable,  of such class  at the  related Pass-Through
Rate and (ii) the pro rata share allocable to such class (based on the amount
of interest they  would otherwise be entitled  to receive) of the  portion of
the Class A Carry-Forward Amount representing interest. 

    The "Interest  Remittance Amount"  for any Distribution  Date is (a)  the
product of (x) the aggregate of the Stated Principal Balances of all Mortgage
Loans at  the beginning of  the calendar month  preceding the month  in which
such Distribution  Date occurs (or as of the Cut-Off Date, in the case of the
first Distribution Date) and  (y) one-twelfth (or 22/360, in the  case of the
first Distribution  Date) of  the weighted average  Net Mortgage Rate  at the
beginning of the  calendar month preceding  the month in  which such 
Distribution Date occurs (or at the Cut-Off  Date, in the case of the first
Distribution Date), less (b) the  excess, if any, of  the Prepayment
Interest Shortfalls  for the related Due Period over the Servicing Fee for
such Due Period.

    The  "Late Payment  Rate" shall  be  a per  annum rate  set forth  in the
Insurance Agreement.

    The "Net  Monthly Excess Cashflow" for  any Distribution Date  equals the
amount, if any, by which (i) the  funds on deposit in the Certificate Account
(net of any related Premium Amount, Servicing Fees and Trustee Fees,  and net
of certain  other amounts specified  in the Pooling and  Servicing Agreement)
for  such  Distribution  Date  exceeds  (ii)  the  sum  of  (a)  the Interest
Distribution  Amount plus the  Principal Distribution Amount  (calculated for
this purpose without  regard to any Subordination Increase  Amount or portion
thereof  included therein)  and  (b)  any Reimbursement  Amount  owed to  the
Certificate Insurer.

    The  "Notional  Amount"   of  the   Class  A-IO   Certificates  for   any
Distribution Date is  the aggregate of the  Stated Principal Balances  of the
Mortgage Loans.

    The "Pass-Through  Rate" for any Distribution  Date and class  of Offered
Certificates shall be as follows:

                    Class A-1        6.70% per annum
                    Class A-2        6.49% per annum
                    Class A-3        6.50% per annum
                    Class A-4        6.63% per annum
                    Class A-5        6.81% per annum
                    Class A-6        6.93% per annum
                    Class A-7        7.20% per annum
                    Class A-8        7.42% per annum
                    Class A-9        6.97% per annum
                    Class A-IO       0.50% per annum

    The "Preference  Amount," with respect to  any Distribution Date,  is any
amount previously distributed  to a holder of an Offered  Certificate that is
recovered as  a  voidable preference  by a  trustee in  bankruptcy under  the
United States Bankruptcy Code in  accordance with a final nonappealable order
of a court having competent jurisdiction.

    The   "Premium  Amount"  payable  to   the  Certificate  Insurer  on  any
Distribution Date equals one-twelfth of  the product of the Insurance Premium
Rate  and the  Certificate  Principal Balance  of  the Offered  Certificates;
provided,  however, that  for any  Distribution Date  on which  a Certificate
Insurer Default has occurred  and is continuing, the  Premium Amount will  be
equal to zero.

    The "Principal Distribution Amount"  for any Distribution Date equals the
lesser of (I)(a)  the sum of  (i) the  Available Funds and  (ii) any  Insured
Payment for  such  Distribution Date  relating to  the Interest  Distribution
Amount  or  a Subordination  Deficit less  (b)  the sum  of (i)  the Interest
Distribution  Amount for  such Distribution  Date and (ii)  the Reimbursement
Amount due and owing on such Distribution Date, and (II)(a) the  sum, without
duplication, of (i) all scheduled installments of Mortgage Loan principal and
all  unscheduled collections  and  recoveries of  principal  on the  Mortgage
Loans, in each  case to the extent  actually received by the  Servicer during
the related Due Period, (ii) the amount of any Subordination Deficit for such
Distribution Date,  (iii) that  portion of any  Class A  Carry-Forward Amount
that relates to  a shortfall in  a distribution of  a Subordination  Deficit,
(iv)  the amount  of  any Subordination  Increase  Amount, if  any,  for such
Distribution Date  and (v)  the proceeds  received by  the  Trustee from  any
termination  of  the Trust  Fund,  to  the  extent  such proceeds  relate  to
principal less (b) the amount of any  Subordination Reduction Amount for such
Distribution Date.  In no event  will the Principal Distribution  Amount with
respect to  any Distribution Date be less than  zero or greater than the then
outstanding  aggregate   Certificate   Principal  Balance   of  the   Offered
Certificates.

    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 representing scheduled interest due on any date or dates in  any month
or months subsequent to the month of prepayment.

    The "Principal  Remittance Amount" for any  Distribution Date is  (a) the
sum of the  amounts specified  in clause  (i), clause (iii)  (net of  certain
expenses and reimbursement obligations to the extent applied to Mortgage Loan
principal),  clause (v),  clause (vi),  clause  (vii) and  clause (ix)  under
"Deposits to the Collection Account" herein, in  each case to the extent such
amounts  relate to  principal and  are actually received  in the  related Due
Period, less (b) with respect to each Mortgage Loan that has  previously been
purchased or  replaced by the  Servicer or  the Seller, all  amounts received
thereon  in  any  month   subsequent  to  the  month  of  such   purchase  or
substitution,  as the  case may  be,  to the  extent such  amounts  relate to
principal and have been withdrawn from the Collection Account.

    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 Stated Principal Balance remaining unpaid  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.

    The "Reimbursement Amount" as of  any Distribution Date is the  amount of
all  Insured  Payments  made  by  the Certificate  Insurer  pursuant  to  the
Certificate  Insurance  Policy and  other  amounts  owed  to the  Certificate
Insurer  pursuant to the Insurance  Agreement (together with interest thereon
at the  Late Payment Rate)  that have not  been previously repaid  as of such
Distribution Date.

    The "Required  Subordinated  Amount" as  of  any Distribution  Date  will
equal a percentage, specified in the Pooling and Servicing  Agreement, of the
Pool Stated Principal Balance.  The Pooling and Servicing Agreement generally
provides that  the Required Subordinated  Amount may, over time,  decrease or
increase, subject to certain floors, caps and triggers.

    The  "Stated Principal  Balance"  of any  Mortgage  Loan or  related  REO
Property equals  (i) as  of  the applicable  Cut-Off Date,  the Cut-Off  Date
Principal Balance thereof, and (ii) as of any Distribution Date, such 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 immediately preceding Distribution
Date to  the extent actually  received by  the Servicer  as of  the close  of
business  on  the last  day  of the  related  Due Period,  (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, that  were
received by the Servicer as of  the close of business on the last  day of the
Due Period  related to the  immediately preceding Distribution Date,  and (c)
any Realized Loss with respect thereto applied prior to the close of business
on the  last day  of the  Due Period  relating to  the immediately  preceding
Distribution Date;  provided, however, that  the Stated Principal  Balance of
any Mortgage Loan  that becomes a  Liquidated Loan  will be zero  immediately
following  the Distribution Date  that follows the  Due Period  in which such
Mortgage Loan becomes a Liquidated Loan.

    The "Subordinated Amount"  as of any Distribution Date  is the amount, if
any, by which  (i) the Pool Stated  Principal Balance on the last  day of the
immediately  preceding  Due  Period exceeds  (ii)  the  aggregate Certificate
Principal Balance of the  Offered Certificates as  of such Distribution  Date
after giving effect to distributions to be made on such Certificates  on such
Distribution Date.

    A "Subordination Deficit"  with respect to  any Distribution Date  is the
amount, if any, by which  (i) the aggregate Certificate Principal Balance  of
the Offered Certificates as of such Distribution Date, after giving effect 
to distributions to be  made on such  Certificates on such Distribution  Date
(except for any  payment to be made  as to principal constituting  an Insured
Payment), exceeds (ii) the Pool Stated Principal Balance on the first  day of
the month in which such Distribution Date occurs.

    A "Subordination Increase  Amount" with respect to any  Distribution Date
equals that portion of Net Monthly Excess Cashflow for such Distribution Date
that  is  actually applied  as  an accelerated  payment of  principal  to the
holders of the Offered Certificates on such Distribution Date.

    The "Subordination  Reduction Amount" as of  any Distribution Date equals
the lesser of  (i) the Excess Subordinated Amount  for such Distribution Date
and (ii) the aggregate amount of all  Mortgage Loan principal received by the
Servicer during the related Due Period.

    The "Trustee  Fee" as  of any  Distribution Date shall  be determined  in
accordance with the rate agreed upon  in writing between the Trustee and  the
Seller on the Closing Date.

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:
December 9, 1996         Cut-Off Date for Initial Mortgage Loans.
December 10 to
   December 31, 1996         (A) Initial Due  Period.  The Servicer  receives
                                 (x)  scheduled  payments  of  principal  and
                                 interest and  (y) Principal Prepayments  and
                                 interest   thereon  to   the  date  of  such
                                 prepayment.   For  succeeding   Distribution
                                 Dates, the Due  Period will commence on  the
                                 first  day of  the preceding  calendar month
                                 and end on the last day of such month.
December 31, 1996            (B) Record Date  (the last Business Day of the
                                 month preceding the month of the  related
                                 Distribution Date).
January 14, 1997             (C) Determination Date  (the fourteenth  day of
                                 the month  of such  Distribution  Date or,
                                 if such fourteenth day is not a Business
                                 Day,  the preceding Business Day).
January 20, 1997             (D) Servicer Remittance Date.
January 27, 1997             (E) Distribution Date.

Succeeding monthly periods follow the pattern of (A) through (E).
_______________
(A) Principal Prepayments received during this period  will be distributed to
    holders  of  the Certificates  on  January 27,  1997  (to the  extent not
    applied  in  computing  the  Cut-Off  Date  Principal  Balance).  When  a
    Mortgage  Loan is  prepaid in  full, interest  on the  amount  prepaid is
    collected only  from  the last  Due  Date as  to  which the  most  recent
    scheduled payment was made by the borrower to the date of prepayment.
(B) Distributions of principal and interest on January 27,  1997 will be made
    to holders  of the Certificates of record as  of the close of business on
    the Record Date.
(C) Determination Date.
(D) No later than  each Servicer Remittance Date, the Trustee will determine,
    as  of the  related  Determination  Date,  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 holders of the Certificates. 
(E) The Trustee  will make  distributions to holders  of the Certificates  on
    the 25th day  of the month following  the month in which the  related Due
    Period ends, or if such  day is not a Business Day,  on the next Business
    Day.

WEIGHTED AVERAGE LIVES

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

    The projected weighted  average life of any class of Offered Certificates
is the average amount  of time that will elapse  from the Closing Date  until
each dollar  of principal is scheduled to be  repaid to the investors in such
class of Offered  Certificates.  Because  it is expected  that there will  be
prepayments and defaults on the  Mortgage Loans, the actual weighted  average
lives  of  the  classes  of   Offered  Certificates  are  expected  to   vary
substantially from the weighted average remaining terms to stated maturity of
the Mortgage Loans as set forth herein under "The Mortgage Pool--General."

    The "Expected Final  Payment Date" for each class of Offered Certificates
is as set forth herein under "Description of the Certificates--General".  For
each class  of Offered Certificates, other than the  Class A-8 and Class A-IO
Certificates,  such  date is  the  date on  which  the "Original  Certificate
Principal  Balance"  set  forth  herein  for  such  Class  less  all  amounts
previously  distributed  to  the  related  Certificateholders on  account  of
principal would be reduced to zero, assuming that no prepayments are received
on the Mortgage  Loans, that scheduled monthly  payments of principal  of and
interest  on each of the Mortgage  Loans are timely received  and that no Net
Monthly Excess  Cashflow is  used to make  accelerated payments  of principal
(i.e.,  Subordination Increase  Amounts) to  the  Certificateholders of  such
classes  of Offered Certificates.   The Expected  Final Payment Date  for the
Class  A-8  Certificates  and  Class  A-IO  Certificates  is  the  thirteenth
Distribution Date following  the Distribution Date  relating to the  calendar
month in which the Principal Balances of all Mortgage Loans have been reduced
to zero, assuming that the Mortgage Loans pay in accordance with their terms.
The weighted average life of each class  of Offered Certificates is likely to
be shorter than would be the  case if payments actually made on the  Mortgage
Loans conformed to the foregoing assumptions, and the final Distribution Date
with respect to  the Offered Certificates  could occur significantly  earlier
than  the related  Expected Final  Payment Date  because (i)  prepayments are
likely  to occur and  (ii) the holders  of the Residual  Certificates and, in
limited circumstances, the Certificate Insurer may cause a termination of the
Trust Fund as provided herein.

    The  model  used  in  this Prospectus  Supplement  with  respect  to  the
Mortgage Loans  is the  prepayment assumption  (the "Prepayment  Assumption")
which represents an  assumed rate of  prepayment each month  relative to  the
then outstanding principal balance  of a pool of mortgage loans  for the life
of such  mortgage  loans.    With  respect to  the  Mortgage  Loans,  a  100%
Prepayment Assumption assumes conditional prepayment  rates of 4.8% per annum
of the then outstanding principal balance of  the Mortgage Loans in the first
month of the life of the Mortgage Loans and an additional 1.745% (i.e., 19.2%
divided by 11)  per annum in each  month thereafter until the  twelfth month.
Beginning in the twelfth  month and in each month thereafter  during the life
of  the Mortgage  Loans,  100% Prepayment  Assumption  assumes a  conditional
prepayment rate of 24% per annum.  As used in  the table below, 0% Prepayment
Assumption assumes prepayment rates equal  to 0% of the Prepayment Assumption
i.e.,  no prepayments.   Correspondingly, 150% Prepayment  Assumption assumes
prepayment  rates equal to 150%  of the Prepayment  Assumption, and so forth.
The Prepayment Assumption does not purport to be an historical description of
prepayment experience or  a prediction of the anticipated  rate of prepayment
of any  pool of mortgage loans, including the  Mortgage Loans.  The Depositor
believes that no existing statistics of which  it is aware provide a reliable
basis for holders  of the Offered Certificates  to predict the amount  or the
timing of receipt of prepayments on the Mortgage Loans.

    The  tables on pages S-49, S-50, S-51,  S-52, S-53 and S-59 were prepared
on  the basis  of the  assumptions  in the  following paragraph.    There are
certain  differences  between  the  loan  characteristics  included  in  such
assumptions and the characteristics  of the actual Mortgage Loans.   Any such
discrepancy may have  an effect upon the percentages  of Original Certificate
Principal  Balances outstanding  and weighted  average lives  of  the Offered
Certificates set forth in the tables.  In addition, since the actual Mortgage
Loans  in the Trust Fund have  characteristics that differ from those assumed
in preparing the tables  set forth below,  the distributions of principal  of
the Offered Certificates may be made  earlier or later than indicated in  the
tables.

    The percentages and  weighted average lives in the following  tables were
determined assuming that:   (i) the Mortgage Loans consist of twelve pools of
loans with  Cut-Off  Date Principal  Balances, Mortgage  Rates, original  and
remaining terms  to maturity,  and original amortization  terms as  set forth
below under  "Assumed Mortgage Loan  Characteristics," (ii) the  Closing Date
for the Offered Certificates occurs on December 31, 1996, (iii) distributions
on the Offered Certificates are made on the 25th day of each month regardless
of the  day on  which the  Distribution Date  actually occurs, commencing  in
January 1997,  in accordance with  the priorities described herein,  (iv) the
Pass-Through Rate for each  class of Offered Certificates is as  set forth on
the cover hereof,  (v) the Accrual  Period for all  Offered Certificates  for
each related Distribution Date will be based on a 360-day year  consisting of
twelve 30-day months, except that the first Accrual Period will consist of 22
days,  (vi) the  Mortgage  Loans'  prepayment rates  are  a  multiple of  the
applicable  Prepayment Assumption,  (vii)  prepayments  include thirty  days'
interest  thereon,  (viii)  the  Seller  is not  required  to  substitute  or
repurchase any  or all  of the  Mortgage Loans  pursuant to  the Pooling  and
Servicing  Agreement  and no  optional  termination  is exercised,  (ix)  the
Required Subordination  Amount is set  initially as specified in  the Pooling
and  Servicing Agreement  and  thereafter decreases  in  accordance with  the
provisions of the Pooling and Servicing Agreement, (x) scheduled payments for
all Mortgage  Loans are received on  the first day  of each month (or  in the
case of the  month of the Closing  Date, the day following the  Cut-Off Date)
and the principal portion of such payments is computed prior to giving effect
to  prepayments  received   in  such  month  and  there  are   no  losses  or
delinquencies with  respect to such  Mortgage Loans, (xi) all  Mortgage Loans
prepay at the same rate and all  such payments are treated as prepayments  in
full  of individual  Mortgage  Loans,  with no  shortfalls  in collection  of
interest, (xii) such prepayments are received  on the last day of each  month
commencing  in  the  month  of  the  Closing  Date,  (xiii)  the  Class  A-IO
Certificates are purchased on the Closing Date at the Assumed Purchase Prices
presented in the related table  (which include accrued interest), (xiv) Pools
10,  11  and 12  are  transferred to  the  Trust Fund  in  January 1997  with
principal payments on such  Mortgage Loans being received by  the Servicer in
February and  passed through  to holders of  the Offered Certificates  on the
Distribution Date in March 1997, and  (xv) sufficient funds will be available
in the Capitalized Interest  Account to cover any shortfalls in  interest due
to the  Pre-Funding Account and  the transfer of Mortgage  Loans described in
clause  (xiv).  No  representation is made  that the Mortgage  Loans will not
experience delinquencies or losses.

<TABLE>
<CAPTION>
                                 ASSUMED MORTGAGE LOAN CHARACTERISTICS

                                                            Remaining      Original        Original
                                                             Term to        Term to      Amortization
                 Cut-Off Date              Mortgage          Maturity      Maturity          Term
   Pool        Principal Balance             Rate            (Months)      (Months)        (Months)
- -----------    ------------------        --------------     ----------    ------------   --------------
<S>            <C>                       <C>                <C>           <C>            <C>
      1                $42,168.88              12.4500%          55             60              180
      2            116,550,582.09              12.2342          177            180              360
      3                146,340.20              13.1799           58             60               60
      4                120,166.41              11.2722           81             84               84
      5              1,427,983.07              12.2200          117            120              120
      6                 14,000.00              15.0500          143            144              144
      7             17,266,744.60              12.0257          177            180              180
      8             22,286,878.37              11.7391          237            240              240
      9             19,363,342.97              11.5942          358            360              360
     10             21,567,307.20              12.2343          177            180              360
     11              3,510,035.50              12.0467          171            174              174
     12              7,704,450.71              11.6717          293            295              295
                -----------------
 Total:           $210,000,000.00

</TABLE>

Based  on the  foregoing  assumptions,  the  following  tables  indicate  the
projected weighted average  lives of each class of  Offered Certificates, and
set forth  the percentages of  the Original Certificate Principal  Balance of
each such class that  would be outstanding after each of the  dates shown, at
the indicated multiples of the Prepayment Assumption.

       PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                         Class A-1                                    Class A-2
                                   Prepayment Assumption                        Prepayment Assumption
                      ----------------------------------------      -----------------------------------------
Distribution Date      0%    50%    75%   100%   150%    200%         0%    50%    75%   100%   150%    200%
- -----------------     ----  ----   ----   ----   ----    ----       ----   ----   ----   ----   ----    ----
<S>                   <C>   <C>    <C>    <C>    <C>     <C>        <C>    <C>    <C>    <C>    <C>     <C>
Initial Percentage    100%  100%   100%   100%   100%    100%       100%   100%    100%  100%   100%    100%
December 25, 1997 .    73    25      0      0      0       0        100    100     100    70     10       0
December 25, 1998 .    68     0      0      0      0       0        100     51       0     0      0       0
December 25, 1999 .    63     0      0      0      0       0        100      0       0     0      0       0
December 25, 2000 .    57     0      0      0      0       0        100      0       0     0      0       0
December 25, 2001 .    50     0      0      0      0       0        100      0       0     0      0       0
December 25, 2002 .    43     0      0      0      0       0        100      0       0     0      0       0
December 25, 2003 .    36     0      0      0      0       0        100      0       0     0      0       0
December 25, 2004 .    29     0      0      0      0       0        100      0       0     0      0       0
December 25, 2005 .    22     0      0      0      0       0        100      0       0     0      0       0
December 25, 2006 .    13     0      0      0      0       0        100      0       0     0      0       0
December 25, 2007 .     4     0      0      0      0       0        100      0       0     0      0       0
December 25, 2008 .     0     0      0      0      0       0         91      0       0     0      0       0
December 25, 2009 .     0     0      0      0      0       0         76      0       0     0      0       0
December 25, 2010 .     0     0      0      0      0       0         59      0       0     0      0       0
December 25, 2011 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2012 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2013 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2014 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2015 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2016 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2017 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2018 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2019 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2020 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2021 .     0     0      0      0      0       0          0      0       0     0      0       0
December 25, 2022 .     0     0      0      0      0       0          0      0       0     0      0       0
Weighted Average
Life (years). . . .  5.10  0.74   0.59   0.50   0.40    0.33      13.88   2.05    1.46   1.16  0.87    0.71

</TABLE>
__________
*  Rounded to the nearest whole percentage.

       PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCES OUTSTANDING*
                                 (continued)

<TABLE>
<CAPTION>
                                    Class A-3                                            Class A-4
                              Prepayment Assumption                                 Prepayment Assumption
                       ----------------------------------------       ----------------------------------------------
Distribution Date        0%    50%     75%   100%   150%   200%         0%     50%      75%     100%    150%    200%
- --------------------   ----   ----    ----   ----   ----   ----        ----    ---      ---     ----    ----    ----
<S>                    <C>    <C>     <C>    <C>    <C>    <C>         <C>     <C>      <C>     <C>     <C>     <C>
Initial Percentage .   100%   100%    100%   100%   100%   100%        100%    100%     100%    100%    100%    100%
December 25, 1997. .   100    100     100    100    100     58         100     100      100     100     100     100
December 25, 1998. .   100    100      93     46      0      0         100     100      100     100      47       0
December 25, 1999. .   100     87      21      0      0      0         100     100      100      52       0       0
December 25, 2000. .   100     42       0      0      0      0         100     100       58       0       0       0
December 25, 2001. .   100      2       0      0      0      0         100     100        2       0       0       0
December 25, 2002. .   100      0       0      0      0      0         100      61        0       0       0       0
December 25, 2003. .   100      0       0      0      0      0         100      26        0       0       0       0
December 25, 2004. .   100      0       0      0      0      0         100       6        0       0       0       0
December 25, 2005. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2006. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2007. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2008. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2009. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2010. .   100      0       0      0      0      0         100       0        0       0       0       0
December 25, 2011. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2012. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2013. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2014. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2015. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2016. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2017. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2018. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2019. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2020. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2021. .     0      0       0      0      0      0           0       0        0       0       0       0
December 25, 2022. .     0      0       0      0      0      0           0       0        0       0       0       0
Weighted Average Life
(years) . . . .      14.74   3.86    2.62   2.00   1.37   1.07       14.74    6.43     4.18    3.08    2.02    1.50

</TABLE>
__________
*  Rounded to the nearest whole percentage.


       PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCES OUTSTANDING*
                                 (continued)

<TABLE>
<CAPTION>
                                           Class A-5                                    Class A-6
                                      Prepayment Assumption                          Prepayment Assumption
                           -----------------------------------------        ----------------------------------------
Distribution Date            0%    50%    75%   100%   150%    200%           0%    50%   75%    100%    150%   200%
- ---------------------      ----   ----   ----   ----   ----    ----         ----   ----  ----    ----    ----   ----
<S>                        <C>    <C>    <C>    <C>    <C>     <C>          <C>    <C>   <C>     <C>     <C>    <C>
Initial Percentage. .      100%   100%   100%   100%   100%    100%         100%   100%  100%    100%    100%   100%
December 25, 1997 . .      100    100    100    100    100     100          100    100   100     100     100    100
December 25, 1998 . .      100    100    100    100    100       0          100    100   100     100     100     81
December 25, 1999 . .      100    100    100    100      0       0          100    100   100     100      60      0
December 25, 2000 . .      100    100    100     56      0       0          100    100   100     100       0      0
December 25, 2001 . .      100    100    100      0      0       0          100    100   100      51       0      0
December 25, 2002 . .      100    100     15      0      0       0          100    100   100       0       0      0
December 25, 2003 . .      100    100      0      0      0       0          100    100    57       0       0      0
December 25, 2004 . .      100    100      0      0      0       0          100    100    34       0       0      0
December 25, 2005 . .      100     66      0      0      0       0          100    100     4       0       0      0
December 25, 2006 . .      100     19      0      0      0       0          100    100     0       0       0      0
December 25, 2007 . .      100      0      0      0      0       0          100     79     0       0       0      0
December 25, 2008 . .      100      0      0      0      0       0          100     46     0       0       0      0
December 25, 2009 . .      100      0      0      0      0       0          100     15     0       0       0      0
December 25, 2010 . .      100      0      0      0      0       0          100      0     0       0       0      0
December 25, 2011 . .        0      0      0      0      0       0           21      0     0       0       0      0
December 25, 2012 . .        0      0      0      0      0       0            6      0     0       0       0      0
December 25, 2013 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2014 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2015 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2016 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2017 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2018 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2019 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2020 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2021 . .        0      0      0      0      0       0            0      0     0       0       0      0
December 25, 2022 . .        0      0      0      0      0       0            0      0     0       0       0      0
Weighted Average
Life (years). . . . .    14.81   9.37   5.62   4.08   2.58    1.84        15.07  11.93  7.51    5.09    3.12    2.17
</TABLE>
__________
*  Rounded to the nearest whole percentage.


       PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCES OUTSTANDING*
                                 (continued)

<TABLE>
<CAPTION>
                                          Class A-7                                            Class A-8
                                      Prepayment Assumption                                Prepayment Assumption
                         ----------------------------------------               ------------------------------------------
Distribution Date          0%    50%    75%   100%   150%    200%                 0%    50%     75%    100%    150%   200%
- ---------------------    ----   ----   ----   ----   ----    ----               ----   ----    ----    ----    ----   ----
<S>                      <C>    <C>    <C>    <C>    <C>     <C>                <C>    <C>     <C>     <C>     <C>    <C>
Initial Percentage. .    100%   100%   100%   100%   100%    100%               100%    100%    100%   100%    100%   100%
December 25, 1997 . .    100    100    100    100    100     100                100     100     100    100     100    100
December 25, 1998 . .    100    100    100    100    100     100                100     100     100    100     100    100
December 25, 1999 . .    100    100    100    100    100       0                100     100     100    100     100     84
December 25, 2000 . .    100    100    100    100     38       0                100     100     100    100     100     11
December 25, 2001 . .    100    100    100    100      0       0                100     100     100    100      63      0
December 25, 2002 . .    100    100    100     89      0       0                100     100     100    100      34      0
December 25, 2003 . .    100    100    100     37      0       0                100     100     100    100      21      0
December 25, 2004 . .    100    100    100     24      0       0                100     100     100    100      21      0
December 25, 2005 . .    100    100    100      0      0       0                100     100     100     98      17      0
December 25, 2006 . .    100    100     68      0      0       0                100     100     100     77       9      0
December 25, 2007 . .    100    100     34      0      0       0                100     100     100     56       3      0
December 25, 2008 . .    100    100      5      0      0       0                100     100     100     40       0      0
December 25, 2009 . .    100    100      0      0      0       0                100     100      83     28       0      0
December 25, 2010 . .    100     84      0      0      0       0                100     100      65     18       0      0
December 25, 2011 . .    100      0      0      0      0       0                100      27       5      0       0      0
December 25, 2012 . .    100      0      0      0      0       0                100      21       2      0       0      0
December 25, 2013 . .     86      0      0      0      0       0                100      15       0      0       0      0
December 25, 2014 . .     62      0      0      0      0       0                100      10       0      0       0      0
December 25, 2015 . .     35      0      0      0      0       0                100       6       0      0       0      0
December 25, 2016 . .     10      0      0      0      0       0                100       2       0      0       0      0
December 25, 2017 . .      0      0      0      0      0       0                100       0       0      0       0      0
December 25, 2018 . .      0      0      0      0      0       0                 90       0       0      0       0      0
December 25, 2019 . .      0      0      0      0      0       0                 79       0       0      0       0      0
December 25, 2020 . .      0      0      0      0      0       0                 65       0       0      0       0      0
December 25, 2021 . .      0      0      0      0      0       0                 53       0       0      0       0      0
December 25, 2022 . .      0      0      0      0      0       0                 43       0       0      0       0      0
December 25, 2023 . .      0      0      0      0      0       0                 32       0       0      0       0      0
December 25, 2024 . .      0      0      0      0      0       0                 19       0       0      0       0      0
December 25, 2025 . .      0      0      0      0      0       0                  6       0       0      0       0      0
December 25, 2026 . .      0      0      0      0      0       0                  0       0       0      0       0      0
Weighted Average Life
(years) . . . . . . .  18.48  14.50  10.60   7.07   3.94    2.68              25.38   15.53   14.18   11.71   6.26   3.46

</TABLE>
__________
*  Rounded to the nearest whole percentage.

       PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCES OUTSTANDING*
                                 (continued)
<TABLE>
<CAPTION>

                                           Class A-9
                                      Prepayment Assumption
                        ---------------------------------------------------
Distribution Date         0%     50%      75%      100%      150%      200%
- ---------------------   ----    ----     ----      ----      ----      ----
<S>                     <C>     <C>     <C>       <C>       <C>       <C>
Initial Percentage. .   100%    100%     100%      100%      100%      100%
December 25, 1997 . .   100     100      100       100       100       100
December 25, 1998 . .   100     100      100       100       100       100
December 25, 1999 . .   100     100      100       100       100       100
December 25, 2000  . .   99      94       91        88        82        74
December 25, 2001  . .   99      87       82        77        66        41
December 25, 2002  . .   98      78       70        61        46        18
December 25, 2003  . .   96      67       56        46        28         7
December 25, 2004  . .   90      43       29        19        10         1
December 25, 2005  . .   85      27       15         7         2         0
December 25, 2006  . .   78      17        7         3         0         0
December 25, 2007  . .   72      11        4         1         0         0
December 25, 2008  . .   65       7        2         0         0         0
December 25, 2009  . .   58       4        1         0         0         0
December 25, 2010  . .   50       2        0         0         0         0
December 25, 2011  . .    0       0        0         0         0         0
December 25, 2012  . .    0       0        0         0         0         0
December 25, 2013  . .    0       0        0         0         0         0
December 25, 2014  . .    0       0        0         0         0         0
December 25, 2015  . .    0       0        0         0         0         0
December 25, 2016  . .    0       0        0         0         0         0
December 25, 2017  . .    0       0        0         0         0         0
December 25, 2018  . .    0       0        0         0         0         0
December 25, 2019  . .    0       0        0         0         0         0
December 25, 2020  . .    0       0        0         0         0         0
December 25, 2021  . .    0       0        0         0         0         0
December 25, 2022  . .    0       0        0         0         0         0
December 25, 2023  . .    0       0        0         0         0         0
December 25, 2024  . .    0       0        0         0         0         0
December 25, 2025  . .    0       0        0         0         0         0
December 25, 2026  . .    0       0        0         0         0         0
Weighted Average
Life (years) . . . . .12.51    7.88     7.06      6.52      5.84      4.92

</TABLE>
__________
*  Rounded to the nearest whole percentage.

Reports to Holders of the Certificates

    On  each Distribution Date, the Trustee will  forward to each holder of a
Certificate and the Certificate Insurer a statement generally setting forth:

        (i)   the amount  of the  distributions, separately  identified, with
    respect to each class of Certificates;

        (ii)    the  amount  of such  distributions  allocable  to principal,
    separately identifying  the aggregate amount of any Principal Prepayments
    or  other  unscheduled  recoveries  of  principal  included  therein  and
    separately identifying any Subordination Increase Amounts;

        (iii)   the amount of  such distributions  allocable to interest  and
    the calculation thereof;

        (iv)  the Class A Carry-Forward Amount;

        (v)   the  amount  of any  Insured Payment  included  in  the amounts
    distributed   to  the  holders  of  the   Offered  Certificates  on  such
    Distribution Date;

        (vi)   the Required  Subordinated Amount  and the Subordinated Amount
    as of the end of the related Due Period;

        (vii)  the  Certificate Principal  Balance of  each class  of Offered
    Certificates (other  than the Class  A-IO Certificates) and  the Notional
    Amount  of  the  Class  A-IO Certificates  after  giving  effect  to  the
    distribution of principal on such Distribution Date;

        (viii)  the Pool  Stated Principal Balance at the  end of the related
    Due Period;

        (ix) the related amount  of the Servicing Fee paid  to or retained by
    the Servicer;

        (x)  the amount of the Trustee Fee paid to the Trustee;

        (xi) the Premium Amount paid to the Certificate Insurer;

        (xii)  the amount of Advances for the related Due Period;

        (xiii) the number and aggregate Stated Principal  Balance of Mortgage
    Loans (A) delinquent (exclusive of Mortgage  Loans in foreclosure) (1) 30
    to  59 days,  (2)  60  to 89  days  and  (3)  90  or more  days,  (B)  in
    foreclosure and delinquent (1) 30  to 59 days, (2) 60 to  89 days and (3)
    90 or more days and (C) in bankruptcy as of the close of  business on the
    last day of the calendar month preceding such Distribution Date;

        (xiv)     with  respect  to  any Mortgage  Loan  that  became an  REO
    Property  during  the  preceding calendar  month,  the  loan  number, the
    Stated  Principal  Balance  of such  Mortgage  Loan as  of  the  close of
    business on  the last  day of  the  related Due  Period and  the date  of
    acquisition thereof;

        (xv)    the  total number and principal balance of any REO Properties
    as of the close of business on the last day of the preceding Due Period;

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

        (xvii)  the cumulative amount of Realized Losses;

        (xviii)  any  Subordination   Deficit  after  giving  effect  to  the
    distribution of principal on such Distribution Date;

        (xix)     the Reimbursement  Amount, if  any,  for such  Distribution
    Date; and

        (xx)    the amount on deposit in each  of the Pre-Funding Account and
    the Capitalized Interest Account.

    In  addition, within a  reasonable period of  time after the  end of each
calendar year,  the Trustee  will prepare  and deliver  to each  holder of  a
Certificate  of  record  during  the   previous  calendar  year  a  statement
containing  information necessary to  enable holders  of the  Certificates 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  the  holders  of  the
Certificates but only with the consent of the Certificate Insurer, 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  Certificate Insurer and  the holders of  a Majority in  Interest of each
class  of  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 holders of the  Certificates; provided, however,  that no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
distributions required to  be made on any Certificate without  the consent of
the holder of such Certificate; (ii) adversely affect in any material respect
the  interests of the holders of any  class of Certificates in a manner other
than as described in clause (i) above, without the  consent of the holders of
Certificates of such class evidencing, as to such class, Percentage Interests
aggregating 66%;  or  (iii)  reduce  the aforesaid  percentage  of  aggregate
outstanding principal amounts  of Certificates of each class,  the holders of
which are required to  consent to any such amendment, without  the consent of
the holders of all Certificates of such class. 

OPTIONAL TERMINATION

    Holders of  the Residual Certificates 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 Combined
Pool Stated Principal  Balance at the time  of repurchase being less  than or
equal to 10% of the sum of the Preliminary Combined Pool Balance and the Pre-
Funded Amount. The  Servicer (and, if Cityscape  is removed as Servicer,  the
Certificate Insurer) will have a  similar purchase option on any Distribution
Date on which  the Combined  Pool Stated  Principal Balance is  less than  or
equal to 5% of the sum of  the Preliminary Combined Pool Balance and the Pre-
Funded Amount. The "Combined  Pool Stated Principal Balance"  at any time  is
the sum of (i)  the Pool Stated Principal Balance  and (ii) the aggregate  of
the stated  principal balances of  certain loans secured by  multi-family and
mixed-use properties  (the "Mixed-Use  Loans") that are  not included  in the
Mortgage Pool and that are included in a separate loan pool forming a portion
of the Trust  Fund (the "Mixed-Use Pool Balance").  The "Preliminary Combined
Pool  Balance" is the  sum of (i)  the Preliminary Pool  Balance and (ii) the
Mixed-Use Pool Balance  as of the Cut-Off  Date.  Certain characteristics  of
the  Mixed-Use Loans as  of the Cut-Off  Date are set forth  in the following
paragraph.  In the event that either option is exercised, the  Mortgage Loans
and REO Properties will be purchased at a price equal to the  sum of (i) 100%
of the Stated  Principal Balance of each Mortgage Loan (other than in respect
of REO  Property) plus  accrued interest thereon  at the  applicable Mortgage
Rate (or, if such option is exercised by  the Servicer, at the applicable Net
Mortgage Rate),  (ii) the  appraised value  of any  REO Property  (up to  the
Stated  Principal  Balance  of  the  related Mortgage  Loan)  and  (iii)  any
unreimbursed  out-of-pocket costs  and expenses  previously  incurred by  the
Servicer in the performance of  its servicing obligations. Proceeds from such
repurchase will be included in Available Funds and will be distributed to the
holders of  the Certificates. Any  repurchase of the  Mortgage Loans  and REO
Properties will result in an early retirement of the Certificates.

    As of  the Cut-Off Date,  it is  expected that  the Mixed-Use Loans  will
have  an aggregate unpaid principal  balance of approximately $25,462,547, an
average  principal  balance  of approximately  $145,500,  a  weighted average
mortgage interest rate of approximately 12.06%, a  weighted average remaining
term to maturity of approximately 182 months,  a weighted average loan age of
approximately  6 months,  a weighted  average remaining amortization  term of
approximately 299 months and a  weighted average combined loan-to-value ratio
of approximately 61.72%.

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  Stated Principal Balance thereof
plus accrued interest  thereon at the applicable  Net Mortgage Rate  from the
date  through which  interest  was  last paid  by  the  related mortgagor  or
advanced  to the last day of the Due  Period prior to the month in which such
amount is to be distributed; provided, however, that the total amount of such
Mortgage Loans  that  may be  purchased  by the  Servicer  described in  this
paragraph (not  including Mortgage  Loans repurchased  due to a  breach of  a
representation or warranty under the Pooling and Servicing Agreement) may not
exceed 10% of the Preliminary Principal Balance.

EVENTS OF DEFAULT; SERVICER TERMINATION TRIGGER EVENT

    Events of Default will consist, among other things, of:   (i) any failure
by  the Servicer  to deposit  in the  Collection Account  or the  Certificate
Account the required amounts  or remit to the Trustee any  payment (including
an Advance required to be made  under the terms of the Pooling and  Servicing
Agreement) which continues unremedied for two Business Days; (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 45 days after  the giving of written notice of  such
failure to  the  Servicer by  the  Trustee, the  Certificate Insurer  or  the
Depositor, or to the Servicer and the  Trustee by the holders of Certificates
evidencing not  less than a  majority 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 (iv)  any failure of the  Servicer to maintain the  net worth
set forth  in the  Pooling and Servicing  Agreement. A  "Servicer Termination
Trigger Event" will occur if certain loss or delinquency amounts are exceeded
with respect to the Mortgage Loans, as described in the Pooling and Servicing
Agreement. As of any date of determination, 99% of the Voting Rights will  be
allocated among  holders of  the Offered Certificates  (other than  the Class
A-IO  Certificates), pro  rata, on  the basis  of the  respective Certificate
Principal Balances thereof and  1% of the Voting Rights will  be allocated to
the Class  A-IO Certificates.   Voting  Rights will  be  allocated among  the
Certificates of each such class  in accordance with the respective Percentage
Interests.

RIGHTS UPON EVENT OF DEFAULT OR SERVICER TERMINATION TRIGGER EVENT

    So long as an Event  of Default under the Pooling and Servicing Agreement
remains  unremedied,  the  Trustee  shall,  but  only  upon  the  receipt  of
instructions  from the  Certificate Insurer  or the  holders  of Certificates
having  not less  than  a majority  of  the Voting  Rights  evidenced by  the
Certificates (with  the prior  written consent of  the Certificate  Insurer),
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  and  duties  of the
Servicer under the Pooling and Servicing Agreement, including the  obligation
to make Advances. If a Servicer Termination Trigger Event occurs, the Trustee
shall, but  only upon receipt  of instructions from the  Certificate Insurer,
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 assurance can be given that  termination of the rights
and obligations  of the  Servicer under the  Pooling and  Servicing Agreement
would not adversely affect the servicing of the Mortgage Loans, including the
delinquency experience of the Mortgage Loans.

    No  holder of a Certificate, solely by  virtue of such holder's status as
a  holder  of  a Certificate,  will  have  any right  under  the  Pooling and
Servicing Agreement to institute any proceeding  with respect thereto, unless
such holder previously has given to the Trustee written  notice of default
and unless the holders of Certificates  having not less than a majority of
the Voting Rights evidenced  by the  Offered  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, the Certificate Insurer shall  have consented thereto  and the
Trustee  for 60 days  has neglected or refused to institute any such
proceeding.

THE TRUSTEE

    First Bank  National Association  will be the  Trustee under the  Pooling
and Servicing  Agreement.  The Depositor  and  Cityscape may  maintain  other
banking relationships  in the ordinary  course of business with  the Trustee.
Offered Certificates  may be surrendered  for final payment at  the Corporate
Trust Office  of the  Trustee located  at 180  East Fifth  Street, St.  Paul,
Minnesota 55101, Attention:   Structured Finance/Cityscape 1996-4 or  at such
other addresses as the Trustee may designate from time to time.


                           THE CERTIFICATE INSURER

    The following information set forth  in this section has been provided by
the Certificate  Insurer.  Accordingly,  neither the Depositor  nor Cityscape
makes  any  representation  as  to  the accuracy  and  completeness  of  such
information.

GENERAL

    Financial   Security  Assurance   Inc.  (the   "Certificate  Insurer"  or
"Financial  Security") is a  monoline insurance company  incorporated in 1984
under the laws of the State  of New York.  Financial Security is  licensed to
engage  in  financial guaranty  insurance  business  in  all 50  states,  the
District of Columbia and Puerto Rico.

    Financial Security  and its subsidiaries  are engaged exclusively  in the
business of writing  financial guaranty insurance, principally in  respect of
securities offered  in domestic and  foreign markets.  In  general, financial
guaranty  insurance consists  of  the  issuance of  a  guaranty of  scheduled
payments of an issuer's securities --  thereby enhancing the credit rating of
those securities --  in consideration  for the  payment of a  premium to  the
insurer.     Financial  Security  and  its  subsidiaries  principally  insure
asset-backed,   collateralized  and   municipal  securities.     Asset-backed
securities are generally supported by residential mortgage loans, consumer or
trade receivables,  securities or other  assets having an  ascertainable cash
flow or market value.  Collateralized securities include public utility first
mortgage bonds  and sale/leaseback  obligation bonds.   Municipal  securities
consist largely of general obligation  bonds, special revenue bonds and other
special obligations  of  state and  local  governments.   Financial  Security
insures  both  newly  issued  securities  sold  in  the  primary  market  and
outstanding securities  sold in the  secondary market that  satisfy Financial
Security's underwriting criteria.

    Financial  Security is  a wholly-owned  subsidiary of  Financial Security
Assurance  Holdings  Ltd. ("Holdings"),  a  New  York Stock  Exchange  listed
company.  Major  shareholders of Holdings  include Fund American  Enterprises
Holdings, Inc.,  US WEST Capital  Corporation and  The Tokio Marine  and Fire
Insurance Co., Ltd.  No shareholder of  Holdings is obligated to pay any debt
of Financial  Security or  any  claim under  any insurance  policy issued  by
Financial Security or to  make any additional contribution to  the capital of
Financial Security.

    The principal executive offices of Financial  Security are located at 350
Park Avenue,  New York,  New York  10022, and  its telephone  number at  that
location is (212) 826-0100.  

