FINANCIAL ASSET SECURITIES CORP
424B5, 1997-06-30
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, 8-K, 1997-06-30
Next: NET/GUARD TECHNOLOGIES INC, NT 10-K, 1997-06-30



PROSPECTUS SUPPLEMENT
(To Prospectus dated June 20, 1997)

                                    (LOGO)

                               CITYSCAPE CORP.
                   CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-C

$ 39,600,000    Class A-1              Variable Pass-Through Rate
$ 27,500,000    Class A-2              6.78% Pass-Through Rate
$ 12,438,000    Class A-3              7.38% Pass-Through Rate
$  7,800,000    Class A-4              7.00% Pass-Through Rate
$ 78,527,000    Class A-5              Variable Pass-Through Rate
$  6,659,000    Class M-1F             7.24% Pass-Through Rate
$  4,867,000    Class M-2F             7.48% Pass-Through Rate
$  9,268,000    Class M-1A             Variable Pass-Through Rate
$  5,609,000    Class M-2A             Variable Pass-Through Rate
$  3,586,076    Class B-1F             7.83% Pass-Through Rate
$  4,145,924    Class B-1A             Variable Pass-Through Rate


                  Home Equity Loan Pass-Through Certificates
Distributions payable on the 25th day of each month, commencing in July 1997

                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor

                               CITYSCAPE CORP.
                             Seller and Servicer
                                                     
                           ------------------------

    The  Cityscape Home Equity Loan Trust, Series 1997-C Certificates consist
of  (i) the  Class  A-1  Certificates,  Class  A-2  Certificates,  Class  A-3
Certificates and  Class A-4 Certificates  (collectively, the  "Group I Senior
Certificates"),  (ii) the  Class  A-5  Certificates   (the  "Group II  Senior
Certificates"),  (iii) the  Class  M-1F  Certificates   and  the  Class  M-2F
Certificates (collectively, the  "Group I Mezzanine Certificates"),  (iv) the
Class M-1A Certificates  and the Class  M-2A Certificates (collectively,  the
"Group II  Mezzanine  Certificates"),  (v) the Class  B-1F  Certificates (the
"Group I  Subordinate Certificates"  and, together  with  the Group I  Senior
Certificates   and  the   Group I   Mezzanine   Certificates,  the   "Group I
Certificates"), (vi) the Class  B-1A Certificates (the "Group II  Subordinate
Certificates" and, together  with the  Group II Senior  Certificates and  the
Group II  Mezzanine  Certificates,  the  "Group II Certificates"),  (vii) the
Class R-I Certificates  and (viii) the Class R-II Certificates (together with
the Class R-I Certificates,  the "Residual Certificates").   The Group I  and
Group II  Senior Certificates  are  collectively referred  to herein  as  the
"Senior Certificates,"  the Group I and  Group II Mezzanine  Certificates are
collectively  referred  to herein  as the  "Mezzanine Certificates,"  and the
Group I  and Group II  Subordinate Certificates are  collectively referred to
herein  as  the  "Subordinate  Certificates."   The  Group  I  and  Group  II
Certificates (each,  a "Certificate  Group" and,  collectively, the  "Offered
Certificates")  and the  Residual Certificates  are collectively  referred to
herein as  the "Certificates."   Only  the Offered  Certificates are  offered
hereby.

<TABLE>
<CAPTION>
                                     Price to Public   Underwriting Discount  Proceeds to Depositor(2)
<S>                                  <C>               <C>                    <C>
Class A-1 Certificates  . . . . .        100.000000%         0.195%                 99.805000%
Class A-2 Certificates(1) . . . .        100.000000%         0.295%                 99.705000%
Class A-3 Certificates(1) . . . .         99.953125%         0.400%                 99.553125%
Class A-4 Certificates(1) . . . .         99.968750%         0.350%                 99.618750%
Class A-5 Certificates  . . . . .        100.000000%         0.350%                 99.650000%
Class M-1F Certificates(1)  . . .        100.000000%         0.500%                 99.500000%
Class M-1A Certificates . . . . .         99.968750%         0.570%                 99.398750%
Class M-2F Certificates(1)  . . .         100.00000%         0.500%                 99.500000%
Class M-2A Certificates . . . . .         100.00000%         0.570%                 99.430000%
Class B-1F Certificates(1)  . . .         99.984375%         0.650%                 99.334375%
Class B-1A Certificates . . . . .          100.0000%         0.650%                 99.350000%
Total . . . . . . . . . . . . . .    $199,989,650.93       $699,847.70           $199,289,803.23

</TABLE>

        (1)  Plus  accrued interest,  if any,  at the  applicable Pass-Through
Rate from June 10, 1997.
        (2)  Before deducting expenses, estimated to be $300,000


FOR  A DISCUSSION  OF  CERTAIN RISKS  ASSOCIATED WITH  AN  INVESTMENT IN  THE
OFFERED CERTIFICATES, SEE THE  INFORMATION UNDER "RISK FACTORS"  BEGINNING ON
PAGE S-13 HEREIN AND IN THE PROSPECTUS BEGINNING ON PAGE 11.

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                                PRUDENTIAL SECURITIES     
     MARKETS, INC.                                     INCORPORATED          

June 24, 1997



    THE  YIELDS TO MATURITY  OF THE  OFFERED CERTIFICATES  MAY VARY  FROM THE
ANTICIPATED YIELDS  TO THE EXTENT  ANY SUCH CERTIFICATES  ARE PURCHASED AT  A
DISCOUNT OR PREMIUM AND TO THE EXTENT THE RATE AND TIMING OF PAYMENTS THEREON
ARE  SENSITIVE  TO THE  RATE  AND  TIMING  OF PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS) OF THE MORTGAGE LOANS IN THE MORTGAGE LOAN GROUPS.  THE YIELD TO
INVESTORS ON  THE CLASS A-1  CERTIFICATES AND THE GROUP  II CERTIFICATES WILL
ALSO  BE SENSITIVE TO, AMONG OTHER THINGS,  THE LEVEL OF THE LONDON INTERBANK
OFFERED RATE FOR ONE-MONTH UNITED STATES DOLLAR DEPOSITS ("ONE-MONTH LIBOR").
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.
SEE "RISK FACTORS--YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS" HEREIN.

    The Certificates  will represent in  the aggregate the  entire beneficial
ownership interest in a trust fund (the "Trust  Fund") to be created pursuant
to a Pooling and  Servicing Agreement, dated as of June 9, 1997 (the "Pooling
and   Servicing   Agreement"),   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  consist primarily  of two
separate  pools  (each, a  "Mortgage  Loan  Group")  of mortgage  loans  (the
"Mortgage  Loans").    The  Mortgage   Loan  Groups  will  be  designated  as
(i) Mortgage  Loan Group I,  which consists  of  a group  of fixed-rate  home
equity loans (the "Group I Mortgage Loans") secured by first and second liens
on one- to four-family residential properties and small mixed-use  properties
and (ii) Mortgage Loan Group II, which consists of a group of adjustable-rate
home equity loans (the "Group II Mortgage Loans") secured by first liens  on
one- to four-family residential properties.  The  Group I  Certificates  will
represent undivided ownership  interests in the  Group I Mortgage Loans,  and
the Group II Certificates will represent undivided ownership interests in the
Group II Mortgage Loans.  Distributions on each class of Offered Certificates
will be made from  collections on the Mortgage Loans of  the related Mortgage
Loan Group.  As of the close of business on June 9, 1997, Mortgage Loan Group
I and Mortgage Loan Group  II consisted of Mortgage Loans  (collectively, the
"Initial  Mortgage  Loans")  having aggregate  unpaid  principal  balances of
$80,183,777.04 and $97,549,923.60,  respectively.  On or prior  to August 31,
1997, additional  mortgage loans  (the "Group I  Subsequent Mortgage  Loans")
having an  aggregate unpaid principal balance of  up to $22,266,299.36 may be
purchased by the  Trust Fund with amounts on deposit in an account (the "Pre-
Funding Account") to  be established for such  purpose on June 26,  1997, the
date on which  the Initial Mortgage Loans are expected to  be conveyed to the
Trust Fund and the Certificates to be issued (the "Closing Date").

    The  aggregate  original  principal  balance of  each  class  of  Offered
Certificates  (each such balance, an "Original Certificate Principal Balance"
and, as such balance is reduced from time to time, the "Certificate Principal
Balance")  is  set forth  above.    The  Senior Certificates,  the  Mezzanine
Certificates  and the Subordinate Certificates evidence senior, mezzanine and
subordinate  beneficial ownership interests, respectively, in the Trust Fund.
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 July
1997.

    Under the limited circumstances  described herein, the Majority  Residual
Interestholders with respect to the Residual Certificates of each Certificate
Group  have  the option  (but not  the  obligation) to  purchase  the related
Mortgage Loan Group, and the Servicer has the option (but not the obligation)
to purchase each Mortgage Loan Group, any  of which purchases would result in
an early  retirement of  the Offered Certificates  related to  the applicable
Mortgage Loan Group.

    The interests  of the owners of  the Offered Certificates  will initially
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.  The Offered Certificates do not constitute an
obligation of  or an interest in the Depositor,  the Trustee 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  each Mortgage
Loan Group as  a real  estate mortgage investment  conduit (the "REMIC")  for
federal income tax purposes.

    Greenwich  Capital Markets,  Inc. and  Prudential Securities Incorporated
(together,  the "Underwriters")  intend to  make  a secondary  market in  the
Offered Certificates but have 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.

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

    Certain  persons   participating   in  this   offering   may  engage   in
transactions that stabilize,  maintain, or otherwise affect the  price of the
Offered  Certificates.   Such  transactions may  include stabilizing  and the
purchase  of Offered Certificates to cover syndicate  short positions.  For a
description of these activities, see "Method of Distribution" herein.

    This Prospectus  Supplement does not  contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in the Prospectus dated  June 20, 1997  (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,
Senior Vice President.

    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.

    To the extent statements contained herein do  not relate to historical or
current information, this  Prospectus Supplement may be deemed  to consist of
forward  looking  statements that  involve risks  and uncertainties  that may
adversely affect  the  distributions to  be made  on, or  the  yield of,  the
Offered Certificates, which risks and uncertainties are discussed under "Risk
Factors" and  "Prepayment and  Yield Considerations."   As a  consequence, no
assurance can be  given as to the  actual distributions on, or the  yield of,
any class of Offered Certificates.

               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.   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, Vice  President, Financial  Asset Securities
Corp., 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 1997-
                             C,  Home Equity  Loan Pass-Through  Certificates
                             (the  "Certificates"), consisting  of the  Class
                             A-1,  Class   A-2,  Class  A-3  and   Class  A-4
                             Certificates (collectively, the "Group I  Senior
                             Certificates"), (ii) the Class A-5  Certificates
                             (the "Group II Senior Certificates"),  (iii) the
                             Class   M-1F   and   Class   M-2F   Certificates
                             (collectively,     the    "Group I     Mezzanine
                             Certificates"),  (iv) the Class  M-1A and  Class
                             M-2A  Certificates (collectively,  the "Group II
                             Mezzanine  Certificates"),  (v) the  Class  B-1F
                             Certificates    (the     "Group I    Subordinate
                             Certificates"  and,  together with  the  Group I
                             Senior  Certificates and  the Group I  Mezzanine
                             Certificates,   the   "Group I   Certificates"),
                             (vi) the Class B-1A  Certificates (the "Group II
                             Subordinate  Certificates"  and,  together  with
                             the   Group II  Senior   Certificates  and   the
                             Group II  Mezzanine Certificates,  the "Group II
                             Certificates"),     (vii) the     Class     R-1F
                             Certificates    (the    "Group    I     Residual
                             Certificates")   and  (viii)   the  Class   R-1A
                             Certificates    (the    "Group    II    Residual
                             Certificates"  and, together  with  the Group  I
                             Residual     Certificates,     the     "Residual
                             Certificates").   The  Group I Certificates  and
                             the   Group II  Certificates   are  collectively
                             referred    to    herein   as    the    "Offered
                             Certificates."   Only  the Offered  Certificates
                             are offered hereby.

The Depositor        Financial Asset  Securities Corp.  (the "Depositor"),  a
                     Delaware  corporation.  The  Depositor  is  an  indirect
                     limited   purpose   finance   subsidiary   of   National
                     Westminster  Bank  Plc  and  an  affiliate  of Greenwich
                     Capital Markets, Inc. ("Greenwich"). 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  "Cityscape   Corp."
                 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 (the "Trustee").

Cut-Off Date         With  respect to any  Initial Mortgage Loan  (as defined
                     herein),  the  close of  business on  June 9,  1997 (the
                     "Initial  Cut-Off Date").   With respect to  any Group I
                     Subsequent Mortgage Loan,  the close of business  on the
                     date identified in the Subsequent Transfer Agreement.

Closing Date         On or about June 26, 1997.

Description of Certificates

  A.  General        The  Certificates will be  issued pursuant to  a Pooling
                     and Servicing Agreement,  dated as of June 9,  1997 (the
                     "Pooling and Servicing Agreement"), among the Depositor,
                     the Servicer, the Seller and the Trustee.

        The Group I  Certificates will be entitled to receive  collections on
        a  group of  fixed-rate  home equity  loans  (the "Group  I  Mortgage
        Loans") secured  by first  and second  liens on  one- to  four-family
        residential properties and small mixed-use  properties (the "Group  I
        Mortgaged Properties").  The  Group II Certificates  will be entitled
        to receive  collections on  a group  of  adjustable-rate home  equity
        loans (the "Group II Mortgage  Loans") secured by first liens on one-
        to  four-family  residential  properties  (the  "Group  II  Mortgaged
        Properties"  and, together with the Group I Mortgaged Properties, the
        "Mortgaged  Properties").    The  Mortgage   Loans  that  have   been
        designated  for inclusion  in the Trust  Fund as of June  9, 1997 are
        referred  to  herein  as  the  "Initial  Mortgage  Loans"  and  those
        additional Group I Mortgage  Loans to be acquired  by the Trust  Fund
        on or before August 31,  1997 are referred to herein  as the "Group I
        Subsequent Mortgage Loans".

  B.  Form of Certificates       The Offered  Certificates will initially  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.

  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  July  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
                             are  available  therefor,  the holders  of  each
                             class of  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  of such
                             class  and  (ii) any Unpaid  Interest  Shortfall
                             Amount  (as  defined  herein)  payable  to  such
                             class,  except that  payment of  Unpaid Interest
                             Shortfall   Amounts   to   the   Mezzanine   and
                             Subordinate  Certificates  will be  subordinated
                             to  payments  of   principal  due  the   related
                             Offered Certificates on  such Distribution Date.
                             See    "Description   of    the   Certificates--
                             Allocation of Available Funds" herein.

        2.  Principal        Amounts  distributable in  respect of  principal
                             of the  Offered Certificates relating to a given
                             Mortgage Loan Group  will be allocated to  those
                             classes  of   such  Offered  Certificates   then
                             entitled to  receive distributions of  principal
                             in  the   order  and  priorities   described  in
                             "Description of the Certificates--Allocation  of
                             Available Funds" herein.   On each  Distribution
                             Date,   to  the   extent  funds   are  available
                             therefor after distributions of  interest on the
                             Offered Certificates  of each Certificate  Group
                             (as  described  in   the  preceding  paragraph),
                             those  classes  of   Offered  Certificates  then
                             entitled  to  receive  principal   distributions
                             will receive  as  principal the  sum  of (i)  an
                             amount  (the  "Regular  Principal   Distribution
                             Amount")  equal  to   the  lesser  of  (a)   the
                             aggregate of the  Certificate Principal Balances
                             of the Offered Certificates  of such Certificate
                             Group  immediately  prior to  such  Distribution
                             Date   and  (b) the  sum  of  (x) all  scheduled
                             installments of Mortgage Loan  principal and all
                             unscheduled collections and  recoveries of prin-
                             cipal, in  each case to  the extent  relating to
                             the Mortgage Loans  of the related Mortgage Loan
                             Group and  to  the extent  actually received  by
                             the Servicer  during the related Due  Period and
                             (y) in the case of the Group I  Certificates, on
                             the Distribution Date  immediately following the
                             Due  Period  in which  the  end  of the  Funding
                             Period (as defined herein)  occurs, that portion
                             of  the  Pre-Funded   Amount  not  utilized   to
                             purchase  Group I Subsequent Mortgage Loans (the
                             "Unutilized Funding Amount"), if  such amount is
                             less  than  $100,000  and  (ii) to   the  extent
                             described   herein,  an   amount  necessary   to
                             increase   the  Overcollateralized   Amount  (as
                             defined  herein)  for  the  related  Certificate
                             Group   to  the   related  Overcollateralization
                             Target  Amount  (as  defined  herein).   If  the
                             Unutilized  Funding  Amount  equals  or  exceeds
                             $100,000,  holders of  the Group  I Certificates
                             will  receive a  pro rata  distribution of  such
                             Unutilized Funding  Amount, as described  herein
                             (rather  than  a  distribution  of  such  amount
                             pursuant to  the order and  priorities otherwise
                             applicable    to    the    Regular     Principal
                             Distribution    Amount    as    described     in
                             "Description of the Certificates--Allocation  of
                             Available Funds").

Pass-Through Rates       The Pass-Through Rate for the Class A-1 Certificates
                         for a particular  Distribution Date is equal  to the
                         lesser of (a)  One-Month LIBOR on the  related LIBOR
                         Determination  Date (as  defined herein)  plus 0.14%
                         and (b)  the Class  A-1  Available Funds  Cap.   The
                         "Class A-1  Available Funds Cap" is a rate per annum
                         equal  to the weighted average of the interest rates
                         (the "Mortgage Rates") of the Group I Mortgage Loans
                         outstanding  as of the first day  of the related Due
                         Period net of the sum  of (i) the Servicing Fee Rate
                         (as defined herein) and (ii) the Trustee fee rate of
                         0.01125%  per annum (the  "Trustee Fee Rate").   The
                         Pass-Through  Rates  for  the  classes  of  Group  I
                         Certificates (other than the Class A-1 Certificates)
                         will  be as  set  forth on  the  cover page  hereof;
                         provided, however,  that, with respect to  the Class
                         A-3, Class A-4, Class M-1F, Class M-2F and Class  B-
                         1F Certificates, on any Distribution  Date after the
                         Call  Option Date (as defined below) relating to the
                         Group I Mortgage Loans, each such  Pass-Through Rate
                         will  be increased by 0.50% (50  basis points).  The
                         Pass-Through  Rate  for  each  class  of  Group   II
                         Certificates for a  particular Distribution Date  is
                         equal to the lesser of  (a) the sum of (i) One-Month
                         LIBOR on the  related LIBOR  Determination Date  (as
                         defined  herein) and (ii) the related Group II Pass-
                         Through Margin and (b) the Group II Available  Funds
                         Cap.   The  Group II  Pass-Through  Margins for  the
                         Class A-5,  Class M-1A,  Class M-2A  and Class  B-1A
                         Certificates  will  be  equal  to  0.24%  (24  basis
                         points),  0.50% (50  basis points), 0.70%  (70 basis
                         points) and 1.10% (110  basis points), respectively,
                         per  annum   until  the   first  Distribution   Date
                         following the Call Option Date relating to the Group
                         II  Mortgage Loans,  and  0.48%  (48 basis  points),
                         0.75% (75  basis points), 1.05%  (105 basis  points)
                         and  1.65%  (165  basis points),  respectively,  per
                         annum on and  after such Distribution  Date.  As  to
                         any Distribution Date, the "Group II Available Funds
                         Cap" is  a  rate per  annum  equal to  the  weighted
                         average  of the  Mortgage  Rates  on  the  Group  II
                         Mortgage  Loans outstanding as  of the first  day of
                         the  related Due Period,  net of the  sum of (i) the
                         Servicing Fee  Rate and  (ii) the Trustee  Fee Rate.
                         The  "Call Option Date"  with respect to  a Mortgage
                         Loan Group is  the first Distribution Date  on which
                         the  related  Group  Principal  Balance (as  defined
                         herein) is less than or  equal to 10% of the Maximum
                         Collateral  Amount  (as  defined  herein)  for  such
                         Mortgage Loan Group.  The Pass-Through Rates for the
                         Class A-1,  Class A-5,  Class M-1A,  Class M-2A  and
                         Class B-1A Certificates for the Distribution Date in
                         July 1997 will be 5.8275%, 5.9275%, 6.1875%, 6.3875%
                         and   6.7875%,  respectively,   per   annum.     See
                         "Calculation of One-Month LIBOR" herein.

Credit Enhancement       The credit  enhancement provided for  the benefit of
                         the  holders of  the  Offered  Certificates of  each
                         Certificate   Group  consists   solely  of   (a) any
                         overcollateralization resulting  from allocation  of
                         the internal  cash flows  of such Certificate  Group
                         and the  related  Mortgage Loan  Group  and  (b) the
                         subordination provided  to the  Offered Certificates
                         of each Certificate Group by any class or classes of
                         Certificates  of  such  Certificate  Group that  are
                         subordinate thereto.

        Overcollateralization.  The Pooling  and Servicing Agreement provides
        for limited  acceleration of principal  distributions on  the Offered
        Certificates of each Certificate Group  relative to the  amortization
        of  the Mortgage  Loans  in the  related  Mortgage Loan  Group.  This
        acceleration of principal  distributions on each Certificate Group is
        achieved by the  application of certain excess cashflow as  a payment
        of  principal of the  Offered Certificates of such Certificate Group,
        thereby creating  overcollateralization to the  extent the  aggregate
        of the  Loan Balances (as  defined herein) of  the Mortgage Loans  in
        the related Mortgage Loan Group  (the "Group Principal Balance") and,
        in  the case  of  the Group  I  Certificates, the  Pre-Funded  Amount
        exceeds  the  aggregate   Class  Principal  Balance  of  the  Offered
        Certificates of such  Certificate Group.  Once the required  level of
        overcollateralization  for   a  Certificate  Group  is  reached,  and
        subject to  the provisions  described in the next  paragraph, further
        application of  such  acceleration  feature  will cease  as  to  that
        Certificate Group,  unless necessary to  maintain the  required level
        of overcollateralization.

        As described herein,  subject to certain  trigger tests, the required
        levels  of  overcollateralization   may  increase  or   decrease.  An
        increase  would   result  in  a   temporary  period   of  accelerated
        amortization of the  Offered Certificates of the affected Certificate
        Group relative  to the related  Mortgage Loan  Group 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.

        Subordination.   The Group I and  Group II Mezzanine and  Subordinate
        Certificates  are subordinate  in right  of certain  payments  to the
        Group I  and Group II Senior  Certificates, respectively.  The  Class
        M-2F and Class M-2A Certificates are subordinate in  right of certain
        payments   to   the  Class   M-1F   and   Class  M-1A   Certificates,
        respectively.  The Group I and Group II  Subordinate Certificates are
        subordinate in  right of certain payments to the Group I and Group II
        Mezzanine Certificates,  respectively.   Generally,  on  any date  on
        which  no overcollateralization  exists, all  Realized Losses  on the
        Mortgage Loans  in each Mortgage Loan Group will be borne by the most
        subordinate class of Offered Certificates  in such Group before being
        borne by a class senior thereto.

The Mortgage Loan
  Groups         The  Initial Mortgage  Loans will  be conveyed to  the Trust
                 Fund  by  the  Depositor on  or  about  June  26,  1997 (the
                 "Closing Date").   The Mortgage Loans  will be  divided into
                 two  groups (each,  a "Mortgage Loan Group"):  Mortgage Loan
                 Group  I and  Mortgage Loan  Group II.   The  aggregate Loan
                 Balances  of the  Group I  Mortgage Loans  and the  Group II
                 Mortgage Loans  as of the  close of business  on the Initial
                 Cut-Off Date were $80,183,777.04 (the "Group I Initial  Cut-
                 Off Date Principal Balance")  and $97,549,923.60 (the "Group
                 II Initial Cut-Off Date Principal Balance"), respectively.

        The  Initial Mortgage Loans  consist of 2,409 Mortgage Loans relating
        to Mortgaged  Properties located  in 39  states and  the District  of
        Columbia.   Group  I Subsequent  Mortgage  Loans having  an aggregate
        principal balance  of up to  $22,266,299.36 may  also be included  in
        the Trust Fund on or before August 31, 1997.

        Each Mortgage  Loan 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 lien or,  in the case of certain
        Group  I Mortgage  Loans,  a second  lien  on the  related  Mortgaged
        Property.

        Each  Mortgage  Loan  provides for  the  amortization  of  the amount
        financed  under such  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 any scheduled payment.

        All  weighted averages  specified  herein are  weighted based  on the
        Cut-Off Date Principal  Balances of the Initial Mortgage Loans.   All
        Mortgage  Loan statistics  set forth  herein are  based  on principal
        balances,  interest rates,  terms to  maturity, mortgage  loan counts
        and  similar  statistics  as  of  the  Initial  Cut-Off  Date, unless
        indicated to the  contrary herein.  References to percentages  of the
        Mortgage Loans in  a particular Mortgage Loan Group mean  percentages
        based on the Group Principal  Balance of such Mortgage Loan Group  as
        of the Initial Cut-Off Date.  