REINSURANCE

    Pursuant to  an intercompany agreement, liabilities on financial guaranty
insurance written  or reinsured from  third parties by Financial  Security or
any of its domestic operating insurance company subsidiaries are reinsured 
among  such companies on an agreed-upon percentage substantially proportional
to  their  respective capital,  surplus and  reserves, subject  to applicable
statutory  risk limitations.    In addition,  Financial Security  reinsures a
portion of its liabilities under  certain of its financial guaranty insurance
policies with  other reinsurers under various  quota share treaties  and on a
transaction-by-transaction  basis.  Such reinsurance is utilized by Financial
Security as a risk management device and to comply with certain statutory and
rating agency requirements;  it does not alter or  limit Financial Security's
obligations under any financial guaranty insurance policy.

RATINGS OF CLAIMS-PAYING ABILITY

    Financial Security's  claims-paying ability is rated "Aaa" by Moody's and
"AAA" by S&P, Nippon Investors Service Inc. and Standard & Poor's (Australia)
Pty. Ltd.   Such  ratings reflect  only the  views of  the respective  rating
agencies,  are not  recommendations to buy,  sell or hold  securities and are
subject to  revision or withdrawal at any time  by such rating agencies.  See
"Ratings" in this Prospectus Supplement.

CAPITALIZATION

    The following table sets  forth the capitalization of  Financial Security
and  its  wholly  owned  subsidiaries  on the  basis  of  generally  accepted
accounting principles as of September 30, 1996 (in thousands):

<TABLE>
<CAPTION>
                                                                              September 30, 1996
                                                                                  (Unaudited)
                                                                         -----------------------------
<S>                                                                      <C>
Deferred Premium Revenue (net of                                         $                     358,145
  prepaid reinsurance premiums) . . . . . . . . . . . . . . . .
                                                                         -----------------------------
Shareholder's Equity:
  Common Stock  . . . . . . . . . . . . . . . . . . . . . . . .                                 15,000
  Additional Paid-In Capital  . . . . . . . . . . . . . . . . .                                666,470
  Unrealized Gain on Investments
    (net of deferred income taxes)  . . . . . . . . . . . . . .                                  2,482
  Accumulated Earnings  . . . . . . . . . . . . . . . . . . . .                                111,231
                                                                         -----------------------------
Total Shareholder's Equity  . . . . . . . . . . . . . . . . . .          $                     795,183
                                                                         -----------------------------
Total Deferred Premium Revenue
   and Shareholder's Equity . . . . . . . . . . . . . . . . . .          $                   1,153,328
                                                                         =============================
</TABLE>

    For  further  information concerning  the  Certificate  Insurer, see  the
Consolidated   Financial   Statements   of  the   Certificate   Insurer   and
Subsidiaries,  and the  notes  thereto,  incorporated  by  reference  herein.
Copies of the statutory quarterly and annual statements filed with the  State
of New  York Insurance  Department by Financial  Security are  available upon
request to the State of New York Insurance Department.

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    The consolidated  financial  statements of  the  Certificate Insurer  and
Subsidiaries included as an exhibit to the Annual Report on Form 10-K for the
period ended December 31, 1995 and  the unaudited financial statements of the
Certificate  Insurer and  subsidiaries  for  the  three  month  period  ended
September 30, 1996 included as an exhibit to the Quarterly Report on Form 10-
Q for  the period ended September 30, 1996, each of which has been filed with
the  Commission by Financial  Security Assurance Holdings  Ltd. ("Holdings"),
are hereby incorporated by reference in this Prospectus Supplement.

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

INSURANCE REGULATION

    Financial Security is  licensed and subject to regulation as  a financial
guaranty insurance  corporation under the laws of the  State of New York, its
state  of  domicile.   In  addition,  Financial  Security and  its  insurance
subsidiaries are subject to regulation by insurance laws of the various other
jurisdictions in  which they  are licensed to  do business.   As  a financial
guaranty insurance  corporation licensed to  do business in the  State of New
York, Financial Security is subject to  Article 69 of the New York  Insurance
Law which, among  other things, limits the  business of each such  insurer to
financial  guaranty  insurance and  related  lines, requires  that  each such
insurer maintain a minimum surplus to policyholders, establishes contingency,
loss and  unearned premium  reserve requirements for  each such  insurer, and
limits the size of individual transactions ("single risks") and the volume of
transactions ("aggregate  risks")  that  may  be underwritten  by  each  such
insurer.   Other provisions  of the  New York  Insurance  Law, applicable  to
non-life  insurance companies  such as  Financial  Security, regulate,  among
other  things, permitted investments, payment of dividends, transactions with
affiliates,  mergers, consolidations,  acquisitions or  sales  of assets  and
incurrence of liability for borrowings.

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

    Financial  Security does not  accept any responsibility  for the accuracy
or  completeness  of   this  Prospectus  Supplement  or  any  information  or
disclosure contained herein, or omitted  herefrom, other than with respect to
the accuracy of the information  regarding Financial Security set forth under
the heading "The Certificate Insurer".


                  SENSITIVITY OF THE CLASS A-IO CERTIFICATES

    The  yield to  maturity of  the Class  A-IO Certificates  will be  highly
sensitive  to the principal prepayment,  repurchase and default experience of
the  Mortgage Loans.   Investors should  carefully consider  the risk  that a
rapid rate of principal  prepayments on the Mortgage Loans  or repurchases of
Mortgage Loans  will have an adverse effect on  the yield to investors in the
Class A-IO  Certificates and,  under certain scenarios,  could result  in the
failure of such investors to recover their initial investments.  The yield to
holders of  the Class A-IO  Certificates would also be  adversely affected in
the  event that  the Pre-Funded  Amount  is distributed  as principal  of the
related classes  of Offered Certificates in February 1997 or that the holders
of   the   Residual  Certificates   or  the   Servicer  (or,   under  certain
circumstances, the Certificate Insurer) exercise the right under  the Pooling
and Servicing  Agreement to repurchase  all remaining Mortgage Loans  and REO
Properties in the Trust  Fund and thereby effect the early  retirement of the
Certificates,  as  described in  "Description  of the  Certificates--Optional
Termination."

    The following table (the "Yield  Table") demonstrates the sensitivity  of
the  pre-tax yields on the Class  A-IO Certificates to various constant rates
of  prepayment by  projecting  the  aggregate payments  of  interest on  such
Certificates  and  the  corresponding  pre-tax  yields  on  a corporate  bond
equivalent  ("CBE") basis, assuming  distributions on the  Mortgage Loans are
made as set forth in the Pooling and Servicing Agreement.  The Yield Table is
also based  on  the assumptions  set forth  above under  "Description of  the
Certificates--Weighted Average Lives."

                PRE-TAX YIELDS ON THE CLASS A-IO CERTIFICATES

<TABLE>
<CAPTION>
    Assumed
    Purchase                                  Percentages of Prepayment Assumption
               ---------------------------------------------------------------------------------
     Price         0%           50%           75%           100%          150%           200%  
- ------------   -------        -------       -------       -------       --------       ---------
<S>            <C>            <C>           <C>           <C>           <C>            <C>
$2,644,526     41.257%        28.052%       21.130%       13.965%       (1.208)%       (17.771)%
$2,775,776     39.068         25.917        19.023        11.886        (3.233)        (19.740)
$2,907,026     37.082         23.981        17.112        10.000        (5.067)        (21.525)
$3,038,276     35.270         22.215        15.370         8.281        (6.739)        (23.149)

</TABLE>

    The pre-tax  yields set forth in  the preceding table were  calculated by
determining the  monthly discount  rates which, when  applied to  the assumed
streams of cash flows to be paid  on the Class A-IO Certificates, would cause
the  discounted present  value of such  assumed stream  of cash flows  to the
Closing  Date to  equal the  assumed purchase  prices (which  include accrued
interest), and converting such  monthly rates to CBE rates.  Such calculation
does  not take  into account the  interest rates  at which funds  received by
holders of  the Class  A-IO Certificates may  be reinvested  and consequently
does not  purport to reflect the return  on any investment in  the Class A-IO
Certificates when such reinvestment rates are considered.

    It is highly  unlikely that the  Mortgage Loans will  prepay at the  same
rate until maturity or that all of the Mortgage Loans will prepay at the same
rate or time.   As a result of these factors, the pre-tax  yield on the Class
A-IO Certificates is likely  to differ from those shown in  such tables, even
if all  of the  Mortgage Loans  prepay at  the indicated  percentages of  the
Prepayment Assumption.   No representation is made  as to the actual  rate of
principal payments on the Mortgage Loans  (or the Mortgage Rates thereon) for
any period or over the life of the Class A-IO Certificates or as to the yield
on the  Class A-IO Certificates.  Investors must  make their own decisions as
to the appropriate prepayment  assumptions to be used in  deciding whether to
purchase the Class A-IO Certificates.


                               USE OF PROCEEDS

    The  Depositor will  apply the  net proceeds of  the sale  of the Offered
Certificates against the purchase price  of the Mortgage Loans transferred to
the Trust Fund on the Closing Date.


               CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

    An election  will be made to  treat the Trust  Fund (other than  the Pre-
Funding  Account and  the Capitalized  Interest  Account) as  a "real  estate
mortgage investment conduit" (a "REMIC")  for federal income tax purposes. In
the opinion of  Brown & Wood  LLP, special tax counsel  to the Depositor  and
counsel  to  the  Underwriter,  assuming  compliance  with  the  Pooling  and
Servicing Agreement, the  Trust Fund (other than the  Pre-Funding Account and
the  Capitalized Interest  Account)  will  qualify as  a  REMIC, the  Offered
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 Offered Certificates  may be issued with original issue  discount for
federal income tax purposes. For purposes of determining the amount and  rate
of  accrual of  original issue  discount and  market discount,  the Depositor
intends  to assume that  there will be  prepayments on the  Mortgage Loans at
100% of  the Prepayment Assumption. 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 Material Federal
Income Tax Consequences" in the Prospectus.

    The Offered Certificates may be treated as being issued  at a premium. In
such case,  the holders of  the Offered Certificates may  elect under Section
171 of  the  Internal Revenue  Code  of 1986,  as  amended (the  "Code"),  to
amortize  such premium  under the  constant yield  method  and to  treat such
amortizable  premium  as  an  offset   to  interest  income  on  the  Offered
Certificates.    Such   election,   however,   would   apply   to   all   the
Certificateholder's  debt instruments acquired on  or after the first taxable
year  in which  the election  is first made,  and should  only be  made after
consulting with a tax adviser.

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

SPECIAL TAX ATTRIBUTES OF THE OFFERED CERTIFICATES

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

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

    The Code imposes a  tax on REMICs equal to 100% of the net income derived
from  "prohibited  transactions"  (the  "Prohibited  Transactions  Tax").  In
general,  subject to certain  specified exceptions, a  prohibited transaction
means the disposition of a 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.

BACKUP WITHHOLDING

    Certain Certificate  Owners may be subject  to backup withholding  at the
rate  of 31% with respect to interest paid on the Offered Certificates if the
Certificate Owners, upon issuance, fail to supply the Trustee or their broker
with  their 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  their broker with a certified
statement,  under penalty  of perjury,  that they are  not subject  to backup
withholding.

    The Trustee will be  required to report annually to the  Internal Revenue
Service (the  "IRS"), and  to each Offered  Certificateholder of  record, the
amount of interest paid (and OID accrued, if any) on the Offered Certificates
(and the amount  of interest withheld for  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 "Class A Certificateholder" of record is Cede & Co., as  nominee of DTC,
Certificate  Owners  and the  IRS  will  receive  tax and  other  information
including  the  amount of  interest  paid  on  such 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   nonexempt  Certificate  Owner   fail  to  provide   the  required
certification,  the  Participants  or Indirect  Participants  (or  the Paying
Agent) 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.

    Such  amounts will  be  deemed distributed  to  the affected  Certificate
Owner for  all purposes  of the Certificates  and the  Pooling and  Servicing
Agreement.

FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS

    The  following information   describes the  United States  federal income
tax  treatment  of holders  that  are  not  United States  persons  ("Foreign
Investors").  The term  "Foreign Investor" means any person other  than (i) a
citizen or resident of the United  States, (ii) a corporation, partnership or
other entity organized in or under the laws of the United States or any state
or political subdivision  thereof or (iii) an  estate the income of  which is
includible in  gross income  for United States  federal income  tax purposes,
regardless of its source  or a trust if a  court within the United States  is
able to exercise primary supervision over the administration of the trust and
one or more United States trustees  have authority to control all substantial
decisions of the trust.

    The Code  and Treasury regulations generally  subject interest paid  to a
Foreign Investor to a withholding tax at a rate of 30% (unless such rate were
changed  by  an  applicable  treaty).    The  withholding  tax,  however,  is
eliminated with  respect to  certain "portfolio  debt investments"  issued to
Foreign  Investors.    Portfolio debt  investments  include  debt instruments
issued in  registered  form for  which  the United  States  payor receives  a
statement that  the beneficial owner of the instrument is a Foreign Investor.
The Offered Certificates will  be issued in registered form, therefore if the
information required  by the Code  is furnished  (as described below)  and no
other  exceptions  to  the  withholding  tax  exemption  are  applicable,  no
withholding tax will apply to the Offered Certificates.

    For  the Offered  Certificates to  constitute portfolio  debt investments
exempt from  the United  States withholding tax,  the withholding  agent must
receive from the  Certificate Owner  an executed  IRS Form  W-8 signed  under
penalty  of perjury  by the  Certificate Owner  stating that  the Certificate
Owner is a  Foreign Investor and providing such  Certificate Owner's name and
address.  The  statement must  be received  by the withholding  agent in  the
calendar year in which the interest payment is made, or in either  of the two
preceding calendar years.

    A Certificate  Owner that is a  nonresident alien or  foreign corporation
will not  be subject to United States federal  income tax on gain realized on
the sale, exchange, or redemption  of such Offered Certificate, provided that
(i) such gain is not effectively connected with a trade or business carried
on  by the Certificate  Owner in the  United States, (ii)  in the case  of a
Certificate Owner that is  an individual, such  Certificate Owner is  not
present in  the United  States for 183  days or  more during the  taxable
year  in which such sale,  exchange  or  redemption  occurs  and  (iii)  in 
the  case  of  gain representing  accrued interest, the  conditions
described in  the immediately preceding paragraph are satisfied.

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


                                 STATE TAXES

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

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


                             ERISA CONSIDERATIONS

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

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

    Except  as noted  above,  investments by  Plans  are subject  to  ERISA's
general  fiduciary  requirements,  including the  requirement  of  investment
prudence and diversification and the requirement that a Plan's investments be
made  in accordance with the documents  governing the Plan. A fiduciary which
decides  to invest the  assets of a  Plan in the  Offered Certificates should
consider, among other factors, the  extreme sensitivity of the investments to
the rate of principal payments (including prepayments) on the 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, a division of  the McGraw-Hill
    Companies ("S&P"),  Moody's Investors Service,  Inc. ("Moody's"),  Duff &
    Phelps  Credit  Rating  Co.  ("DCR")  or  Fitch Investors  Service,  L.P.
    ("Fitch");

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

        (5)    the  sum  of  all   payments  made  to  and  retained  by  the
    underwriters in  connection  with the  distribution  of the  certificates
    represents  not more  than reasonable  compensation for  underwriting the
    certificates; the sum of all  payments made to and retained by the seller
    pursuant  to the assignment of the loans to the trust fund represents not
    more than the  fair market value of such  loans; the sum of  all payments
    made to and retained  by the servicer  and any other servicer  represents
    not  more than reasonable  compensation for such  person's services under
    the agreement pursuant  to which the loans are pooled  and reimbursements
    of such person's reasonable expenses in connection therewith; and

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

    The trust fund must also meet the following requirements:

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

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

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

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


                            METHOD OF DISTRIBUTION

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

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

    The Depositor  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  in   connection  with  the   issuance  of   the
Certificates will be passed upon for the Depositor and for the Underwriter by
Brown & Wood LLP, New York, New York, and for Cityscape by Dewey  Ballantine,
New York, New York.


                                   RATINGS

    It is  a condition  of the issuance  of the  Offered Certificates  (other
than the Class A-IO Certificates) that  they be rated AAA and Aaa by  S&P and
Moody's,  respectively (Moody's, together  with S&P, the  "Rating Agencies").
It is a condition to the issuance of the Class A-IO Certificates that they be
rated AAAr by S&P and Aaa by Moody's.

    The security  ratings  assigned to  the  Offered Certificates  should  be
evaluated independently from similar ratings  on other types of securities. A
security rating is not a recommendation  to buy, sell or hold securities  and
may be subject to revision or withdrawal at any time by the Rating Agencies.

    The  ratings  assigned  by  S&P  to  mortgage  pass-through  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.  S&P's ratings take  into
consideration  the credit quality of the related mortgage 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. S&P's ratings on such certificates do not,  however,
constitute a  statement regarding frequency  of prepayments on the related 
mortgage loans.  The "r" symbol is appended to the rating by S&P of those 
Certificates that  S&P believes may  experience high  volatility or high
variability in expected returns due to non-credit risks.  The absence of an
"r" symbol in the ratings of the other Offered Certificates should  not be
taken as  an indication that such Certificates  will exhibit no volatility
or variability in total return.

    The  ratings assigned  by Moody's  to mortgage  pass-through certificates
address  the  likelihood   of  the  receipt  by  certificateholders   of  all
distributions  to which such certificateholders are entitled. Moody's ratings
on mortgage pass-through 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 Depositor  has not requested a rating  of the Offered Certificates by
any rating  agency  other than  S&P and  Moody's. However,  there  can be  no
assurance  as  to whether  any  other  rating agency  will  rate the  Offered
Certificates or, if  it does, what  ratings would be  assigned by such  other
rating  agency.  The ratings  assigned  by such  other rating  agency  to the
Offered Certificates could  be lower than the respective  ratings assigned by
the Rating Agencies.


                                   EXPERTS

    The consolidated  balance sheets of Financial Security Assurance Inc. and
Subsidiaries as  of December 31, 1995  and 1994 and the  related consolidated
statements of  income, changes  in shareholder's equity,  and cash  flows for
each of  the three years in the period  ended December 31, 1995, incorporated
by reference in this Prospectus  Supplement, have been incorporated herein in
reliance on the report of  Coopers & Lybrand L.L.P., independent accountants,
given on the authority of that firm as experts in accounting and auditing.

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

    This Prospectus  relates to  the  issuance of  Asset Backed  Certificates
(the "Certificates")  and the Asset  Backed Notes (the "Notes"  and, together
with the Certificates, the "Securities"), which may be sold from time to time
in one or more series (each, a  "Series") by Financial Asset Securities Corp.
(the "Depositor") on  terms determined at the  time of sale and  described in
this Prospectus and the related  Prospectus Supplement.  The Securities of  a
Series will  evidence beneficial ownership of a  trust fund (a "Trust Fund").
As specified  in the  related Prospectus  Supplement,  the Trust  Fund for  a
Series of  Securities will include  certain assets (the "Trust  Fund Assets")
which will primarily  consist of (i) closed-end and/or  revolving home equity
loans (the "Home Equity Loans") secured primarilyby 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 REPRESENTATION TO THE CONTRARY IS A
                              CRIMINAL OFFENSE.
                              ________________

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

                              GREENWICH CAPITAL
                                MARKETS, INC.

December 11, 1996

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

Optional Termination         The  Master Servicer  or the  party specified in
                             the  related  Prospectus  Supplement,  including
                             the holder  of the residual interest in a REMIC,
                             may have  the option to effect  early retirement
                             of a  Series of Securities  through the purchase


                             of  the Trust  Fund Assets  and other  assets in
                             the related Trust  Fund under the  circumstances
                             and in the manner described in "The Agreements
                             --Termination;  Optional Termination" herein and
                             in the related Prospectus Supplement.

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

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

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


                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

OTHER CONSIDERATIONS

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


                                THE TRUST FUND

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

_______________
*   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.

    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.

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

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

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

THE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

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

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

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

                        DESCRIPTION OF THE SECURITIES

    Each  Series  of  Certificates  will  be   issued  pursuant  to  separate
agreements (each, a "Pooling and Servicing Agreement" or a "Trust Agreement")
among the Depositor,  the Servicer, if the  Series relates to Loans,  and the
Trustee.   A form of Pooling and Servicing  Agreement and Trust Agreement has
been  filed  as  an exhibit  to  the  Registration  Statement of  which  this
Prospectus forms  a part.  Each Series of Notes will be issued pursuant to an
indenture (the  "Indenture") between  the related Trust  Fund and  the entity
named in  the related Prospectus  Supplement as trustee (the  "Trustee") with
respect to  such Series.  A form of Indenture has been filed as an exhibit to
the Registration  Statement of which this Prospectus forms  a part.  A Series
may consist of both Notes and Certificates.   Each Agreement, dated as of the
related Cut-off Date, will  be among the Depositor,  the Master Servicer  and
the Trustee for  the benefit of the holders of the Securities of such Series.
The provisions of each  Agreement will vary depending upon the  nature of the
Securities to be  issued thereunder and the nature of the related Trust Fund.
The following summaries describe certain  provisions which may appear in each
Agreement.    The Prospectus  Supplement  for  a  Series of  Securities  will
describe any provision  of the Agreement relating to such  Series that mainly
differs  from the  description thereof  contained  in this  Prospectus.   The
summaries do not purport to be complete and are subject to, and are qualified
in their entirety by reference to, all of the provisions of the Agreement for
each  Series of  Securities and  the applicable  Prospectus Supplement.   The
Depositor will provide a copy of the Agreement (without exhibits) relating to
any Series without  charge upon written  request of a  holder of record  of a
Security of  such Series addressed  to Financial Asset Securities  Corp., 600
Steamboat Road, Greenwich, Connecticut 06830, Attention: Asset Backed Finance
Group.