        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 Loan Groups" herein.

                 The statistical  information presented  in  this  Prospectus
                 Supplement  regarding  the Mortgage  Loan  Groups  is  based
                 solely on the Initial  Mortgage Loans and does not take into
                 account any  Group I Subsequent Mortgage  Loans that may  be
                 added  to Mortgage  Loan Group  I during the  Funding Period
                 through application of amounts on deposit in the Pre-Funding
                 Account.   As a  result of  the  foregoing, the  statistical
                 information presented  herein regarding the  Initial Group I
                 Mortgage Loans may vary in certain respects from  comparable
                 information based  on the  actual composition  of the  final
                 Group I Mortgage Loans.  See "The Mortgage Loan Groups."

        Group I Mortgage Loans.  The Group I Mortgage Loans  consist of 1,377
        fixed-rate home equity loans to be  acquired by the Trust Fund on the
        Closing Date  (the "Initial Group I  Mortgage Loans") and secured  by
        first and second liens on one- to four-family  residential properties
        and small mixed-use properties located in 37 states  and the District
        of Columbia.

        Initial Group I Mortgage Loans  representing approximately 84.69%  of
        the Group  I Initial Cut-Off  Date Principal  Balance are secured  by
        mortgages which are first liens.  The remainder of the Initial  Group
        I  Mortgage Loans  are second  in lien  priority  (together with  any
        Group I  Subsequent Mortgage Loan  that is  second in lien  priority,
        the "Second  Mortgage Loans") to mortgage  loans that are secured  by
        senior  liens on  the related  Mortgaged Properties  (any such senior
        lien,  a "First  Lien"),  which First  Lien  mortgage loans  are  not
        included in the Group I Mortgage Loans.

        The Initial Group I Mortgage  Loans bear interest at fixed rates (the
        "Group  I Mortgage  Rates")  which range  from  7.85% to  17.15%  per
        annum.   The weighted average  Group I Mortgage  Rate of the  Initial
        Group  I Mortgage Loans was approximately  11.67% per annum as of the
        Initial Cut-Off Date.  As  of the Initial Cut-Off Date, less than  1%
        of the Initial Group  I Mortgage Loans were Simple Interest Loans (as
        defined  herein).  The Loan Balances of  the Initial Group I Mortgage
        Loans  as  of  the Initial  Cut-Off  Date  ranged  from approximately
        $9,607  to $469,892.    The average  Initial Cut-Off  Date  Principal
        Balance  of  the  Initial Group  I  Mortgage Loans  was approximately
        $58,231.   The weighted average original  term to stated maturity  of
        the  Initial Group I  Mortgage Loans as  of the  Initial Cut-Off Date
        was approximately  231 months.  The  weighted average remaining  term
        to  stated maturity of  the Initial Group I  Mortgage Loans as of the
        Initial  Cut-Off  Date was  approximately  229  months.   As  of  the
        Initial Cut-Off Date, the weighted average number of  months that had
        elapsed since origination  of the Initial Group I Mortgage  Loans was
        approximately 2 months.

        The   lowest   and   highest   Combined   Loan-to-Value  Ratios,   at
        origination,   of   the  Initial   Group   I   Mortgage  Loans   were
        approximately 9.20%  and 98.71% respectively.   The  weighted average
        Combined  Loan-to-Value Ratio  of the Initial Group  I Mortgage Loans
        at  origination was  approximately 73.89%.    "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 Group I Mortgage Loans  representing approximately 45.54%  of
        the Group I  Initial Cut-Off  Date Principal 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  Group  I  Mortgage Loan  that  is not  a
        Balloon  Mortgage  Loan  provides  for a  schedule  of  equal monthly
        payments  which  are  sufficient  to  amortize  fully  the  principal
        balance of  such Mortgage  Loan over  its original term.   See  "Risk
        Factors--Balloon Mortgage Loans".

        On  or  prior to  August  31, 1997,  the Trust  Fund  is expected  to
        acquire, subject to availability, Group  I Subsequent Mortgage  Loans
        that will have  been originated or purchased  on or before such  date
        by  the Seller.   The maximum  aggregate principal amount  of Group I
        Subsequent Mortgage  Loans that may be so  acquired by the Trust Fund
        is approximately  $22,266,299.36.   All  of  the Group  I  Subsequent
        Mortgage  Loans will  be  secured by  liens  on one-  to  four-family
        residential properties.  See "The Mortgage Loan Groups".

        Group II  Mortgage Loans.   The  Group II  Mortgage Loans consist  of
        1,032 adjustable-rate home  equity loans to be acquired by  the Trust
        Fund on the Closing Date and secured by first liens on one-  to four-
        family  residential properties located  in 36 states and the District
        of Columbia.  The  Group II Mortgage Loans bear interest  at variable
        Mortgage Rates that as of the Initial Cut-Off Date ranged  from 5.99%
        to  15.50%.   The  weighted average  Mortgage Rate  for the  Group II
        Mortgage Loans was  approximately 10.40% per annum as of  the Initial
        Cut-Off  Date.   The Loan  Balances of  the  Group II  Mortgage Loans
        ranged  from approximately $12,790  to $1,795,478.   The average Loan
        Balance of  the Group  II Mortgage  Loans as of  the Initial  Cut-Off
        Date was approximately  $94,525.  The weighted average original  term
        to stated maturity of the  Group II Mortgage Loans as of the  Initial
        Cut-Off Date  was approximately 360 months.   As of  the Initial Cut-
        Off Date,  the weighted  average number  of months  that had  elapsed
        since  origination  of   the  Initial  Group II  Mortgage  Loans  was
        approximately  2 months.    The weighted  average remaining  term  to
        stated maturity of the Group II Mortgage Loans  was approximately 358
        months.    The weighted  average  number  of months  until  the  next
        Adjustment  Date for the  Group II Mortgage  Loans as  of the Initial
        Cut-Off Date  was approximately 10  months.   The lowest and  highest
        Combined  Loan-to-Value  Ratios of  the  Group II  Mortgage Loans  at
        origination were approximately  14.12% and 97.50%, respectively.  The
        weighted  average  Combined  Loan-to-Value  Ratio  of  the  Group  II
        Mortgage  Loans  as of  the Initial  Cut-Off  Date  was approximately
        76.86%. None  of the Group  II Mortgage Loans  is a  Balloon Mortgage
        Loan.

        Except as described  below, all of  the Group II Mortgage  Loans have
        Mortgage  Rates that  are subject  to semi-annual  adjustment on  the
        applicable day of the months specified in the  related Mortgage Notes
        (each such  date, an "Adjustment Date") to equal  the sum, rounded to
        the  nearest 0.125%,  of  (i) the  average  of the  London  interbank
        offered  rates for  six-month dollar  deposits in  the  London market
        ("Six-Month LIBOR") and  (ii) a fixed percentage amount specified  in
        each such Mortgage Note  (the "Gross Margin").  In no event, however,
        will the Mortgage Rates  of the Group II  Mortgage Loans increase  or
        decrease on  any Adjustment  Date by  more than 1.0%  per annum  with
        respect to 96.39% of the  Group II Mortgage  Loans or more than  1.5%
        per annum with respect to 3.61% of the Group II  Mortgage Loans (each
        such rate limitation,  a "Periodic  Rate Cap").   A  majority of  the
        Mortgage Loans were originated with Mortgage Rates less  than the sum
        of the then applicable Mortgage Index (as defined  herein) values and
        the related  Gross Margins.   Approximately  34.45% of  the Group  II
        Mortgage  Loans (the  "2/28 LIBOR  Mortgage  Loans") will  have fixed
        Mortgage  Rates  for  24  months  after  origination  thereof  before
        becoming subject  to the semi-annual  adjustment described  above for
        Group II  Mortgage Loans.  Each Group II Mortgage Loan, over the life
        thereof, is subject  to a maximum Mortgage Rate (a  "Maximum Mortgage
        Rate") equal to the  sum of the initial Mortgage  Rate thereof and  a
        percentage  (a "Lifetime  Cap")  set forth  in the  related  Mortgage
        Note.   Group  II Mortgage  Loans representing  approximately 91.28%,
        0.08%,  0.65%  and 7.99%  of  the  Group II  Cut-Off  Date  Principal
        Balance  have  Lifetime  Caps  of  6.00%,  6.45%,  6.50%  and  7.00%,
        respectively, per  annum.  In  general, each  Mortgage Loan  provides
        that  in no event  will the  Mortgage Rate be  less than  the initial
        Mortgage Rate  (such rate,  the "Minimum Mortgage Rate").   Effective
        with  the first payment  due on  a Mortgage  Loan after  each related
        Adjustment Date,  the monthly payment will  be adjusted to an  amount
        which will  fully amortize the outstanding  principal balance of  the
        Mortgage Loan over its remaining term.

        As of the  Initial Cut-Off Date, the lowest and highest Gross Margins
        of the Group  II Mortgage Loans were approximately 2.75%  and 11.60%,
        respectively, and  the weighted average of  the Gross Margins of  the
        Group II Mortgage Loans was approximately 7.18%.

        All of the Group  II Mortgage Loans  are Actuarial Loans (as  defined
        herein).

        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 Loan Groups."

Pre-Funding Account      On the Closing Date, $22,266,299.36 (the "Pre-Funded
                         Amount")  will be deposited in an account (the "Pre-
                         Funding  Account")  that  is  in  the  name  of  and
                         maintained by the Trustee as  part of the Trust Fund
                         for  the  benefit  of the  holders  of  the Group  I
                         Certificates and  will be  used to  acquire Group  I
                         Subsequent Mortgage  Loans.  See "The  Mortgage Loan
                         Groups" herein.   The Pre-Funding Account  shall not
                         be  an asset  of the  REMIC related  to the  Group I
                         Mortgage  Loans.     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   generally  terminating  on  the
                         earlier to occur of (i) the date on which the amount
                         on  deposit in the Pre-Funding Account (exclusive of
                         any investment earnings)  is less than $100,000  and
                         (ii)  August 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 Group I Subsequent Mortgage
                         Loans in accordance  with the Pooling  and Servicing
                         Agreement.  Any  Unutilized Funding  Amount will  be
                         distributed to  holders of  the classes  of Group  I
                         Certificates  on the  related  Distribution Date  in
                         reduction  of  the   related  Certificate  Principal
                         Balances,   thus   resulting   in   an   unscheduled
                         distribution of principal in respect of such classes
                         of  Group  I   Certificates  on  such  date.     The
                         allocation  of  such  distribution  to  the  various
                         classes of Group  I Certificates will depend  on the
                         size  of  the  Unutilized Funding  Amount.    If the
                         Unutilized   Funding   Amount  equals   or   exceeds
                         $100,000, holders of the  Group I Certificates  will
                         be  entitled  to  a pro  rata  distribution  of such
                         Unutilized  Funding  Amount,  on the  basis  of  the
                         respective Original  Certificate Principal  Balances
                         of  such classes,  as  described  herein.    If  the
                         Unutilized  Funding Amount is less than $100,000, it
                         will be distributed  pursuant to  the allocation  of
                         the Regular  Principal Distribution  Amount for  the
                         related   Distribution   Date,   as   described   in
                         "Description  of  the   Certificates--Allocation  of
                         Available Funds."

Capitalized Interest
Account      On the Closing Date the Seller will deposit into an account  (the
             "Capitalized  Interest Account"),  to be  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 July, August and  September 1997 to  cover
             shortfalls  in  interest on  the Group  I  Certificates that  may
             arise as a result  of the utilization of the Pre-Funding  Account
             for  the  purchase  by the  Trust  Fund  of  Group  I  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
             related  to  the  Group  I  Mortgage  Loans.    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  may experience higher  rates
                                 of delinquencies, defaults and  foreclosures
                                 than  mortgage loans  underwritten in a more
                                 traditional   manner.     See   "Cityscape'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
                 servicing the Mortgage Loans and will receive from  interest
                 collected on  the Mortgage Loans a monthly  servicing fee on
                 each  Mortgage  Loan  equal  to  the  Loan  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 will  be 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  rate per  annum  equal to  the related
                     interest rate  (the "Mortgage Rate") applicable  to such
                     Mortgage Loan  (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" herein.

Optional Termination         On  any Distribution  Date  on  which the  Group
                             Principal  Balance of  a Mortgage  Loan Group is
                             less  than  or  equal  to  10%  of  the  Maximum
                             Collateral Amount (as  defined herein) for  such
                             Mortgage   Loan  Group,   the  holders   of  the
                             majority interest  in the Residual  Certificates
                             of the related Certificate Group  (the "Majority
                             Residual Interestholders") will  have the option
                             (but  not  the  obligation)  to purchase,  as  a
                             whole, the Mortgage  Loans and the REO Property,
                             if  any,  with  respect  to  such Mortgage  Loan
                             Group and  thereby effect  the early  retirement
                             of all Certificates  of the related  Certificate
                             Group.   In addition,  on any Distribution  Date
                             on  which  the  Group  Principal  Balance  of  a
                             Mortgage  Loan Group is less than or equal to 5%
                             of   the  Maximum  Collateral  Amount  for  such
                             Mortgage Loan  Group, the  Servicer will  have a
                             similar  option  with   respect  to  each   such
                             Mortgage Loan Group.   See  "Description of  the
                             Certificates--Optional Termination" herein.

Certain Federal Income Tax
  Considerations         An election will be made to treat each Mortgage Loan
                         Group  (other than the  Pre-Funding Account  and the
                         Capitalized Interest Account relating to the Group I
                         Mortgage   Loans)  as   a   "real  estate   mortgage
                         investment conduit" (the "REMIC") for federal income
                         tax  purposes.  The  Offered  Certificates  of  each
                         Certificate   Group    will   constitute    "regular
                         interests"  in the  related REMIC  and  the Residual
                         Certificates   of   each  Certificate   Group   will
                         constitute the sole class of "residual interests" in
                         the related  REMIC.  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 SMMEA.
                         The  appropriate  characterization  of  the  Offered
                         Certificates   under   various    legal   investment
                         restrictions, and  thus  the  ability  of  investors
                         subject  to these  restrictions to  purchase Offered
                         Certificates,   may   be  subject   to   significant
                         interpretive  uncertainties.   All  investors  whose
                         investment   authority    is   subject    to   legal
                         restrictions should consult their own legal advisors
                         to  determine  whether,  and  to  what  extent,  the
                         Offered   Certificates    will   constitute    legal
                         investments for them.  See "Legal Investment" in the
                         Prospectus.

Ratings      It is  a condition to  the issuance of  the Offered  Certificates
             that (i)  the Group I  Senior  Certificates  and Group II  Senior
             Certificates be rated "AAA"  by Standard & Poor's, a division  of
             The McGraw-Hill  Companies ("S&P"), Duff  & Phelps  Credit Rating
             Co.  ("DCR") and  Fitch  Investors  Service,  L.P. ("Fitch"  and,
             together  with S&P  and DCR,  the  "Rating Agencies"),  (ii)  the
             Class  M-1F Certificates  be rated  "AA" by  each of  the  Rating
             Agencies,  (iii) the  Class M-1A  Certificates be  rated "AA+" by
             S&P  and "AA" by DCR  and Fitch, (iv) the Class M-2F Certificates
             be  rated "A" by each  of the Rating Agencies, (v) the Class M-2A
             Certificates be rated "A+" by S&P, "A" by Fitch  and "A-" by DCR,
             (vi) the Class  B-1F Certificates be rated  "BBB" by each  of the
             Rating  Agencies and (vii)  the Class  B-1A Certificates be rated
             "BBB" by S&P and Fitch  and "BBB-" by DCR.   No rating  addresses
             whether Group  I Subsequent Mortgage Loans  will be purchased  by
             the  Trust Fund, the  amount of any such Mortgage  Loans to be so
             purchased, or  the impact  any such  purchase might  have on  the
             yields of the Offered Certificates.  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 Offered  Certificates may  not be
offset by a subsequent  like decrease (or increase) in the  rate of Principal
Prepayments.

    Prepayment  Considerations   and   Risks.     The   rates  of   principal
distributions  on  the   Offered  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  Group I Mortgage  Loans representing
approximately 45.54%  of the Group  I Initial Cut-Off Date  Principal Balance
are Balloon Mortgage  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  will generally apply
to  full and partial prepayments  by Mortgagors during  the first three years
after  origination.   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 (insofar as such provisions
are  enforceable under applicable  state law). Prepayments,  liquidations and
purchases  of the  Mortgage Loans  (including  any optional  purchase by  the
Servicer  of a  defaulted  Mortgage  Loan or  any  purchase by  the  Majority
Residual Certificateholders  of a Certificate  Group, or by the  Servicer, of
the remaining  Mortgage Loans and  REO Property  with respect to  the related
Mortgage  Loan Group  in connection  with  the optional  termination of  such
Mortgage  Loan  Group)  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.   Moreover,  as  described  herein,  on the  Distribution  Date
immediately following the Due Period in  which the end of the Funding  Period
occurs, a principal prepayment will be made to the holders of certain classes
of Group I Certificates in the amount which represents the excess of the Pre-
Funded Amount  over  the aggregate  Loan Balance  of all  Group I  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 each Mortgage Loan
Group 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 principal 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  Loan Groups--
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 borne by a class
of Certificates  subordinate thereto,  its actual yield  to maturity  will be
lower than  the yield to  maturity so calculated  and could, in  the event of
substantial losses, be negative.  The timing of Realized Losses that  are not
borne by  a subordinate class 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 Group I  Mortgage Loans in respect  of any Due
Period  generally will not be  passed through to  the holders of  the Group I
Certificates until the Distribution Date in the following calendar month.  As
a  result,  the  monthly  distributions  to  the  holders  of   the  Group  I
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 July 1997.   Thus, the
effective yield to  the holders of all  Group I Certificates (other  than the
Class A-1 Certificates) will be below that otherwise  produced by the related
Pass-Through Rate and the price paid for the Group I Certificates (other than
the Class  A-1 Certificates)  by such holders  because distributions  on such
Group I 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.

EFFECT OF GROUP I MORTGAGE  RATES ON THE PASS-THROUGH RATE FOR  THE CLASS A-1
CERTIFICATES

    As   described  herein,   the  Pass-Through  Rate   for  the   Class  A-1
Certificates adjusts monthly to equal the lesser of  (a) One-Month LIBOR plus
0.14% and  (b) Class A-1  Available Funds Cap.   The Group I  Mortgage Loans,
from  which distributions on the Class A-1 Certificates will be derived, will
bear fixed Mortgage Rates; consequently,  the amount of interest that accrues
on the  Class A-1 Certificates  at the  related Pass-Through Rate  during any
Accrual Period  may be less  than the amount  that would accrue  at One-Month
LIBOR  plus  0.14%,  in  which  circumstance  the  value  of  the  Class  A-1
Certificates may be temporarily or permanently reduced.

RISK OF  LIMITATIONS TO  ADJUSTMENTS OF THE  MORTGAGE RATES  ON THE  GROUP II
MORTGAGE LOANS

    As described herein,  the Pass-Through Rates  for each class of  Group II
Certificates adjusts monthly to equal  the lesser of (a) the sum of  (i) One-
Month LIBOR plus  (ii) the related Group  II Pass-Through Margin and  (b) the
Group II Available Funds Cap.  Approximately 34.45% of the Group  II Mortgage
Loans are 2/28 Mortgage  Loans which have fixed Mortgage Rates  for 24 months
after origination and,  in addition, each of  the Group II Mortgage  Loans is
subject to a Periodic Rate Cap and a Maximum Mortgage Rate; consequently, the
amount of interest  that accrues on a  class of Group II  Certificates at the
related Pass-Through  Rate during  any Accrual  Period may  be less than  the
amount that  would accrue at One-Month LIBOR plus  the related Group II Pass-
Through Margin, in which  circumstance the value of such class  or classes of
Group II Certificates may be temporarily or permanently reduced.

GROUP I SUBSEQUENT MORTGAGE LOANS

    The  ability  of the  Seller  to  originate or  purchase  mortgage  loans
subsequent to the date hereof  and on or prior to  August 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,  employment  levels,  the rate  of  inflation  and  consumer
perception  of  economic  conditions generally.    On  the Distribution  Date
immediately following the Due Period in  which the end of the Funding  Period
occurs, a principal prepayment will be made to the holders of certain classes
of Group I Certificates in the amount which represents the excess of the Pre-
Funded Amount over  the Loan Balance of all Group I Subsequent Mortgage Loans
acquired by the Trust Fund subsequent to the Closing Date (i.e.,  the balance
on deposit inthe Pre-Funding Accounton such date(net of investmentearnings)).

EFFECT OF BASIS RISK ON CREDIT ENHANCEMENT

    Credit enhancement  is  provided  to  the Offered  Certificates  of  each
Certificate Group  in part by means of the  application of the General Excess
Available Amount for such Certificate Group on each Distribution Date to make
required distributions  on the  applicable classes  of Offered  Certificates.
See  "Description of the Certificates--Allocation of Available Funds" herein.
The General Excess Available Amount on any Distribution Date will be affected
by the actual  amount of interest received, collected or recovered in respect
of the  Mortgage Loans of the related Mortgage  Loan Group during the related
Due Period and  such amount  will be  influenced by changes  in the  weighted
average of the Mortgage Rates  resulting from prepayments and liquidations of
the Mortgage Loans in the related Mortgage Loan Group as well as from, in the
case of  the Group  II Mortgage  Loans, adjustments of  the related  Mortgage
Rates.  To the extent  the weighted average of the Pass-Through Rates  on the
classes of Offered Certificates of  a Certificate Group increases relative to
the weighted average of the Mortgage Rates for the related Mortgage Loans, it
may  be necessary to  apply all or  a portion  of the related  General Excess
Available Amount  to make required  distributions of interest on  the related
classes  of  Offered Certificates  and,  as  a  result, such  General  Excess
Available Amount may be unavailable for  any other purpose.  In addition,  it
is possible that,  under certain circumstances, the General  Excess Available
Amount may be insufficient to cover the required distributions of interest on
the related classes of Offered Certificates.

BALLOON MORTGAGE LOANS

    Initial Group I  Mortgage Loans representing approximately 45.54%  of the
Group I  Initial Cut-Off Date  Principal Balance are Balloon  Mortgage Loans,
which generally  have original  terms of  15  years and  provide for  monthly
payments based on  a 30 year amortization schedule and final monthly payments
substantially greater than the preceding  monthly payments.  The existence of
a  Balloon Payment  generally  will necessitate  that  the related  Mortgagor
refinance the Mortgage Loan or sell the Mortgaged Property on or prior to the
stated maturity date.   The ability  of a Mortgagor  to accomplish either  of
these  alternatives 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.

SECOND MORTGAGE LOANS

    Initial  Group  I Mortgage  Loans  representing  84.69% of  the  Group  I
Initial Cut-Off Date  Principal Balance are secured by  first liens, with the
remaining Initial Group  I Mortgage Loans (representing  approximately 15.31%
of the Group I  Initial Cut-Off Date Principal Balance) being Second Mortgage
Loans.   The First Liens  related to such  Second Mortgage Loans  will not be
included in the Mortgage Loan Groups.

    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  Pooling  and Servicing  Agreement  provides  that  the Servicer  may  be
required to advance such  amounts under the circumstances  described therein.
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 reduce or eliminate any economic 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 Loan Groups.

    Information is  provided under "The  Mortgage Loan  Groups--General" with
respect to the Combined Loan-to-Value Ratios of the Initial  Group I Mortgage
Loans.  As discussed  above, the value  of the Mortgaged Properties  securing
the payment of Second Mortgage Loans 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  any Second 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.

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.  An applicant's
tarnished credit history may not preclude Cityscape from making the applicant
a loan.  As a result of this approach to underwriting, the Mortgage Loans 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 Group  I Mortgage Loans representing approximately 19.54%, 8.97%,
7.79% and 6.92%  of the Group  I Initial Cut-Off  Date Principal Balance  are
secured by Mortgaged Properties located in New York, New Jersey, Pennsylvania
and   Georgia,   respectively.     Group II   Mortgage   Loans   representing
approximately 15.76%, 14.21%, 13.96%, 6.34% and 5.80% of the Group II Cut-Off
Date Principal Balance  are secured by mortgaged properties  in Michigan, New
York, New Jersey, Ohio and Illinois, 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.

SMALL MIXED-USE PROPERTIES

    Initial Group I  Mortgage Loans representing  approximately 2.42% of  the
Group I Initial Cut-Off Date Principal Balance are secured by small mixed-use
properties.  These  are properties which  have two to  seven units  including
space used for retail,  professional or other commercial uses.   The Servicer
has only  recently commenced servicing  mortgages secured by  small mixed-use
properties and,  accordingly, has  no representative  historical delinquency,
bankruptcy, foreclosure, default  or prepayment experience applicable  to the
Mortgage  Loans that  are so  secured.  Due  to the  limited market  for such
properties, it is expected that,  in the event of foreclosure, it will take a
longer time  to recover liquidation  proceeds from such properties  than from
single-family properties.

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  the application of the  Civil Relief Act 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
to repurchase  the related  Mortgage Loan  or Loans.   Upon  the purchase  of
mortgage loans  from  third-party originators,  Cityscape generally  requires
that the servicing of such  mortgage loans be 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 of  such payments could occur.   The Depositor will warrant  in
the Pooling and Servicing  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 with  respect to mortgage loans 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.

BOOK-ENTRY REGISTRATION

    The Offered  Certificates initially  will be represented  by one or  more
certificates registered in the name of Cede & Co. ("Cede"), as nominee of The
Depository Trust Company  ("DTC"), and will not be registered in the names of
the holders  of the Certificate Owners (as defined herein) or their nominees.
Because  of  this,  unless  and  until  Definitive  Certificates  are issued,
Certificate   Owners   will   not   be   recognized   by   the   Trustee   as
"Certificateholders"  (as such term  is used  herein and  in the  Pooling and
Servicing Agreement) and will  be able to exercise the rights  of the holders
of the Offered Certificates only indirectly through DTC and its participating
organizations.   See "Description of the Certificates  -- Form, Denomination,
Exchange, Registration and Title".

ENVIRONMENTAL RISKS

    Federal, state  and local  laws and regulations  impose a  wide range  of
requirements  on  activities that  may  affect  the environment,  health  and
safety.    In  certain  circumstances,  these  laws  and  regulations  impose
obligations  on  owners  or  operators  of  residential  properties  such  as
Mortgaged Properties.   The failure to comply  with such laws and regulations
may result in fines and penalties.

    Under various federal, state and local laws  and regulations, an owner or
operator of real estate  may be liable for the costs  of addressing hazardous
substances on,  in or beneath  such property and  other related costs.   Such
liability could exceed the value of the property and the aggregate  assets of
the owner or  operator.   In addition,  persons who transport  or dispose  of
hazardous   substances,  or  arrange  for  the  transportation,  disposal  or
treatment of  hazardous substances,  at off-site locations  may also  be held
liable if there  are releases or threatened releases  of hazardous substances
at such off-site locations.

    Under  the  laws of  some  states  and under  the  federal  Comprehensive
Environmental   Response,   Compensation   and   Liability  Act   ("CERCLA"),
contamination of property may give rise 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.
  
    Under  the laws of  some states, and  under CERCLA and  the federal Solid
Waste Disposal Act, there is a  possibility that a lender may be  held liable
as an  "owner" or "operator" for  costs of addressing releases  or threatened
releases of hazardous substances at a property, or releases of petroleum from
an underground storage tank, under certain circumstances.  


                   CITYSCAPE'S PORTFOLIO OF MORTGAGE LOANS

UNDERWRITING GUIDELINES OF CITYSCAPE

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

    Cityscape's business consists  primarily of  originating, purchasing  and
servicing  home equity  loans.   Cityscape 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, Cityscape analyzes both the  borrower's credit and the value of
the   underlying  property  which   will  secure  the   loan,  including  the
characteristics of the underlying First Lien, if any.

    Cityscape  considers  factors   pertaining  to  the  borrower's   current
employment,  stability of  employment and  income,  financial resources,  and
credit history,  reflecting not only the  borrower's 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.

    Cityscape'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 Cityscape'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.

    Cityscape   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
Cityscape generally have  amortization schedules ranging from 15  years to 30
years, bear interest at either adjustable rates based on indices set forth in
the related Mortgage Notes or 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.   Cityscape 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 Cityscape  generally ranges from  a
minimum of  $8,500  to a  maximum of  $500,000.   Under  current policy,  the
majority  of the  home equity  loans  Cityscape acquires  or originates  have
Combined Loan-to-Value  Ratios which do not  exceed 85%, except  that in some
instances, on an exception basis, Cityscape may accept a loan with a Combined
Loan-to-Value Ratio  up to 100%.   The collateral securing loans  acquired or
originated  by  Cityscape  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 Cityscape's policy
not  to  accept  mobile  home  or commercial  properties  (other  than  small
mixed-use properties) or  unimproved land as collateral.   However, Cityscape
will  accept small  multifamily properties  which consist  of more  than four
residential units.

    Cityscape'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 Cityscape's non-income verification program, proof of
employment or self-employment is required.

    Cityscape  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 Cityscape.  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.

    Cityscape 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 Cityscape  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.

    Cityscape has  established  classifications with  respect  to the  credit
profiles  of loans  based on  certain  borrower 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 Cityscape, as well as  the maximum
loan-to-value  ratio and debt service-to-income ratio (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 Cityscape in classifying loan applicants can be generalized
as follows:

    "A" Risk.    Under the "A" risk category, a loan applicant must generally
have 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 Combined 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 Combined 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% Combined 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
                 payments 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 Combined 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  Combined  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,  Cityscape  uses  the  foregoing
    categories and  characteristics only  as guidelines.   On  a case-by-case
    basis,  Cityscape may determine that the prospective mortgagor warrants a
    risk category  upgrade,  a  debt  service-to-income  ratio  exception,  a
    pricing  exception,  a  Combined  Loan-to-Value  Ratio  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 Combined  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,
    Cityscape  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.

    Underwriting  Guidelines for Small  Mixed-Use and Multifamily Properties.
Cityscape  originates  mortgage  loans  secured  by  residential  multifamily
properties  consisting of  more than  four units  (although no  such mortgage
loans are included in the Mortgage  Loans) as well as mortgage loans  secured
by small mixed-use properties.  A potential mortgagor of such a property must
have established credit and  any charge-offs, judgment liens  or bankruptcies
generally  would disqualify  the application.   If  a potential  mortgagor is
attempting to obtain a mortgage on  a small mixed-use or multifamily property
with two to  six units, then  such small mixed-use  property should have  net
income at least  equal to debt service.  If any  such mortgagor is attempting
to obtain a mortgage on a small mixed-use or multi-family property with seven
or more units, such mortgagor  should have a net income to debt service ratio
of  at least  1.2.  The  maximum Loan-to-Value  Ratio Cityscape allows  for a
small  mixed-use or  multifamily property  is  usually no  greater than  68%.
Cityscape  may require  a Phase  I  Environmental Report  for mortgage  loans
secured by properties with seven or more units depending on the location, the
use of the subject  property and any indication in the related appraisal of a
potential environmental problem.  Approximately  2.42% of the Initial Group I
Mortgage Loans by Cut-Off Date Principal Balances are secured by small mixed-
use Mortgaged Properties.  None of the  Group II Mortgage Loans is secured by
a small mixed-use mortgaged property.


                               CITYSCAPE CORP.

GENERAL

    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 mixed-use or multifamily properties, with an
emphasis  on  non-conforming  first  and  second  mortgages.    Cityscape was
incorporated  in New  York in 1985  and currently  is licensed as  a mortgage
banker  or  registered,  as  required,  in 44  states  (including  New  York,
Illinois,  Maryland,  New   Jersey,  Indiana,  Pennsylvania,   Massachusetts,
Connecticut, California and Virginia) and the District of Columbia.

    Cityscape has  its principal  offices at 565  Taxter Road, Elmsford,  New
York 10523 (telephone number (914) 592-6677).  It currently has 914 employees
including professionals and support staff.   For the years ended December 31,
1994,  1995 and  1996, Cityscape originated  or purchased  approximately $154
million, $418 million  and $1.3 billion of loans,  respectively.  Cityscape's
net worth  as  of December  31, 1991,  1992, 1993,  1994, 1995  and 1996  was
$1,993,330, $2,083,076, $2,398,279, $3,176,738,  $50,657,221 and $83,476,527,
respectively.

    As of  March  31,  1997, 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  $1,788,360,359.   This loan
portfolio  consisted of  30,053 loans  with an  average principal  balance of
approximately $59,507.

    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,  Senior  Vice President,  Cityscape
Financial Corp., 565 Taxter Road,  Elmsford, New York 10523 (telephone number
(914) 592-6677).

    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
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.   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").

DELINQUENCY AND CHARGE-OFF EXPERIENCE

    The following  tables set forth  information relating to  the delinquency
and foreclosure and loan charge-off experience of Cityscape 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,                                   At March 31,
                                           1995                         1996                          1997
                                   Number                         Number                       Number
                                     of                             of                           of
                                   Loans       Amount             Loans      Amount            Loans           Amount
<S>                                <C>       <C>                 <C>      <C>                 <C>          <C> 
Servicing portfolio . . . . . .     5,043    $327,273,085        24,305   $1,485,308,459      30,053       $1,788,360,359
  Past due loans(1):
    30-59 days  . . . . . . . .        91       6,019,360         1,020       55,788,579         75            44,009,563
    60-89 days  . . . . . . . .        24       1,659,761           364       20,459,505         308           17,820,533
    90 days or more . . . . . .        42       2,489,565           493       28,900,463         658           40,918,860

Total past due loans  . . . . .       157      10,168,686         1,877      105,148,547       1,722          102,748,956
Foreclosures pending(2) . . . .        49       4,050,186           369       28,370,475         531           40,399,244
REO Properties(3) . . . . . . .         3         224,086            15        1,009,990          18            1,444,882

Total past due loans,
foreclosures pending and REO                                                   
Properties  . . . . . . . . . .       209      14,442,958         2,261      134,529,012       2,271          144,593,082

Total past due loans,
foreclosures pending, and REO
properties as a percentage of                            
servicing portfolio . . . . . .      4.1%          4.4%            9.3%          9.1%            7.6%               8.1%   


(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 date  specified is reported  as 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>
<TABLE>
<CAPTION>
                                                                                             For the Three
                                                          For the Twelve Months                  Months
                                                           Ended December 31,                Ended March 31,
                                                           1995            1996                   1997
<S>                                                   <C>              <C>                  <C>

Servicing portfolio at period end . . . . . . . .     $327,273,085     $1,485,308,459       $1,788,360,359
Average outstanding(1)  . . . . . . . . . . . . .     $147,690,551     $  840,646,422       $1,686,184,150
  Number of loans outstanding . . . . . . . . . .            5,043             24,305               30,053
  Gross losses(2) . . . . . . . . . . . . . . . .     $     51,816     $       32,689       $            0
  Loan recoveries . . . . . . . . . . . . . . . .     $          0     $          689       $            0
                                                                          
  Net loan charge-offs  . . . . . . . . . . . . .     $     51,816     $       32,000       $            0

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

</TABLE>

(1) "Average  outstanding"  for  each  period  presented  is  the  arithmetic
    average of the principal balances  of the  loans in Cityscape'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,
    Cityscape 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 Servicer nor Cityscape 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
December 31, 1996 from the period ended December 31, 1995 may be  due in part
to  the Servicer moving its servicing operations to a new office in July 1996
and 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, foreclosure and loan charge-off experiences
are  typical of  Cityscape's experiences  at the  dates and  for  the periods
indicated, there  can be no  assurance that the delinquency,  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  Cityscape's  servicing  portfolio  (including  home  equity  loans
serviced on a contractual  basis for others but not those  master serviced on
behalf of  others).   The  Mortgage Loans,  in general,  are  likely to  have
characteristics which  may distinguish them from the majority of the loans in
Cityscape's servicing portfolio.

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


                           THE MORTGAGE LOAN GROUPS

GENERAL

    The  Initial Mortgage  Loans are  expected  to include  2,409 fixed-  and
adjustable-rate  Mortgage Loans evidenced by Mortgage  Notes secured by first
lien mortgages or deeds of trust or, in  the case of certain Group I Mortgage
Loans,  second  lien   mortgages  or  deeds   of  trust  (collectively,   the
"Mortgages")   on  the  Mortgaged  Properties.    This  subsection  describes
generally the characteristics  of the Initial Mortgage Loans.   The Mortgaged
Properties  consist  of  owner-occupied   properties  and  non-owner-occupied
investment properties.  The Mortgaged Properties do not include mobile homes,
commercial properties  (except for  commercial units  in the  small mixed-use
properties) or  unimproved land.  With respect to each Initial Mortgage Loan,
the "Cut-Off Date Principal  Balance" is the unpaid principal balance of such
Mortgage Loan on the Initial Cut-Off Date.

    Mortgage Loans  in Cityscape's portfolio have been selected for inclusion
in the  Mortgage Loan  Groups 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, Cityscape will make various representations
and warranties regarding the Mortgage Loans.  See "The Pooling and  Servicing
Agreement -- Assignment of the Mortgage Loans."

    All Mortgage  Loan statistics  set forth  herein are  based on  principal
balances, interest rates, terms to maturity, mortgage loan counts and similar
statistics as  of the Initial Cut-Off Date,  unless indicated to the contrary
herein.   All weighted averages  specified herein are  weighted based on  the
Cut-Off Date Principal Balances of the Initial Mortgage Loans.  References to
percentages of  the Mortgage Loans in  a particular Mortgage Loan  Group mean
percentages based  on the  aggregate Cut-Off Date  Principal Balances  of the
Initial Mortgage Loans in such Mortgage Loan Group.

GROUP I MORTGAGE LOAN STATISTICS

    The  Initial Group  I Mortgage  Loans are  expected to  consist of  1,377
fixed-rate Mortgage Loans evidenced by Mortgage Notes secured by Mortgages on
Mortgaged  Properties located  in 37  states  and the  District of  Columbia.
Additional Mortgage Loans  (the "Group I Subsequent Mortgage  Loans"), all of
which will be secured by liens on one- to four-family residential properties,
are expected to be acquired by the Trust Fund on or prior to August 31, 1997.
Approximately 84.69% of  the Initial Group  I Mortgage  Loans are secured  by
first  liens on  the  related  Mortgaged Properties,  and  the remainder  are
secured by  second liens  on the  related Mortgaged  Properties.   As of  the
Initial Cut-Off  Date, the  aggregate Loan  Balances of the  Initial Group  I
Mortgage  Loans totaled  $80,183,777.04 (the  "Group I  Initial Cut-Off  Date
Principal Balance").   The Initial  Group I  Mortgage Loans bear  interest at
fixed Mortgage Rates ranging from 7.85% to 17.15% per annum as of the Initial
Cut-Off Date.   As of the Initial  Cut-Off Date, less than 1%  of the Group I
Mortgage  Loans were  Simple Interest  Loans.  The  weighted average  Group I
Mortgage Rate for the Initial Group I Mortgage Loans was approximately 11.67%
per  annum as of  the Initial Cut-Off Date.   The lowest  Loan Balance of any
Initial Group I  Mortgage Loan was approximately  $9,607 and the highest  was
approximately  $469,892 as  of the  Initial  Cut-Off Date.  The average  Loan
Balance of the Initial Group I Mortgage Loans was approximately $58,231 as of
the  Initial Cut-Off  Date.   The weighted  average  original term  to stated
maturity of the Initial Group I Mortgage Loans as of the Initial Cut-Off Date
was approximately 231 months.  The  weighted average remaining term to stated
maturity of the Initial Group I Mortgage Loans as of the Initial Cut-Off Date
was approximately 229 months.   As of the Initial Cut-Off  Date, the weighted
average  number of months that have elapsed since origination of the Mortgage
Loans was approximately 2 months.   The lowest and highest Combined  Loan-to-
Value Ratios of the Initial Group I  Mortgage Loans at origination were 9.20%
and 98.71%, respectively.  The  weighted average Combined Loan-to-Value Ratio
of the  Initial Group  I Mortgage Loans  as of the  Initial Cut-Off  Date was
approximately 73.89%.   The weighted average Combined  Loan-to-Value Ratio of
the  Initial  Group I Mortgage  Loans  that  are  Second Mortgage  Loans  was
approximately 78.30% as of the Initial Cut-Off Date.

    Initial Group  I Mortgage Loans representing  approximately 10.88% of the
Group  I Initial  Cut-Off Date  Principal Balance  are secured  by non-owner-
occupied  Mortgaged  Properties (based  solely  upon statements  made  by the
related Mortgagors at  the time of origination of the related Mortgage Loans)
and approximately 2.42% of the Group I Initial Cut-Off Date Principal Balance
are secured by  small mixed-use  properties, which  consist of  two to  seven
units including space used for retail, professional or other commercial uses.

    Initial Group I Mortgage  Loans representing approximately 54.46% of  the
Group I Initial Cut-Off Date  Principal Balance are fully amortizing Mortgage
Loans having  original stated  maturities of  not more  than 30  years.   The
remaining Initial Group  I Mortgage Loans, representing  approximately 45.54%
of the Group  I Initial Cut-Off  Date Principal 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 Group I Mortgage Loan, including  any
Balloon Mortgage Loan, is scheduled to mature later than June 1, 2027.

    As  of the Initial Cut-Off Date, approximately 2.34% of the Initial Group
I Mortgage Loans were between 30 and 59 days past due, and no Initial Group I
Mortgage Loan was 60 or more days past due.

    The Combined Loan-to-Value  Ratios of the Initial Group I  Mortgage Loans
as of  the Initial 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>                                                                                 Percent of
                                                                                           Group I
                                                                                         Initial Cut-
                                              Number of             Aggregate              Off Date
Range of Combined Loan-to-Value           Initial Group I      Initial Cut-Off Date       Principal
           Ratios (%)                      Mortgage Loans       Principal Balance          Balance
<S>                                       <C>                  <C>                       <C>
 9.20%   -    10.00%                               1               $      14,991.18            0.02%
10.01    -    15.00                                2                      77,624.79            0.10
15.01    -    20.00                                2                      32,019.60            0.04
20.01    -    25.00                               10                     392,504.10            0.49
25.01    -    30.00                                9                     278,786.78            0.35
30.01    -    35.00                               18                     594,496.00            0.74
35.01    -    40.00                               25                     884,264.19            1.10
40.01    -    45.00                               29                   1,516,695.58            1.89
45.01    -    50.00                               41                   1,883,005.16            2.35
50.01    -    55.00                               37                   1,691,797.29            2.11
55.01    -    60.00                               62                   3,486,982.56            4.35
60.01    -    65.00                               96                   5,684,536.46            7.09
65.01    -    70.00                              170                  10,081,115.05           12.57
70.01    -    75.00                              191                  11,776,608.66           14.69
75.01    -    80.00                              319                  21,813,742.88           27.20
80.01    -    85.00                              165                   9,658,366.75           12.05
85.01    -    90.00                              188                   9,979,909.29           12.45
90.01    -    95.00                               10                     219,589.61            0.27
95.01    -    98.71                                2                     116,741.11            0.15

    TOTAL   . . . . . . . . . . . . .          1,377                 $80,183,777.04          100.00%

</TABLE>

    As of  the Initial Cut-Off Date,  the weighted average  Combined Loan-to-
Value Ratio of the Initial Group I Mortgage Loans was approximately 73.89%.

    Mortgage Rates  of the Initial Group I  Mortgage Loans as  of the Initial
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 Group I
                               Initial Group I       Initial Cut-Off Date        Initial Cut-Off Date
  Range of Mortgage Rates       Mortgage Loans         Principal Balance          Principal Balance
          (%)
<S>                            <C>                   <C>                         <C>
   7.8500%   -   8.0000%                2                  $   220,674.71                0.28%
   8.0001    -   8.5000                 8                      613,321.41                0.76
   8.5001    -   9.0000                15                    1,210,669.66                1.51
   9.0001    -   9.5000                37                    2,854,547.52                3.56
   9.5001    -  10.0000                92                    7,124,475.68                8.89
  10.0001    -  10.5000                90                    5,122,488.11                6.39
  10.5001    -  11.0000               206                   12,888,536.79               16.07
  11.0001    -  11.5000               191                    9,898,479.71               12.34
  11.5001    -  12.0000               217                   12,421,671.16               15.49
  12.0001    -  12.5000               154                    8,387,348.91               10.46
  12.5001    -  13.0000               123                    7,411,252.44                9.24
  13.0001    -  13.5000                79                    4,107,230.40                5.12
  13.5001    -  14.0000                69                    3,221,634.20                4.02
  14.0001    -  14.5000                28                    1,251,461.94                1.56
  14.5001    -  15.0000                36                    2,140,795.62                2.67
  15.0001    -  15.5000                11                      663,609.36                0.83
  15.5001    -  16.0000                12                      399,831.36                0.50
  16.0001    -  16.5000                 3                      118,738.80                0.15
  16.5001    -  17.0000                 2                       70,922.25                0.09
  17.0001    -  17.1500                 2                       56,087.01                0.07

                                    1,377                  $80,183,777.04              100.00%
    TOTAL   . . . . . . .

</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average Mortgage  Rate of
the Initial Group I Mortgage Loans was approximately 11.67% per annum.

    The  original terms to maturity of  the Initial Group I Mortgage Loans as
of the  Initial 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>                                                                          Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
          Original Terms to             Initial Group I    Initial Cut-Off Date           Date
          Maturity (months)             Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C>
                 60                             4           $    139,521.01              0.17%
                 84                             3                 32,750.90              0.04
                 120                           45              1,460,685.02              1.82
                 180                          848             49,136,304.68             61.28
                 240                          197              9,017,638.32             11.25
                 300                            6                598,887.18              0.75
                 360                          274             19,797,989.93             24.69

    TOTAL   . . . . . . . . . . . .         1,377            $80,183,777.04            100.00%

</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average original term  to
maturity of the Initial Group I Mortgage Loans was approximately 231 months.

    The remaining terms to maturity  of the Initial Group I Mortgage Loans as
of the  Initial 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>                                                                          Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
     Range of Remaining Terms to        Initial Group I    Initial Cut-Off Date           Date
          Maturity (months)             Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C>  
                 58   -  60                     4           $    139,521.01              0.17%
                 73 - 84                        3                 32,750.90              0.04
                 109 -120                      45              1,460,685.02              1.82
                 157 -168                       2                151,386.79              0.19
                 169 -180                     846             48,984,917.89             61.09
                 229 -240                     197              9,017,638.32             11.25
                 289 -300                       6                598,887.18              0.75
                 349 -360                     274             19,797,989.93             24.69

    TOTAL   . . . . . . . . . . . .         1,377            $80,183,777.04            100.00%

</TABLE>

    As of the  Initial Cut-Off Date, the  weighted average remaining  term to
maturity of the Initial Group I Mortgage Loans was approximately 229 months.

    The Loan  Balances  of  the Initial  Group I  Mortgage  Loans as  of  the
Initial 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>
                                                                               Percent of Group I
         Range of                     Number of            Aggregate            Initial Cut-Off
    Initial Cut-Off Date            Initial Group I    Initial Cut-Off Date           Date
   Principal Balances ($)           Mortgage Loans      Principal Balance       Principal Balance
<S>                                 <C>                <C>                     <C> 
$  9,607.26 - $ 10,000.00                  10            $    99,153.02              0.12%
  10,000.01 -   15,000.00                  54                718,335.47              0.90
  15,000.01 -   20,000.00                 106              1,906,581.91              2.38
  20,000.01 -   25,000.00                 107              2,482,255.02              3.10
  25,000.01 -   30,000.00                 111              3,104,793.52              3.87
  30,000.01 -   35,000.00                 108              3,529,002.00              4.40
  35,000.01 -   40,000.00                 126              4,731,291.21              5.90
  40,000.01 -   45,000.00                  88              3,752,403.08              4.68
  45,000.01 -   50,000.00                  95              4,568,157.59              5.70
  50,000.01 -   55,000.00                  58              3,053,285.02              3.81
  55,000.01 -   60,000.00                  69              3,983,666.09              4.97
  60,000.01 -   65,000.00                  47              2,957,564.01              3.69
  65,000.01 -   70,000.00                  43              2,916,636.79              3.64
  70,000.01 -   75,000.00                  44              3,204,920.67              4.00
  75,000.01 -   80,000.00                  32              2,471,651.19              3.08
  80,000.01 -   85,000.00                  20              1,658,213.68              2.07
  85,000.01 -   90,000.00                  28              2,455,119.05              3.06
  90,000.01 -   95,000.00                  23              2,117,726.19              2.64
  95,000.01 -  100,000.00                  29              2,846,992.64              3.55
 100,000.01 -  150,000.00                 112             13,250,283.28             16.52
 150,000.01 -  200,000.00                  36              6,209,729.03              7.74
 200,000.01 -  250,000.00                  16              3,625,626.07              4.52
 250,000.01 -  300,000.00                   9              2,462,527.31              3.07
 300,000.01 -  350,000.00                   5              1,607,970.91              2.01
 450,000.01 -  469,892.29                   1                469,892.29              0.59

    TOTAL   . . . . . . . . . . . .     1,377            $80,183,777.04            100.00%

</TABLE>

    As  of the Initial Cut-Off Date, the  average Loan Balance of the Initial
Group I Mortgage Loans was approximately $58,231.