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

        (iii)    the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

    None  of  the Servicer,  the  Depositor  or  the  Trustee will  have  any
responsibility for  any aspect of the records relating,   to or payments made
on  account of  beneficial ownership interests  of the  Book-Entry Securities
held  by Cede & Co.,  as nominee for DTC,  or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

    Foreclosure of  a mortgage is generally  accomplished by judicial action.
The action is  initiated by the service  of legal pleadings upon  all parties
having  an  interest in  the  real property.    Delays in  completion  of the
foreclosure may occasionally  result from difficulties in  locating necessary
parties.  Judicial foreclosure proceedings are  often not contested by any of
the  parties.  When  the mortgagee's right  to foreclosure  is contested, the
legal  proceedings necessary  to resolve  the  issue can  be time  consuming.
After  the  completion  of  a  judicial  foreclosure  proceeding,  the  court
generally issues a  judgment of foreclosure and  appoints a referee  or other
court officer to conduct the sale of the property.  In some states, mortgages
may also be foreclosed by advertisement, pursuant to a power of sale provided
in the mortgage.

    Although foreclosure  sales  are typically  public  sales, frequently  no
third party purchaser  bids in  excess of  the lender's lien  because of  the
difficulty of  determining the  exact status  of title  to the  property, the
possible deterioration of the property during the foreclosure proceedings and
a requirement that the purchaser pay for the property in cash or by cashier's
check.   Thus the foreclosing  lender often purchases  the property from  the
trustee or referee  for an amount equal  to the principal  amount outstanding
under the loan,  accrued and unpaid interest and the  expenses of foreclosure
in which event  the mortgagor's debt will  be extinguished or the  lender may
purchase for  a  lesser amount  in  order to  preserve  its right  against  a
borrower  to seek  a deficiency  judgment  in states  where such  judgment is
available.  Thereafter, subject to the  right of the borrower in some  states
to remain in possession  during the redemption period, the lender will assume
the burden of ownership, including obtaining hazard insurance and making such
repairs at its own expense as  are necessary to render the property  suitable
for sale.   The lender  will commonly  obtain the services  of a real  estate
broker and pay  the broker's commission  in connection with  the sale of  the
property.   Depending upon  market conditions, the  ultimate proceeds  of the
sale of  the property may not equal the  lender's investment in the property.
Any loss may  be reduced by  the receipt of  any mortgage guaranty  insurance
proceeds.

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain states  have adopted statutory prohibitions restricting the right
of  the beneficiary  or mortgagee  to  obtain a  deficiency judgment  against
borrowers financing the purchase of their residence or following sale under a
deed  of  trust or  certain  other  foreclosure  proceedings.   A  deficiency
judgment is  a personal judgment against the borrower  equal in most cases to
the difference between the amount due to the lender and the fair market value
of the real  property sold at the  foreclosure sale.  Other  statutes require
the beneficiary or mortgagee to exhaust the security afforded under a deed of
trust or  mortgage by  foreclosure in  an attempt  to satisfy  the full  debt
before bringing  a personal  action against the  borrower.  In  certain other
states, the  lender has the option of bringing  a personal action against the
borrower on the debt without first exhausting such security; however, in some
of these states, the lender, following judgment on such  personal action, may
be deemed  to have  elected a  remedy and  may be  precluded from  exercising
remedies with respect to the security.  Consequently, the practical effect of
the  election requirement,  when  applicable, is  that  lenders will  usually
proceed first  against the  security rather than  bringing a  personal action
against  the  borrower.    Finally,  other  statutory  provisions  limit  any
deficiency judgment against the former  borrower following a foreclosure sale
to  the excess  of the  outstanding debt over  the fair  market value  of the
property at the  time of the public  sale.  The purpose of  these statutes is
generally to  prevent a  beneficiary or  a mortgagee  from obtaining  a large
deficiency judgment against the former borrower as a result of low or no bids
at the foreclosure sale.

    In addition  to anti-deficiency and  related legislation,  numerous other
federal  and state  statutory provisions,  including  the federal  bankruptcy
laws, the federal Soldiers' and Sailors'  Civil Relief Act of 1940 and  state
laws affording relief to debtors, may interfere with or affect the ability of
the secured mortgage lender to realize upon its security.  For  example, in a
proceeding under the federal  Bankruptcy Code, a lender may  not foreclose on
the  Property  without   the  permission  of  the  bankruptcy   court.    The
rehabilitation plan  proposed by the debtor  may provide, if the  Property is
not the debtor's principal residence and the  court determines that the value
of the Property is less than the principal balance of  the mortgage loan, for
the reduction  of the secured indebtedness to the value of the Property as of
the date  of the  commencement  of the  bankruptcy,  rendering the  lender  a
general  unsecured creditor  for  the  difference, and  also  may reduce  the
monthly payments  due under such mortgage  loan, change the rate  of interest
and alter  the mortgage  loan repayment  schedule.   The effect  of any  such
proceedings under the  federal Bankruptcy Code, including but  not limited to
any automatic stay, could result in delays in receiving payments on the Loans
underlying a  Series of Securities  and possible reductions in  the aggregate
amount of such payments.

    The federal tax laws provide  priority to certain tax liens over the lien
of  a  mortgage or  secured  party.    Numerous federal  and  state  consumer
protection  laws impose  substantive requirements  upon  mortgage lenders  in
connection with the  origination, servicing and enforcement  of loans secured
by Single Family Properties.  These laws include the federal Truth-in-Lending
Act,  Real Estate  Settlement Procedures Act,  Equal Credit  Opportunity Act,
Fair Credit  Billing Act, Fair Credit Reporting  Act and related statutes and
regulations.  These federal and state laws impose  specific statutory
liabilities  upon lenders who fail  to comply with the provisions  of the
law.   In some  cases, this liability may  affect assignees of the loans or
contracts.

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

    Forms  of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating the borrower  to pay a late charge if  payments are not
timely  made, and  in some circumstances  may provide for  prepayment fees or
penalties if the  obligation is paid prior  to maturity.  In  certain states,
there are or may be specific limitations upon the late charges which a lender
may  collect from a  borrower for delinquent  payments.   Certain states also
limit  the amounts that a lender may collect from a borrower as an additional
charge  if  the  loan is  prepaid.    Late charges  and  prepayment  fees are
typically retained by servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

    Title V  of the Depository Institutions Deregulation and Monetary Control
Act of 1980,  enacted in  March 1980  ("Title V") provides  that state  usury
limitations shall  not apply to  certain types of residential  first mortgage
loans originated  by certain  lenders after March  31, 1980.   The  Office of
Thrift Supervision,  as successor to  the Federal  Home Loan  Bank Board,  is
authorized to  issue rules  and regulations  and  to publish  interpretations
governing implementation  of Title V.   The statute authorized  the states to
reimpose interest rate  limits by adopting,  before April 1,  1983, a law  or
constitutional  provision which  expressly  rejects  an  application  of  the
federal  law.  Fifteen states adopted  such a law prior  to the April 1, 1993
deadline.  In addition,  even where Title V is not so  rejected, any state is
authorized by the  law to adopt a provision limiting discount points or other
charges on  mortgage loans  covered by Title  V.   Certain states  have taken
action to  reimpose interest rate limits  and/or to limit discount  points or
other charges.

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

    Generally, under  the terms  of the Soldiers'  and Sailors' Civil  Relief
Act of 1940,  as amended (the "Relief  Act"), a borrower who  enters military
service after the  origination of such borrower's Loan  (including a borrower
who is a member of  the National Guard or is in reserve status at the time of
the  origination of the Loan and  is later called to  active duty) may not be
charged interest  above  an annual  rate  of 6%  during  the period  of  such
borrower's  active  duty   status,  unless  a  court  orders  otherwise  upon
application of the lender.  It is possible that such interest rate limitation
could have an effect, for an indeterminate  period of time, on the ability of
the Master Servicer  to collect full  amounts of interest  on certain of  the
Loans.  Any shortfall in  interest collections resulting from the application
of the Relief Act could result in losses  to the Securityholders.  The Relief
Act also  imposes limitations which  would impair  the ability of  the Master
Servicer  to foreclose on  an affected Loan  during the  borrower's period of
active duty  status.   Moreover, the Relief  Act permits  the extension  of a
Loan's  maturity and  the re-adjustment  of its  payment schedule  beyond the
completion of  military service.   Thus, in the event  that such a  Loan goes
into default,  there may be delays and losses  occasioned by the inability to
realize upon the Property in a timely fashion.

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

    The  summary does not purport to deal  with all aspects of federal income
taxation that  may affect particular  investors in light of  their individual
circumstances.  This  summary focuses primarily upon investors  who will hold
Securities  as "capital  assets" (generally,  property  held for  investment)
within the meaning  of Section 1221 of  the Code.  Prospective  investors may
wish to consult  their own tax advisers concerning  the federal, state, local
and any other tax consequences  as relates specifically to such  investors in
connection with the purchase, ownership and disposition of the Securities.

    The federal  income tax  consequences to holders  will vary depending  on
whether (i)  the Securities of a Series  are classified as indebtedness; (ii)
an election is made  to treat the Trust Fund relating  to a particular Series
of Securities  as a real  estate mortgage investment conduit  ("REMIC") under
the  Internal Revenue  Code  of  1986, as  amended  (the  "Code"); (iii)  the
Securities  represent  an ownership  interest in  some or  all of  the assets
included in the Trust Fund for a Series; or (iv) an election is made to treat
the  Trust  Fund  relating  to  a  particular  Series  of  Certificates  as a
partnership.   The Prospectus Supplement  for each Series of  Securities will
specify how the Securities  will be treated for  federal income tax  purposes
and will discuss whether a REMIC election,  if any, will be made with respect
to such Series.

TAXATION OF DEBT SECURITIES

    Status as Real  Property Loans.  Except to the  extent otherwise provided
in the related Prospectus Supplement, if the Securities are regular interests
in  a REMIC  ("Regular  Interest  Securities") or  represent  interests in  a
grantor trust, Tax Counsel is of the opinion that:  (i) Securities held by  a
mutual savings bank or domestic  building and loan association will represent
interests  in "qualifying  real property  loans" within  the meaning  of Code
section  593(d);  (ii)  Securities  held  by a  domestic  building  and  loan
association  will  constitute  "loans...  secured  by  an  interest  in  real
property" within the  meaning of  Code section  7701(a)(19)(C)(v); and  (iii)
Securities  held by  a real  estate  investment trust  will constitute  "real
estate assets" within the meaning of Code section 856(c)(5)(A) and interest
on Securities will be considered "interest on obligations secured by
mortgages  on real  property  or on  interests in  real property"  within
the meaning of Code section 856(c)(3)(B).

    Interest  and Acquisition  Discount.   In  the  opinion of  Tax  Counsel,
Regular  Interest Securities  are generally  taxable to  holders in  the same
manner as evidences  of indebtedness issued by the REMIC.  Stated interest on
the Regular Interest Securities will be taxable as ordinary income  and taken
into  account using  the  accrual  method of  accounting,  regardless of  the
holder's  normal accounting  method.   Interest  (other  than original  issue
discount)  on Securities (other  than Regular  Interest Securities)  that are
characterized  as  indebtedness  for  federal  income  tax  purposes  will be
includible  in income  by  holders  thereof in  accordance  with their  usual
methods of accounting.   Securities characterized as debt  for federal income
tax purposes and Regular Interest  Securities will be referred to hereinafter
collectively as "Debt Securities."

    Tax Counsel  is of  the opinion  that Debt  Securities that  are Compound
Interest Securities will, and certain of the other Debt Securities  issued at
a  discount may,  be  issued with  "original  issue discount"  ("OID").   The
following discussion is  based in part on  the rules governing OID  which are
set forth  in Sections  1271-1275 of  the Code  and the  Treasury regulations
issued thereunder on  February 2,  1994 (the  "OID Regulations").   A  holder
should be aware, however, that the OID Regulations do  not adequately address
certain  issues  relevant  to   prepayable  securities,  such  as  the   Debt
Securities.

    In general,  OID, if any,  will equal the  difference between the  stated
redemption price at maturity of a Debt Security and its  issue price.  In the
opinion of Tax Counsel, a holder of a Debt Security must include such OID  in
gross income as  ordinary interest income as it accrues under a method taking
into account an economic  accrual of the discount.   In general, OID  must be
included in income  in advance of the  receipt of the cash  representing that
income.  The amount of OID  on a Debt Security will be considered  to be zero
if it is less than a de minimis amount determined under the Code.

    The  issue price  of  a Debt  Security  is the  first  price at  which  a
substantial amount of  Debt Securities of that  class are sold to  the public
(excluding bond houses, brokers, underwriters  or wholesalers).  If less than
a substantial  amount of a  particular class of  Debt Securities is  sold for
cash on or prior to the Closing Date,  the issue price for such class will be
treated as  the fair market  value of  such class on  the Closing Date.   The
issue price  of a Debt Security also  includes the amount paid  by an initial
Debt Security  holder for accrued interest that relates  to a period prior to
the issue date of the Debt Security.  The stated redemption price at maturity
of  a Debt  Security  includes the  original  principal  amount of  the  Debt
Security, but  generally will not  include distributions of interest  if such
distributions constitute "qualified stated interest."

    Under the  OID  Regulations, qualified  stated  interest generally  means
interest payable  at  a single  fixed  rate or  qualified variable  rate  (as
described below)  provided that  such interest  payments are  unconditionally
payable at intervals of one  year or less during the entire term  of the Debt
Security.      The  OID   Regulations  state   that  interest   payments  are
unconditionally payable only  if a late payment or nonpayment  is expected to
be penalized or  reasonable remedies exist to  compel payment.  Certain  Debt
Securities may provide for  default remedies in the event of  late payment or
nonpayment of interest.  In the opinion of  Tax Counsel, the interest on such
Debt  Securities will  be unconditionally  payable  and constitute  qualified
stated  interest,  not  OID.    However,  absent  clarification  of  the  OID
Regulations, where Debt  Securities do not provide for  default remedies, the
interest payments will  be included in the Debt  Security's stated redemption
price at maturity  and taxed as OID.   Interest is payable at  a single fixed
rate  only if  the rate appropriately  takes into  account the length  of the
interval between payments.  Distributions of interest on Debt Securities with
respect to which deferred interest will accrue, will not constitute qualified
stated  interest payments,  in  which  case the  stated  redemption price  at
maturity of  such Debt Securities  includes all distributions of  interest as
well as principal thereon.  Where the interval between the issue date and the
first Distribution Date on a Debt  Security is either longer or shorter  than
the  interval between  subsequent  Distribution  Dates, all  or  part of  the
interest  foregone,  in the  case  of the  longer  interval, and  all  of the
additional interest, in the case of the shorter interval, will be included in
the stated redemption price at maturity and tested under the de minimis 
rule described below.   In the case  of a Debt  Security with a long first
period  which has non-de minimis OID, all  stated interest in excess of
interest payable at  the effective interest  rate for  the long first 
period will  be included  in the stated  redemption price  at maturity and 
the Debt Security will generally have OID.  Holders of Debt Securities
should  consult their  own tax  advisors to determine  the issue price  and
stated redemption price at maturity of a Debt Security.

    Under the de minimis rule,  OID on a Debt Security will be  considered to
be zero  if such OID  is less than  0.25% of  the stated redemption  price at
maturity  of the Debt Security multiplied by the weighted average maturity of
the Debt Security.   For this purpose,  the weighted average maturity  of the
Debt Security is computed as the sum of the amounts determined by multiplying
the number  of full years (i.e., rounding down  partial years) from the issue
date  until each  distribution in  reduction  of stated  redemption price  at
maturity is scheduled to be made by a fraction, the numerator of which is the
amount  of each  distribution  included  in the  stated  redemption price  at
maturity of the  Debt Security  and the  denominator of which  is the  stated
redemption price  at maturity of the  Debt Security.  Holders  generally must
report de  minimis OID pro rata as principal  payments are received, and such
income will be capital gain if the Debt Security is held as a capital  asset.
However, accrual  method holders may  elect to accrue  all de minimis  OID as
well as market discount under a constant interest method.

    Debt Securities  may provide for interest  based on a  qualified variable
rate.   Under  the OID  Regulations,  interest is  treated  as payable  at  a
qualified variable  rate and  not as contingent  interest if,  generally, (i)
such interest  is unconditionally payable  at least annually, (ii)  the issue
price  of  the  debt  instrument  does not  exceed  the  total  noncontingent
principal  payments and  (iii) interest  is  based on  a "qualified  floating
rate," an  "objective rate," or  a combination of "qualified  floating rates"
that  do not  operate in a  manner that  significantly accelerates  or defers
interest payments on  such Debt Security.   In the case of  Compound Interest
Securities, certain  Interest Weighted Securities,  and certain of  the other
Debt Securities, none of the payments under the instrument will be considered
qualified stated interest, and thus the aggregate amount of all payments will
be included in the stated redemption price.

    The Internal  Revenue  Services  (the  "IRS")  recently  issued  proposed
regulations (the "Proposed Contingent Regulations") governing the calculation
of  OID on  instruments having  contingent interest  payments.   The Proposed
Contingent Regulations, although not effective until 60 days after finalized,
represent the only  guidance regarding the views  of the IRS with  respect to
contingent interest instruments and specifically do not apply for purposes of
calculating OID on debt instruments  subject to Code Section 1272(a)(6), such
as  the Debt  Security.   Additionally, the  OID Regulations  do not  contain
provisions  specifically interpreting  Code Section  1272(a)(6).   Until  the
Treasury issues  guidance to the  contrary, the Trustee  intends to  base its
computation on Code  Section 1272(a)(6) and the OID  Regulations as described
in this Prospectus.  However, because no regulatory guidance currently exists
under  Code  Section  1272(a)(6),  there   can  be  no  assurance  that  such
methodology represents the correct manner of calculating OID.

    The  holder of  a Debt  Security issued  with OID  must include  in gross
income, for  all days  during its taxable  year on  which it holds  such Debt
Security, the sum  of the "daily portions"  of such original  issue discount.
The amount  of  OID includible  in income  by a  holder will  be computed  by
allocating  to each  day during  a taxable  year  a pro  rata portion  of the
original issue discount that accrued during the relevant accrual  period.  In
the case of a Debt Security  that is not a Regular Interest Security  and the
principal payments  on which are  not subject to acceleration  resulting from
prepayments on the Loans, the amount of OID  includible in income of a holder
for an  accrual period (generally the  period over which interest  accrues on
the debt  instrument) will equal the product of  the yield to maturity of the
Debt Security  and the adjusted issue price of  the Debt Security, reduced by
any payments of qualified  stated interest.  The adjusted issue  price is the
sum of  its issue  price plus  prior accruals  or OID,  reduced by  the total
payments made with respect to such Debt Security in all prior  periods, other
than qualified stated interest payments.

    The amount  of  OID to  be  included in  income  by a  holder of  a  debt
instrument, such as  certain Classes of the Debt Securities,  that is subject
to acceleration  due to prepayments  on other debt obligations  securing such
instruments (a  "Pay-Through Security"), is  computed by taking  into account
the anticipated  rate of prepayments  assumed in pricing the  debt instrument
(the "Prepayment Assumption").  The amount of  OID that will accrue during an
accrual period on a Pay-Through Security is the excess (if any) of the sum of
(a) the present value of all payments remaining to be made on the Pay-Through
Security as of  the close of the  accrual period and (b)  the payments during
the accrual period  of amounts included in the stated redemption price of the
Pay-Through  Security,  over the  adjusted  issue  price of  the  Pay-Through
Security at the beginning of  the accrual period.   The present value of  the
remaining  payments is to be  determined on the basis of  three factors:  (i)
the original yield to maturity of the Pay-Through Security (determined on the
basis of compounding at the end of  each accrual period and properly adjusted
for the length of the accrual period), (ii) events which have occurred before
the  end of the  accrual period and  (iii) the assumption  that the remaining
payments will be made in  accordance with the original Prepayment Assumption.
The effect of this method is  to increase the portions of OID required  to be
included in income by a holder to take into account prepayments  with respect
to  the  Loans at  a  rate that  exceeds  the Prepayment  Assumption,  and to
decrease (but not below zero for  any period) the portions of original  issue
discount required  to be  included in  income by  a holder  of a  Pay-Through
Security to take into account prepayments with respect to the Loans at a rate
that  is slower  than the  Prepayment  Assumption.   Although original  issue
discount will  be reported to holders of  Pay-Through Securities based on the
Prepayment Assumption, no  representation is made to holders  that Loans will
be prepaid at that rate or at any other rate.

    The  Depositor  may adjust  the  accrual of  OID  on a  Class  of Regular
Interest Securities (or  other regular interests in a REMIC) in a manner that
it believes  to be  appropriate, to take  account of  realized losses  on the
Loans, although the OID Regulations do not  provide for such adjustments.  If
the Internal Revenue Service were to require that OID be accrued without such
adjustments, the  rate of  accrual of  OID for  a Class  of Regular  Interest
Securities could increase.

    Certain classes  of Regular Interest  Securities may represent  more than
one class  of REMIC  regular interests.   Unless  otherwise  provided in  the
related  Prospectus  Supplement,  the  Trustee  intends,  based  on  the  OID
Regulations,  to  calculate OID  on  such Securities  as if,  solely  for the
purposes of computing OID, the separate regular interests were  a single debt
instrument.

    A subsequent holder of a  Debt Security will also be required  to include
OID in gross income, but such a  holder who purchases such Debt Security  for
an amount  that exceeds its adjusted issue price will be entitled (as will an
initial holder who  pays more than a  Debt Security's issue price)  to offset
such OID by comparable economic accruals of portions of such excess.

    Effects of  Defaults and Delinquencies.   In the opinion of  Tax Counsel,
holders  will  be required  to  report  income with  respect  to  the related
Securities  under an  accrual  method  without giving  effect  to delays  and
reductions in distributions  attributable to a default or  delinquency on the
Loans, except  possibly to the  extent that it  can be established  that such
amounts are uncollectible.  As a result, the amount of income (including OID)
reported by a  holder of such  a Security in  any period could  significantly
exceed the amount  of cash distributed to  such holder in  that period.   The
holder will  eventually be allowed  a loss  (or will be  allowed to report  a
lesser amount  of  income)  to  the  extent  that  the  aggregate  amount  of
distributions on  the Securities is  deduced as a  result of a  Loan default.
However, the timing and character of such losses or reductions in  income are
uncertain and, accordingly,  holders of Securities  should consult their  own
tax advisors on this point.