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
                State                   Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C>
Arizona . . . . . . . . . . . . . .             2           $    123,356.66              0.15%
California  . . . . . . . . . . . .            24              1,325,871.77              1.65
Colorado  . . . . . . . . . . . . .             3                184,806.65              0.23
Connecticut . . . . . . . . . . . .            22              1,637,046.01              2.04
Delaware  . . . . . . . . . . . . .            13                740,022.73              0.92
District of Columbia  . . . . . . .            22              1,848,150.82              2.30
Florida . . . . . . . . . . . . . .            82              3,903,844.41              4.87
Georgia . . . . . . . . . . . . . .           103              5,550,236.93              6.92
Hawaii  . . . . . . . . . . . . . .             4                143,021.29              0.18
Illinois  . . . . . . . . . . . . .            64              3,096,499.88              3.86
Indiana . . . . . . . . . . . . . .            63              2,449,288.24              3.05
Iowa  . . . . . . . . . . . . . . .             1                 91,769.01              0.11
Kansas  . . . . . . . . . . . . . .             2                115,219.44              0.14
Kentucky  . . . . . . . . . . . . .            24              1,005,433.79              1.25
Louisiana . . . . . . . . . . . . .             9                239,460.65              0.30
Maryland  . . . . . . . . . . . . .            67              4,583,242.84              5.72
Massachusetts . . . . . . . . . . .            27              1,896,688.53              2.37
Michigan  . . . . . . . . . . . . .            58              2,917,128.22              3.64
Minnesota . . . . . . . . . . . . .            10                427,089.12              0.53
Mississippi . . . . . . . . . . . .            18                704,734.03              0.88
Missouri  . . . . . . . . . . . . .            62              2,176,684.26              2.71
Nebraska  . . . . . . . . . . . . .             1                 40,487.05              0.05
New Jersey  . . . . . . . . . . . .            74              7,192,353.75              8.97
New Mexico  . . . . . . . . . . . .             1                 19,877.50              0.02
New York  . . . . . . . . . . . . .           205             15,670,914.02             19.54
North Carolina  . . . . . . . . . .            39              2,673,159.08              3.33
Ohio  . . . . . . . . . . . . . . .            86              3,811,664.36              4.75
Oklahoma  . . . . . . . . . . . . .             1                 93,530.52              0.12
Pennsylvania  . . . . . . . . . . .           123              6,247,459.85              7.79
Rhode Island  . . . . . . . . . . .             1                 20,000.00              0.02
South Carolina  . . . . . . . . . .            57              2,754,463.92              3.44
Tennessee . . . . . . . . . . . . .            52              3,233,086.64              4.03
Texas . . . . . . . . . . . . . . .             1                 58,425.94              0.07
Utah  . . . . . . . . . . . . . . .             5                186,821.64              0.23
Vermont . . . . . . . . . . . . . .             4                135,269.77              0.17
Virginia  . . . . . . . . . . . . .            27              2,152,028.36              2.68
West Virginia . . . . . . . . . . .             6                205,228.84              0.26
Wisconsin . . . . . . . . . . . . .            14                529,410.52              0.66

    TOTAL   . . . . . . . . . . . .         1,377            $80,183,777.04            100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
       Mortgaged Property Type          Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C>
Single family . . . . . . . . . . .          1,174            $66,875,089.92            83.40%
Two- to four-family . . . . . . . .            161             10,338,794.48            12.89
Condominium . . . . . . . . . . . .             24              1,032,215.09             1.29
Small mixed-use . . . . . . . . . .             18              1,937,677.55             2.42

    TOTAL   . . . . . . . . . . . .          1,377            $80,183,777.04           100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
          Occupancy Status              Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C> 
Owner-occupied  . . . . . . . . . .          1,214            $71,463,077.68           89.12%
Non-owner-occupied  . . . . . . . .            163              8,720,699.36           10.88

    TOTAL   . . . . . . . . . . . .          1,377            $80,183,777.04          100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
            Lien Priority               Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                <C>                     <C> 
First lien  . . . . . . . . . . . .          1,040          $67,908,455.36              84.69%
Second lien . . . . . . . . . . . .            337           12,275,321.68              15.31

    TOTAL   . . . . . . . . . . . .          1,377          $80,183,777.04             100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group I
                                       Number of              Aggregate             Initial Cut-Off
          Months Since              Initial Group I      Initial Cut-Off Date             Date
           Origination               Mortgage Loans       Principal Balance        Principal Balance
<S>                                 <C>                  <C>                       <C>
           less than 1                      164             $ 8,366,477.86              10.43%
                  1                         522              27,111,285.89              33.81
                  2                         471              29,594,675.53              36.91
                  3                         133               9,298,081.95              11.60
                  4                          46               2,973,616.14               3.71
                  5                          19               1,461,362.37               1.82
                  6                          11                 659,919.62               0.82
                  7                           3                 300,743.67               0.38
                  8                           4                 191,601.16               0.24
                  9                           1                  24,940.59               0.03
                 10                           1                  49,685.47               0.06
                 12                           1                  89,533.78               0.11
                 13                           1                  61,853.01               0.08

    TOTAL   . . . . . . . . . .           1,377             $80,183,777.04             100.00%

</TABLE>

    As  of the  Initial Cut-Off Date,  the weighted average  number of months
since  origination of the Initial Group  I Mortgage Loans was approximately 2
months.

GROUP II MORTGAGE LOAN STATISTICS

    The Group  II Mortgage  Loans are expected  to include 1,032  adjustable-
rate  Mortgage  Loans evidenced  by  Mortgage  Notes  secured by  first  lien
Mortgages on Mortgaged  Properties located in 36  states and the  District of
Columbia.  As of the Initial Cut-Off Date, the aggregate Loan Balances of the
Group II Mortgage Loans totaled $97,549,923.60 (the "Group II Initial Cut-Off
Date  Principal Balance").    The Group  II Mortgage  Loans bear  interest at
variable Mortgage Rates ranging as of the  Initial Cut-Off Date from 5.99% to
15.50% per  annum.   The  weighted average  Mortgage Rate  for  the Group  II
Mortgage  Loans was approximately 10.40% per annum  as of the Initial Cut-Off
Date.   The lowest  Loan Balance  of any  Group II  Mortgage Loan  as of  the
Initial  Cut-Off  Date   was  approximately  $12,790  and   the  highest  was
approximately $1,795,478.  The average Loan Balance of the Group  II Mortgage
Loans  was approximately $94,525 as of the Initial Cut-Off Date. The original
term to  stated maturity  of  each of  the Group  II Mortgage  Loans was  360
months.  The weighted average remaining term to stated maturity of  the Group
II  Mortgage  Loans as  of  the Initial  Cut-Off Date  was  approximately 358
months.   As of  the Initial  Cut-Off Date,  the weighted  average number  of
months that have elapsed since origination of the Group II Mortgage Loans was
approximately 2 months.  The weighted average number of months until the next
Adjustment Date  for the Group  II Mortgage Loans  as of the  Initial Cut-Off
Date was approximately  10 months.  The lowest and  highest Combined Loan-to-
Value Ratios of the Group II Mortgage Loans at origination were approximately
14.12% and 97.50%, respectively.  The weighted average Combined Loan-to-Value
Ratio  of the Group  II Mortgage  Loans as  of the  Initial Cut-Off  Date was
approximately 76.86%.

    Except  as  specified below,  all of  the  Group II  Mortgage  Loans have
Mortgage Rates that  are subject to semi-annual adjustment  on the applicable
day of the months specified in the related Mortgage Notes (each such date, an
"Adjustment Date") to  equal the sum, rounded  to the nearest 0.125%,  of (i)
the  average of  the  London  interbank offered  rates  for six-month  dollar
deposits in the London market ("Six-Month LIBOR") and (ii) a fixed percentage
amount specified  in each  such Mortgage Note  (the "Gross  Margin").   In no
event,  however,  will the  Mortgage  Rates of  the  Group II  Mortgage Loans
increase or decrease on any Adjustment Date by more than 1.0% per  annum with
respect to  approximately 96.39% of the Group II  Mortgage Loans or more than
1.5% per annum with  respect to approximately 3.61% of the  Group II Mortgage
Loans  (each such rate limitation, a "Periodic Rate Cap").  A majority of the
Mortgage Loans  were originated with Mortgage Rates less  than the sum of the
then applicable  Mortgage Index  (as defined herein)  values and  the related
Gross Margins.   Approximately  34.45% of  the Group II  Mortgage Loans  (the
"2/28 LIBOR Mortgage  Loans") will  have fixed Mortgage  Rates for 24  months
after   origination  thereof  before  becoming  subject  to  the  semi-annual
adjustment described  above  for Group  II  Mortgage Loans.   Each  Group  II
Mortgage Loan,  over the life thereof, is subject  to a maximum Mortgage Rate
(a "Maximum Mortgage  Rate") equal to  the sum of  the initial Mortgage  Rate
thereof and a percentage (a "Lifetime Cap") set forth in the related Mortgage
Note.   Group  II Mortgage  Loans representing  approximately 91.28%,  0.08%,
0.65% and 7.99% of  the Group II Initial Cut-Off Date  Principal Balance have
Lifetime Caps of  6.00%, 6.45%, 6.50% and 7.00%, respectively, per annum.  In
general, each Mortgage Loan provides that in no event will the  Mortgage Rate
be less  than the  initial Mortgage  Rate (such rate,  the "Minimum  Mortgage
Rate").   Effective with the first payment due  on a Mortgage Loan after each
related Adjustment  Date, the monthly payment  will be adjusted to  an amount
which will fully  amortize the outstanding principal balance  of the Mortgage
Loan over its remaining term.

    As of the  Initial Cut-Off Date, the lowest and  highest Gross Margins of
the  Group   II  Mortgage   Loans  were   approximately  2.75%  and   11.60%,
respectively, and the weighted average of  the Gross Margins of the Group  II
Mortgage Loans was approximately 7.18%.

    Group II Mortgage Loans representing approximately  4.98% of the Group II
Initial  Cut-Off Date  Principal Balance  are  secured by  non-owner-occupied
Mortgage  Properties  (based  solely  upon  statements made  by  the  related
Mortgagors at  the time of  origination of the  related Mortgage Loans).   No
Group II Mortgage Loan is secured by a small mixed-use  property.  All of the
Group II Mortgage Loans  are secured by first liens and  have original stated
maturities of not more than 30 years.  None of the Group II Mortgage Loans is
a Balloon Mortgage Loan.    No Group II Mortgage Loan is  scheduled to mature
later than June 14, 2027.

    As  of the  Initial  Cut-Off Date,  approximately 1.89%  of the  Group II
Mortgage Loans were between 30 and 59 days past due, and no Group II Mortgage
Loan was 60 days or more past due.

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

<TABLE>
<CAPTION>
                                   Number of                Aggregate             Percent of Group II
                                   Group II           Initial Cut-Off Date        Initial Cut-Off Date
Range of Mortgage Rates (%)     Mortgage Loans          Principal Balance          Principal Balance
<S>                             <C>                   <C>                         <C>
 5.9900%  -    6.0000%                  1                  $    239,760.62                  0.25%
 6.0001    -    6.5000                  1                        81,600.00                  0.08
 6.5001    -    7.0000                  2                       290,846.28                  0.30
 7.0001    -    7.5000                  4                       514,897.86                  0.53
 7.5001    -    8.0000                 20                     2,146,215.78                  2.20
 8.0001    -    8.5000                 32                     5,000,381.77                  5.13
 8.5001    -    9.0000                 88                     8,746,580.10                  8.97
 9.0001    -    9.5000                 95                     9,784,398.29                 10.03
 9.5001    -   10.0000                142                    13,708,561.34                 14.05
10.0001    -   10.5000                131                    12,332,792.91                 12.64
10.5001    -   11.0000                182                    17,355,401.94                 17.79
11.0001    -   11.5000                108                     9,674,544.44                  9.92
11.5001    -   12.0000                 91                     7,413,971.42                  7.60
12.0001    -   12.5000                 54                     4,381,192.38                  4.49
12.5001    -   13.0000                 37                     2,921,230.63                  2.99
13.0001    -   13.5000                 14                       891,550.75                  0.91
13.5001    -   14.0000                 16                     1,372,403.77                  1.41
14.0001    -   14.5000                  8                       423,915.77                  0.43
14.5001    -   15.0000                  4                       184,269.71                  0.19
15.0001    -   15.5000                  2                        85,407.84                  0.09

                                    1,032                   $97,549,923.60                100.00%
   TOTAL  . . . . . . . . .

</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average Mortgage Rate  of
the Group II Mortgage Loans was approximately 10.40% per annum.

    The Combined Loan-to-Value Ratios  of the Group  II Mortgage Loans as  of
the  Initial  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>
                                                                                         Percent of
                                                                                          Group II
                                           Number of              Aggregate           Initial Cut-Off
Range of Combined Loan-to-Value             Group II         Initial Cut-Off Date      Date Principal
Ratios (%)                               Mortgage Loans       Principal Balance           Balance
<S>                                      <C>                 <C>                      <C>
  14.12%   -    15.00%                           2                 $     57,981.39             0.06%
  15.01    -    20.00                            2                       74,940.67             0.08
  20.01    -    25.00                            4                      174,797.28             0.18
  25.01    -    30.00                            4                      219,925.62             0.23
  30.01    -    35.00                            6                      249,505.43             0.26
  35.01    -    40.00                            5                      578,291.20             0.59
  40.01    -    45.00                            7                      471,635.41             0.48
  45.01    -    50.00                           11                      775,931.39             0.80
  50.01    -    55.00                           22                    2,185,817.83             2.24
  55.01    -    60.00                           38                    4,115,425.86             4.22
  60.01    -    65.00                           79                    5,617,900.98             5.76
  65.01    -    70.00                          122                    9,483,173.78             9.72
  70.01    -    75.00                          131                   11,909,943.94            12.21
  75.01    -    80.00                          326                   32,284,369.17            33.10
  80.01    -    85.00                          104                   10,704,802.00            10.97
  85.01    -    90.00                          162                   17,599,445.66            18.04
  90.01    -    95.00                            6                      929,171.11             0.95
  95.01    -    97.50                            1                      116,864.88             0.12

    TOTAL   . . . . . . . . . . . .          1,032                  $97,549,923.60           100.00%

</TABLE>

    As of  the Initial Cut-Off Date,  the weighted average  Combined Loan-to-
Value Ratio of the Group II Mortgage Loans was approximately 76.86%.

    The Gross Margins  of the Group II Mortgage Loans  as of the Initial 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>
                                                                                       Percent of 
                                           Number of        Aggregate Initial       Group II Initial
                                           Group II            Cut-Off Date           Cut-Off Date
Range of Gross Margins (%)              Mortgage Loans      Principal Balance      Principal Balance 
<S>                                     <C>                 <C>                    <C>
 2.7500%   -    2.7500%                         1             $     55,951.34               0.06%
 3.5001    -    3.7500                          1                1,795,477.73               1.84
 3.7501    -    4.0000                          1                   85,348.25               0.09
 4.0001    -    4.2500                          6                1,068,733.81               1.10
 4.2501    -    4.5000                          1                  151,773.67               0.16
 4.5001    -    4.7500                          1                  116,717.56               0.12
 4.7501    -    5.0000                          3                  250,327.25               0.26
 5.0001    -    5.2500                         20                1,747,349.61               1.79
 5.2501    -    5.5000                         30                3,085,640.63               3.16
 5.5001    -    5.7500                         42                3,928,125.78               4.03
 5.7501    -    6.0000                         55                5,884,394.22               6.03
 6.0001    -    6.2500                         89                8,056,656.92               8.26
 6.2501    -    6.5000                         77                7,121,332.08               7.30
 6.5001    -    6.7500                        121               10,564,152.25              10.83
 6.7501    -    7.0000                         81                7,181,748.76               7.36
 7.0001    -    7.2500                         90                7,496,399.72               7.68
 7.2501    -    7.5000                         51                4,407,021.60               4.52
 7.5001    -    7.7500                         71                6,156,233.00               6.31
 7.7501    -    8.0000                         49                4,869,427.93               4.99
 8.0001    -    8.2500                         39                3,583,774.58               3.67
 8.2501    -    8.5000                         41                4,361,668.23               4.47
 8.5001    -    8.7500                         24                2,213,155.18               2.27
 8.7501    -    9.0000                         35                3,379,992.05               3.46
 9.0001    -    9.2500                         13                1,474,317.20               1.51
 9.2501    -    9.5000                         15                1,152,143.61               1.18
 9.5001    -    9.7500                         12                  903,228.26               0.93
 9.7501    -   10.0000                         48                5,222,319.98               5.35
10.0001    -   10.2500                          2                  177,431.48               0.18
10.2501    -   10.5000                          3                  209,354.80               0.21
10.5001    -   10.7500                          4                  426,430.23               0.44
10.7501    -   11.0000                          4                  302,359.00               0.31
11.2501    -   11.5000                          1                   47,450.00               0.05
11.5001    -   11.6000                          1                   73,486.89               0.08

    TOTAL   . . . . . . . . . . . .         1,032              $97,549,923.60             100.00%

</TABLE>

    As of the Initial Cut-Off  Date, the weighted average Gross Margin of the
Group II Mortgage Loans was approximately 7.18%.

    The remaining terms to maturity of the Group II Mortgage Loans as of  the
Initial 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>
                                                                                   Percent of Group II
                                           Number of        Aggregate Initial        Initial Cut-Off
     Range of Remaining Terms to           Group II            Cut-Off Date          Date Principal
          Maturity (months)             Mortgage Loans      Principal Balance            Balance
<S>                                     <C>                 <C>                    <C>
                 351                            1             $      90,841.62              0.09%
                 352                            1                    32,855.80              0.03
                 353                            1                    31,172.02              0.03
                 354                            6                   679,034.23              0.70
                 355                           19                 3,721,223.16              3.81
                 356                           28                 2,535,015.19              2.60
                 357                          182                18,082,323.74             18.54
                 358                          392                35,813,351.49             36.71
                 359                          296                27,337,126.40             28.02
                 360                          106                 9,226,979.95              9.46

                TOTAL                       1,032               $97,549,923.60            100.00%

</TABLE>

    As of the  Initial Cut-Off Date, the  weighted average remaining term  to
maturity of the Group II Mortgage Loans was approximately 358 months.

    The  Minimum Mortgage  Rates of  the Group  II Mortgage  Loans as  of the
Initial 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>
                                                                                   Percent of Group II
                                           Number of            Aggregate            Initial Cut-Off
                                           Group II        Initial Cut-Off Date      Date Principal
Range of Minimum Rates (%)              Mortgage Loans      Principal Balance            Balance
<S>                                     <C>                <C>                     <C>  
   5.9900%    - 6.0000%                         1            $     239,760.62               0.25%
   6.2501     - 6.5000                          1                   81,600.00               0.08
   6.7501     - 7.0000                          2                  290,846.28               0.30
   7.0001     - 7.2500                          2                  254,324.19               0.26
   7.2501     - 7.5000                          2                  260,573.67               0.27
   7.5001     - 7.7500                          3                  368,428.34               0.38
   7.7501     - 8.0000                         17                1,777,787.44               1.82
   8.0001     - 8.2500                          9                  965,158.05               0.99
   8.2501     - 8.5000                         23                4,035,223.72               4.14
   8.5001     - 8.7500                         23                2,190,266.48               2.25
   8.7501     - 9.0000                         66                6,631,099.15               6.80
   9.0001     - 9.2500                         37                4,252,547.04               4.36
   9.2501     - 9.5000                         58                5,531,851.25               5.67
   9.5001     - 9.7500                         57                5,686,648.32               5.83
   9.7501     -10.0000                         87                8,285,736.32               8.49
  10.0001     -10.2500                         56                5,711,164.50               5.85
  10.2501     -10.5000                         75                6,621,628.41               6.79
  10.5001     -10.7500                         82                7,340,346.76               7.52
  10.7501     -11.0000                         97                9,676,446.35               9.92
  11.0001     -11.2500                         62                5,998,288.76               6.15
  11.2501     -11.5000                         46                3,676,255.68               3.77
  11.5001     -11.7500                         54                4,111,826.95               4.22
  11.7501     -12.0000                         38                3,438,013.20               3.52
  12.0001     -12.2500                         32                2,604,234.90               2.67
  12.2501     -12.5000                         22                1,776,957.48               1.82
  12.5001     -12.7500                         13                1,020,085.92               1.05
  12.7501     -13.0000                         23                1,765,275.98               1.81
  13.0001     -13.2500                          7                  441,180.85               0.45
  13.2501     -13.5000                          7                  450,369.90               0.46
  13.5001     -13.7500                          7                  614,795.80               0.63
  13.7501     -14.0000                          9                  757,607.97               0.78
  14.0001     -14.2500                          7                  357,437.48               0.37
  14.2501     -14.5000                          1                   66,478.29               0.07
  14.5001     -14.7500                          2                  107,510.97               0.11
  14.7501     -15.0000                          2                   76,758.74               0.08
  15.0001     -15.2500                          1                   40,588.60               0.04
  15.2501     -15.5000                          1                   44,819.24               0.05

    TOTAL   . . . . . . . . . . . .         1,032              $97,549,923.60             100.00%

</TABLE>

    As of  the Initial  Cut-Off Date, the  weighted average Minimum  Mortgage
Rate of the Group II Mortgage Loan was approximately 10.40% per annum.

    The  Maximum Mortgage  Rates of  the Group  II Mortgage  Loans as  of the
Initial 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>
                                                                                   Percent of Group II
                                           Number of        Aggregate Initial        Initial Cut-Off
                                           Group II            Cut-Off Date               Date
     Range of Maximum Rates (%)         Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                 <C>                    <C> 
  11.9900%  -  12.0000%                         1             $    239,760.62             0.25%
  12.2501   -  12.5000                          1                   81,600.00             0.08
  12.7501   -  13.0000                          2                  290,846.28             0.30
  13.0001   -  13.2500                          2                  254,324.19             0.26
  13.2501   -  13.5000                          2                  260,573.67             0.27
  13.5001   -  13.7500                          3                  368,428.34             0.38
  13.7501   -  14.0000                         16                1,722,825.10             1.77
  14.0001   -  14.2500                          9                  965,158.05             0.99
  14.2501   -  14.5000                         21                3,795,531.00             3.89
  14.5001   -  14.7500                         21                1,929,157.22             1.98
  14.7501   -  15.0000                         66                6,597,159.30             6.76
  15.0001   -  15.2500                         36                3,892,379.54             3.99
  15.2501   -  15.5000                         56                5,453,154.20             5.59
  15.5001   -  15.7500                         56                5,652,594.33             5.79
  15.7501   -  16.0000                         83                7,404,486.46             7.59
  16.0001   -  16.2500                         53                5,518,934.70             5.66
  16.2501   -  16.5000                         75                6,160,281.20             6.32
  16.5001   -  16.7500                         82                7,168,278.86             7.35
  16.7501   -  17.0000                         95                9,983,250.88             10.23
  17.0001   -  17.2500                         62                6,263,565.89             6.42
  17.2501   -  17.5000                         42                3,945,466.52             4.04
  17.5001   -  17.7500                         58                4,640,442.67             4.76
  17.7501   -  18.0000                         41                3,741,899.91             3.84
  18.0001   -  18.2500                         30                2,299,205.96             2.36
  18.2501   -  18.5000                         26                2,063,451.61             2.12
  18.5001   -  18.7500                         12                  958,365.95             0.98
  18.7501   -  19.0000                         25                1,946,113.58             1.99
  19.0001   -  19.2500                          8                  702,427.82             0.72
  19.2501   -  19.5000                         10                  708,169.75             0.73
  19.5001   -  19.7500                          7                  403,184.86             0.41
  19.7501   -  20.0000                          8                  538,690.69             0.55
  20.0001   -  20.2500                          9                  474,318.58             0.49
  20.2501   -  20.5000                          3                  198,406.41             0.20
  20.5001   -  20.7500                          3                  408,349.07             0.42
  20.7501   -  21.0000                          4                  353,849.56             0.36
  21.0001   -  21.2500                          2                   89,299.57             0.09
  21.2501   -  21.5000                          2                   75,991.26             0.08

    TOTAL   . . . . . . . . . . . .         1,032              $97,549,923.60            100.00%

</TABLE>

    As of  the Initial  Cut-Off Date, the  weighted average Maximum  Mortgage
Rate of the Group II Mortgage Loans was approximately 16.48% per annum.