    Interest  Weighted Securities.   It  is not  clear  how income  should be
accrued with  respect to Regular  Interest Securities or  Stripped Securities
(as defined  under "--Tax  Status as  a Grantor  Trust; General"  herein) the
payments on which consist  solely or primarily of a specified  portion of the
interest  payments  on qualified  mortgages  held by  the  REMIC or  on Loans
underlying Pass-Through  Securities  ("Interest Weighted  Securities").  
The Issuer  intends to take the  position that all of  the income derived
from an Interest Weighted Security should be treated  as OID and that the
amount  and rate  of accrual of  such OID should  be calculated by  treating
the Interest Weighted Security as a Compound  Interest Security.   However, 
in the case  of Interest  Weighted Securities  that are  entitled to  some
payments  of principal  and  that are Regular Interest  Securities the
Internal  Revenue Service could  assert that income derived from an Interest
Weighted Security should  be calculated as if the Security  were a security
purchased at  a premium equal to  the excess of the price  paid by such 
holder for such  Security over its  stated principal amount, if any.  Under
this approach, a  holder would be entitled to amortize such premium only  if
it has in effect  an election under Section  171 of the Code with  respect
to all  taxable debt instruments  held by such  holder, as described below. 
 Alternatively, the  Internal Revenue Service  could assert that  an 
Interest  Weighted  Security  should be  taxable  under  the  rules
governing bonds  issued with contingent payments.  Such treatment may be
more likely  in  the  case  of  Interest Weighted  Securities  that  are 
Stripped Securities  as described  below.   See  "--Tax Status  as  a
Grantor  Trust-- Discount or Premium on Pass-Through Securities."

    Variable Rate Debt  Securities.  In  the opinion of  Tax Counsel, in  the
case  of Debt  Securities bearing  interest at  a rate that  varies directly,
according to a  fixed formula, with an  objective index, it appears  that (i)
the  yield  to maturity  of such  Debt  Securities and  (ii)  in the  case of
Pay-Through Securities,  the present  value of all  payments remaining  to be
made on  such Debt Securities, should be calculated  as if the interest index
remained at its value as of  the issue date of such Securities.   Because the
proper method of adjusting accruals of  OID on a variable rate Debt  Security
is uncertain, holders  of variable rate Debt Securities  should consult their
own tax advisers  regarding the appropriate treatment of  such Securities for
federal income tax purposes.

    Market  Discount.   In  the  opinion of  Tax  Counsel, a  purchaser  of a
Security may be subject to the market discount rules of Sections 1276-1278 of
the Code.  A Holder that acquires a Debt Security with more than a prescribed
de  minimis  amount  of  "market  discount" (generally,  the  excess  of  the
principal amount  of the Debt  Security over the purchaser's  purchase price)
will  be required  to include accrued  market discount in  income as ordinary
income in each  month, but limited to  an amount not exceeding  the principal
payments on the Debt Security received  in that month and, if the  Securities
are sold, the gain realized.   Such market discount would accrue in  a manner
to  be provided  in  Treasury  regulations but,  until  such regulations  are
issued, such market  discount would in general accrue either (i) on the basis
of a  constant yield  (in the  case of  a Pay-Through  Security, taking  into
account  a prepayment assumption) or (ii) in the  ratio of (a) in the case of
Securities (or in  the case of a  Pass-Through Security, as set  forth below,
the Loans underlying such Security) not originally issued with original issue
discount,  stated interest  payable in  the relevant  period to  total stated
interest remaining to  be paid at the  beginning of the period or  (b) in the
case of Securities (or, in the case of a Pass-Through Security,  as described
below, the Loans  underlying such Security) originally issued  at a discount,
OID in the relevant period to total OID remaining to be paid.

    Section 1277  of the  Code provides that,  regardless of the  origination
date of the  Debt Security (or, in  the case of a  Pass-Through Security, the
Loans), the  excess  of interest  paid  or accrued  to  purchase or  carry  a
Security (or, in the case of a Pass-Through Security, as described below, the
underlying  Loans) with  market  discount  over  interest  received  on  such
Security  is allowed as a current deduction only to the extent such excess is
greater than  the market  discount that  accrued during the  taxable year  in
which  such interest expense was incurred.   In general, the deferred portion
of  any interest  expense will  be deductible  when such  market discount  is
included in income, including upon the sale, disposition, or repayment of the
Security (or in the case of a Pass-Through Security, an underlying Loan).   A
holder may  elect  to  include market  discount  in income  currently  as  it
accrues, on  all market discount  obligations acquired by such  holder during
the  taxable year  such election is  made and  thereafter, in which  case the
interest deferral rule will not apply.

    Premium.  In the  opinion of Tax Counsel,  a holder who purchases  a Debt
Security (other  than an Interest  Weighted Security to the  extent described
above)  at  a cost  greater than  its  stated redemption  price  at maturity,
generally will  be considered to  have purchased  the Security at  a premium,
which  it may  elect to  amortize as  an offset  to interest  income on  such
Security (and not as  a separate deduction item) on a  constant yield method.
Although  no regulations  addressing the  computation of  premium accrual  on
securities  similar  to  the  Securities have  been  issued,  the legislative
history of  the 1986 Act indicates that premium is  to be accrued in the same
manner as market discount.   Accordingly, it appears that  the accrual of
premium  on a class  of Pay-Through  Securities  will be  calculated  using
the  prepayment assumption used  in pricing  such class.   If a  holder
makes an  election to amortize premium on a Debt Security, such  election
will apply to all taxable debt instruments (including all REMIC  regular
interests and all pass-through certificates  representing  ownership 
interests  in  a  trust  holding  debt obligations) held by the holder at
the beginning of the taxable year in which the election is made, and to all
taxable debt instruments acquired thereafter by such  holder, and  will be 
irrevocable without  the consent  of the  IRS. Purchasers who pay  a premium
 for the  Securities should  consult their  tax advisers regarding  the
election to  amortize premium  and the  method to  be employed.

    Election  to Treat  All Interest  as Original  Issue Discount.    The OID
Regulations permit  a  holder of  a  Debt Security  to  elect to  accrue  all
interest, discount  (including de minimis market or  original issue discount)
and premium in income  as interest, based on a constant yield method for Debt
Securities acquired on or after  April 4, 1994.  If such an  election were to
be made with respect  to a Debt Security with market discount,  the holder of
the Debt  Security would  be deemed to  have made an  election to  include in
income currently market  discount with respect to all  other debt instruments
having market discount that such holder of the Debt  Security acquires during
the  year  of the  election or  thereafter.   Similarly, a  holder of  a Debt
Security that makes  this election for a Debt Security that  is acquired at a
premium will be deemed to have made an election to amortize bond premium with
respect to  all debt  instruments having amortizable  bond premium  that such
holder owns  or  acquires.   The election  to accrue  interest, discount  and
premium  on  a constant  yield  method with  respect  to a  Debt  Security is
irrevocable.

TAXATION OF THE REMIC AND ITS HOLDERS

    General.   In the opinion  of Tax  Counsel, if a  REMIC election is  made
with respect to  a Series of  Securities, then the  arrangement by which  the
Securities of that  Series are issued will  be treated as a REMIC  as long as
all of  the provisions of the applicable Agreement  are complied with and the
statutory  and  regulatory requirements  are satisfied.   Securities  will be
designated  as "Regular  Interests" or  "Residual Interests"  in a  REMIC, as
specified in the related Prospectus Supplement.

    Except to the  extent specified otherwise in a Prospectus  Supplement, if
a REMIC  election is  made with respect  to a  Series of  Securities, in  the
opinion  of  Tax Counsel  (i) Securities  held  by a  mutual savings  bank or
domestic   building  and  loan   association  will  represent   interests  in
"qualifying real  property loans" within  the meaning of Code  Section 593(d)
(assuming that  at least  95%  of the  REMIC's  assets are  "qualifying  real
property  loans"); (ii)  Securities  held  by a  domestic  building and  loan
association will  constitute "a regular  or a  residual interest in  a REMIC"
within the meaning of Code Section 7701(a)(19)(C)(xi) (assuming that at least
95%  of the  REMIC's assets  consist of  cash, government  securities, "loans
secured by an interest in real property," and other types of assets described
in Code Section 7701(a)(19)(C)); and (iii)  Securities held by a real  estate
investment trust will  constitute "real estate assets" within  the meaning of
Code Section 856(c)(6)(B), and income with respect  to the Securities will be
considered "interest on obligations secured  by mortgages on real property or
on  interests  in   real  property"  within  the  meaning   of  Code  Section
856(c)(3)(B) (assuming, for both purposes,  that at least 95% of  the REMIC's
assets  are  qualifying assets).   If  less  than 95%  of the  REMIC's assets
consist of assets described in (i), (ii) or (iii) above, then a Security will
qualify  for  the  tax treatment  described  in  (i), (ii)  or  (iii)  in the
proportion that such REMIC assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

    As a general rule,  in the opinion of Tax Counsel, all of the expenses of
a  REMIC will  be taken  into  account by  holders of  the  Residual Interest
Securities.  In  the case of  a "single class  REMIC," however, the  expenses
will  be allocated,  under Treasury  regulations,  among the  holders of  the
Regular  Interest  Securities  and  the  holders  of  the  Residual  Interest
Securities on a daily  basis in proportion to the relative  amounts of income
accruing to each  holder on that day.   In the case of a  holder of a Regular
Interest Security  who is an  individual or a "pass-through  interest holder"
(including  certain pass-through  entities  but  not  including  real  estate
investment trusts), such expenses will be deductible only to  the extent
that such expenses, plus other "miscellaneous  itemized deductions" of  the
holder, exceed 2%  of such Holder's adjusted  gross income.   In addition, 
for taxable  years beginning after  December  31,  1990,  the  amount  of 
itemized  deductions  otherwise allowable for the taxable  year for an
individual whose adjusted gross income exceeds the  applicable amount (which
 amount will be adjusted  for inflation for taxable years beginning after
1990) will be reduced by the lesser  of (i) 3% of the excess of adjusted
gross income over the applicable amount, or (ii) 80% of the amount of
itemized deductions otherwise allowable for such taxable year.  The
reduction or disallowance of this deduction may have a significant impact on
the yield of the Regular  Interest Security to such a  holder.  In general 
terms, a single  class REMIC is  one that either  (i) would qualify, under
existing Treasury  regulations, as  a grantor  trust if it  were not  a
REMIC (treating all  interests as ownership interests, even  if they would
be classified  as debt for  federal income tax  purposes) or (ii)  is
similar to such a trust and  which is structured with the principal  purpose
of avoiding the single  class REMIC  rules.   Unless otherwise  specified in
the related Prospectus Supplement, the expenses of the REMIC will be
allocated to holders of the related residual interest securities.

TAXATION OF THE REMIC

    General.  Although a  REMIC is a separate  entity for federal income  tax
purposes, in the opinion of Tax Counsel,  a REMIC is not generally subject to
entity-level tax.  Rather, the taxable income or net loss of a REMIC is taken
into account by the holders of  residual interests.  As described above,  the
regular interests are generally taxable as debt of the REMIC.

    Calculation of REMIC Income.   In the opinion of Tax Counsel, the taxable
income  or net  loss  of a  REMIC is  determined under  an accrual  method of
accounting  and in  the same  manner as  in the case  of an  individual, with
certain adjustments.  In general, the taxable  income or net loss will be the
difference  between (i)  the gross  income  produced by  the REMIC's  assets,
including stated interest and any  original issue discount or market discount
on loans and other assets, and (ii) deductions, including stated interest and
original  issue discount accrued on Regular Interest Securities, amortization
of any premium with  respect to Loans, and servicing fees  and other expenses
of the REMIC.  A holder of a Residual Interest Security that is an individual
or a "pass-through interest holder" (including certain pass-through entities,
but  not including real  estate investment trusts)  will be  unable to deduct
servicing fees  payable on the loans or  other administrative expenses of the
REMIC  for a  given taxable  year,  to the  extent that  such  expenses, when
aggregated with  such holder's  other miscellaneous  itemized deductions  for
that year, do not exceed two percent of such holder's adjusted gross income.

    For  purposes of  computing  its taxable  income or  net loss,  the REMIC
should  have an  initial  aggregate tax  basis  in its  assets  equal to  the
aggregate  fair  market value  of  the  regular  interests and  the  residual
interests  on the  Startup Day  (generally, the  day that  the  interests are
issued).   That  aggregate basis will  be allocated  among the assets  of the
REMIC in proportion to their respective fair market values.

    The OID provisions of  the Code apply to loans  of individuals originated
on or after March 2, 1984, and the  market discount provisions apply to loans
originated after July  18, 1984.  Subject  to possible application of  the de
minimis rules, the method of accrual by the REMIC of OID income on such loans
will  be  equivalent  to  the  method  under  which  holders  of  Pay-Through
Securities accrue original  issue discount  (i.e., under  the constant  yield
method taking into account the Prepayment Assumption).  The REMIC will deduct
OID on the Regular Interest Securities in the same manner that the holders of
the Regular Interest Securities include  such discount in income, but without
regard to  the de minimis  rules.  See  "Taxation of Debt  Securities" above.
However, a  REMIC that acquires loans at a  market discount must include such
market  discount in income currently,  as it accrues,  on a constant interest
basis.

    To the extent  that the REMIC's  basis allocable to  loans that it  holds
exceeds their  principal amounts, the  resulting premium, if  attributable to
mortgages originated  after September  27, 1985, will  be amortized  over the
life of  the loans  (taking  into account  the  Prepayment Assumption)  on  a
constant yield method.  Although the law is somewhat   unclear  regarding 
recovery  of  premium  attributable  to  loans originated on or before  such
date, it is  possible that such premium may  be recovered in proportion to
payments of loan principal.

    Prohibited  Transactions  and  Contributions  Tax.    The REMIC  will  be
subject  to  a  100%  tax  on  any  net  income  derived  from  a "prohibited
transaction." For this purpose, net  income will be calculated without taking
into  account  any losses  from  prohibited  transactions or  any  deductions
attributable  to any  prohibited transaction  that resulted  in  a loss.   In
general, prohibited transactions include:  (i) subject to limited exceptions,
the sale  or other disposition of  any qualified mortgage transferred  to the
REMIC; (ii) subject to a limited exception, the sale or other  disposition of
a cash  flow investment;  (iii) the  receipt of  any income  from assets  not
permitted to be held by the REMIC  pursuant to the Code; or (iv) the  receipt
of any fees or other compensation for services rendered by the REMIC.  It  is
anticipated that  a REMIC will not  engage in any prohibited  transactions in
which it  would recognize  a material  amount of  net income.   In  addition,
subject to a  number of exceptions, a tax  is imposed at the rate  of 100% on
amounts contributed  to a  REMIC after the  close of  the three-month  period
beginning on  the Startup Day.   The holders of  Residual Interest Securities
will generally be  responsible for the payment  of any such taxes  imposed on
the REMIC.   To the  extent not paid  by such holders  or otherwise, however,
such taxes  will be paid out of the Trust Fund and will be allocated pro rata
to all outstanding classes of Securities of such REMIC.

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

    In the opinion of  Tax Counsel, the holder of a  Certificate representing
a residual interest  (a "Residual Interest Security") will  take into account
the  "daily portion" of the taxable income or  net loss of the REMIC for each
day during the taxable  year on which such holder held  the Residual Interest
Security.   The daily portion is determined by  allocating to each day in any
calendar quarter its ratable portion of the taxable income or net loss of the
REMIC for such quarter,  and by allocating that amount among  the holders (on
such  day)  of  the  Residual  Interest Securities  in  proportion  to  their
respective holdings on such day.

    In  the  opinion  of Tax  Counsel,  the  holder  of a  Residual  Interest
Security must  report its proportionate  share of the  taxable income  of the
REMIC  whether  or  not  it   receives  cash  distributions  from  the  REMIC
attributable to such income or loss.  The reporting of taxable income without
corresponding distributions could occur, for example, in certain REMIC issues
in which the loans  held by the REMIC were issued or  acquired at a discount,
since  mortgage prepayments cause  recognition of discount  income, while the
corresponding portion of the prepayment could be used in whole or  in part to
make  principal  payments  on  REMIC Regular  Interests  issued  without  any
discount or  at an insubstantial discount (if this  occurs, it is likely that
cash  distributions will  exceed taxable  income  in later  years).   Taxable
income may  also be greater  in earlier years  of certain  REMIC issues as  a
result  of the  fact  that interest  expense deductions,  as a  percentage of
outstanding  principal on REMIC  Regular Interest Securities,  will typically
increase over  time as lower  yielding Securities are paid,  whereas interest
income with respect  to loans will generally  remain constant over time  as a
percentage of loan principal.

    In any event, because the  holder of a residual interest is  taxed on the
net income of the REMIC, the taxable  income derived from a Residual Interest
Security  in a  given taxable year  will not  be equal to  the taxable income
associated with investment in a  corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield.  Therefore, the after-tax
yield on the Residual Interest Security may be  less than that of such a bond
or instrument.

    Limitation on Losses.  In the  opinion of Tax Counsel, the amount  of the
REMIC's net loss that a holder may  take into account currently is limited to
the holder's adjusted basis at the end of the calendar quarter in  which such
loss arises.  A holder's basis in a Residual Interest Security will initially
equal such holder's purchase price, and will subsequently be increased by the
amount of the REMIC's taxable income  allocated to the holder, and  decreased
(but not below  zero) by the amount  of distributions made and  the amount of
the REMIC's net  loss allocated to  the holder.   Any disallowed loss may  be
carried forward indefinitely,  but may be used  only to offset income  of the
REMIC generated  by  the same  REMIC.   The ability  of  holders of  Residual
Interest Securities to deduct net losses may be subject to additional
limitations under the Code, as to which such holders should consult their
tax advisers.

    Distributions.    In the  opinion  of  Tax Counsel,  distributions  on  a
Residual Interest Security (whether at their  scheduled times or as a  result
of prepayments) will generally not result in any additional taxable income or
loss to a  holder of a  Residual Interest  Security.  If  the amount of  such
payment exceeds a holder's adjusted  basis in the Residual Interest Security,
however, the holder will recognize gain (treated as gain from the sale of the
Residual Interest Security) to the extent of such excess.

    Sale or  Exchange.  In the opinion of Tax Counsel, a holder of a Residual
Interest  Security will recognize gain  or loss on the  sale or exchange of a
Residual  Interest Security  equal to  the  difference, if  any, between  the
amount realized  and such  holder's adjusted basis  in the  Residual Interest
Security at the time of such sale or exchange.  Except to the extent provided
in regulations, which have not yet been issued, any loss upon  disposition of
a  Residual  Interest Security  will  be  disallowed  if the  selling  holder
acquires any residual interest in a REMIC or similar mortgage pool within six
months before or after such disposition.

    Excess Inclusions.   In the  opinion of Tax  Counsel, the portion  of the
REMIC taxable income  of a holder of a Residual  Interest Security consisting
of "excess inclusion" income may not be offset by other deductions or losses,
including net operating  losses, on such holder's federal  income tax return.
An  exception applies  to organizations  to  which Code  Section 593  applies
(generally,  certain thrift institutions);  however, such exception  will not
apply  if the  aggregate value  of the  Residual Interest  Securities is  not
considered to be "significant,"  as described below.  Further, if  the holder
of a Residual  Interest Security  is an  organization subject to  the tax  on
unrelated business income  imposed by Code Section 511,  such holder's excess
inclusion income will be treated as unrelated business taxable income of such
holder.  In addition, under Treasury regulations yet to  be issued, if a real
estate investment trust, a regulated investment company, a common trust fund,
or certain cooperatives were to  own a Residual Interest Security, a  portion
of  dividends (or  other distributions)  paid by  the real  estate investment
trust (or other  entity) would be treated  as excess inclusion income.   If a
Residual Security  is owned  by a foreign  person excess inclusion  income is
subject to tax at a  rate of 30% which may not  be reduced by treaty, is  not
eligible  for treatment  as "portfolio  interest" and  is subject  to certain
additional limitations.  See "Tax  Treatment of Foreign Investors." The Small
Business  Job  Protection  Act  of  1996  has  eliminated  the  special  rule
permitting  Section 593  institutions  ("thrift  institutions")  to  use  net
operating  losses  and other  allowable  deductions  to  offset their  excess
inclusion  income from  REMIC residual  certificates  that have  "significant
value" within  the meaning  of the REMIC  Regulations, effective  for taxable
years  beginning after  December 31,  1995, except  with respect  to residual
certificates continuously  held by  a  thrift institution  since November  1,
1995.

    In  addition, the  Small Business  Job  Protection Act  of 1996  provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.  Second, a residual  holder's alternative minimum taxable  income
for a tax year cannot  be less than excess inclusions  for the year.   Third,
the amount of any alternative minimum tax net operating loss  deductions must
be computed  without  regard  to any  excess  inclusions.   These  rules  are
effective for tax  years beginning after December 31, 1986, unless a residual
holder  elects to  have such rules  apply only  to tax years  beginning after
August 20, 1996.

    The excess inclusion portion  of a REMIC's  income is generally equal  to
the  excess,  if  any,  of REMIC  taxable  income  for  the quarterly  period
allocable  to a Residual Interest Security, over  the daily accruals for such
quarterly period of (i) 120% of the long term applicable  federal rate on the
Startup  Day multiplied by  (ii) the  adjusted issue  price of  such Residual
Interest Security at  the beginning of  such quarterly period.   The adjusted
issue price of  a Residual Interest at the beginning of each calendar quarter
will  equal  its issue  price  (calculated  in  a  manner  analogous  to  the
determination of  the issue price  of a  Regular Interest), increased  by the
aggregate of  the daily accruals  for prior calendar quarters,  and decreased
(but not below zero) by the amount of loss allocated to a holder and the
amount of distributions made on the Residual Interest Security before the
beginning  of the quarter.   The long-term federal rate,  which is announced
monthly  by the Treasury  Department, is  an interest rate  that is based on
the average market  yield of outstanding marketable  obligations of the
United  States government having  remaining maturities in excess  of nine
years.