    The Loan Balances of  the Group II Mortgage Loans as of  the Initial 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>
                                                                                        Percent of
                                             Number of        Aggregate Initial          Group II
                                              Group II          Cut-Off Date         Initial Cut-Off
      Range of Initial Cut-Off Date        Mortgage Loans     Principal Balance       Date Principal
      Principal Balances ($)                                                             Balance
<S>                                        <C>                <C>                    <C>
    $ 12,790.31 -$  15,000.00                      2              $    25,981.35            0.03%
      15,000.01 -   20,000.00                      7                  129,372.45            0.13
      20,000.01 -   25,000.00                     19                  449,125.20             0.46
      25,000.01 -   30,000.00                     27                  767,665.32             0.79
      30,000.01 -   35,000.00                     30                  990,265.89             1.02
      35,000.01 -   40,000.00                     48                1,816,988.46             1.86
      40,000.01 -   45,000.00                     51                2,194,286.12             2.25
      45,000.01 -   50,000.00                     43                2,063,495.32             2.12
      50,000.01 -   55,000.00                     55                2,906,215.02             2.98
      55,000.01 -   60,000.00                     59                3,385,675.56             3.47
      60,000.01 -   65,000.00                     57                3,589,346.96             3.68
      65,000.01 -   70,000.00                     54                3,645,186.80             3.74
      70,000.01 -   75,000.00                     38                2,764,435.45             2.83
      75,000.01 -   80,000.00                     50                3,880,873.96             3.98
      80,000.01 -   85,000.00                     34                2,814,139.86             2.88
      85,000.01 -   90,000.00                     42                3,690,054.49             3.78
      90,000.01 -   95,000.00                     30                2,786,125.80             2.86
      95,000.01 -  100,000.00                     43                4,217,535.74             4.32
     100,000.01 -  150,000.00                    226               27,243,271.56            27.93
     150,000.01 -  200,000.00                     64               11,126,348.24            11.41
     200,000.01 -  250,000.00                     22                4,912,704.04             5.04
     250,000.01 -  300,000.00                     13                3,539,050.91             3.63
     300,000.01 -  350,000.00                      4                1,267,630.39             1.30
     350,000.01 -  400,000.00                      7                2,620,977.85             2.69
     400,000.01 -  450,000.00                      2                  880,502.67             0.90
     450,000.01 -  500,000.00                      1                  459,813.22             0.47
     500,000.01 -  550,000.00                      2                1,034,719.42             1.06
     550,000.01 -  600,000.00                      1                  552,657.82             0.57
   1,750,000.01 -1,795,477.73                  1                1,795,477.73             1.84

    TOTAL   . . . . . . . . . . . . .         1,032              $97,549,923.60           100.00%

</TABLE>

    As of the Initial Cut-Off Date, the average Loan Balance of  the Group II
Mortgage Loans was approximately $94,525.

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group II
                                           Number of        Aggregate Initial        Initial Cut-Off
                                           Group II            Cut-Off Date          Date Principal
State                                   Mortgage Loans      Principal Balance            Balance
<S>                                     <C>                 <C>                    <C>  
California  . . . . . . . . . . . .            11              $  1,626,287.52              1.67%
Colorado  . . . . . . . . . . . . .             7                   667,433.59              0.68
Connecticut . . . . . . . . . . . .            14                 1,706,140.36              1.75
Delaware  . . . . . . . . . . . . .            14                 1,446,467.96              1.48
District of Columbia  . . . . . . .             3                   271,853.30              0.28
Florida . . . . . . . . . . . . . .            29                 4,580,387.41              4.70
Georgia . . . . . . . . . . . . . .            34                 3,898,297.79              4.00
Illinois  . . . . . . . . . . . . .            50                 5,659,049.08              5.80
Indiana . . . . . . . . . . . . . .            23                 1,562,565.69              1.60
Kansas  . . . . . . . . . . . . . .            10                 1,035,838.57              1.06
Kentucky  . . . . . . . . . . . . .            12                 1,194,656.00              1.22
Louisiana . . . . . . . . . . . . .             2                   136,752.55              0.14
Maryland  . . . . . . . . . . . . .            46                 4,012,489.73              4.11
Massachusetts . . . . . . . . . . .            31                 4,241,144.54              4.35
Michigan  . . . . . . . . . . . . .           207                15,369,025.31             15.76
Minnesota . . . . . . . . . . . . .             3                   195,539.44              0.20
Mississippi . . . . . . . . . . . .             3                   147,686.64              0.15
Missouri  . . . . . . . . . . . . .            12                   618,493.40              0.63
Nebraska  . . . . . . . . . . . . .             1                    75,600.00              0.08
New Hampshire . . . . . . . . . . .            17                 1,464,546.51              1.50
New Jersey  . . . . . . . . . . . .           117                13,616,229.51             13.96
New Mexico  . . . . . . . . . . . .             1                    48,710.97              0.05
New York  . . . . . . . . . . . . .           143                13,864,647.50             14.21
North Carolina  . . . . . . . . . .            19                 1,771,928.79              1.82
Ohio  . . . . . . . . . . . . . . .            96                 6,185,944.38              6.34
Oklahoma  . . . . . . . . . . . . .             1                    94,360.65              0.10
Pennsylvania  . . . . . . . . . . .            43                 4,830,059.93              4.95
Rhode Island  . . . . . . . . . . .             1                    66,424.20              0.07
South Carolina  . . . . . . . . . .             5                   395,575.22              0.41
Tennessee . . . . . . . . . . . . .            23                 2,063,317.11              2.12
Texas . . . . . . . . . . . . . . .             3                   161,946.85              0.17
Utah  . . . . . . . . . . . . . . .             1                    45,090.68              0.05
Vermont . . . . . . . . . . . . . .            12                   939,671.52              0.96
Virginia  . . . . . . . . . . . . .            13                 1,779,165.73              1.82
Washington  . . . . . . . . . . . .             1                    61,384.57              0.06
West Virginia . . . . . . . . . . .             3                   226,868.20              0.23
Wisconsin . . . . . . . . . . . . .            21                 1,488,342.40              1.53

    TOTAL   . . . . . . . . . . . .         1,032               $97,549,923.60            100.00%

</TABLE>

    As  of  the Initial  Cut-Off  Date,  the  distribution of  the  types  of
Mortgaged Properties related  to the Group II  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 Initial      Percent of Group II
                                           Group II            Cut-Off Date          Initial Cut-Off
       Mortgaged Property Type          Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                 <C>                    <C>
Single family . . . . . . . . . . .            916           $84,913,324.30                87.05%
Two- to four-family . . . . . . . .             99             9,552,525.61                 9.79
Condominium . . . . . . . . . . . .             17             3,084,073.69                 3.16

    TOTAL   . . . . . . . . . . . .          1,032           $97,549,923.60               100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                   Percent of Group II
                                           Number of        Aggregate Initial        Initial Cut-Off
                                           Group II            Cut-Off Date               Date
          Occupancy Status              Mortgage Loans      Principal Balance       Principal Balance
<S>                                     <C>                 <C>                    <C> 
Owner-occupied  . . . . . . . . . .            960           $92,695,409.36               95.02%
Non-owner-occupied  . . . . . . . .             72             4,854,514.24                4.98

    TOTAL   . . . . . . . . . . . .          1,032           $97,549,923.60              100.00%

</TABLE>

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

<TABLE>
<CAPTION>
                                                                                  Percent of Group II
                                       Number of          Aggregate Initial         Initial Cut-Off
          Months Since                  Group II             Cut-Off Date            Date Principal
           Origination               Mortgage Loans       Principal Balance             Balance
<S>                                  <C>                  <C>                     <C>  
           Less than 1                      106                $ 9,226,979.95               9.46%
                1                           296                 27,337,126.40              28.02
                2                           392                 35,813,351.49              36.71
                3                           182                 18,082,323.74              18.54
                4                            28                  2,535,015.19               2.60
                5                            19                  3,721,223.16               3.81
                6                             6                    679,034.23               0.70
                7                             1                     31,172.02               0.03
                8                             1                     32,855.80               0.03
                9                             1                     90,841.62               0.09

    TOTAL   . . . . . . . . . .           1,032                $97,549,923.60             100.00%

</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average number of  months
since origination of the Group II Mortgage Loans was approximately 2 months.

CONVEYANCE OF GROUP I SUBSEQUENT MORTGAGE LOANS

    The Pooling  and Servicing Agreement permits  the Trust Fund  to acquire,
prior to August 31, 1997, Group I  Subsequent Mortgage Loans in an amount not
to exceed $22,266,299.36  in aggregate principal  balance.  Accordingly,  the
statistical characteristics  of the  Group I Mortgage  Loans set  forth above
(which  are  based  exclusively  on  the  Initial  Mortgage  Loans)  and  the
statistical characteristics of  Mortgage Loan Group I after  giving effect to
the acquisition of any  Group I Subsequent Mortgage Loans will  likely differ
in certain  respects.  Each  date on which  the Seller transfers any  Group I
Subsequent Mortgage  Loans to the Trust Fund shall be referred to herein as a
"Subsequent Transfer Date."

    The Group I Subsequent  Mortgage Loans to be  conveyed to the Trust  Fund
will be subject to the approval  of the Rating Agencies and are  not expected
to vary materially in the aggregate from the Initial Group I Mortgage Loans.

PAYMENTS ON THE MORTGAGE LOANS

    Each Mortgage Loan  provides for the amortization of the  amount financed
under  the  Mortgage  Loan  over  a series  of  substantially  equal  monthly
payments, except  for  the Group  I  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 monthly payments.

    Each Group  I Mortgage  Loan  will provide  for monthly  payments by  the
related Mortgagor  according to one  of two methods:   the "simple  interest"
method (such Mortgage  Loans, the "Simple Interest Loans");  or the actuarial
method (such Mortgage  Loans, the "Actuarial Loans").  As of the Initial Cut-
Off Date, less  than 1% of  the Group I  Mortgage Loans were Simple  Interest
Loans.  Such  Simple Interest Loans provide  that the interest is  charged to
the Mortgagor at the  Mortgage Rate on  the outstanding principal balance  of
such Mortgage Loan and calculated based on the number of days elapsed between
receipt of  the Mortgagor's last  payment through receipt of  the Mortgagor's
most current payment.  Such interest is deducted from the Mortgagor's payment
amount and the remainder, if any, of the payment is applied as a reduction to
the outstanding  principal balance  of such Mortgage  Note.   Actuarial Loans
provide that interest  is charged to the Mortgagors  thereunder, and payments
are due  from such Mortgagors, as  of a scheduled  day of each month  that is
fixed at the  time of origination.   Scheduled monthly  payments made by  the
Mortgagors on the Actuarial Loans either earlier  or later than the scheduled
due  dates thereof will not affect  the amortization schedule or the relative
application of such payments to principal and interest.  All of  the Group II
Mortgage Loans are Actuarial Loans.

                     THE POOLING AND SERVICING AGREEMENT

ASSIGNMENT OF THE MORTGAGE LOANS

    On the  Closing Date, the Seller  will transfer ownership of  the Initial
Mortgage Loans to the Depositor. Immediately after such transfer, pursuant to
the  Pooling and  Servicing  Agreement, the  Depositor  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, all  right, title
and  interest of the Depositor in and to  each such Initial Mortgage Loan and
all right, title  and interest in  and to  all other assets  included in  the
Trust Fund, including all principal collected by the Servicer with respect to
such Mortgage Loans after the Initial Cut-Off Date (to the extent not applied
in computing  the  Initial  Cut-Off  Date  Principal  Balance)  and  interest
payments due  after the  Initial Cut-Off Date.   On each  Subsequent Transfer
Date, the  Seller will transfer ownership  to the related Group  I Subsequent
Mortgage Loans to the Trustee in trust for the benefit of the holders of  the
Certificates, including all principal collected by the Servicer with  respect
to each such  Group I Subsequent Mortgage Loan after the related Cut-Off Date
(to the  extent not applied in  computing the related  Cut-Off Date Principal
Balance) and interest payments due after such Cut-Off Date.

    In connection with such transfer and assignment, on the  Closing Date the
Depositor will  deliver, or  cause to be  delivered, the  following documents
(collectively constituting the "Trustee's Mortgage File") to the Trustee 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  the originator of
the  Mortgage Loan to Cityscape; (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 Cityscape  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 to be  a true and complete  copy of the original  Mortgage submitted
for  recording); (iii)  the  original  executed  assignment of  the  Mortgage
executed by Cityscape  to the Trustee or  in blank, 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
Cityscape  (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  Cityscape 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  to be  a true and  complete copy  of such assignment  submitted for
recording); (v)  the  original,  or a  copy  certified by  Cityscape  or  the
originator of  the  Mortgage Loan  to be  a  true and  complete copy  of  the
original, of each assumption, modification, written assurance or substitution
agreement, if any; (vi) an original, or a copy certified by Cityscape to be a
true and complete 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 an  original 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 Cityscape
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.

    On  each Subsequent Closing Date, the Depositor will deliver, or cause to
be delivered, the Trustee's Mortgage File to the Trustee with respect to each
Group I Subsequent Mortgage Loan to be conveyed to the Trustee on such date.

    The  Trustee will  review the  Mortgage  Loan documents  relating to  the
Initial  Mortgage Loans on or prior  to the Closing Date  and will review the
Mortgage Loans relating to the Group I  Subsequent Mortgage Loans on or prior
to the Subsequent  Transfer Date, and will  hold such documents in  trust for
the benefit  of the holders of the Certificates.   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 Depositor in
writing. If Cityscape cannot or does not cure such omission or  defect within
90 days  after its  receipt of  notice from  the Trustee,  Cityscape will  be
required to  repurchase the related  Mortgage Loan from  the Trust Fund  at a
price (the  "Purchase Price") equal to 100% of  the Loan Balance thereof plus
accrued and  unpaid  interest thereon,  calculated  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) through the day before the Due Date in the calendar
month in  which such purchase  occurs.   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");  provided,
however, that  such substitution is permitted only 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 related Mortgage
Loan Group  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  Loan Balance,  after  deduction  of  the
principal portion of the scheduled payment  due in the month of substitution,
not in excess  of, and not substantially  less than the  Loan 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 more than two years greater than (and not more than two years
less  than) that  of the Deleted  Mortgage Loan,  (v) have the  same or lower
credit  risk,  as   measured  by  credit  risk   category  under  Cityscape's
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 Loan 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 (each,  a  "Due Date"),  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 in general 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 the amount  necessary to make the amount
then  on  deposit  in  the   Collection  Account  with  respect  to  interest
collections received on the  Mortgage Loans of each Mortgage  Loan Group that
were due during  the immediately preceding Due  Period equal to  the Interest
Remittance  Amount for  such Group  with respect  to such  Due Period,  after
taking into account all amounts  in respect of Prepayment Interest Shortfalls
paid  by the  Servicer  as described  in  the preceding  paragraph (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 Servicer Remittance 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  June 9,  1997 (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  1997-C will  consist of  the
Class A-1 Certificates,  Class A-2 Certificates,  Class A-3 Certificates  and
Class  A-4 Certificates (the  "Group I Senior Certificates"),  (ii) the Class
A-5 Certificates (the  "Group II Senior Certificates"), (iii) the  Class M-1F
Certificates   and  the  Class  M-2F  Certificates  (the  "Group I  Mezzanine
Certificates"),  (iv) the  Class   M-1A  Certificates  and  the   Class  M-2A
Certificates  (the "Group  II Mezzanine  Certificates"),  (v) the Class  B-1F
Certificates (the "Group I  Subordinate Certificates" and, together  with the
Group I  Senior  Certificates  and the  Group I  Mezzanine  Certificates, the
"Group I  Certificates"), (vi)  the Class  B-1A  Certificates (the  "Group II
Subordinate Certificates" and, together with the Group II Senior Certificates
and the  Group  II  Mezzanine  Certificates, the  "Group  II  Certificates"),
(vii) the Class R-I Certificates and (viii) the Class R-II Certificates (and,
together with the Class R-I Certificates, the "Residual Certificates"), which
do not have a principal balance and will evidence a residual interest in  the
related Mortgage  Loan  Group.    The  Group  I  and  Group  II  Certificates
(collectively,  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  M-1F,
Class M-2F,  Class M-1A, Class M-2A,  Class B-1F and  Class B-1A Certificates
will  have  Original Certificate  Principal Balances  specified on  the cover
hereof and, together with the Residual Certificates, will evidence the entire
beneficial ownership  interest  in the  Trust  Fund.   The aggregate  of  the
Original  Certificate Principal  Balances  of  the  Offered  Certificates  is
$200,000,000.

    The Offered Certificates  will be issued in book-entry form  as described
below.   The  Offered   Certificates  will   be  issued  in   minimum  dollar
denominations of $100,000 and integral  multiples of $1,000 in excess thereof
(except that one  certificate of each class  may be issued in  a denomination
which is  not an integral multiple thereof). The assumed final maturity dates
for the classes of Offered Certificates are the applicable Distribution Dates
set forth in the table below:

           Class                             Assumed Final Maturity Dates
    -----------------------------------      ----------------------------

    Class A-1   . . . . . . . . . . . .            April 25, 2012
    Class A-2   . . . . . . . . . . . .            July 25, 2017
    Class A-3   . . . . . . . . . . . .            July 25, 2028
    Class A-4   . . . . . . . . . . . .            July 25, 2028
    Class A-5   . . . . . . . . . . . .            July 25, 2028
    Class M-1F  . . . . . . . . . . . .            July 25, 2028
    Class M-2F  . . . . . . . . . . . .            July 25, 2028
    Class M-1A  . . . . . . . . . . . .            July 25, 2028
    Class M-2A  . . . . . . . . . . . .            July 25, 2028
    Class B-1F  . . . . . . . . . . . .            July 25, 2028
    Class B-1A  . . . . . . . . . . . .            July 25, 2028


BOOK-ENTRY CERTIFICATES

    The Offered Certificates will  initially 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 held indirectly 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" or  "Certificate Owner")
will  be  entitled  to  receive  a  physical  certificate  representing  such
Certificate  (a  "Definitive  Certificate") except  in  the  event Definitive
Certificates are issued under the limited circumstances described herein.

    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)  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 Offered 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  July  25,  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 the related Distribution Date (each, a "Record Date").

DEPOSITS INTO 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 after 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
applicable Cut-Off Date Principal 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 related insurance policies  (to the extent
    such  proceeds  are  not  applied  to  the  restoration  of  the  related
    Mortgaged Property  or released  to the  related Mortgagor in  accordance
    with  the Servicer's normal servicing procedures) ("Insurance Proceeds"),
    and all other cash amounts received  either (i) through eminent domain or
    condemnation  with   respect  to  the  Mortgaged  Properties  or  (ii) in
    connection   with   the   liquidation   of   defaulted   Mortgage   Loans
    ("Liquidation Proceeds"),  together with  the net  proceeds on a  monthly
    basis received with  respect to any Mortgaged Properties acquired  by the
    Servicer by foreclosure, deed in lieu of foreclosure or otherwise;

        (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 net earnings  on or investment  income with respect  to funds in  the
    Collection Account credited thereto;

        (ii)     to reimburse  the Servicer for  Advances (including  certain
    servicing 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  (including
    certain  servicing  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 Cityscape  or  the  Servicer, with  respect  to  each
    Mortgage  Loan or  property acquired  in  respect thereof  that has  been
    acquired by Cityscape  or the Servicer  from the Trust Fund  (by purchase
    or  replacement) pursuant  to the  Pooling and  Servicing Agreement,  all
    amounts received  thereon and not taken  into account in  determining the
    related Loan Balance of such purchased or replaced 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  time on  the second
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)  for each  Certificate
Group and  deposit such  amounts into the  Certificate Account,  as described
below.

DEPOSITS INTO 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  into  the Certificate  Account  and  retain
therein the following with respect to each Certificate Group:

        (i)   the  Interest Remittance  Amount and  the Principal  Remittance
    Amount 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. New York time on each Distribution Date in the
following order of priority:

        (i)  first,  to the  Trustee, the  Trustee Fee  with respect  to  each
    Certificate Group for such Distribution Date; and

        (ii)     second, to the  Distribution Account, any remaining  amounts
    then on deposit in the Certificate Account.

DEPOSITS INTO THE DISTRIBUTION ACCOUNT

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

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

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

PRE-FUNDING ACCOUNT

    On the  Closing Date, the Seller  will deposit $22,266,299.36  (the "Pre-
Funded Amount") into an account (the "Pre-Funding Account"), to be maintained
by  and in the name of the Trustee as  part of the Trust Fund for the benefit
of the holders of the Group I Certificates.  The Pre-Funding Account  will be
used to acquire Group I Subsequent Mortgage Loans during the period beginning
on the Closing Date and generally terminating on the  earlier to occur of (i)
the date on which the amount on deposit in the Pre-Funding Account (exclusive
of  any investment earnings) is  less than $100,000  and (ii) August 31, 1997
(the "Funding  Period").   The Pre-Funded Amount  will be reduced  during the
Funding Period  by the  amount thereof  used to  purchase Group  I Subsequent
Mortgage Loans in accordance  with the Pooling and Servicing Agreement.   Any
Pre-Funded Amount remaining at the end of the Funding Period (the "Unutilized
Funding Amount") will be distributed to holders of certain classes of Group I
Certificates on the Distribution Date immediately following the Due Period in
which the  end of  the Funding  Period occurs,  in reduction  of the  related
Certificate Principal Balances, thus resulting in an unscheduled distribution
of principal in respect of such classes of Group I Certificates on such date.
The manner in which the Unutilized Funding Amount is allocated to the Group I
Certificates will  depend on  its size.    If the  Unutilized Funding  Amount
equals or  exceeds $100,000,  holders of  the Group  I  Certificates will  be
entitled to a pro rata distribution of such Unutilized Funding Amount, on the
basis of  the  respective Original  Certificate  Principal Balances  of  such
classes.  If  the Unutilized Funding Amount is less than $100,000, it will be
distributed pursuant to the allocation  of the Regular Principal Distribution
Amount for the related Distribution  Date, as described in "--  Allocation of
Available Funds" below.

    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
Certificate  Account.  The  Pre-Funding Account will  not be an  asset of the
REMIC  related  to  the Group  I  Mortgage  Loans.   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  the Seller  will  deposit  into  an account  (the
"Capitalized Interest Account"), to be maintained with and in the name of the
Trustee as part of the Trust Fund for the benefit of the holders of the Group
I  Certificates, a  portion  of the  proceeds  of  the sale  of  the Group  I
Certificates.  The  amount deposited therein will  be used by the  Trustee on
the Distribution Dates in July, August and September 1997 to cover shortfalls
in interest  on the Group I  Certificates that may  arise as a result  of the
utilization of the Pre-Funding Account for the purchase by the Trust  Fund of
Group I  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 related Distribution
Date  are  required to  be  paid directly  to  the Seller.    The Capitalized
Interest Account  will not be  an asset of the  REMIC related to  the Group I
Mortgage Loans.   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 each class  of Offered Certificates  will be
made  on each  Distribution Date  from Available  Funds with  respect  to the
related   Certificate  Group.    "Available  Funds"   with  respect  to  each
Certificate  Group as of  any Distribution  Date is  the aggregate  amount on
deposit in the  Distribution Account relating  to the Mortgage  Loans of  the
related   Mortgage  Loan  Group  after  1:00  p.m.  New  York  time  on  such
Distribution Date (excluding  the portion thereof, if any,  consisting of any
net reinvestment earnings).

    On  each   Distribution  Date,  the   Trustee  will  withdraw   from  the
Distribution Account all Available Funds then on deposit therein with respect
to each Certificate Group and will distribute the same in the following order
of priority:

        (A)   concurrently,  to each  class of  Senior  Certificates of  such
    Certificate  Group, the Interest Distributable  Amount for such class for
    such  Distribution  Date (any  insufficiency  being  allocated among  the
    classes of  Senior Certificates of  such Certificate Group  in proportion
    to  such  classes' respective  Interest  Distributable  Amounts for  such
    Distribution Date);

        (B)    sequentially,  to  the  Class M-1,  Class M-2  and  Class  B-1
    Certificates of  such  Certificate  Group, in  that  order,  the  related
    Monthly Interest Distributable Amount for such Distribution Date;

        (C)   on the Distribution Date  immediately following the Due  Period
    in  which the end of the Funding  Period occurs, the Pro Rata Pre-Funding
    Distribution  Amount, if any, to  the Group I  Certificates, pro rata, on
    the basis of their respective Original Certificate Principal Balances;

        (D)   from the lesser  of (x)  that portion  of such Available  Funds
    remaining after making  the distributions in paragraphs (A), (B)  and (C)
    above  and   (y) the  Regular  Principal  Distribution  Amount  for  such
    Certificate Group:

             (i) in the case of the Group I Certificates:

                 (1)  to  the Class A-4 Certificates, the  Class A-4 Priority
             General Distribution Amount  up to the amount necessary to reduce
             the Certificate Principal  Balance of the Class A-4  Certificates
             to zero;

                 (2)   sequentially, to  the Class A-1, Class A-2,  Class A-3
             and Class A-4 Certificates, in that  order, until the  respective
             Certificate Principal Balances thereof are  reduced to zero,  the
             amount  necessary  to  reduce  the  Aggregate Senior  Certificate
             Principal  Balance  for  Group  I (after  giving  effect  to  any
             reduction  thereof   on  such   Distribution  Date   pursuant  to
             paragraph (C) and clause (D)(i)(1)  above) to the  related Senior
             Optimal Principal Balance for such Distribution Date;

                 (3)  sequentially,  to the Class M-1F, Class M-2F  and Class
             B-1F Certificates, in that  order, the amount necessary to reduce
             the Certificate  Principal  Balance of  each  such  class to  the
             related Optimal Principal Balance for such Distribution Date; or

             (ii)  in the case of the Group II  Certificates, sequentially, to
        the Class A-5,  Class M-1A, Class M-2A  and Class  B-1A Certificates,
        in  that order,  the  amount  necessary  to  reduce  the  Certificate
        Principal  Balance  of   each  such  class  to  the  related  Optimal
        Principal Balance for such Distribution Date;

        (E)   from the General Excess  Available Amount for such  Certificate
    Group for such Distribution Date:

             (i)   the  Overcollateralization Deficiency  Amount, if  any, for
        such Certificate Group, payable as follows:

                 (1)  in the case of the Group I Certificates:

                     (a)    to  the  Class A-4  Certificates,  the  Class A-4
                 Priority  Excess  Distribution  Amount   up  to  the  amount
                 necessary to reduce the Certificate Principal Balance of the
                 Class A-4 Certificates (after giving effect to any reduction
                 thereof on such  Distribution Date pursuant to  sections (C)
                 and (D) above) to zero;

                     (b)     sequentially,   to  the   Class A-1,  Class A-2,
                 Class A-3 and Class A-4  Certificates, in that  order, until
                 the respective  Certificate Principal  Balances thereof  are
                 reduced  to  zero,  the  amount  necessary  to  reduce   the
                 Aggregate Senior Certificate Principal Balance for the Group
                 I Certificates (after giving effect to any reduction thereof
                 on such Distribution Date  pursuant to sections (C), (D) and
                 (E)(i)(1)(a) above) to the related Senior Optimal  Principal
                 Balance for such Distribution Date;

                     (c)   sequentially,  to the  Class M-1F, Class M-2F  and
                 Class B-1F Certificates, in that order, the amount necessary
                 to reduce  the Certificate  Principal Balance  of each  such
                 class (after giving effect to any reduction thereof  on such
                 Distribution Date pursuant to sections (C) and (D) above) to
                 the related Optimal Principal  Balance for such Distribution
                 Date; or

                 (2)  in the case of the Group II Certificates, sequentially,
             to   the  Class A-5,   Class M-1A,  Class M-2A   and  Class  B-1A
             Certificates, in that  order, the amount necessary to reduce  the
             Certificate Principal  Balance of each  such class  (after giving
             effect  to  any  reduction  thereof  on  such  Distribution  Date
             pursuant to section (D) above) to  the related Optimal  Principal
             Balance for such Distribution Date;

             (ii)  to  the Class M-1  Certificates of such Certificate  Group,
        the related  Unpaid Interest Shortfall  Amount for  such Distribution
        Date and then the related Loss Reimbursement Deficiency,  if any, for
        such Distribution Date;

             (iii)  to the  Class M-2 Certificates of  such Certificate Group,
        the related  Unpaid Interest Shortfall  Amount for  such Distribution
        Date and then the related Loss Reimbursement Deficiency,  if any, for
        such Distribution Date; and

             (iv)   to the Class B-1  Certificates of  such Certificate Group,
        the related  Unpaid Interest Shortfall  Amount for  such Distribution
        Date and then the related Loss Reimbursement Deficiency,  if any, for
        such Distribution Date.

    As  more fully  described in  the  Pooling and  Servicing Agreement,  any
remaining Available Funds  for such Distribution Date then  on deposit in the
Distribution  Account will  be distributed  to  the Servicer,  in payment  of
unpaid servicing fees and reimbursement of certain outstanding  Advances, and
then to holders of the Residual Certificates of each Certificate Group.

    Notwithstanding the  foregoing, if the  Certificate Principal  Balance of
the Senior Certificates of a Certificate Group on any Distribution Date would
exceed the Group  Principal Balance of the related Mortgage  Loan Group after
giving  effect  to distributions  to  be made  on such  Distribution  Date (a
"Senior  Class Subordination  Deficit"), then  all  amounts distributable  as
principal  of the  Senior  Certificates  of such  Certificate  Group on  such
Distribution Date will  be allocated concurrently to  the outstanding classes
of Senior Certificates of  such Certificate Group, pro rata, on  the basis on
their respective Certificate Principal Balances.

DEFINITIONS

    The "Accrual Period" for the Group  I Certificates (other than the  Class
A-1 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,  however, that
the initial Accrual Period for the Group I Certificates (other than the Class
A-1 Certificates) will  be the 21-day period  beginning on June 10,  1997 and
ending on and including June 30, 1997.  The "Accrual Period" for the Class A-
1 Certificates  and the Group II  Certificates for a given  Distribution Date
will be  the actual number of days (based on  a 360-day year) included in the
period commencing on the immediately  preceding Distribution Date and  ending
on the  day immediately preceding such Distribution  Date; provided, however,
that the initial  Accrual Period for the Class A-1 Certificates and the Group
II Certificates  will be  the actual number  of days  included in  the period
commencing on the Closing Date and ending on and including July 24, 1997.

    The "Allocable  Loss Amount" with respect  to each Distribution  Date and
each Certificate Group means the excess, if any, of (a)  the aggregate of the
Certificate Principal Balances of all classes of Offered Certificates of such
Certificate  Group  (after  giving  effect  to  all   distributions  on  such
Distribution  Date) over  (b)  the  Group Principal  Balance  of the  related
Mortgage Loan Group as of the end of the preceding Due Period.

    The "Aggregate  Senior Certificate Principal Balance" means, with respect
to any Distribution Date and the  Group I Certificates, the aggregate of  the
Certificate Principal Balances of the  Group I Senior Certificates, and, with
respect  to  any  Distribution  Date  and  the  Group  II  Certificates,  the
Certificate Principal Balance of the Class A-5 Certificates.

    The "Call Option Date"  with respect to each  Mortgage Loan Group is  the
first Distribution Date on which the Group Principal Balance of such Mortgage
Loan Group  is less than or equal to 10% of the Maximum Collateral Amount for
such Mortgage Loan Group.

    The   "Certificate   Principal  Balance"   of   any   class  of   Offered
Certificates, as of  any Distribution Date, will be equal  to the Certificate
Principal  Balance thereof  on the  Closing Date  (the "Original  Certificate
Principal  Balance")  reduced  by  the   sum  of  (i)  all  amounts  actually
distributed in respect  of principal of such class  on all prior Distribution
Dates and  (ii) with respect  to any Mezzanine  Certificates and any  Class B
Certificates,  all related  Allocable Loss  Amounts applied  in reduction  of
principal of such Certificates on all prior Distribution Dates.

    The "Class A-4  Priority Excess Distribution Amount" with respect  to any
Distribution Date is  the lesser  of (A)  the product of  (x) the  applicable
Class A-4 Priority  Percentage for such Distribution  Date and (y)  the Class
A-4 Pro  Rata Excess Distribution Amount  for such Distribution Date  and (B)
the  least  of  (x)   General  Excess  Available  Amount  for  the   Group  I
Certificates,  (y)  the  amount,  if  any,  by  which  the  Aggregate  Senior
Certificate  Principal Balance  for the  Group I  Certificates (after  giving
effect to any reduction thereof pursuant to sections (C) and (D)(i) under "--
Allocation of Available  Funds" above on such Distribution  Date) exceeds the
Senior  Optimal Principal  Balance  for  the Group  I  Certificates for  such
Distribution Date and (z) the Group I Overcollateralization Deficiency Amount
for such Distribution Date.

    The "Class A-4 Priority General Distribution  Amount" with respect to any
Distribution Date is  the lesser  of (A)  the product of  (x) the  applicable
Class A-4  Priority Percentage for such  Distribution Date and (y)  the Class
A-4 Pro Rata General  Distribution Amount for such Distribution Date  and (B)
the  Senior  Principal  Distribution  Amount  with respect  to  the  Group  I
Certificates for such Distribution Date.

    The  "Class A-4  Priority Percentage"  with respect  to each Distribution
Date is the applicable percentage specified below:

                   Distribution Date              Priority Percentage
                   -----------------              -------------------

                 July 1997 - June 2000                       0%
                 July 2000 - June 2002                      45%
                 July 2002 - June 2003                      80%
                 July 2003 - June 2004                     100%
                 July 2004 and thereafter                  300%

    The  "Class A-4 Pro Rata Excess Distribution  Amount" with respect to any
Distribution Date is an  amount equal to the  product of (x) a fraction,  the
numerator  of which is  the Certificate  Principal Balance  of the  Class A-4
Certificates immediately prior to such Distribution Date  and the denominator
of which is  the Aggregate Senior Certificate Principal  Balance with respect
to the Group I Certificates immediately  prior to such Distribution Date  and
(y) the least  of (1) the  General Excess  Available Amount for  the Group  I
Certificates,  (2)  the  amount,  if  any,  by  which  the  Aggregate  Senior
Certificate  Principal Balance  for  the Group  I Certificates  (after giving
effect to any reduction thereof pursuant to sections (C) and (D)(i) under "--
Allocation of Available  Funds" above on such Distribution  Date) exceeds the
Senior  Optimal Principal  Balance  for  the Group  I  Certificates for  such
Distribution Date and (3) the Group I Overcollateralization Deficiency Amount
for such Distribution Date.

    The "Class  A-4 Pro Rata General Distribution Amount" with respect to any
Distribution  Date is an amount  equal to the product of  (x) a fraction, the
numerator of  which is  the Certificate  Principal Balance  of the  Class A-4
Certificates  immediately prior to such Distribution Date and the denominator
of which is the Aggregate Senior Certificate Principal Balance  for the Group
I Certificates immediately prior to such Distribution Date and (y) the Senior
Principal  Distribution  Amount  for  the  Group  I   Certificates  for  such
Distribution Date.

    The "Class  B Optimal Principal Balance"  means (i) with respect  to each
Certificate Group and any Distribution Date prior to the Stepdown Date or any
Distribution Date  on which  a Stepdown  Trigger  Event has  occurred and  is
continuing, zero,  and (ii) with  respect to each  Certificate Group  and any
other Distribution Date, the Group  Principal Balance of the related Mortgage
Loan  Group  as  of the  last  day  of  the  Due  Period that  precedes  such
Distribution  Date minus  the sum  of  (a) the aggregate  of the  Certificate
Principal Balances  of the Senior Certificates and  Mezzanine Certificates of
such Certificate Group  (after taking into account any  distributions made on
such Distribution  Date in reduction  of such Certificate  Principal Balances
prior  to such determination) and (b) the Overcollateralization Target Amount
for such  Certificate Group for  such Distribution  Date; provided,  however,
that the  Class B Optimal Principal  Balance for any Certificate  Group shall
never  be less than zero  or greater than  the Original Certificate Principal
Balance of the Class B Certificates of such Certificate Group.

    The "Class M-1 Optimal Principal Balance"  means (i) with respect to each
Certificate Group and any Distribution Date prior to the Stepdown Date or any
Distribution  Date on  which a  Stepdown  Trigger Event  has occurred  and is
continuing, zero,  and (ii) with  respect to each  Certificate Group  and any
other Distribution Date, the Group  Principal Balance of the related Mortgage
Loan  Group  as  of  the  last day  of  the  Due  Period  that  precedes such
Distribution  Date minus  the sum  of  (i) the aggregate  of the  Certificate
Principal  Balances of  the  Senior Certificates  of  such Certificate  Group
(after taking into  account any distributions made on  such Distribution Date
in reduction of  the Certificate Principal Balances of such classes of Senior
Certificates prior to such determination) and (ii) the greater of (x) the sum
of  (1)(a) in the  case of  the  Group I  Certificates, 16.50%  of  the Group
Principal Balance of  the related Mortgage Loan  Group as of the  last day of
the related  Due Period  or (b) in  the case  of the  Group II  Certificates,
20.00% of  the Group Principal Balance of the  related Mortgage Loan Group as
of  the last day of the related  Due Period and (2) the Overcollateralization
Target  Amount  for  such  Certificate  Group  for  such   Distribution  Date
(calculated without giving  effect to the proviso in  the definition thereof)
and (y) 0.50%  of the  related Maximum  Collateral Amount; provided  however,
that  the Class M-1 Optimal Principal Balance for any Certificate Group shall
never be less  than zero or greater  than the Original  Certificate Principal
Balance of the Class M-1 Certificates of such Certificate Group.

    The "Class M-2 Optimal Principal Balance"  means (i) with respect to each
Certificate Group and any Distribution Date prior to the Stepdown Date or any
Distribution  Date on  which a  Stepdown Trigger  Event  has occurred  and is
continuing, zero,  and (ii) with  respect to each  Certificate Group  and any
other Distribution Date, the Group  Principal Balance of the related Mortgage
Loan Group  as of as  of the last  day of the  Due Period that  precedes such
Distribution  Date minus  the sum  of  (i) the aggregate  of the  Certificate
Principal Balances of the Senior  Certificates and the Class M-1 Certificates
of such Certificate  Group (after taking into account  any distributions made
on such Distribution Date in reduction of such Certificate Principal Balances
prior to such determination) and (ii) the greater of (x) the sum of (1)(a) in
the case of the Group I Certificates, 7.00% of the Group Principal Balance of
the related Mortgage Loan Group as of the last day of the  related Due Period
or (b) in the case of the Group II Certificates, 8.50% of the Group Principal
Balance of the related Mortgage Loan Group  as of the last day of the related
Due Period and (2) the Overcollateralization Target Amount for such Group for
such Distribution  Date (calculated without  giving effect to the  proviso in
the  definition thereof)  and  (y) 0.50% of  the  related Maximum  Collateral
Amount; provided, however,  that the Class M-2 Optimal  Principal Balance for
any Certificate  Group shall  never be  less than  zero or  greater than  the
Original Certificate Principal Balance of  the Class M-2 Certificates of such
Certificate Group.

    The "Delinquency Percentage," with respect to  any Distribution Date, the
related Due Period and each  Mortgage Loan Group, is the  fraction, expressed
as a percentage, the numerator of which is the aggregate of the Loan Balances
of all Mortgage  Loans in such Mortgage Loan  Group that are 60  or more days
Delinquent, in  foreclosure or relating to REO Properties  as of the close of
business on  the last day  of the related Due  Period and the  denominator of
which is the  Group Principal Balance of such  Mortgage Loan Group as  of the
close of business on the last day of such Due Period.

    A  Mortgage Loan  is "Delinquent" if  any monthly payment  due thereon is
not  made by  the  close of  business  on  the day  such  monthly payment  is
scheduled to  be due.   A  Mortgage Loan  is "30  days   Delinquent" if  such
monthly  payment has  not  been received  by  the close  of  business on  the
corresponding day of the month immediately succeeding the month in which such
monthly payment was due or, if there was no such corresponding day (e.g.,  as
when a  30-day month follows a 31-day month in which a payment was due on the
31st day of such month), then on the last day  of such immediately succeeding
month; and similarly for "60 days Delinquent", etc.

    A "Due Period"  (i) with respect to the initial Distribution  Date is the
period from and including  June 10, 1997 through and including  June 30, 1997
and (ii) with  respect to  any subsequent Distribution  Date is  the calendar
month preceding the month in which such Distribution Date occurs.

    The "General  Excess Available  Amount" means  (i) with  respect to  each
Distribution Date  and the  Group I Certificates  is the  amount, if  any, by
which  the Group I  Available Funds  for such  Distribution Date  exceeds the
aggregate amount distributed  on such Distribution Date  pursuant to sections
(A),  (B), (C) and (D)(i)  under "--Allocation of  Available Funds" above and
(ii) with respect  to each Distribution Date  and the Group  II Certificates,
the  amount,  if  any, by  which  the  Group  II  Available  Funds  for  such
Distribution   Date  exceeds  the   aggregate  amount  distributed   on  such
Distribution  Date  pursuant to  sections  (A),  (B)  and (D)(ii)  under  "--
Allocation of Available Funds" above.

    The "Interest Distributable  Amount" for any  Distribution Date and  each
class of  Offered Certificates  equals the  sum of  (i) the  Monthly Interest
Distributable Amount for such class  for such Distribution Date and (ii)  the
Unpaid Interest Shortfall Amount for such class for such Distribution Date.

    The "Interest  Remittance Amount"  for each Mortgage  Loan Group and  any
Distribution Date is  (a) the product of  (x) the Group Principal  Balance of
such Mortgage Loan Group at the beginning of the calendar month preceding the
month  in which  such  Distribution Date  occurs and  (y) one-twelfth  of the
weighted average  Net  Mortgage Rate  for  such Mortgage  Loan  Group at  the
beginning  of  the   calendar  month  preceding  the  month   in  which  such
Distribution Date  occurs, less  (b) the  excess, if  any, of the  Prepayment
Interest Shortfalls for  such Mortgage Loan Group for the  related Due Period
over the Servicing Fee for such Due Period.

    The "Loan  Balance" of  any Mortgage  Loan is  the outstanding  principal
balance  thereof calculated  in  accordance  with the  terms  of the  related
Mortgage Note; provided, however, that the Loan Balance for any Mortgage Loan
that   has  been  liquidated   through  foreclosure  sale,   trustee's  sale,
disposition of  the related REO  Property or taking of  the related Mortgaged
Property by eminent domain shall be zero as of the last day of the Due Period
in which such Mortgage Loan becomes liquidated and at all times thereafter.

    "Loss Reimbursement Deficiency" means,  with respect to any  Distribution
Date and  the  Class M-1  Certificates,  Class M-2  Certificates or  Class  B
Certificates,  the amount  of Allocable  Loss Amounts  for the  related Group
applied to the reduction  of the Certificate Principal Balance  of such class
and not reimbursed  pursuant to "--Allocation of Available Funds" above as of
such Distribution Date.

    The "Maximum  Collateral Amount"  means (i) with respect  to the Group  I
Certificates, the sum of (a) the Group Principal Balance of all Initial Group
I Mortgage Loans as of the Initial Cut-Off Date and (b) the Loan Balances  of
all  Subsequent  Mortgage  Loans  as  of the  applicable  Cut-Off  Dates  and
(ii) with respect to  the Group II Certificates, the  Group Principal Balance
of all Group II Mortgage Loans as of the Cut-Off Date.

    The  "Monthly Interest  Distributable Amount"  for any  Distribution Date
and each class  of Offered Certificates equals the amount of interest accrued
during the  related Accrual Period  at the  related Pass-Through Rate  on the
Certificate  Principal  Balance  of  such class  immediately  prior  to  such
Distribution  Date (or, in  the case of  the first Distribution  Date, on the
Closing Date). 

    The  "Optimal Principal  Balance"  with respect  to  each Group  and  any
Distribution  Date means  the Class  B Optimal  Principal Balance,  Class M-1
Optimal Principal Balance, Class M-2  Optimal Principal Balance or the Senior
Optimal Principal Balance, as the context requires.

    An   "Overcollateralization  Deficiency  Amount"   with  respect  to  any
Distribution Date  and each  Group equals the  amount, if  any, by  which the
Overcollateralization  Target Amount  for  such  Group  exceeds  the  related
Overcollateralized Amount on such  Distribution Date (such Overcollateralized
Amount to be calculated after giving effect to all prior distributions on all
classes of Certificates  on such Distribution Date pursuant  to sections (A),
(B),  (C) and (D) under "--Allocation of  Available Funds" above with respect
to such Group).

    The "Overcollateralization Target Amount"  means (i) with respect  to the
Group I  Certificates and  (a) any Distribution Date  occurring prior  to the
related Stepdown  Date, an amount  equal to (I)  1.5% of the  related Maximum
Collateral Amount for  the related Mortgage  Loan Group  if a Stepup  Trigger
Event is not occurring  and (II) 4.0% of such Maximum  Collateral Amount if a
Stepup Trigger Event  is occurring; and (b) with  respect to any Distribution
Date on or after  such Stepdown Date,  an amount equal to  (III) 3.0% of  the
related Group  Principal Balance as of the end of the related Due Period if a
Stepup Trigger  Event is  not occurring  and (IV)  8% of  such related  Group
Principal Balance if a Stepup  Trigger Event is occurring; provided, however,
that the  Overcollateralization Target  Amount for  the Group I  Certificates
shall in  no  event be  less than  0.50% of  the  related Maximum  Collateral
Amount;  and (ii)  with respect  to  the Group  II  Certificates and  (x) any
Distribution Date  occurring prior  to the related  Stepdown Date,  an amount
equal to (I)  2.0% of the related  Maximum Collateral Amount for the  related
Mortgage Loan Group if a Stepup Trigger Event is not  occurring and (II) 5.0%
of such Maximum Collateral Amount if a Stepup Trigger Event is occurring; and
(y) with respect to any Distribution Date  on or after such Stepdown Date, an
amount equal  to (III) 4.0% of the related Group  Principal Balance as of the
end of the related Due Period if a  Stepup Trigger Event is not occurring and
(IV) 10% of such related Group Principal Balance if a Stepup Trigger Event is
occurring; provided, however, that such Group's  Overcollateralization Target
Amount shall in no event be less than 0.50% of the related Maximum Collateral
Amount.

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

    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 such  Mortgage Loan Group  for any
Distribution Date is  (a) the  sum of  the amounts specified  in clause  (i),
clause (iii)  (net of certain  expenses and reimbursement obligations  and to
the extent applied to Mortgage Loan principal), clause (vi), clause (vii) and
clause (ix) under "--Deposits into the Collection Account" above with respect
to such  Mortgage Loan Group, 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  in such  Mortgage Loan  Group that  has
previously  been purchased  or replaced  by  the Servicer  or Cityscape,  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.

    The  "Pro  Rata  Pre-Funding  Distribution  Amount"  means,   as  to  the
Distribution  Date immediately following  the Due Period in  which the end of
the Funding Period occurs, (i) the  Unutilized Funding Amount, if such amount
is greater  than or equal to  $100,000 and (ii) zero, if such  amount is less
than $100,000.

    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 Loan 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.

    A "Realized Loss Percentage" means, as to any  Distribution Date and each
Mortgage Loan Group,  the percentage equivalent of a  fraction, the numerator
of which is the amount of cumulative Realized Losses on the Mortgage Loans in
such Mortgage Loan Group from the Initial Cut-Off Date through the end of the
related Due Period  and the  denominator of which  is the Maximum  Collateral
Amount of such Mortgage Loan Group.

    The  "Regular  Pre-Funding  Distribution   Amount""  means,  as  to   the
Distribution  Date immediately following the  Due Period in  which the end of
the Funding Period occurs, (i) the  Unutilized Funding Amount, if such amount
is less than $100,000 and (ii) zero, if such amount is greater than or  equal
to $100,000.

    The "Regular Principal Distribution  Amount" means, with respect to  each
Group and any Distribution Date, an amount equal to the lesser of:

        (A)   the  aggregate of  the Certificate  Principal  Balances of  the
    classes of Offered  Certificates of such Group immediately prior  to such
    Distribution Date; and 

        (B)  the sum of (i) each  scheduled payment of principal collected on
    the  Mortgage Loans of the related Mortgage Loan Group by the Servicer in
    the related Due Period,  (ii) all partial and full principal  prepayments
    of such  Mortgage Loans applied  by the Servicer during  such Due Period,
    (iii) the principal  portion of all  Net Liquidation  Proceeds, Insurance
    Proceeds and Released Mortgaged  Property Proceeds received with  respect
    to such Mortgage Loan Group  during such Due Period, (iv) that portion of
    the Purchase  Price, representing principal  of any  repurchased Mortgage
    Loan  of such  Mortgage  Loan Group,  (v) the  principal portion  of  any
    Substitution  Adjustments  with  respect  to  such  Mortgage  Loan  Group
    required to be  deposited in the Collection Account, (vi)  in the case of
    the Group I Certificates, on the Distribution  Date immediately following
    the  Due Period  in  which the  end  of the  Funding  Period occurs,  the
    Regular  Pre-Funding  Distribution  Amount,  if  any,  and  (vii)  on the
    Distribution  Date on which the related  Mortgage Loan Group or the Trust
    is  to  be  terminated  in accordance  with  the  Pooling  and  Servicing
    Agreement,  that  portion  of  the  Termination  Price,  in   respect  of
    principal, that relates to such Mortgage Loan Group. 

    The  "Rolling  Delinquency  Percentage"   means,  with  respect  to   any
Distribution  Date  and  each  Mortgage   Loan  Group,  the  average  of  the
Delinquency Percentages for such Mortgage Loan Group with respect to the last
day of each of the three immediately preceding Due Periods.

    The  "Senior   Credit  Enhancement  Percentage,"  with  respect  to  each
Certificate Group  and any Distribution  Date, is the percentage  obtained by
dividing  (i) the  sum  of  (a) the aggregate  of  the Certificate  Principal
Balances of the Mezzanine Certificates  and the Class B Certificates  of such
Certificate  Group and (b) the Overcollateralized Amount for such Certificate
Group, in each case after giving effect  to the distributions of principal on
such  Distribution Date, by  (ii) the Group Principal  Balance of the related
Mortgage Loan Group as of the end of the related Due Period.