    Under  the  REMIC Regulations,  in  certain  circumstances, transfers  of
Residual Securities may be disregarded.  See "--Restrictions on Ownership and
Transfer  of Residual  Interest Securities"  and "--Tax Treatment  of Foreign
Investors" below.

    Restrictions on Ownership and  Transfer of Residual Interest  Securities.
As a condition  to qualification as a REMIC, reasonable  arrangements must be
made  to  prevent  the  ownership  of  a  REMIC   residual  interest  by  any
"Disqualified Organization."  Disqualified Organizations  include the  United
States, any State  or political subdivision thereof, any  foreign government,
any international  organization, or any  agency or instrumentality of  any of
the foregoing, a rural electric or telephone cooperative described in Section
1381(a)(2)(C) of  the Code,  or any  entity exempt  from the  tax imposed  by
Sections 1-1399  of the  Code, if such  entity is not  subject to tax  on its
unrelated business income.  Accordingly, the applicable Pooling and Servicing
Agreement will  prohibit Disqualified  Organizations from  owning a  Residual
Interest Security.  In  addition, no transfer of a Residual Interest Security
will be permitted unless the proposed  transferee shall have furnished to the
Trustee  an  affidavit representing  and  warranting  that  it is  neither  a
Disqualified Organization  nor an  agent  or nominee  acting on  behalf of  a
Disqualified Organization.

    If  a  Residual  Interest  Security  is  transferred  to  a  Disqualified
Organization after March 31, 1988 (in violation of the restrictions set forth
above), a substantial tax will be imposed on the transferor of  such Residual
Interest  Security  at  the  time  of  the  transfer.    In  addition,  if  a
Disqualified Organization  holds an interest  in a pass-through  entity after
March 31,  1988 (including, among  others, a partnership, trust,  real estate
investment  trust, regulated  investment company,  or any  person  holding as
nominee), that  owns a  Residual Interest  Security, the  pass-through entity
will be  required to pay an annual  tax on its allocable share  of the excess
inclusion income of the REMIC.

    Under  the  REMIC Regulations,  if  a  Residual Interest  Security  is  a
"noneconomic residual interest," as described below, a transfer of a Residual
Interest  Security to  a  United States  person will  be disregarded  for all
Federal  tax purposes unless  no significant purpose  of the transfer  was to
impede the assessment or collection of tax.   A Residual Interest Security is
a "noneconomic residual interest" unless, at the time of the transfer (i) the
present value of  the expected future distributions on  the Residual Interest
Security at least equals the product of  the present value of the anticipated
excess  inclusions and  the highest  rate of  tax for  the year in  which the
transfer  occurs,  and  (ii)  the  transferor  reasonably  expects  that  the
transferee will receive distributions from the REMIC  at or after the time at
which the  taxes accrue  on the  anticipated excess  inclusions in  an amount
sufficient to  satisfy  the accrued  taxes.   If  a  transfer of  a  Residual
Interest  is disregarded,  the transferor  would  be liable  for any  Federal
income  tax imposed upon  taxable income derived  by the transferee  from the
REMIC.  The REMIC Regulations provide no guidance as to how to determine if a
significant  purpose of a transfer is to  impede the assessment or collection
of  tax.    A similar  type  of  limitation exists  with  respect  to certain
transfers of residual interests by  foreign persons to United States persons.
See "--Tax Treatment of Foreign Investors."

    Mark  to  Market Rules.    Prospective  purchasers of  a  REMIC  Residual
Interest Security  should be  aware that the  IRS recently  released proposed
regulations  (the "Proposed Mark-to-Market Regulations") which provide that a
REMIC Residual  Interest Security  acquired after January  3, 1995  cannot be
marked-to-market.    The  Proposed  Mark-to-Market  Regulations   change  the
temporary regulations discussed below which allowed a REMIC Residual Interest
Security  to be marked-to-market provided that it  was not a "negative value"
residual interest and  did not have the  same economic effect as  a "negative
value" residual  interest.  This  mark-to-market requirement  applies to  all
securities of a dealer, except to the extent that the dealer has specifically
identified  a security  as held  for investment.   The  temporary regulations
released on  December 28, 1993 (the  "Temporary Mark to  Market Regulations")
provided  that for purposes  of this mark-to-market  requirement, a
"negative value" REMIC residual interest  is not treated as a security and 
thus may not be marked to market. In addition,  a dealer  was  not required 
to  identify such  REMIC  Residual Interest  Security as  held for 
investment.   In general,  a  REMIC Residual Interest Security  has negative
value if, as of  the date a taxpayer acquires the  REMIC  Residual  Interest
 Security,   the  present  value  of  the  tax liabilities  associated with 
holding the  REMIC  Residual Interest  Security exceeds the sum of (i) the
present value of the expected future distributions on the REMIC  Residual
Interest Security, and  (ii) the present value  of the anticipated tax
savings  associated with holding the  REMIC Residual Interest Security as
the  REMIC generates losses.   The amounts and present  values of the 
anticipated   tax  liabilities,   expected   future  distributions   and
anticipated tax savings were  all to be  determined using (i) the 
prepayment and reinvestment assumptions adopted under  Section 1272(a)(6),
or that would have been adopted  had the  REMIC's regular interests  been
issued with  OID, (ii)  any  required  or  permitted  clean up  calls,  or 
required  qualified liquidation provided for in the  REMIC's organizational
documents and (iii) a discount rate equal to the "applicable Federal rate"
(as specified in Section 1274(d)(1)) that would have applied to  a debt
instrument issued on the  date of acquisition  of the  REMIC Residual
Interest  Security.   Furthermore, the Temporary Mark to  Market Regulations
provided the IRS with  the authority to treat any  REMIC Residual  Interest
Security  having  substantially the  same economic effect as a "negative
value" residual interest.  The IRS could issue subsequent regulations, which
could apply retroactively, providing additional or different requirements
with respect to such deemed negative value residual interests.   Prospective
 purchasers of  a  REMIC Residual  Interest Security should consult their 
tax advisors regarding the possible  application of the Proposed Mark to
Market Regulations.

ADMINISTRATIVE MATTERS

    The  REMIC's books must  be maintained on  a calendar year  basis and the
REMIC must file an  annual federal income tax return.  The REMIC will also be
subject to the procedural and administrative rules of the  Code applicable to
partnerships,  including the determination of any adjustments to, among other
things, items of REMIC  income, gain, loss, deduction, or credit,  by the IRS
in a unified administrative proceeding.

TAX STATUS AS A GRANTOR TRUST

    General.  As  further specified in the related Prospectus  Supplement, if
a REMIC  election is  not made  and the  Trust Fund  is not  structured as  a
partnership, then, in  the opinion of Tax Counsel, the Trust Fund relating to
a Series of Securities will be classified for federal income tax  purposes as
a  grantor trust under Subpart E, Part 1  of Subchapter J of the Code and not
as an association taxable  as a corporation  (the Securities of such  Series,
"Pass-Through Securities").   In some Series  there will be  no separation of
the principal and interest  payments on the Loans.  In  such circumstances, a
holder will be  considered to have purchased a pro rata undivided interest in
each of  the Loans.   In  other cases  ("Stripped Securities"),  sale of  the
Securities will produce a separation in the  ownership of all or a portion of
the principal payments from all or a portion of the interest payments  on the
Loans.

    In the  opinion of Tax  Counsel, each holder  must report on  its federal
income tax return its  share of the gross income derived  from the Loans (not
reduced by the  amount payable as  fees to the  Trustee and the Servicer  and
similar fees  (collectively, the "Servicing Fee")),  at the same  time and in
the same manner as such items would have been reported under the Holder's tax
accounting method  had it held its  interest in the Loans  directly, received
directly its  share of the  amounts received with  respect to the  Loans, and
paid directly its share of the Servicing  Fees.  In the case of  Pass-Through
Securities  other than Stripped Securities, such income will consist of a pro
rata share of all  of the income derived  from all of  the Loans and, in  the
case of Stripped Securities, such income will consist of a pro rata  share of
the income derived  from each stripped bond  or stripped coupon in  which the
holder owns an interest.  The holder of a Security will generally be entitled
to deduct such Servicing Fees under Section 162 or Section 212 of the Code to
the extent that such  Servicing Fees represent "reasonable"  compensation for
the services rendered  by the Trustee and the Servicer (or third parties that
are  compensated  for the  performance  of  services).    In the  case  of  a
noncorporate holder,  however, Servicing  Fees (to  the extent not  otherwise
disallowed,  e.g., because  they  exceed  reasonable  compensation)  will  be
deductible  in computing  such holder's  regular  tax liability  only to  the
extent that such fees, when added to other miscellaneous itemized deductions,
exceed 2% of adjusted gross income and may not be deductible to any extent in
computing such holder's alternative minimum tax liability.  In addition, 
for taxable years  beginning after December 31, 1990,  the amount of itemized
deductions otherwise allowable  for the taxable year for  an individual whose
adjusted gross  income exceeds  the applicable amount  (which amount  will be
adjusted for inflation in taxable years beginning after 1990) will be reduced
by the  lesser of (i)  3% of  the excess  of adjusted gross  income over  the
applicable amount or (ii) 80% of the amount of itemized  deductions otherwise
allowable for such taxable year.

    Discount or  Premium on Pass-Through Securities.   In the opinion  of Tax
Counsel, the holder's  purchase price  of a  Pass-Through Security  is to  be
allocated  among  the  Loans  in  proportion to  their  fair  market  values,
determined as  of the time  of purchase  of the Securities.   In  the typical
case,  the  Trustee  (to  the  extent  necessary  to  fulfill  its  reporting
obligations) will treat each  Loan as having a fair market value proportional
to the share of the aggregate principal balances  of all of the Loans that it
represents, since the  Securities, unless otherwise specified  in the related
Prospectus Supplement, will have a relatively uniform interest rate and other
common characteristics.  To the extent that the portion of the purchase price
of  a Pass-Through  Security allocated to  a Loan  (other than to  a right to
receive   any  accrued  interest  thereon  and  any  undistributed  principal
payments) is less than  or greater than the portion of  the principal balance
of the Loan allocable to the Security, the interest in the Loan allocable  to
the Pass-Through Security will be deemed to have been acquired at  a discount
or premium, respectively.

    The  treatment  of any  discount  will  depend on  whether  the  discount
represents OID or market discount.  In the case of a Loan  with OID in excess
of  a prescribed  de minimis  amount or  a Stripped  Security, a holder  of a
Security will  be required to report as interest  income in each taxable year
its share of  the amount of OID that  accrues during that year  in the manner
described above.   OID with  respect to a Loan  could arise, for  example, by
virtue of the financing of points by the originator of the Loan, or by virtue
of the charging of points by the originator of the  Loan in an amount greater
than  a statutory  de minimis  exception,  in circumstances  under which  the
points are not currently deductible  pursuant to applicable Code  provisions.
Any  market  discount or  premium on  a  Loan will  be includible  in income,
generally in  the manner described  above, except that  in the case  of Pass-
Through Securities, market  discount is calculated with respect  to the Loans
underlying  the Certificate,  rather than with  respect to  the Security.   A
holder that  acquires an interest  in a Loan  originated after July  18, 1984
with more than a de minimis amount of market discount (generally,  the excess
of the principal  amount of the Loan over the  purchaser's allocable purchase
price) will be required to include  accrued market discount in income in  the
manner set forth above.  See "--Taxation of Debt Securities; Market Discount"
and "--Premium" above.

    In the  case of market discount  on a Pass-Through  Security attributable
to Loans originated on or before July 18, 1984, the holder generally will  be
required to allocate the portion of such discount that is allocable to a loan
among  the principal  payments  on  the  Loan and  to  include  the  discount
allocable to  each principal  payment in  ordinary  income at  the time  such
principal payment is made.  Such treatment would generally result in discount
being included in income at a slower rate than discount would be  required to
be included in income using the method described in the preceding paragraph.

    Stripped  Securities.   A  Stripped Security  may  represent a  right  to
receive only  a portion  of the interest  payments on the  Loans, a  right to
receive only principal payments on the  Loans, or a right to receive  certain
payments of both interest and principal.  Certain Stripped Securities ("Ratio
Strip Securities") may represent a  right to receive differing percentages of
both the interest and  principal on each Loan.   Pursuant to Section 1286  of
the Code,  the separation of ownership of the right to receive some or all of
the interest payments on an obligation from ownership of the right to receive
some or all  of the principal payments  results in the creation  of "stripped
bonds" with respect to principal payments and "stripped coupons" with respect
to interest  payments.   Section 1286 of  the Code applies  the OID  rules to
stripped  bonds and  stripped coupons.   For  purposes of  computing original
issue discount,  a stripped bond or  a stripped coupon  is treated as  a debt
instrument  issued on the date that such  stripped interest is purchased with
an  issue price equal  to its  purchase price or,  if more  than one stripped
interest is purchased, the ratable  share of the purchase price allocable  to
such stripped interest.

    Servicing  fees   in  excess  of   reasonable  servicing   fees  ("excess
servicing")  will be treated  under the stripped  bond rules.   If the excess
servicing fee  is less than 100  basis points (i.e., 1% interest  on the Loan
principal  balance) or  the Securities are  initially sold with  a de minimis
discount  (assuming no prepayment assumption is required), any non-de minimis
discount  arising from  a subsequent  transfer  of the  Securities should  be
treated as  market  discount.   The IRS  appears to  require that  reasonable
servicing fees be calculated  on a Loan by Loan basis, which  could result in
some Loans being  treated as having  more than 100  basis points of  interest
stripped off.

    The  Code,  OID  Regulations and  judicial  decisions  provide no  direct
guidance  as to  how the interest  and original  issue discount rules  are to
apply to  Stripped Securities and  other Pass-Through Securities.   Under the
method described  above  for  Pay-Through Securities  (the  "Cash  Flow  Bond
Method"), a  prepayment assumption  is used  and periodic  recalculations are
made which  take into account with respect to  each accrual period the effect
of prepayments during  such period.  However,  the 1986 Act does  not, absent
Treasury regulations,  appear specifically to  cover instruments such  as the
Stripped  Securities which technically  represent ownership interests  in the
underlying  Loans,  rather than  being  debt instruments  "secured  by" those
loans.   Nevertheless, it  is believed that  the Cash Flow  Bond Method  is a
reasonable method of reporting income for such Securities, and it is expected
that OID will  be reported on  that basis unless  otherwise specified in  the
related Prospectus Supplement.   In applying the  calculation to Pass-Through
Securities, the Trustee  will treat all payments  to be received by  a holder
with respect  to the  underlying Loans  as payments  on a single  installment
obligation.  The IRS could, however, assert that original issue discount must
be calculated separately for each Loan underlying a Security.

    Under  certain circumstances, if the  Loans prepay at  a rate faster than
the  Prepayment  Assumption, the  use  of  the  Cash  Flow  Bond  Method  may
accelerate a holder's  recognition of income.  If, however,  the Loans prepay
at a rate  slower than the Prepayment  Assumption, in some circumstances  the
use of this method may decelerate a holder's recognition of income.

    In the  case  of  a  Stripped  Security  that  is  an  Interest  Weighted
Security, the Trustee intends, absent contrary authority, to report income to
Security holders as OID, in the  manner described above for Interest Weighted
Securities.

    Possible  Alternative Characterizations.   The  characterizations  of the
Stripped Securities described above are not the only possible interpretations
of the applicable  Code provisions.  Among other  possibilities, the Internal
Revenue Service could  contend that (i) in certain  Series, each non-Interest
Weighted Security is composed  of an unstripped undivided ownership  interest
in  Loans and  an  installment obligation  consisting  of stripped  principal
payments;  (ii)  the  non-Interest Weighted  Securities  are  subject to  the
contingent  payment provisions  of  the Proposed  Regulations; or  (iii) each
Interest  Weighted Stripped Security  is composed of  an unstripped undivided
ownership  interest  in Loans  and  an installment  obligation  consisting of
stripped interest payments.

    Given  the   variety  of  alternatives  for  treatment  of  the  Stripped
Securities and the different federal income tax consequences that result from
each alternative,  potential purchasers  are urged to  consult their  own tax
advisers regarding the proper treatment  of the Securities for federal income
tax purposes.

    Character  as Qualifying  Loans.   In  the case  of Stripped  Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for  federal income tax purposes, will be the  same as the
Loans.   The IRS  could take  the position  that the  Loans character  is not
carried  over  to   the  Securities  in  such  circumstances.    Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to represent "qualifying real property loans"
within the meaning of Section 593(d) of the Code, "real estate assets" within
the meaning  of Section 856(c)(6)(B)  of the Code,  and "loans secured  by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the  Code; and  interest  income  attributable to  the  Securities should  be
considered to represent "interest on obligations secured by mortgages on real
property or  on interests  in real  property" within  the meaning of  Section
856(c)(3)(B) of  the Code.  Reserves  or funds underlying the  Securities may
cause  a proportionate  reduction in  the  above-described qualifying  status
categories of Securities.

SALE OR EXCHANGE

    Subject to the  discussion below with respect to Trust  Funds as to which
a partnership election is made, in the opinion of Tax Counsel, a holder's tax
basis in  its Security is  the price  such holder pays  for a  Security, plus
amounts of original  issue or market discount included in  income and reduced
by any payments received (other  than qualified stated interest payments) and
any amortized  premium.   Gain or  loss recognized  on a  sale, exchange,  or
redemption  of a  Security, measured  by  the difference  between the  amount
realized and the Security's basis as  so adjusted, will generally be  capital
gain or  loss, assuming that the Security is held as a capital asset.  In the
case of  a Security held by a bank,  thrift, or similar institution described
in Section  582 of the  Code, however, gain or  loss realized on  the sale or
exchange of a Regular Interest Security will be taxable as ordinary income or
loss.  In addition, gain from the disposition of a Regular  Interest Security
that might otherwise  be capital gain will  be treated as ordinary  income to
the  extent of the  excess, if any,  of (i) the  amount that  would have been
includible in  the  holder's income  if the  yield on  such Regular  Interest
Security had equaled 110% of the applicable  federal rate as of the beginning
of  such holder's holding period, over the amount of ordinary income actually
recognized by the holder with respect to such Regular Interest Security.  For
taxable years  beginning after  December 31,  1993, the  maximum tax  rate on
ordinary income for individual taxpayers is 39.6% and the maximum tax rate on
long-term capital gains  reported after December 31, 1990  for such taxpayers
is  28%.  The maximum tax rate on  both ordinary income and long-term capital
gains of corporate taxpayers is 35%.

MISCELLANEOUS TAX ASPECTS

    Backup Withholding.   Subject  to the  discussion below  with respect  to
Trust Funds  as to which a partnership election is made, a holder, other than
a holder of a REMIC Residual  Security, may, under certain circumstances,  be
subject  to  "backup   withholding"  at  a  rate  of  31%   with  respect  to
distributions or the proceeds of a sale of certificates to or through brokers
that  represent interest or original issue  discount on the Securities.  This
withholding generally  applies  if the  holder  of a  Security  (i) fails  to
furnish the Trustee  with its  taxpayer identification  number ("TIN");  (ii)
furnishes  the Trustee  an  incorrect  TIN; (iii)  fails  to report  properly
interest, dividends or other "reportable payments" as defined in the Code; or
(iv)  under certain  circumstances,  fails  to provide  the  Trustee or  such
holder's securities broker  with a certified statement,  signed under penalty
of perjury, that  the TIN provided is its correct number  and that the holder
is not  subject to  backup withholding.   Backup withholding will  not apply,
however, with respect to certain payments made to holders, including payments
to certain  exempt recipients (such  as exempt organizations) and  to certain
Nonresidents (as defined  below).  Holders should consult  their tax advisers
as  to their  qualification for  exemption  from backup  withholding and  the
procedure for obtaining the exemption.

    The  Trustee will  report to  the holders  and to  the Servicer  for each
calendar  year the amount  of any "reportable payments"  during such year and
the  amount  of  tax  withheld, if  any,  with  respect  to  payments on  the
Securities.

TAX TREATMENT OF FOREIGN INVESTORS

    Subject to the  discussion below with respect to Trust  Funds as to which
a partnership  election is made,  under the Code, unless  interest (including
OID)  paid  on  a  Security (other  than  a  Residual  Interest Security)  is
considered to be  "effectively connected" with a trade  or business conducted
in the United  States by a nonresident alien  individual, foreign partnership
or foreign corporation ("Nonresidents"), in  the opinion of Tax Counsel, such
interest will  normally qualify as  portfolio interest (except where  (i) the
recipient is  a holder,  directly or by  attribution, of 10%  or more  of the
capital  or profits  interest  in the  issuer,  or (ii)  the  recipient is  a
controlled foreign corporation  to which the issuer is a  related person) and
will  be  exempt  from federal  income  tax.    Upon  receipt of  appropriate
ownership statements, the issuer normally  will be relieved of obligations to
withhold tax  from such  interest payments.   These provisions  supersede the
generally applicable  provisions of  United States  law that would  otherwise
require the issuer to withhold  at a 30% rate (unless such rate  were reduced
or eliminated by  an applicable tax treaty) on, among  other things, interest
and other fixed or determinable, annual or periodic income paid to
Nonresidents.   Holders of  Pass-Through Securities and  Stripped Securities,
including Ratio Strip  Securities, however, may be subject  to withholding to
the extent that the Loans were originated on or before July 18, 1984.

    Interest and OID of  holders who are foreign  persons are not subject  to
withholding if they  are effectively connected with a  United States business
conducted  by the holder.   They will,  however, generally be  subject to the
regular United States income tax.