    The "Senior  Optimal Principal  Balance" means  (i) with respect to  each
Certificate Group and any Distribution Date prior to the Stepdown Date or any
Distribution  Date  on which  a Stepdown  Trigger Event  has occurred  and is
continuing,  zero and  (ii) with respect  to each  Certificate Group  and any
other Distribution Date, the Group  Principal Balance of the related Mortgage
Loan  Group  as  of the  last  day  of  the  Due Period  that  precedes  such
Distribution Date minus the greater of  (a) the sum of (1)(x) in the case  of
the  Group I  Certificates, 29.50%  of the  Group Principal  Balance of  such
Mortgage Loan Group  as of the last  day of the related Due  Period or (y) in
the case of  the Group II Certificates, 39.00% of the Group Principal Balance
of such Mortgage Loan Group as of the  last day of the related Due Period and
(2) the  Overcollateralization Target Amount  for such Certificate  Group for
such Distribution  Date (calculated without  giving effect to the  proviso in
the  definition thereof)  and (b)  0.50%  of the  related Maximum  Collateral
Amount;  provided, however,  that  any  Certificate  Group's  Senior  Optimal
Principal Balance shall never be less than zero or greater than the Aggregate
Senior Certificate  Principal Balance  for such Certificate  Group as  of the
Closing Date.

    The  "Senior Principal Distribution  Amount" means, with  respect to each
Distribution  Date,  the lesser  of  the (i)  Regular  Principal Distribution
Amount for such Distribution Date and  (ii) the amount, if any, by which  the
Aggregate Senior  Certificate Principal  Balance for  such Distribution  Date
(after giving effect to distributions made on such Distribution Date pursuant
to section (C)  under "-- Allocation of  Available Funds" above) exceeds  the
Senior Optimal Principal Balance for such Distribution Date.

    The "Stepdown  Date" with  respect to  each Certificate  Group means  the
earlier of:

    (X) the first  Distribution Date  occurring after June  2000 as to  which
all of the following conditions exist:

             (1)  the Group Principal Balance of the related Mortgage
        Loan Group has been reduced  to an amount less than or equal
        to 50% of the related Maximum Collateral Amount;

             (2)   no  Stepdown  Trigger  Event  is  continuing  with
        respect to such Mortgage Loan Group; and 

             (3)  the Trustee determines (before actual distributions
        are  made on  such Distribution Date)  that, if  effect were
        given to all  distributions of principal to  be made on such
        date (assuming  that the  Stepdown Date  has occurred),  the
        Aggregate  Senior  Certificate  Principal  Balance  of  such
        Certificate  Group  would be  reduced on  such  date  to the
        excess of  (i) the  Group Principal Balance  of the  related
        Mortgage  Loan Group as of  the last day  of the related Due
        Period over (ii)  the greater of (a)  the sum of  (1) (x) in
        the case  of the Group  I Certificates, 29.50%  of the Group
        Principal  Balance of the related Mortgage  Loan Group as of
        the last day of the related Due Period or (y) in the case of
        the Group  II Certificates,  39.00% of  the Group  Principal
        Balance of  the related Mortgage  Loan Group as  of the last
        day  of  the  related  Due   Period  and  (2)  the   related
        Overcollateralization  Target Amount  for  such Distribution
        Date  (such  Overcollateralization   Target  Amount   to  be
        calculated (A) as if  such Distribution Date  were occurring
        on or after the related Stepdown Date and (B) without giving
        effect to  (I) in the case of the  Group I Certificates, the
        proviso    in   clause    (i)   of    the    definition   of
        "Overcollateralization Target Amount" or (II) in the case of
        the Group II  Certificates, the  proviso in  clause (ii)  of
        such  definition)  and  (b) 0.50%  of  the  related  Maximum
        Collateral Amount; and

    (Y) the  Distribution  Date on  which  the  Aggregate Senior  Certificate
Principal Balance for such Certificate Group equals zero.

    The "Stepdown  Trigger Event"  means, with  respect  to any  Distribution
Date and each Mortgage Loan Group, that the Group Delinquency Percentage  for
such  Mortgage  Loan Group  exceeds  50%  of  the Senior  Credit  Enhancement
Percentage  for such Certificate Group for  such Distribution Date (assuming,
for  purposes of calculating  the Senior Credit  Enhancement Percentage, that
distributions  are made  on such  Distribution Date  and no  Stepdown Trigger
Event has occurred).

    The  "Stepup  Rolling  Delinquency  Test,"  means  with  respect  to each
Mortgage Loan  Group, a  determination as to  whether for such  Mortgage Loan
Group: (i) for any Distribution Date occurring in or prior to September 1998,
the related Rolling Delinquency Percentage is more  than 13.5% or 14.0%, (ii)
for any subsequent Distribution Date occurring in or prior  to December 1999,
the  related Rolling Delinquency  Percentage is more  than 15.0% or  15.0% or
(iii)  for any  Distribution Date  occurring in  or  after January  2000, the
related  Rolling Delinquency Percentage is more than  17.0% or 17.0%, in each
case,  with respect to the  Group I Mortgage Loans and  the Group II Mortgage
Loans, respectively.

    A  "Stepup Trigger  Event"  means, with  respect  to each  Mortgage  Loan
Group, the occurrence  on any Distribution Date  of either of  the following:
(i)  the  Stepup Cumulative  Loss  Test is  met  or (ii)  the  Stepup Rolling
Delinquency Test is met.

    The "Stepup  Cumulative Loss Test" means,  with respect to  each Mortgage
Loan  Group, a  determination as  to whether  for  such Mortgage  Loan Group:
(i) for any Distribution Date occurring in or prior to June 1999, the related
Realized Loss Percentage is more than 1.44% or 1.66%, (ii) for any subsequent
Distribution  Date occurring in  or prior to June  2000, the related Realized
Loss  Percentage  is more  than  2.48% or  2.85%,  (iii)  for any  subsequent
Distribution  Date occurring in or  prior to June  2001, the related Realized
Loss  Percentage  is  more  than  3.30% or  3.80%,  (iv)  for  any subsequent
Distribution Date  occurring in or prior  to June 2002, the  related Realized
Loss  Percentage  is more  than 3.92%  or  4.51%, or  (v) for  any subsequent
Distribution Date occurring in or after July 2002, the  related Realized Loss
Percentage is more  than 4.13% or 4.75%,  in each case,  with respect to  the
Group I Mortgage Loans and the Group II Mortgage Loans, respectively.

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

    The  "Unpaid Interest  Shortfall  Amount" means  (i)  for each  class  of
Offered Certificates  and the  first Distribution Date,  zero, and  (ii) with
respect to each Class and any Distribution  Date after the first Distribution
Date,  the amount, if any, by  which (a) the sum  of (1) the Monthly Interest
Distributable  Amount   for  such   class  for   the  immediately   preceding
Distribution Date and (2) the  outstanding Unpaid Interest Shortfall  Amount,
if any, for such  class for such preceding Distribution Date  exceeds (b) the
aggregate amount distributed on such class in respect of interest pursuant to
clause  (a) of  this definition  on  such preceding  Distribution Date,  plus
interest on the  amount of interest due  but not paid on  the Certificates of
such  class on such preceding  Distribution Date, to  the extent permitted by
law, at the Pass-Through Rate for such class for the related Accrual Period.

CALCULATION OF ONE-MONTH LIBOR

    On  the  second LIBOR  Business  Day  (as defined  below)  preceding  the
commencement of  each Accrual  Period following  the  initial Accrual  Period
(each such  date, a "LIBOR  Determination Date"), the Trustee  will determine
the London interbank offered rate for one-month United States dollar deposits
("One-Month LIBOR")  for such Accrual  Period for the Class  A-1 Certificates
and  the Group  II  Certificates on  the basis  of the  offered rates  of the
Reference Banks  for one-month United  States dollar deposits, as  such rates
appear on  the Telerate  Page 3750, as  of 11:00 a.m.  (London time)  on such
LIBOR Determination  Date.   As used  in this  section, "LIBOR  Business Day"
means  a day  on which  banks are  open for  dealing in foreign  currency and
exchange in London  and New York City; "Telerate Page 3750" means the display
page currently so designated on the Dow Jones Telerate Service (or such other
page as may replace  that page on that service for  the purpose of displaying
comparable rates  or  prices);  and  "Reference Banks"  means  leading  banks
selected by the Trustee and engaged in transactions in Eurodollar deposits in
the international  Eurocurrency  market  (i) with  an  established  place  of
business in London, (ii) whose quotations appear on the Telerate Page 3750 on
the LIBOR Determination Date in question, (iii) which have been designated as
such by the Trustee  and (iv) not controlling, controlled by  or under common
control with, the  Depositor, Cityscape or any successor Servicer.   The One-
Month LIBOR value for the initial Accrual Period will be 5.6875% per annum.

    On each  LIBOR  Determination  Date,  One-Month  LIBOR  for  the  related
Accrual Period for the Class  A-1 Certificates and the Group  II Certificates
will be established by the Trustee as follows:

        (a)   If on such LIBOR Determination Date two or more Reference Banks
    provide such offered quotations,  One-Month LIBOR for the related Accrual
    Period will  be the arithmetic mean  of such offered  quotations (rounded
    upwards if necessary to the nearest whole multiple of 0.0625%).

        (b)   If  on such LIBOR  Determination Date fewer  than two Reference
    Banks provide  such offered quotations,  One-Month LIBOR for  the related
    Accrual Period will be  the higher of  (x) One-Month LIBOR as  determined
    on the  previous LIBOR  Determination Date and  (y) the Reserve  Interest
    Rate.  The "Reserve  Interest Rate" will be  the rate per annum  that the
    Trustee determines to be either (i)  the arithmetic mean (rounded upwards
    if necessary to the nearest  whole multiple of 0.0625%) of the  one-month
    United States dollar lending rates which New York City banks selected  by
    the Trustee are quoting  on the relevant LIBOR Determination  Date to the
    principal London offices of leading banks  in the London interbank market
    or (ii) in the  event that the Trustee  can determine no such  arithmetic
    mean, the  lowest one-month United States  dollar lending rate  which New
    York City  banks  selected  by the  Trustee  are  quoting on  such  LIBOR
    Determination Date to leading European banks.

    The establishment of One-Month LIBOR on  each LIBOR Determination Date by
the Trustee and the Trustee's calculation  of the rate of interest applicable
to the Class A-1  Certificates and the Group II Certificates  for the related
Accrual Period will (in the absence of manifest error) be final and binding.

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:

June 9, 1997                 Initial Cut-Off Date for Initial Mortgage Loans.
June 10 to June 30, 1997     (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.
June 30, 1997        (B) Initial Record  Date.   Each subsequent Record  Date
                         will be the last Business Day of the month preceding
                         the month of the related Distribution Date.
July 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).
July 18, 1997        (D) Servicer Remittance Date.
July 25, 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 July 25,  1997 (to the extent not applied
    in  computing  the  Initial  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 July 25, 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 Servicer is  required to
    make Advances with respect to the Mortgage Loans. 
(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 June  26,  1997 (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 Loan
Groups--General."

    The "Assumed Final Maturity Date" for  each class of Offered Certificates
is as set forth herein under "Description of the Certificates--General".  For
the Class A-1 and Class A-2 Certificates, such date is the date on which  the
"Original Certificate Principal Balance" set forth herein for such Class less
all  amounts  distributed to  the  related Certificateholders  on  account of
principal would be reduced to zero, assuming that no prepayments are received
on  the  Mortgage Loans,  scheduled  monthly  payments  of principal  of  and
interest  on  each of  the  Mortgage Loans  are  timely  received, no  excess
cashflow  is  used   to  make  accelerated  payments  of   principal  to  the
Certificateholders   of  such  classes   of  Offered  Certificates   and  the
Overcollaterization Target Amount  is zero.  The Assumed  Final Maturity Date
for the  other Group  I Certificates  and the  Group II  Certificates is  the
thirteenth  Distribution Date  following the  Due  Period in  which the  Loan
Balances of  all Group  I Mortgage  Loans and  all Group  II Mortgage  Loans,
respectively, 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 Assumed Final
Maturity  Date because  (i)  prepayments  are likely  to  occur, (ii)  excess
cashflow, if any, will be applied as principal of the Offered Certificates as
described  herein,  (iii)  the Required  Overcollateralization  Amount  is as
defined herein  and (iv)  the Majority  Residual  Certificateholders of  each
Certificate  Group and the  Servicer may cause  a termination of  the related
Mortgage Loan Group 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  Group I  Mortgage  Loans, a
Prepayment  Assumption (the "Group I Prepayment Assumption") assumes constant
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% per annum (i.e., 19.2% divided by 11) in  each month
thereafter until the  twelfth month.  Beginning  in the twelfth month  and in
each month thereafter  during the  life of  the Group I  Mortgage Loans,  the
Group I Prepayment  Assumption assumes a constant prepayment rate  of 24% per
annum.  As used in the table  below, 0% Group I Prepayment Assumption assumes
prepayment rates equal to  0% of the Group I Prepayment  Assumption (i.e., no
prepayments).   Correspondingly, 150%  Group I Prepayment  Assumption assumes
prepayment rates equal  to 150% of the  Group I Prepayment Assumption  and so
forth.    With  respect  to  the Group  II  Mortgage  Loans,  the  Prepayment
Assumption   (the  "Group  II  Prepayment  Assumption")  assumes  a  constant
prepayment  rate per annum ("CPR") for  the life of the  Mortgage Loans.  The
Group  I  and  Group  II Prepayment  Assumptions  do  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
Group I and Group II 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.

    Each of the Prepayment  Scenarios in the table  on page S-64 assumes  the
respective percentages of  Prepayment Assumptions described thereunder.   For
example,  Prepayment Scenario  III  assumes  75% of  the  Group I  Prepayment
Assumption  with  respect  to the  Group  I  Mortgage Loans  and  a  Group II
Prepayment Assumption of 21% CPR with respect to the Group II Mortgage Loans.

    The tables on pages  S-65 through S-75 were prepared on the  basis of the
assumptions in the following paragraph and the tables set forth below.  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  Class
Principal  Balances outstanding  and  weighted average  lives of  the Offered
Certificates  set  forth  in the  tables  on  pages S-65  through  S-75.   In
addition,  since the  actual  Mortgage Loans  in  the  Trust Fund  will  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  tables on pages S-65
through S-75  were determined assuming  that:  (i) the  Group I and  Group II
Mortgage Loans consist of 8 and 4 sub-pools, respectively, of loans with Cut-
Off Date Principal Balances, Mortgage  Rates, original and remaining terms to
maturity,  original amortization  terms  and, in  the case  of  the Group  II
Mortgage Loans,  weighted average Gross  Margins, weighted average  months to
roll and Periodic Caps as set forth in the table below, (ii) the Closing Date
for  the  Offered Certificates  occurs  on  June  26, 1997  and  the  Offered
Certificates were sold to investors  by the Underwriter on the  Closing Date,
(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 July 1997,  in accordance with the priorities described
herein, (iv) the  Pass-Through Rate for  each class of  Group I  Certificates
(other than the Class A-1 Certificates) is  as described on the cover hereof,
(v) the Accrual Period for the each class of Group I Certificates (other than
the Class  A-1 Certificates) for  each Distribution  Date will consist  of 30
days in a 360-day year consisting of twelve 30-day months (or 21 days, in the
case of  the initial Distribution  Date), (vi)  the Accrual  Period for  each
Distribution Date  for the Class A-1 Certificates and  each class of Group II
Certificates will consist of the actual number of days from and including the
preceding Distribution Date (or the Closing Date in the case of  the July 25,
1997 Distribution Date)  to and including the day  immediately preceding such
Distribution  Date, (vii) the  prepayment rates with  respect to  the Group I
Mortgage Loans are a multiple of  the Group I Prepayment Assumption and  with
respect to the Group II Mortgage Loans are constant prepayment rates, each as
stated in the  "Prepayment Scenarios" table below, (viii) prepayments include
thirty  days'  interest  thereon  (or  21  days'  interest  in  the  case  of
prepayments  made during  the  initial  Due Period),  (ix)  Cityscape 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,  except with  respect  to the  entries  identified by  the  row
heading "Weighted Average  Life (years)  to Call Option  Date" in the  tables
below,   (x) each Certificate Group's  Overcollateralization Target 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, (xi)  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 Initial  Cut-Off Date),  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, (xii) all Mortgage Loans within a Mortgage Loan Group
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, (xiii) such prepayments are received on  the last day of each month
commencing in the month of the Closing Date, (xiv)  One-Month LIBOR is at all
times 5.6875%,  (xv) the Pass-Through Rate for  the Class A-1 Certificates is
5.8275%, (xvi) the Pass-Through Rates for the Class A-5, Class M-1A, Class M-
2A and  Class B-1A  Certificates are 5.9275%,  6.1875%, 6.3875%  and 6.7875%,
respectively, until the Distribution Date  following the Call Option Date, at
which  time such  Pass-through  Rates  are assumed  to  be 6.1675%,  6.4375%,
6.7375% and 7.3375%, respectively, (xvii) the Mortgage Rate for each Group II
Mortgage Loan  is adjusted  on its next  Adjustment Date  (and on  subsequent
Adjustment Dates, if necessary) to equal the sum of (a)  the assumed level of
Six-Month  LIBOR and (b) the respective Gross  Margin (such sum being subject
to  the applicable  Periodic Rate  Caps, Minimum  Mortgage Rates  and Maximum
Mortgage  Rates), (xviii) with  respect to the Group  II Mortgage Loans, Six-
Month  LIBOR is equal to 5.8750%; (xix)  with respect to Group I, Sub-Pools 7
and 8 (specified in the table below) will be transferred to the Trust Fund in
July  1997 with  principal payments  on  such Group  I  Mortgage Loans  being
received by the Servicer in August 1997  and passed through to holders of the
Group  I  Certificates on  the  Distribution  Date  in September  1997;  (xx)
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  Group I  Mortgage Loans  described in clause  (xviii); (xxi)  no
reinvestment   income  from   any  Account  is   earned  and   available  for
distribution; and (xxii) the amount on  deposit in the Pre-Funding Account at
the  end  of  the Pre-Funding  Period  is  zero.   Nothing  contained  in the
foregoing  assumptions  should  be construed  as  a  representation that  the
Mortgage Loans will not experience delinquencies or losses.

                             PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
     Prepayment Scenario:              Scenario I    Scenario II   Scenario III   Scenario IV   Scenario V    Scenario VI
<S>                                    <C>           <C>           <C>            <C>           <C>           <C>
 Group I Prepayment Assumption             0%            50%            75%           100%         150%          200%
 Group II Prepayment Assumption (CPR)      0%            10%            21%            25%          32%           42%

</TABLE>


                      ASSUMED GROUP I MORTGAGE LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
                                                             Original     Remaining        Original
                                                             Term to       Term to       Amortization
             Initial Cut-Off Date          Mortgage          Maturity      Maturity          Term
 Sub-Pool      Principal Balance             Rate            (Months)      (Months)        (Months)
<S>          <C>                           <C>               <C>          <C>            <C>
    1            $   1,632,956.93          11.6513%             114           113               114
    2               12,619,894.07          11.4890%             180           179               180
    3                9,017,638.32          11.1736%             240           239               240
    4                  598,887.18          12.1553%             300           298               300
    5               19,797,989.93          11.4740%             360           358               360
    6               36,516,410.61          11.9642%             180           178               360
    7*              12,126,027.10          11.4323%             273           272               273
    8*              10,140,272.26          11.9642%             180           179               360

                  $102,450,076.40

</TABLE>
   _____________________
   * Sub-Pools 7 and 8 represent  the  Group  I Subsequent  Mortgage Loans.



                    ASSUMED GROUP II MORTGAGE LOAN CHARACTERISTICS
<TABLE>
<CAPTION>  

                                                                               
            Initial Cut-Off               Original   Remaining     Original       Weighted    Weighted
                 Date                     Term to     Term to    Amortization     Average     Average
Sub-           Principal      Mortgage    Maturity   Maturity       Term           Gross       Months    Periodic
Pool            Balance         Rate      (Months)   (Months)     (Months)         Margin     to Roll       Cap
<S>         <C>               <C>         <C>        <C>         <C>              <C>         <C>        <C.>
  1         $60,542,710.14    10.1594%       360        358          360           7.0893%        4       1.0%
  2           3,399,176.51    10.5341%       360        357          360           6.9889%        3       1.5%
  3          33,485,713.45    10.8317%       360        358          360           7.3618%       22       1.0%
  4             122,323.50    11.1466%       360        358          360           7.8629%       22       1.5%

            $97,549,923.60

</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
various Prepayment Scenarios.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                                Class A-1
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>
                                   
Initial Percentage  . . . . .      100%          100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .       94            73         63          52          31           9
June 25, 1999 . . . . . . . .       91            43         20           0           0           0
June 25, 2000 . . . . . . . .       88            16          0           0           0           0
June 25, 2001 . . . . . . . .       85             0          0           0           0           0
June 25, 2002 . . . . . . . .       81             0          0           0           0           0
June 25, 2003 . . . . . . . .       77             0          0           0           0           0
June 25, 2004 . . . . . . . .       73             0          0           0           0           0
June 25, 2005 . . . . . . . .       69             0          0           0           0           0
June 25, 2006 . . . . . . . .       65             0          0           0           0           0
June 25, 2007 . . . . . . . .       60             0          0           0           0           0
June 25, 2008 . . . . . . . .       55             0          0           0           0           0
June 25, 2009 . . . . . . . .       49             0          0           0           0           0
June 25, 2010 . . . . . . . .       42             0          0           0           0           0
June 25, 2011 . . . . . . . .       34             0          0           0           0           0
June 25, 2012 . . . . . . . .        0             0          0           0           0           0
June 25, 2013 . . . . . . . .        0             0          0           0           0           0
June 25, 2014 . . . . . . . .        0             0          0           0           0           0
June 25, 2015 . . . . . . . .        0             0          0           0           0           0
June 25, 2016 . . . . . . . .        0             0          0           0           0           0
June 25, 2017 . . . . . . . .        0             0          0           0           0           0
June 25, 2018 . . . . . . . .        0             0          0           0           0           0
June 25, 2019 . . . . . . . .        0             0          0           0           0           0
June 25, 2020 . . . . . . . .        0             0          0           0           0           0
June 25, 2021 . . . . . . . .        0             0          0           0           0           0
June 25, 2022 . . . . . . . .        0             0          0           0           0           0
June 25, 2023 . . . . . . . .        0             0          0           0           0           0
June 25, 2024 . . . . . . . .        0             0          0           0           0           0
June 25, 2025 . . . . . . . .        0             0          0           0           0           0
June 25, 2026 . . . . . . . .        0             0          0           0           0           0
June 25, 2027 . . . . . . . .        0             0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .      10.24          1.84       1.34        1.08        0.80        0.66

Weighted Average Life (years)
  to Call Option Date . . . .      10.24          1.84       1.34        1.08        0.80        0.66

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                                Class A-2
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100          99          43           0
June 25, 2000 . . . . . . . .        100         100         79          41           0           0
June 25, 2001 . . . . . . . .        100          91         46          18           0           0
June 25, 2002 . . . . . . . .        100          64         26           0           0           0
June 25, 2003 . . . . . . . .        100          47         11           0           0           0
June 25, 2004 . . . . . . . .        100          34          0           0           0           0
June 25, 2005 . . . . . . . .        100          27          0           0           0           0
June 25, 2006 . . . . . . . .        100          19          0           0           0           0
June 25, 2007 . . . . . . . .        100          12          0           0           0           0
June 25, 2008 . . . . . . . .        100           4          0           0           0           0
June 25, 2009 . . . . . . . .        100           0          0           0           0           0
June 25, 2010 . . . . . . . .        100           0          0           0           0           0
June 25, 2011 . . . . . . . .        100           0          0           0           0           0
June 25, 2012 . . . . . . . .         48           0          0           0           0           0
June 25, 2013 . . . . . . . .         22           0          0           0           0           0
June 25, 2014 . . . . . . . .         17           0          0           0           0           0
June 25, 2015 . . . . . . . .         11           0          0           0           0           0
June 25, 2016 . . . . . . . .          5           0          0           0           0           0
June 25, 2017 . . . . . . . .          0           0          0           0           0           0
June 25, 2018 . . . . . . . .          0           0          0           0           0           0
June 25, 2019 . . . . . . . .          0           0          0           0           0           0
June 25, 2020 . . . . . . . .          0           0          0           0           0           0
June 25, 2021 . . . . . . . .          0           0          0           0           0           0
June 25, 2022 . . . . . . . .          0           0          0           0           0           0
June 25, 2023 . . . . . . . .          0           0          0           0           0           0
June 25, 2024 . . . . . . . .          0           0          0           0           0           0
June 25, 2025 . . . . . . . .          0           0          0           0           0           0
June 25, 2026 . . . . . . . .          0           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         15.62        6.53       4.20        3.10        1.98        1.51