    Payments  to holders  of  Residual Interest  Securities  who are  foreign
persons will generally  be treated as  interest for purposes  of the 30%  (or
lower treaty rate) United States withholding tax.  Holders should assume that
such income does not qualify for exemption from United States withholding tax
as "portfolio  interest." It  is clear  that, to  the extent  that a  payment
represents  a  portion  of  REMIC  taxable  income  that  constitutes  excess
inclusion  income, a  holder  of a  Residual  Interest Security  will not  be
entitled to an exemption from or reduction of the 30% (or  lower treaty rate)
withholding  tax rule.    If  the  payments  are  subject  to  United  States
withholding tax,  they generally will  be taken into account  for withholding
tax purposes  only when paid  or distributed  (or when the  Residual Interest
Security is disposed of).  The Treasury has  statutory authority, however, to
promulgate  regulations which  would require  such amounts  to be  taken into
account at an  earlier time in order to  prevent the avoidance of  tax.  Such
regulations could, for example, require withholding prior to the distribution
of  cash  in  the case  of  Residual  Interest Securities  that  do  not have
significant  value.   Under the  REMIC  Regulations, if  a Residual  Interest
Security  has tax  avoidance potential,  a  transfer of  a Residual  Interest
Security to a  Nonresident will be disregarded for  all Federal tax purposes.
A Residual  Interest Security has tax avoidance potential unless, at the time
of  the  transfer the  transferor  reasonably  expects  that the  REMIC  will
distribute to the transferee residual interest holder amounts that will equal
at  least  30%  of each  excess  inclusion,  and that  such  amounts  will be
distributed at or  after the time at  which the excess inclusions  accrue and
not later than the calendar year following the calendar year of accrual.   If
a  Nonresident transfers  a Residual  Interest  Security to  a United  States
person,  and if  the transfer has  the effect  of allowing the  transferor to
avoid tax on accrued excess inclusions, then  the transfer is disregarded and
the transferor continues to be treated as  the owner of the Residual Interest
Security for purposes of the withholding tax provisions of the Code.  See "--
Excess Inclusions."

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

    Tax  Counsel  is  of the  opinion  that  a  Trust  Fund structured  as  a
partnership  will not  be  an association  (or  publicly traded  partnership)
taxable as a  corporation for federal income  tax purposes.  This  opinion is
based on the  assumption that the  terms of the  Trust Agreement and  related
documents will be  complied with, and on  counsel's conclusions that (1)  the
Trust Fund  will not  have certain characteristics  necessary for  a business
trust to be classified as an association taxable as a corporation and (2) the
nature of the  income of the  Trust Fund will  exempt it from  the rule  that
certain publicly  traded  partnerships are  taxable  as corporations  or  the
issuance of the Certificates has been structured as a private placement under
an IRS safe harbor,  so that the  Trust Fund will not  be characterized as  a
publicly traded partnership taxable as a corporation.

    If the Trust Fund  were taxable as a  corporation for federal income  tax
purposes, in the opinion of Tax  Counsel, the Trust Fund would be subject  to
corporate income tax on its taxable income.   The Trust Fund's taxable income
would include all its income, possibly reduced by its interest expense on the
Notes.  Any such corporate income tax could materially reduce cash  available
to make  payments on  the Notes  and distributions on  the Certificates,  and
Certificateholders could  be liable for  any such tax  that is unpaid  by the
Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

    Treatment of the Notes as  Indebtedness.  The Trust Fund will  agree, and
the Noteholders will agree by their purchase  of Notes, to treat the Notes as
debt for federal  income tax purposes.   In such a circumstance,  Tax Counsel
is, except as otherwise provided in the related Prospectus Supplement, of the
opinion  that the  Notes will be  classified as  debt for federal  income tax
purposes.  The discussion below assumes this characterization of the Notes is
correct.

    OID, Indexed  Securities, etc.   The  discussion below  assumes that  all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.  Moreover, the discussion assumes that
the  interest formula  for the  Notes meets  the requirements  for "qualified
stated  interest" under the  OID regulations, and  that any OID  on the Notes
(i.e., any  excess of  the principal  amount of  the Notes  over their  issue
price) does not  exceed a de minimis  amount (i.e., 0.25% of  their principal
amount multiplied by  the number of full  years included in their  term), all
within the  meaning of  the OID  regulations.   If these  conditions are  not
satisfied  with  respect  to  any  given  series  of  Notes,  additional  tax
considerations with respect to such Notes will be disclosed in the applicable
Prospectus Supplement.

    Interest  Income on the Notes.  Based on the above assumptions, except as
discussed in the  following paragraph,  in the  opinion of  Tax Counsel,  the
Notes will not  be considered issued with  OID.  The stated  interest thereon
will be taxable to a Noteholder as ordinary interest income when  received or
accrued in accordance with such Noteholder's method of tax accounting.  Under
the OID regulations,  a holder of a Note  issued with a de  minimis amount of
OID  must include  such OID  in income,  on a  pro  rata basis,  as principal
payments are made on  the Note.  It  is believed that any  prepayment premium
paid  as a  result of a  mandatory redemption  will be taxable  as contingent
interest  when it becomes fixed and unconditionally payable.  A purchaser who
buys a  Note for more  or less than  its principal  amount will generally  be
subject, respectively, to  the premium amortization or  market discount rules
of the Code.

    A holder  of a Note that has a  fixed maturity date of  not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules.   An accrual basis  holder of a  Short-Term Note (and  certain
cash  method holders, including regulated investment  companies, as set forth
in Section  1281 of the Code) generally would  be required to report interest
income as interest  accrues on a  straight-line basis over  the term of  each
interest period.   Other cash  basis holders of  a Short-Term Note  would, in
general, be required  to report interest income  as interest is paid  (or, if
earlier, upon  the taxable disposition of  the Short-Term Note).   However, a
cash basis  holder of a  Short-Term Note reporting  interest income as  it is
paid  may be required  to defer a  portion of any  interest expense otherwise
deductible on indebtedness incurred to  purchase or carry the Short-Term Note
until the taxable  disposition of the Short-Term Note.  A cash basis taxpayer
may  elect under Section  1281 of the  Code to accrue  interest income on all
nongovernment debt obligations with a term of one year or less, in which case
the taxpayer would  include interest on the  Short-Term Note in income  as it
accrues, but  would not  be  subject to  the interest  expense deferral  rule
referred to in  the preceding  sentence.   Certain special rules  apply if  a
Short-Term Note is purchased for more or less than its principal amount.

    Sale  or  Other  Disposition.   In  the  opinion  of  Tax Counsel,  if  a
Noteholder sells a Note, the holder will recognize gain or loss in an  amount
equal to  the difference  between the  amount realized  on the  sale and  the
holder's adjusted tax basis in the Note.  The adjusted tax basis of a Note to
a particular Noteholder will  equal the holder's cost for the Note, increased
by  any  market  discount,  acquisition  discount,  OID and  gain  previously
included by such Noteholder in income with  respect to the Note and decreased
by the amount of bond premium (if any) previously amortized and by the amount
of principal payments previously received  by such Noteholder with respect to
such Note.   Any such gain or loss  will be capital gain or  loss if the Note
was held  as a capital asset,  except for gain representing  accrued interest
and  accrued market  discount not  previously  included in  income.   Capital
losses generally may be used only to offset capital gains.

    Foreign Holders.  In the  opinion of Tax Counsel, interest  payments made
(or accrued) to a  Noteholder who is a nonresident alien, foreign corporation
or  other non-United  States person  (a "foreign  person") generally  will be
considered "portfolio interest", and generally  will not be subject to United
States  federal  income tax  and  withholding tax,  if  the  interest is  not
effectively  connected with  the conduct  of a trade  or business  within the
United States  by  the foreign  person  and the  foreign  person (i)  is  not
actually or  constructively a "10  percent shareholder"  of the Trust  or the
Seller  (including  a holder  of 10%  of the  outstanding Certificates)  or a
"controlled  foreign corporation"  with respect  to  which the  Trust or  the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Owner Trustee  or other person who is otherwise required to withhold U.S.
tax with respect to the Notes with an appropriate statement (on Form W-8 or
a similar form), signed under penalties of  perjury, certifying that  the
beneficial owner  of the Note  is a foreign person and providing the 
foreign person's name  and address.   If a Note  is held through  a
securities clearing  organization or certain  other financial institutions,
the organization or institution may provide the relevant signed statement 
to  the withholding  agent;  in  that  case, however,  the  signed statement
must be  accompanied by a Form  W-8 or substitute form  provided by the
foreign person  that owns the  Note.  If  such interest is  not portfolio
interest,  then it  will  be  subject to  United  States federal  income 
and withholding  tax  at  a rate  of  30  percent, unless  reduced  or
eliminated pursuant to an applicable tax treaty.

    Any capital  gain realized on the  sale, redemption, retirement  or other
taxable disposition of a Note  by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected  with the conduct of a trade  or business in the United
States by the  foreign person and (ii)  in the case of  an individual foreign
person, the  foreign person is not present in the  United States for 183 days
or more in the taxable year.

    Backup  Withholding.  Each holder of a  Note (other than an exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification  as to status  as a nonresident)  will be required  to
provide,  under penalties of  perjury, a certificate  containing the holder's
name, address, correct federal taxpayer identification number and a statement
that the  holder is not  subject to backup  withholding.  Should  a nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required to  withhold  31 percent  of  the amount  otherwise  payable to  the
holder, and  remit the  withheld amount to  the IRS as  a credit  against the
holder's federal income tax liability.

    Possible  Alternative Treatments  of  the Notes.    If, contrary  to  the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity interests in the  Trust Fund.  If so treated, the  Trust
Fund  might  be  taxable  as  a corporation  with  the  adverse  consequences
described above (and the taxable corporation would  not be able to reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity).   Alternatively, and  most likely in  the view  of Tax  Counsel, the
Trust Fund might be  treated as a publicly traded partnership  that would not
be  taxable as a corporation because it  would meet certain qualifying income
tests.   Nonetheless, treatment  of the Notes  as equity interests  in such a
publicly traded partnership  could have adverse  tax consequences to  certain
holders.   For  example,  income to  certain  tax-exempt entities  (including
pension  funds)  would be  "unrelated  business  taxable income",  income  to
foreign holders generally  would be subject to  U.S. tax and U.S.  tax return
filing and withholding requirements, and individual holders might  be subject
to certain limitations  on their ability to  deduct their share of  the Trust
Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

    Treatment of  the Trust Fund  as a Partnership.   The Trust Fund  and the
Servicer will agree, and the  Certificateholders will agree by their purchase
of Certificates, to  treat the Trust  Fund as a  partnership for purposes  of
federal and  state income tax,  franchise tax and  any other tax  measured in
whole  or in part  by income, with  the assets  of the partnership  being the
assets held by  the Trust  Fund, the  partners of the  partnership being  the
Certificateholders, and  the Notes being  debt of the partnership.   However,
the proper characterization of the  arrangement involving the Trust Fund, the
Certificates, the Notes, the Trust Fund and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.

    A variety  of alternative characterizations  are possible.   For example,
because  the Certificates have  certain features characteristic  of debt, the
Certificates  might  be  considered  debt  of  the  Trust  Fund.    Any  such
characterization would not  result in materially adverse  tax consequences to
Certificateholders as  compared  to the  consequences from  treatment of  the
Certificates  as equity  in a  partnership, described  below.   The following
discussion assumes  that the  Certificates represent  equity  interests in  a
partnership.

    Indexed  Securities,  etc.   The  following discussion  assumes  that all
payments on the  Certificates are denominated  in U.S. dollars,  none of  the
Certificates are Indexed Securities or  Strip Certificates, and that a Series
of Securities includes a single class  of Certificates.  If these  conditions
are  not  satisfied  with  respect  to  any  given  Series  of  Certificates,
additional tax  considerations  with respect  to  such Certificates  will  be
disclosed in the applicable Prospectus Supplement.

    Partnership  Taxation.   If  the Trust  Fund  is  a partnership,  in  the
opinion of Tax Counsel, the Trust Fund will not  be subject to federal income
tax.  Rather, in the opinion  of Tax Counsel, each Certificateholder will  be
required to  separately take  into account such  holder's allocated  share of
income, gains, losses, deductions  and credits of the Trust Fund.   The Trust
Fund's income will  consist primarily of interest and  finance charges earned
on the Loans (including appropriate  adjustments for market discount, OID and
bond premium) and  any gain  upon collection  or disposition of  Loans.   The
Trust Fund's  deductions will  consist primarily  of  interest accruing  with
respect to the Notes, servicing and other fees, and losses or deductions upon
collection or disposition of Loans.

    In the  opinion  of Tax  Counsel,  the tax  items  of a  partnership  are
allocable to the  partners in accordance with the  Code, Treasury regulations
and  the  partnership  agreement  (here,  the  Trust  Agreement  and  related
documents).    The  Trust  Agreement  will  provide,  in  general,  that  the
Certificateholders will  be allocated  taxable income of  the Trust  Fund for
each  month equal  to  the  sum  of (i)  the  interest  that accrues  on  the
Certificates  in  accordance  with  their terms  for  such  month,  including
interest accruing at  the Pass-Through Rate  for such  month and interest  on
amounts previously due on the Certificates but not yet  distributed; (ii) any
Trust Fund income  attributable to discount on the  Loans that corresponds to
any  excess of  the principal amount  of the Certificates  over their initial
issue price  (iii) prepayment premium  payable to the  Certificateholders for
such  month;   and  (iv)  any  other   amounts  of  income  payable   to  the
Certificateholders  for such month.   Such allocation will  be reduced by any
amortization by the  Trust Fund of premium  on Loans that corresponds  to any
excess of  the issue price of Certificates over  their principal amount.  All
remaining  taxable  income of  the  Trust  Fund  will  be  allocated  to  the
Depositor.  Based  on the economic arrangement of the parties, in the opinion
of Tax Counsel,  this approach  for allocating  Trust Fund  income should  be
permissible  under applicable Treasury regulations, although no assurance can
be given that  the IRS would  not require a  greater amount of  income to  be
allocated to  Certificateholders.  Moreover,  in the opinion of  Tax Counsel,
even under  the foregoing  method  of allocation,  Certificateholders may  be
allocated income equal  to the entire Pass-Through Rate plus  the other items
described above even though the Trust Fund might not have sufficient  cash to
make current cash  distributions of such  amount.  Thus,  cash basis  holders
will  in effect  be required to  report income  from the Certificates  on the
accrual basis  and Certificateholders  may become liable  for taxes  on Trust
Fund income even if  they have not received cash  from the Trust Fund to  pay
such taxes.  In addition, because  tax allocations and tax reporting will  be
done on a uniform basis for all Certificateholders but Certificateholders may
be  purchasing Certificates  at  different  times  and at  different  prices,
Certificateholders may  be required  to report on  their tax  returns taxable
income that is greater or less than the amount reported  to them by the Trust
Fund.

    In  the opinion of Tax Counsel, all  of the taxable income allocated to a
Certificateholder that is a pension,  profit sharing or employee benefit plan
or other tax-exempt entity (including  an individual retirement account) will
constitute  "unrelated business taxable  income" generally taxable  to such a
holder under the Code.

    In  the  opinion  of  Tax Counsel,  an  individual  taxpayer's  share  of
expenses of the Trust  Fund (including fees to the Servicer  but not interest
expense)  would be miscellaneous itemized deductions.   Such deductions might
be disallowed  to the individual in whole or in part and might result in such
holder being taxed  on an amount  of income that exceeds  the amount of  cash
actually distributed to such holder over the life of the Trust Fund.

    The  Trust Fund intends to  make all tax  calculations relating to income
and allocations to Certificateholders on an aggregate basis.  If the IRS were
to require that such calculations be made separately for each Loan, the Trust
Fund might be  required to incur additional  expense but it is  believed that
there would not be a material adverse effect on Certificateholders.

    Discount  and Premium.   It is  believed that the  Loans were  not issued
with OID, and, therefore, the Trust should not have OID income.  However, the
purchase price paid by the  Trust Fund for the Loans  may be greater or  less
than the remaining  principal balance of the  Loans at the time  of purchase.
If so, in the  opinion of Tax Counsel, the Loan will have  been acquired at a
premium or discount, as the case may be.  (As indicated above, the Trust Fund
will make this  calculation on an aggregate  basis, but might be  required to
recompute it on a Loan by Loan basis.)

    If the  Trust Fund acquires  the Loans at  a market discount  or premium,
the Trust Fund will elect to include any such discount in income currently as
it accrues over the life  of the Loans or to offset any  such premium against
interest income on the Loans.   As indicated above, a portion of  such market
discount income or premium deduction may be allocated to Certificateholders.

    Section 708 Termination.   In the opinion  of Tax Counsel,  under Section
708 of  the Code,  the Trust  Fund will  be deemed to  terminate for  federal
income tax purposes if  50% or more of  the capital and profits  interests in
the Trust Fund  are sold or exchanged  within a 12-month  period.  If such  a
termination  occurs, the  Trust Fund  will  be considered  to distribute  its
assets  to the  partners, who would  then be treated  as recontributing those
assets to  the Trust  Fund as  a new partnership.   The  Trust Fund  will not
comply  with certain  technical requirements  that  might apply  when such  a
constructive termination occurs.  As a result,  the Trust Fund may be subject
to certain tax  penalties and may incur additional expenses if it is required
to comply with those requirements.  Furthermore, the Trust Fund might  not be
able to comply due to lack of data.

    Disposition of Certificates.   Generally, in the opinion of  Tax Counsel,
capital gain  or loss  will be  recognized on  a sale of  Certificates in  an
amount equal to  the difference between the amount  realized and the seller's
tax  basis in the  Certificates sold.   A Certificateholder's tax  basis in a
Certificate will generally equal the  holder's cost increased by the holder's
share  of Trust  Fund  income (includible  in income)  and  decreased by  any
distributions received with  respect to such Certificate.   In addition, both
the tax  basis in the  Certificates and  the amount realized  on a sale  of a
Certificate  would  include  the  holder's  share  of  the  Notes  and  other
liabilities of the  Trust Fund.  A holder acquiring Certificates at different
prices may be required  to maintain a single aggregate adjusted  tax basis in
such  Certificates,  and, upon  sale  or  other disposition  of  some  of the
Certificates,  allocate  a  portion  of  such  aggregate  tax  basis  to  the
Certificates  sold (rather  than maintaining  a  separate tax  basis in  each
Certificate  for  purposes  of computing  gain  or  loss on  a  sale  of that
Certificate).

    Any gain on the sale  of a Certificate attributable to the holder's share
of unrecognized accrued market discount on the Receivables would generally be
treated as ordinary income to  the holder and would give rise to  special tax
reporting requirements.   The Trust  Fund does not  expect to have  any other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

    If a  Certificateholder is required to  recognize an aggregate  amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

    Allocations Between Transferors and  Transferees.  In general,  the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular  calendar   month   will   be  apportioned   among   the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as  of the close of the last day of such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
its tax  liability and tax basis)  attributable to periods  before the actual
transaction.

    The  use of such  a monthly convention  may not be  permitted by existing
regulations.  If  a monthly  convention is  not allowed (or  only applies  to
transfers of less than all of the partner's interest), taxable income or 
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

    Section 754  Election.  In the  event that a  Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher  (lower) basis in the  Certificates than the selling Certificateholder
had.   The tax  basis of  the Trust  Fund's assets  will not  be adjusted  to
reflect  that higher (or lower)  basis unless the Trust Fund  were to file an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that would be  involved in keeping accurate accounting  records,
as well as potentially onerous  information reporting requirements, the Trust
Fund will not make  such election.  As a result,  Certificateholders might be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

    Administrative Matters.  The  Owner Trustee is required  to keep or  have
kept complete  and accurate  books of  the Trust  Fund.   Such books  will be
maintained for financial reporting and  tax purposes on an accrual basis  and
the fiscal year  of the Trust  will be the calendar  year.  The  Trustee will
file a  partnership information return (IRS Form 1065)  with the IRS for each
taxable  year of  the Trust  Fund  and will  report each  Certificateholder's
allocable share of items of Trust Fund  income and expense to holders and the
IRS  on  Schedule  K-1.    The  Trust  Fund  will  provide  the  Schedule K-l
information to  nominees  that  fail  to provide  the  Trust  Fund  with  the
information statement described  below and such nominees will  be required to
forward  such  information  to  the beneficial  owners  of  the Certificates.
Generally,  holders  must file  tax  returns  that  are consistent  with  the
information return filed  by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies .

    Under  Section 6031 of the Code, any  person that holds Certificates as a
nominee  at any time during a calendar  year is required to furnish the Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i)  the name, address and taxpayer  identification number of the nominee and
(ii)  as to each  beneficial owner (x)  the name, address  and identification
number of such person, (y) whether  such person is a United States person,  a
tax-exempt entity or a foreign  government, an international organization, or
any wholly  owned agency or instrumentality  of either of the  foregoing, and
(z)  certain information on  Certificates that were  held, bought  or sold on
behalf  of such  person  throughout  the  year.   In  addition,  brokers  and
financial institutions that  hold Certificates through a nominee are required
to furnish directly  to the Trust Fund information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be furnished  to  the Trust  Fund  on or  before  the following  January  31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

    The Depositor  will  be designated  as the  tax  matters partner  in  the
related Trust  Agreement and, as  such, will be responsible  for representing
the Certificateholders in  any dispute with the  IRS.  The Code  provides for
administrative  examination of  a partnership  as if  the partnership  were a
separate and  distinct taxpayer.   Generally, the statute of  limitations for
partnership items does not expire before three years after the date  on which
the  partnership  information return  is  filed.   Any  adverse determination
following an audit of the return of the Trust Fund by the  appropriate taxing
authorities  could   result  in   an  adjustment  of   the  returns   of  the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the  Trust  Fund.    An  adjustment  could also  result  in  an  audit  of  a
Certificateholder's  returns  and adjustments  of  items not  related  to the
income and losses of the Trust Fund.

    Tax Consequences to Foreign Certificateholders.   It is not clear whether
the Trust  Fund would be considered to  be engaged in a trade  or business in
the  United States for purposes of  federal withholding taxes with respect to
non-U.S. persons because there is no clear authority dealing with that  issue
under facts  substantially similar to those described herein.  Although it is
not  expected that the Trust Fund would be  engaged in a trade or business in
the United States for  such purposes, the Trust  Fund will withhold as if  it
were so engaged in order to protect the  Trust Fund from  possible adverse
consequences  of a failure  to withhold.   The Trust Fund expects to
withhold  on the portion of its taxable income that  is allocable to 
foreign Certificateholders pursuant  to Section 1446 of the  Code, as  if
such income  were effectively connected  to a  U.S. trade or business, at a 
rate of 35% for foreign holders that  are taxable as corporations and 39.6%
for all other foreign holders.  Subsequent adoption of Treasury regulations
or  the issuance of other  administrative pronouncements may require the
Trust to change its withholding procedures.  In determining a holder's 
withholding status, the  Trust Fund may  rely on IRS  Form W-8, IRS Form 
W-9 or  the holder's  certification of  nonforeign status  signed under
penalties of perjury.

    Each foreign  holder  might be  required  to file  a  U.S. individual  or
corporate income  tax return (including,  in the  case of a  corporation, the
branch profits  tax) on its share of  the Trust Fund's income.   Each foreign
holder  must obtain a taxpayer identification  number from the IRS and submit
that number to the Trust on Form W-8 in order to assure appropriate crediting
of the taxes withheld.  A foreign holder generally would be entitled to  file
with the IRS a claim  for refund with respect to taxes withheld  by the Trust
Fund  taking the position that no  taxes were due because  the Trust Fund was
not engaged in a U.S. trade or business.  However, interest payments made (or
accrued) to a  Certificateholder who is  a foreign person  generally will  be
considered guaranteed  payments to the  extent such  payments are  determined
without  regard to the income of the  Trust Fund.  If these interest payments
are properly characterized as guaranteed payments, then the interest will not
be considered "portfolio  interest." As a result,  Certificateholders will be
subject to United States federal income tax  and withholding tax at a rate of
30 percent,  unless reduced or  eliminated pursuant to an  applicable treaty.
In such case, a  foreign holder would only be entitled to  claim a refund for
that portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

    Backup Withholding.   Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification  procedures, unless the  holder is  an exempt  recipient under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

    The following describes certain considerations under ERISA and the  Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement will  contain information  concerning  considerations relating  to
ERISA and the Code that are applicable to such Securities.

    ERISA imposes  requirements on  employee benefit  plans  (and on  certain
other  retirement plans  and  arrangements,  including individual  retirement
accounts  and  annuities, Keogh  plans  and collective  investment  funds and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to such Plans.  Generally,  ERISA applies to investments made by
Plans.  Among other things, ERISA  requires that the assets of Plans  be held
in trust  and that  the  trustee, or  other duly  authorized fiduciary,  have
exclusive authority and discretion  to manage and control the  assets of such
Plans.  ERISA also imposes certain  duties on persons who are fiduciaries  of
Plans.   Under  ERISA,  any person  who exercises  any  authority or  control
respecting  the  management  or  disposition  of  the assets  of  a  Plan  is
considered to be  a fiduciary of such Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in ERISA Section 3(32)) and,  if no election has been made  under
Section 410(d) of  the  Code, church  plans (as  defined  in ERISA  Section
3(33)),  are not subject  to ERISA  requirements.  Accordingly,  assets of 
such plans  may be invested in Securities  without regard to the  ERISA
considerations described above and below, subject to the provisions of
applicable state law.  Any such plan which is  qualified and exempt from
taxation under  Code Sections 401(a) and 501(a), however, is subject to the
prohibited transaction rules set forth in Code Section 503. 

    On November 13, 1986, the  United States Department of Labor  (the "DOL")
issued final regulations  concerning the definition  of what constitutes  the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which  a Plan makes an "equity" investment  could be deemed
for purposes  of  ERISA  to  be  assets of  the  investing  Plan  in  certain
circumstances.   However, the regulation provides that, generally, the assets
of a corporation or partnership  in which a Plan  invests will not be  deemed
for  purposes of  ERISA to  be assets  of  such Plan  if the  equity interest
acquired  by  the   investing  Plan  is  a  publicly-offered   security.    A
publicly-offered security,  as defined in the Labor  Reg. Section 2510.3-101,
is a security that is  widely held, freely transferable and  registered under
the Securities Exchange Act of 1934, as amended.

    In  addition  to  the  imposition  of  general  fiduciary  standards   of
investment prudence  and diversification,  ERISA prohibits a  broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans may be  deemed Plan assets of each Plan  that purchases Securities,
an investment in the Securities by  a Plan might be a prohibited  transaction
under  ERISA Sections 406  and 407  and subject to  an excise  tax under Code
Section 4975 unless a statutory or administrative exemption applies.

    In Prohibited  Transaction  Exemption 83-1  ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage  pool pass-through certificates" in the initial issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates representing  an  interest in  such  mortgage pools  by
Plans.    If  the  general  conditions  (discussed  below) of  PTE  83-1  are
satisfied, investments by a Plan in Securities that represent interests  in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions with  Parties in Interest who  are not fiduciaries) if  the Plan
purchases the Single  Family Securities at no more than fair market value and
will be  exempt from the  prohibitions of  ERISA Sections  406(b)(1) and  (2)
(relating generally to  transactions with fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid
to  the pool sponsor, the Plan does not  purchase more than 25% of all Single
Family  Securities, and  at least  50% of  all Single  Family Securities  are
purchased by persons  independent of the pool  sponsor or pool trustee.   PTE
83-1  does not provide  an exemption  for transactions  involving Subordinate
Securities.  Accordingly, unless otherwise provided in the related Prospectus
Supplement, no transfer  of a Subordinate Security or a Security which is not
a Single Family Security may be made to a Plan.

    The discussion in this and the next succeeding paragraph applies  only to
Single Family Securities.   The Depositor believes that,  for purposes of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of Trust Securities; provided that the Securities in the case of clause
(i), or the  Securities in the case  of clause (ii), evidence  the beneficial
ownership of both a specified percentage of future interest payments (greater
than 0%)  and a  specified percentage (greater  than 0%) of  future principal
payments on  the Loans.  It is  not clear whether a class  of Securities that
evidences the beneficial ownership in a Trust  Fund divided into Loan groups,
beneficial ownership of  a specified percentage of interest  payments only or
principal payments only, or a notional amount of either principal or interest
payments, or a class of Securities entitled to receive payments of  interest
and principal on the Loans  only after payments to other classes or after
the occurrence of certain specified events would be a "mortgage pass-through
certificate" for purposes of PTE 83-1.

    PTE 83-1 sets forth  three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other  protection for the pooled mortgage loans  and property
securing  such loans, and for indemnifying Securityholders against reductions
in pass-through payments due to property damage or defaults in loan  payments
in  an amount  not less  than the  greater of  one  percent of  the aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage  loan; (ii) the existence of a
pool  trustee who  is  not an  affiliate  of the  pool sponsor;  and  (iii) a
limitation  on  the amount  of  the payment  retained  by  the pool  sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by  the pool sponsor to  the Pool.  The  Depositor believes
that the first  general condition referred  to above  will be satisfied  with
respect to the Securities in a Series issued without a subordination feature,
or  the Securities  only in  a  Series issued  with a  subordination feature,
provided  that  the  subordination  and  Reserve  Account,  subordination  by
shifting of interests, the pool insurance or other form of credit enhancement
described herein (such subordination, pool  insurance or other form of credit
enhancement being  the system  of insurance or  other protection  referred to
above) with respect to a Series of Securities is maintained in an amount  not
less than the  greater of one percent  of the aggregate principal  balance of
the Loans or the principal  balance of the largest Loan.  See "Description of
the  Securities" herein.    In the  absence of  a ruling  that the  system of
insurance  or  other  protection  with  respect to  a  Series  of  Securities
satisfies the  first general condition  referred to  above, there  can be  no
assurance that these features will be so viewed by the DOL.  The Trustee will
not be affiliated with the Depositor.

    Each  Plan  fiduciary  who  is  responsible  for  making  the  investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as  to whether the first and third
general  conditions, and  the specific  conditions described  briefly in  the
preceding  paragraph,  of  PTE  83-1  have  been  satisfied,  or  as  to  the
availability  of  any other  prohibited  transaction exemptions.    Each Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of  investment prudence and  diversification, an investment  in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy  of the Plan and  the composition of  the Plan's investment
portfolio.

    On September 6, 1990 the  DOL issued to Greenwich Capital Markets,  Inc.,
an  individual exemption (Prohibited  Transaction Exemption  90-59; Exemption
Application  No. D-8374,  55 Fed. Reg.  36724) (the  "Underwriter Exemption")
which  applies to  certain sales  and  servicing of  "certificates" that  are
obligations of  a "trust"  with respect to  which Greenwich  Capital Markets,
Inc. is the underwriter, manager  or co-manager of an underwriting syndicate.
The Underwriter Exemption provides relief  which is generally similar to that
provided by PTE 83-1, but is broader in several respects.

    The Underwriter  Exemption contains several  requirements, some  of which
differ  from those  in  PTE  83-l.   The  Underwriter  Exemption contains  an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the  holder to pass-through  payments of principal,  interest and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust"  which  permits the  trust  corpus  to  consist of  secured  consumer
receivables.   The  definition  of  "trust", however,  does  not include  any
investment pool unless, inter alia, (i) the  investment pool consists only of
assets of the type  which have been included in other  investment pools, (ii)
certificates evidencing  interests in such  other investment pools  have been
purchased by investors other  than Plans for at least  one year prior to  the
Plan's acquisition of certificates pursuant to the Underwriter Exemption, and
(iii) certificates in such other investment  pools have been rated in one  of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of  the certificates by  a Plan must  be on terms  (including the
price for  the certificates) that are  at least as  favorable to the  Plan as
they would be in an  arm's length transaction with  an unrelated party.   The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that certificates acquired  by a Plan have  received a rating at the  time of
their acquisition  that  is  in  one  of the  three  highest  generic  rating
categories of Standard & Poor's Corporation, Moody's  Investors Service, 
Inc., Duff &  Phelps Inc.  or Fitch Investors Service,  Inc.  The 
Underwriter Exemption specifies that  the pool trustee must not be an
affiliate of the pool sponsor, nor an affiliate of the Underwriter, the 
pool servicer, any  obligor with respect to  mortgage loans included in the 
trust constituting more than  five percent of the  aggregate unamortized
principal balance of the assets in the trust, or any affiliate of such
entities.   Finally, the Underwriter Exemption stipulates  that any Plan
investing in  the certificates must be an "accredited investor" as defined
in Rule  501(a)(1) of  Regulation D  of the  Securities and  Exchange
Commission under the Securities Act of 1933.

    Any Plan  fiduciary which proposes to cause a Plan to purchase Securities
should  consult with  their counsel  concerning the  impact of ERISA  and the
Code, the  applicability of PTE 83-1  and the Underwriter Exemption,  and the
potential consequences in their specific circumstances, prior  to making such
investment.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary standards of  investment procedure and  diversification an
investment in the Securities is appropriate for the Plan, taking into account
the overall investment policy  of the Plan and the composition  of the Plan's
investment portfolio.

                               LEGAL INVESTMENT

    The Prospectus  Supplement  for each  series of  Securities will  specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage related securities" for  purposes of the Secondary Mortgage  Market
Enhancement Act  of 1984 ("SMMEA").   Classes of  Securities that  qualify as
"mortgage related securities" will be legal  investments for persons, trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities (including  depository institutions,  life  insurance companies  and
pension funds) created pursuant  to or existing under the laws  of the United
States or of any state (including  the District of Columbia and Puerto  Rico)
whose authorized  investments are  subject to state  regulations to  the same
extent  as, under applicable law,  obligations issued by  or guaranteed as to
principal  and interest  by the United  States or  any such entities.   Under
SMMEA, if a  state enacted legislation prior to October  4, 1991 specifically
limiting the legal investment authority of any  such entities with respect to
"mortgage related securities",  securities will constitute legal  investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991 deadline.    SMMEA provides,  however,  that in  no  event will  the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in  securities, or require the sale or
other disposition of  securities, so long as such  contractual commitment was
made  or  such  securities were  acquired  prior  to  the enactment  of  such
legislation.

    SMMEA also  amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal  savings banks may  invest in, sell  or otherwise deal  in Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase  certificates for their own account without  regard to the
limitations generally  applicable to  investment securities  set forth  in 12
U.S.C.  24  (Seventh), subject    in each  case  to such  regulations  as the
applicable  federal authority  may  prescribe.   In this  connection, federal
credit unions should review the National Credit Union Administration ("NCUA")
Letter to Credit Unions No.  96, as modified by  Letter to Credit Unions  No.
108,  which includes  guidelines to  assist federal  credit unions  in making
investment  decisions  for   mortgage  related  securities  and   the  NCUA's
regulation "Investment and  Deposit Activities" (12  C.F.R. Part 703),  which
sets forth  certain restrictions  on investment by  federal credit  unions in
mortgage related securities.

    All depository institutions considering  an investment in the  Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial Institutions Examination Council's Supervisory Policy  Statement on
the  Securities  Activities  (to  the  extent  adopted  by  their  respective
regulators) (the "Policy Statement") setting forth, in relevant part, certain
securities trading and sales practices deemed unsuitable for an institution's
investment portfolio, and  guidelines for (and restrictions  on) investing in
mortgage derivative products, including "mortgage  related securities", which
are  "high-risk mortgage  securities"  as defined  in  the Policy  Statement.
According to the Policy Statement such "high-risk mortgage securities" 
include   securities  such   as  Securities   not  entitled   to
distributions allocated to principal or interest, or Subordinated
Securities. Under  the Policy  Statement, it  is  the responsibility  of
each  depository institution  to  determine,  prior  to  purchase  (and  at 
stated  intervals thereafter), whether a particular mortgage derivative
product is a "high-risk mortgage security", and whether the purchase (or
retention) of such a product would be consistent with the Policy Statement.

    The  foregoing does  not  take into  consideration  the applicability  of
statutes,  rules,  regulations,  orders  guidelines  or  agreements generally
governing  investments  made by  a  particular investor,  including,  but not
limited  to "prudent  investor"  provisions which  may  restrict or  prohibit
investment in securities which are not "interest bearing" or "income paying".

    There may  be other  restrictions on  the ability  of certain  investors,
including  depositors institutions,  either  to  purchase  Securities  or  to
purchase  Securities  representing more  than a  specified percentage  of the
investor's  assets.   Investors should  consult their  own legal  advisors in
determining  whether  and to  what  extent  the  Securities constitute  legal
investments for such investors.

                            METHOD OF DISTRIBUTION

    The Securities  offered hereby and by  the Prospectus Supplement  will be
offered in  Series.  The distribution of the  Securities may be effected from
time to time in one  or more transactions, including negotiated transactions,
at a fixed public offering price or at varying prices to be determined at the
time of sale or  at the time of commitment therefor.  If  so specified in the
related Prospectus Supplement,  the Securities will be distributed  in a firm
commitment  underwriting,  subject  to  the   terms  and  conditions  of  the
underwriting agreement, by Greenwich Capital Markets, Inc.  ("GCM") acting as
underwriter with other underwriters, if  any, named therein.  In such  event,
the related Prospectus Supplement may also specify that the underwriters will
not  be  obligated  to pay  for  any  Securities agreed  to  be  purchased by
purchasers pursuant to  purchase agreements acceptable to the  Depositor.  In
connection  with  the  sale  of  the  Securities,  underwriters  may  receive
compensation from the Depositor  or from purchasers of the Securities  in the
form of  discounts,  concessions  or commissions.    The  related  Prospectus
Supplement will describe any such compensation paid by the Depositor.

    Alternatively,  the related  Prospectus Supplement  may specify  that the
Securities will  be distributed by  GCM acting as  agent or in some  cases as
principal  with respect  to Securities  that it  has previously  purchased or
agreed to purchase.  If GCM acts as agent in the sale of Securities, GCM will
receive  a selling  commission with  respect  to each  Series of  Securities,
depending on  market conditions, expressed  as a percentage of  the aggregate
principal balance of  the related Trust Fund  Assets as of the  Cut-off Date.
The exact percentage for each Series  of Securities will be disclosed in  the
related Prospectus  Supplement.  To  the extent that  GCM elects  to purchase
Securities  as principal, GCM  may realize losses  or profits based  upon the
difference between  its purchase price and  the sales price.   The Prospectus
Supplement with respect to any Series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements  to  be entered  into  between  the  Depositor and  purchasers  of
Securities of such Series.

    The Depositor  will indemnify  GCM and  any underwriters against  certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any  underwriters may be required to make
in respect thereof.

    In the ordinary course of  business, GCM and the Depositor may  engage in
various   securities  and   financing   transactions,  including   repurchase
agreements to provide  interim financing of the Depositor's  loans or private
asset  backed securities, pending  the sale  of such  loans or  private asset
backed securities, or interests therein, including the Securities.

    The Depositor anticipates  that the Securities will be sold  primarily to
institutional investors.   Purchasers of Securities, including  dealers, may,
depending on the facts and circumstances of such purchases, be deemed to 
be  "underwriters" within  the  meaning of  the  Securities  Act of  1933  in
connection  with  reoffers  and sales  by  them of  Securities.    Holders of
Securities should consult with their  legal advisors in this regard  prior to
any such reoffer or sale.

                                LEGAL MATTERS

    The  legality  of  the  Securities  of  each  Series,  including  certain
material federal income tax consequences with respect thereto, will be passed
upon for the Depositor by Brown & Wood LLP, One World Trade Center, New York,
New York 10048.

                            FINANCIAL INFORMATION

    A  new  Trust  Fund  will  be  formed  with  respect  to  each Series  of
Securities and no Trust  Fund will engage in any business  activities or have
any  assets or  obligations prior to  the issuance  of the related  Series of
Securities.  Accordingly,  no financial statements with respect  to any Trust
Fund will  be  included  in this  Prospectus  or in  the  related  Prospectus
Supplement.

                                    RATING

    It  is a  condition to  the  issuance of  the Securities  of each  Series
offered  hereby and  by the Prospectus  Supplement that they  shall have been
rated in  one  of  the  four  highest rating  categories  by  the  nationally
recognized  statistical rating agency  or agencies (each,  a "Rating Agency")
specified in the related Prospectus Supplement.

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

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

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

<TABLE>
<CAPTION>
==================================================        ================================================
<S>                                                        <C>
NO  DEALER,  SALESMAN  OR  OTHER  PERSON HAS  BEEN
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY            CITYSCAPE HOME EQUITY LOAN TRUST
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS                     SERIES 1996-4
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN  OR
MADE, SUCH INFORMATION OR  REPRESENTATION MUST NOT
BE  RELIED UPON AS  HAVING BEEN AUTHORIZED  BY THE          $38,000,000 (Approximate) Class A-1,
DEPOSITOR  OR THE  UNDERWRITER.   THIS  PROSPECTUS                6.70% Pass-Through Rate
SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN
OFFER  OF ANY SECURITIES OTHER THAN THOSE TO WHICH          $31,500,000 (Approximate) Class A-2,
THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION                6.49% Pass-Through Rate
OF  AN  OFFER  TO  BUY,   TO  ANY  PERSON  IN  ANY
JURISDICTION WHERE  SUCH AN OFFER  OR SOLICITATION          $38,750,000 (Approximate) Class A-3,
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS                6.50% Pass-Through Rate
PROSPECTUS SUPPLEMENT AND  THE PROSPECTUS NOR  ANY
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY          $27,250,000 (Approximate) Class A-4,
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE                6.63% Pass-Through Rate
INFORMATION CONTAINED HEREIN IS CORRECT AS  OF ANY
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                  $12,500,000 (Approximate) Class A-5,
                                                                  6.81% Pass-Through Rate
                 _________________
                                                            $15,500,000 (Approximate) Class A-6,
                 TABLE OF CONTENTS                                6.93% Pass-Through Rate

                                              PAGE
                                                            $12,250,000 (Approximate) Class A-7,
                                                                  7.20% Pass-Through Rate
               PROSPECTUS SUPPLEMENT

                                                            $14,250,000 (Approximate) Class A-8,
Incorporation of Certain Documents                                7.42% Pass-Through Rate
 by Reference . . . . . . . . . . . . .        S-2
Summary of Terms  . . . . . . . . . . .        S-3
Risk Factors  . . . . . . . . . . . . .       S-12          $20,000,000 (Approximate) Class A-9,
The Seller's Portfolio of Mortgage Loans      S-16                6.97% Pass-Through Rate
The Seller and the Servicer . . . . . .       S-19
The Mortgage Pool . . . . . . . . . . .       S-22
The Pooling and Servicing Agreement . .       S-31          Class A-IO, 0.50% Pass-Through Rate
Description of the Certificates . . . .       S-33
The Certificate Insurer . . . . . . . .       S-56
Sensitivity of the Class A-IO Certificates    S-58
Use of Proceeds . . . . . . . . . . . .       S-59
Certain Material Federal Income Tax               
  Consequences  . . . . . . . . . . . .       S-59
State Taxes . . . . . . . . . . . . . .       S-60
ERISA Considerations  . . . . . . . . .       S-60
Method of Distribution  . . . . . . . .       S-62
Legal Matters . . . . . . . . . . . . .       S-62
Ratings . . . . . . . . . . . . . . . .       S-62
Experts . . . . . . . . . . . . . . . .       S-63

                                                  
                    PROSPECTUS

Prospectus Supplement or Current
  Report on Form 8-K  . . . . . . . . .          2
Incorporation of Certain Documents
  by Reference. . . . . . . . . . . . .          2
Available Information . . . . . . . . .          2
Reports to Securityholders. . . . . . .          3
Summary of Terms. . . . . . . . . . . .          4
Risk Factors. . . . . . . . . . . . . .         12            FINANCIAL ASSET SECURITIES CORP.
The Trust Fund. . . . . . . . . . . . .         17                      (DEPOSITOR)
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                 PROSPECTUS SUPPLEMENT
Certain Legal Aspects of the Loans. . .         54
Certain Material Federal Income
  Tax Considerations. . . . . . . . . .         66              ---------------------------
State Tax Considerations. . . . . . . .         85
ERISA considerations. . . . . . . . . .         85
Legal Investment. . . . . . . . . . . .         88
Method of Distribution. . . . . . . . .         89
Legal Matters . . . . . . . . . . . . .         90            GREENWICH CAPITAL MARKETS, INC.
Fiancial Information. . . . . . . . . .         90
Rating. . . . . . . . . . . . . . . . .         90


                                                                       December 23, 1996

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

</TABLE>



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