Weighted Average Life (years)
  to Call Option Date . . . .         15.62        6.53       4.20        3.10        1.98        1.51

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                                Class A-3
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . .          100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100          85
June 25, 2000 . . . . . . . .        100         100        100         100          51           0
June 25, 2001 . . . . . . . .        100         100        100         100          45           0
June 25, 2002 . . . . . . . .        100         100        100          97          17           0
June 25, 2003 . . . . . . . .        100         100        100          70           8           0
June 25, 2004 . . . . . . . .        100         100        100          52           5           0
June 25, 2005 . . . . . . . .        100         100         91          49           5           0
June 25, 2006 . . . . . . . .        100         100         77          40           5           0
June 25, 2007 . . . . . . . .        100         100         64          31           4           0
June 25, 2008 . . . . . . . .        100         100         52          24           2           0
June 25, 2009 . . . . . . . .        100          94         42          18           0           0
June 25, 2010 . . . . . . . .        100          81         33          13           0           0
June 25, 2011 . . . . . . . .        100          68         26           9           0           0
June 25, 2012 . . . . . . . .        100          32         11           1           0           0
June 25, 2013 . . . . . . . .        100          20          6           0           0           0
June 25, 2014 . . . . . . . .        100          16          3           0           0           0
June 25, 2015 . . . . . . . .        100          13          1           0           0           0
June 25, 2016 . . . . . . . .        100          10          0           0           0           0
June 25, 2017 . . . . . . . .         96           7          0           0           0           0
June 25, 2018 . . . . . . . .         85           5          0           0           0           0
June 25, 2019 . . . . . . . .         73           3          0           0           0           0
June 25, 2020 . . . . . . . .         61           1          0           0           0           0
June 25, 2021 . . . . . . . .         54           0          0           0           0           0
June 25, 2022 . . . . . . . .         47           0          0           0           0           0
June 25, 2023 . . . . . . . .         39           0          0           0           0           0
June 25, 2024 . . . . . . . .         31           0          0           0           0           0
June 25, 2025 . . . . . . . .         21           0          0           0           0           0
June 25, 2026 . . . . . . . .         10           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         24.72       15.09      11.63        8.60        4.09        2.25

Weighted Average Life (years)
  to Call Option Date . . . .         22.86       14.15      10.11        7.13        3.79        2.25

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                                Class A-4
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100          17
June 25, 2001 . . . . . . . .         99          92         89          89          97          17
June 25, 2002 . . . . . . . .         98          84         80          78          79          17
June 25, 2003 . . . . . . . .         97          74         68          62          54          17
June 25, 2004 . . . . . . . .         94          64         54          46          34           9
June 25, 2005 . . . . . . . .         87          40         28          19          19           1
June 25, 2006 . . . . . . . .         79          25         14           7           9           0
June 25, 2007 . . . . . . . .         71          16          7           3           1           0
June 25, 2008 . . . . . . . .         63          10          3           1           0           0
June 25, 2009 . . . . . . . .         55           6          2           0           0           0
June 25, 2010 . . . . . . . .         46           3          1           0           0           0
June 25, 2011 . . . . . . . .         38           2          0           0           0           0
June 25, 2012 . . . . . . . .          0           0          0           0           0           0
June 25, 2013 . . . . . . . .          0           0          0           0           0           0
June 25, 2014 . . . . . . . .          0           0          0           0           0           0
June 25, 2015 . . . . . . . .          0           0          0           0           0           0
June 25, 2016 . . . . . . . .          0           0          0           0           0           0
June 25, 2017 . . . . . . . .          0           0          0           0           0           0
June 25, 2018 . . . . . . . .          0           0          0           0           0           0
June 25, 2019 . . . . . . . .          0           0          0           0           0           0
June 25, 2020 . . . . . . . .          0           0          0           0           0           0
June 25, 2021 . . . . . . . .          0           0          0           0           0           0
June 25, 2022 . . . . . . . .          0           0          0           0           0           0
June 25, 2023 . . . . . . . .          0           0          0           0           0           0
June 25, 2024 . . . . . . . .          0           0          0           0           0           0
June 25, 2025 . . . . . . . .          0           0          0           0           0           0
June 25, 2026 . . . . . . . .          0           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         11.90        7.66       6.96        6.57        6.45        3.56

Weighted Average Life (years)
  to Call Option Date . . . .         11.90        7.66       6.91        6.42        5.19        2.99

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


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                                Class A-5
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . . .      100%       100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . . .       97          85         71          66          57          45
June 25, 1999 . . . . . . . . .       96          73         50          43          30          15
June 25, 2000 . . . . . . . . .       96          63         34          25          12           0
June 25, 2001 . . . . . . . . .       95          53         27          22          12           0
June 25, 2002 . . . . . . . . .       95          45         21          16          10           0
June 25, 2003 . . . . . . . . .       94          37         17          12           7           0
June 25, 2004 . . . . . . . . .       93          33         13           9           5           0
June 25, 2005 . . . . . . . . .       92          29         10           7           3           0
June 25, 2006 . . . . . . . . .       91          26          8           5           2           0
June 25, 2007 . . . . . . . . .       90          23          6           4           1           0
June 25, 2008 . . . . . . . . .       89          21          5           3           1           0
June 25, 2009 . . . . . . . . .       87          18          4           2           0           0
June 25, 2010 . . . . . . . . .       86          16          3           2           0           0
June 25, 2011 . . . . . . . . .       84          14          2           1           0           0
June 25, 2012 . . . . . . . . .       81          13          2           1           0           0
June 25, 2013 . . . . . . . . .       79          11          1           0           0           0
June 25, 2014 . . . . . . . . .       76          10          1           0           0           0
June 25, 2015 . . . . . . . . .       73           8          1           0           0           0
June 25, 2016 . . . . . . . . .       69           7          0           0           0           0
June 25, 2017 . . . . . . . . .       65           6          0           0           0           0
June 25, 2018 . . . . . . . . .       60           5          0           0           0           0
June 25, 2019 . . . . . . . . .       54           5          0           0           0           0
June 25, 2020 . . . . . . . . .       48           4          0           0           0           0
June 25, 2021 . . . . . . . . .       40           3          0           0           0           0
June 25, 2022 . . . . . . . . .       34           2          0           0           0           0
June 25, 2023 . . . . . . . . .       28           2          0           0           0           0
June 25, 2024 . . . . . . . . .       22           1          0           0           0           0
June 25, 2025 . . . . . . . . .       15           1          0           0           0           0
June 25, 2026 . . . . . . . . .        7           0          0           0           0           0
June 25, 2027 . . . . . . . . .        0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . . .       20.90        6.68       3.29        2.70        1.92        1.07

Weighted Average Life (years)
  to Call Option Date . . . . .       20.87        6.37       3.03        2.48        1.75        1.07

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                               Class M-1F
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100         100
June 25, 2001 . . . . . . . .        100         100         93          70          38          91
June 25, 2002 . . . . . . . .        100         100         75          53          24          37
June 25, 2003 . . . . . . . .        100          90         60          39          15           8
June 25, 2004 . . . . . . . .        100          77         48          29           9           0
June 25, 2005 . . . . . . . .        100          67         39          22           6           0
June 25, 2006 . . . . . . . .        100          57         31          16           1           0
June 25, 2007 . . . . . . . .        100          49         25          12           0           0
June 25, 2008 . . . . . . . .        100          42         20           9           0           0
June 25, 2009 . . . . . . . .        100          35         16           6           0           0
June 25, 2010 . . . . . . . .        100          30         12           4           0           0
June 25, 2011 . . . . . . . .        100          25         10           1           0           0
June 25, 2012 . . . . . . . .         74          11          2           0           0           0
June 25, 2013 . . . . . . . .         53           7          0           0           0           0
June 25, 2014 . . . . . . . .         49           6          0           0           0           0
June 25, 2015 . . . . . . . .         45           4          0           0           0           0
June 25, 2016 . . . . . . . .         40           2          0           0           0           0
June 25, 2017 . . . . . . . .         35           0          0           0           0           0
June 25, 2018 . . . . . . . .         31           0          0           0           0           0
June 25, 2019 . . . . . . . .         26           0          0           0           0           0
June 25, 2020 . . . . . . . .         22           0          0           0           0           0
June 25, 2021 . . . . . . . .         20           0          0           0           0           0
June 25, 2022 . . . . . . . .         17           0          0           0           0           0
June 25, 2023 . . . . . . . .         14           0          0           0           0           0
June 25, 2024 . . . . . . . .         11           0          0           0           0           0
June 25, 2025 . . . . . . . .          8           0          0           0           0           0
June 25, 2026 . . . . . . . .          1           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         19.00       10.57       7.85        6.10        4.53        4.87

Weighted Average Life (years)
  to Call Option Date . . . .         18.35       10.32       7.35        5.58        4.19        3.91

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


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                               Class M-2F
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100         100
June 25, 2001 . . . . . . . .        100         100         93          70          38          18
June 25, 2002 . . . . . . . .        100         100         75          53          24           8
June 25, 2003 . . . . . . . .        100          90         60          39          15           0
June 25, 2004 . . . . . . . .        100          77         48          29           9           0
June 25, 2005 . . . . . . . .        100          67         39          22           2           0
June 25, 2006 . . . . . . . .        100          57         31          16           0           0
June 25, 2007 . . . . . . . .        100          49         25          12           0           0
June 25, 2008 . . . . . . . .        100          42         20           7           0           0
June 25, 2009 . . . . . . . .        100          35         16           3           0           0
June 25, 2010 . . . . . . . .        100          30         12           0           0           0
June 25, 2011 . . . . . . . .        100          25          9           0           0           0
June 25, 2012 . . . . . . . .         74          11          0           0           0           0
June 25, 2013 . . . . . . . .         53           4          0           0           0           0
June 25, 2014 . . . . . . . .         49           2          0           0           0           0
June 25, 2015 . . . . . . . .         45           0          0           0           0           0
June 25, 2016 . . . . . . . .         40           0          0           0           0           0
June 25, 2017 . . . . . . . .         35           0          0           0           0           0
June 25, 2018 . . . . . . . .         31           0          0           0           0           0
June 25, 2019 . . . . . . . .         26           0          0           0           0           0
June 25, 2020 . . . . . . . .         22           0          0           0           0           0
June 25, 2021 . . . . . . . .         20           0          0           0           0           0
June 25, 2022 . . . . . . . .         17           0          0           0           0           0
June 25, 2023 . . . . . . . .         14           0          0           0           0           0
June 25, 2024 . . . . . . . .         11           0          0           0           0           0
June 25, 2025 . . . . . . . .          5           0          0           0           0           0
June 25, 2026 . . . . . . . .          0           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         18.95       10.43       7.83        6.00        4.30        3.88

Weighted Average Life (years)
  to Call Option Date . . . .         18.35       10.31       7.35        5.58        4.03        3.69

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                               Class B-1F
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100         100
June 25, 2001 . . . . . . . .        100         100         93          70          38          11
June 25, 2002 . . . . . . . .        100         100         75          53          20           0
June 25, 2003 . . . . . . . .        100          90         60          39           7           0
June 25, 2004 . . . . . . . .        100          77         48          28           0           0
June 25, 2005 . . . . . . . .        100          67         39          17           0           0
June 25, 2006 . . . . . . . .        100          57         30           9           0           0
June 25, 2007 . . . . . . . .        100          49         21           3           0           0
June 25, 2008 . . . . . . . .        100          42         14           0           0           0
June 25, 2009 . . . . . . . .        100          35          8           0           0           0
June 25, 2010 . . . . . . . .        100          28          3           0           0           0
June 25, 2011 . . . . . . . .        100          21          0           0           0           0
June 25, 2012 . . . . . . . .         74           2          0           0           0           0
June 25, 2013 . . . . . . . .         53           0          0           0           0           0
June 25, 2014 . . . . . . . .         49           0          0           0           0           0
June 25, 2015 . . . . . . . .         45           0          0           0           0           0
June 25, 2016 . . . . . . . .         40           0          0           0           0           0
June 25, 2017 . . . . . . . .         35           0          0           0           0           0
June 25, 2018 . . . . . . . .         30           0          0           0           0           0
June 25, 2019 . . . . . . . .         23           0          0           0           0           0
June 25, 2020 . . . . . . . .         17           0          0           0           0           0
June 25, 2021 . . . . . . . .         14           0          0           0           0           0
June 25, 2022 . . . . . . . .         10           0          0           0           0           0
June 25, 2023 . . . . . . . .          6           0          0           0           0           0
June 25, 2024 . . . . . . . .          1           0          0           0           0           0
June 25, 2025 . . . . . . . .          0           0          0           0           0           0
June 25, 2026 . . . . . . . .          0           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         18.51       10.25       7.45        5.67        4.01        3.45

Weighted Average Life (years)
  to Call Option Date . . . .         18.24       10.25       7.28        5.53        3.91        3.39


</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>
                                                               Class M-1A
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100         100
June 25, 2001 . . . . . . . .        100         100         77          62          68          89
June 25, 2002 . . . . . . . .        100         100         60          46          28          51
June 25, 2003 . . . . . . . .        100         100         47          35          19          30
June 25, 2004 . . . . . . . .        100          92         37          26          13          17
June 25, 2005 . . . . . . . .        100          83         29          19           9           8
June 25, 2006 . . . . . . . .        100          74         23          14           6           2
June 25, 2007 . . . . . . . .        100          66         18          11           4           0
June 25, 2008 . . . . . . . .        100          58         14           8           1           0
June 25, 2009 . . . . . . . .        100          52         11           6           0           0
June 25, 2010 . . . . . . . .        100          46          8           4           0           0
June 25, 2011 . . . . . . . .        100          41          7           2           0           0
June 25, 2012 . . . . . . . .        100          36          5           0           0           0
June 25, 2013 . . . . . . . .        100          31          4           0           0           0
June 25, 2014 . . . . . . . .        100          28          2           0           0           0
June 25, 2015 . . . . . . . .        100          24          0           0           0           0
June 25, 2016 . . . . . . . .        100          21          0           0           0           0
June 25, 2017 . . . . . . . .        100          18          0           0           0           0
June 25, 2018 . . . . . . . .        100          15          0           0           0           0
June 25, 2019 . . . . . . . .        100          13          0           0           0           0
June 25, 2020 . . . . . . . .        100          11          0           0           0           0
June 25, 2021 . . . . . . . .        100           9          0           0           0           0
June 25, 2022 . . . . . . . .         95           7          0           0           0           0
June 25, 2023 . . . . . . . .         80           5          0           0           0           0
June 25, 2024 . . . . . . . .         63           3          0           0           0           0
June 25, 2025 . . . . . . . .         43           0          0           0           0           0
June 25, 2026 . . . . . . . .         21           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         27.56       13.85       6.92        5.84        5.03        5.51

Weighted Average Life (years)
  to Call Option Date . . . .         27.48       13.00       6.24        5.28        4.59        4.20

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>                                                      Class M-2A
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100         100
June 25, 2001 . . . . . . . .        100         100         77          62          42          22
June 25, 2002 . . . . . . . .        100         100         60          46          28          13
June 25, 2003 . . . . . . . .        100         100         47          35          19           7
June 25, 2004 . . . . . . . .        100          92         37          26          13           0
June 25, 2005 . . . . . . . .        100          83         29          19           9           0
June 25, 2006 . . . . . . . .        100          74         23          14           4           0
June 25, 2007 . . . . . . . .        100          66         18          11           0           0
June 25, 2008 . . . . . . . .        100          58         14           8           0           0
June 25, 2009 . . . . . . . .        100          52         11           3           0           0
June 25, 2010 . . . . . . . .        100          46          8           0           0           0
June 25, 2011 . . . . . . . .        100          41          5           0           0           0
June 25, 2012 . . . . . . . .        100          36          2           0           0           0
June 25, 2013 . . . . . . . .        100          31          0           0           0           0
June 25, 2014 . . . . . . . .        100          28          0           0           0           0
June 25, 2015 . . . . . . . .        100          24          0           0           0           0
June 25, 2016 . . . . . . . .        100          21          0           0           0           0
June 25, 2017 . . . . . . . .        100          18          0           0           0           0
June 25, 2018 . . . . . . . .        100          15          0           0           0           0
June 25, 2019 . . . . . . . .        100          13          0           0           0           0
June 25, 2020 . . . . . . . .        100          11          0           0           0           0
June 25, 2021 . . . . . . . .        100           9          0           0           0           0
June 25, 2022 . . . . . . . .         95           6          0           0           0           0
June 25, 2023 . . . . . . . .         80           2          0           0           0           0
June 25, 2024 . . . . . . . .         63           0          0           0           0           0
June 25, 2025 . . . . . . . .         43           0          0           0           0           0
June 25, 2026 . . . . . . . .         21           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         27.55       13.77       6.82        5.71        4.64        3.94

Weighted Average Life (years)
  to Call Option Date . . . .         27.48       13.01       6.24        5.23        4.27        3.68

</TABLE>

*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>                                                      Class B-1A
                                                           Prepayment Scenario
Distribution Date             Scenario I  Scenario II  Scenario III  Scenario IV   Scenario V   Scenario VI
<S>                           <C>         <C>          <C>           <C>           <C>          <C>

Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
June 25, 1998 . . . . . . . .        100         100        100         100         100         100
June 25, 1999 . . . . . . . .        100         100        100         100         100         100
June 25, 2000 . . . . . . . .        100         100        100         100         100          76
June 25, 2001 . . . . . . . .        100         100         77          62          42          21
June 25, 2002 . . . . . . . .        100         100         60          46          28           7
June 25, 2003 . . . . . . . .        100         100         47          35          17           0
June 25, 2004 . . . . . . . .        100          92         37          26           7           0
June 25, 2005 . . . . . . . .        100          83         29          16           1           0
June 25, 2006 . . . . . . . .        100          74         22           9           0           0
June 25, 2007 . . . . . . . .        100          66         14           4           0           0
June 25, 2008 . . . . . . . .        100          58          9           0           0           0
June 25, 2009 . . . . . . . .        100          52          4           0           0           0
June 25, 2010 . . . . . . . .        100          46          1           0           0           0
June 25, 2011 . . . . . . . .        100          41          0           0           0           0
June 25, 2012 . . . . . . . .        100          36          0           0           0           0
June 25, 2013 . . . . . . . .        100          31          0           0           0           0
June 25, 2014 . . . . . . . .        100          28          0           0           0           0
June 25, 2015 . . . . . . . .        100          24          0           0           0           0
June 25, 2016 . . . . . . . .        100          19          0           0           0           0
June 25, 2017 . . . . . . . .        100          14          0           0           0           0
June 25, 2018 . . . . . . . .        100          11          0           0           0           0
June 25, 2019 . . . . . . . .        100           7          0           0           0           0
June 25, 2020 . . . . . . . .        100           4          0           0           0           0
June 25, 2021 . . . . . . . .        100           1          0           0           0           0
June 25, 2022 . . . . . . . .         95           0          0           0           0           0
June 25, 2023 . . . . . . . .         80           0          0           0           0           0
June 25, 2024 . . . . . . . .         63           0          0           0           0           0
June 25, 2025 . . . . . . . .         43           0          0           0           0           0
June 25, 2026 . . . . . . . .         19           0          0           0           0           0
June 25, 2027 . . . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .         27.52       13.39       6.51        5.43        4.34        3.52

Weighted Average Life (years)
  to Call Option Date . . . .         27.48       12.99       6.23        5.20        4.16        3.40

</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 a statement generally setting forth:

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

        (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 for  each
    Certificate Group;

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

        (iv)     the  amount of  any  Unpaid Interest  Shortfall Amount  with
    respect to each class of Offered Certificates, separately identified;

        (v)      the     Overcollateralization     Target      Amount     and
    Overcollateralized  Amount  for  each   Certificate  Group  as  of   such
    Distribution Date;

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

        (vii)    the Group Principal Balance for each  Mortgage Loan Group at
    the end of the related Due Period;

        (viii)   the related amount of  the Servicing Fee paid to or retained
    by the Servicer with respect to each Mortgage Loan Group;

        (ix)     the  amount of  the  Trustee Fee  paid to  the  Trustee with
    respect to each Mortgage Loan Group;

        (x)      the  amount of  Advances for  the  related  Due Period  with
    respect to each Mortgage Loan Group;

        (xi)     with respect  to each  Mortgage Loan  Group, the  number and
    aggregate Loan  Balance of  Mortgage Loans  in such  Mortgage Loan  Group
    that were (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;

        (xii)    with  respect  to  any Mortgage  Loan  that  became  an  REO
    Property during the  preceding calendar month, the loan number,  the Loan
    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;

        (xiii)   with respect to each  Mortgage Loan Group, 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;

        (xiv)    with  respect to  each  Mortgage Loan  Group, the  aggregate
    amount of Realized Losses incurred during the preceding calendar month; 

        (xv)     with respect  to each  Mortgage Loan  Group, the  cumulative
    amount of Realized Losses;

        (xvi)    with    respect    to    each    Certificate   Group,    any
    Overcollateralization Deficiency after giving effect  to the distribution
    of principal on such Distribution Date;

        (xvii)   with  respect to each Group, the  Allocable Loss Amounts, if
    any,  allocated   to  each  class   of  the  Mezzanine   and  Subordinate
    Certificates of such Group;

        (xviii)  whether a Stepdown Trigger Event or Stepup Trigger Event has
    occurred and is continuing;

        (xix)    the  Optimal  Principal  Balance  of each  class  of Offered
    Certificates;

        (xx)     the Pass-Through Rate for each class of Offered Certificates
    for such Distribution Date; and

        (xxi)    the amount on deposit  in the Pre-Funding Account and in 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 Cityscape,  the
Depositor, the Servicer and the  Trustee, without the consent of the  holders
of the Certificates, 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 Cityscape,  the Depositor,  the
Servicer and  the Trustee and  the holders of a  majority in interest  of any
class of Offered 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 Offered 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 Offered  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 the
Offered Certificates in a manner other than as described in clause (i) above,
without  the consent  of the  holders of  Offered Certificates of  such class
evidencing Percentage Interests aggregating at least 66%; or (iii) reduce the
aforesaid  percentage of aggregate  outstanding principal amounts  of Offered
Certificates,  the holders  of  which are  required  to consent  to any  such
amendment, without the consent of the holders of all such Certificates.

OPTIONAL TERMINATION

    The Majority Residual Certificateholders  of each Certificate Group  will
have the right to repurchase all remaining Mortgage Loans and REO Properties,
if any,  in the  related Mortgage  Loan Group  and thereby  effect the  early
retirement of the  Certificates of the related Certificate  Group, subject to
the  Group Principal  Balance of  such  Mortgage Loan  Group at  the  time of
repurchase being less than  or equal to 10% of the  Maximum Collateral Amount
of such Mortgage Loan Group.  In addition, on  any Distribution Date on which
the Group Principal Balance of a Mortgage Loan Group is less than or equal to
5% of the Maximum Collateral Amount of such Mortgage Loan Group, the Servicer
will have a similar option with respect to such Mortgage Loan Group.   In the
event that the  option is exercised, the  repurchase will be made at  a price
equal  to the sum of (i) the greater of  (a) 100% of the Loan Balance of each
Mortgage Loan and  REO Property in such Mortgage Loan Group  and (b) the fair
market  value  (net  of accrued  interest)  of  the  Mortgage Loans  and  REO
Properties in such Mortgage Loan Group determined as set forth in the Pooling
and Servicing Agreement,  (ii) 30 days' interest  thereon at a rate  equal to
the  applicable  Mortgage Rate  and  (iii) the  aggregate amount  of  (x) all
unreimbursed Advances  related only  to the Mortgage  Loans in  such Mortgage
Loan Group,  (y) all unreimbursed out-of-pocket costs and expenses previously
incurred by  the Servicer in the performance of its servicing obligations, to
the extent  such costs  and expenses  relate to  the Mortgage  Loans and  REO
Properties  in such Mortgage Loan  Group then held as part  of the Trust Fund
and (z)  any accrued and unpaid Servicing Fees  related to such Mortgage Loan
Group.  Proceeds from such repurchase will be included in Available Funds and
will be  distributed  to  the holders  of  the Certificates  of  the  related
Certificate  Group in accordance  with the  Pooling and  Servicing Agreement.
Any such repurchase of the Mortgage Loans and REO Properties in such Mortgage
Loan Group  will result in  the early retirement  of the Certificates  of the
related Certificate Group.

OPTIONAL PURCHASE OF DEFAULTED LOANS

    As to  any Mortgage  Loan which is  delinquent in payment  by 90  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 Loan Balance thereof plus accrued
interest  thereon at the applicable Mortgage Rate from the date through which
interest was last  paid by the related  Mortgagor through the day  before the
Due  Date in  the calendar  month in  which such  purchase occurs;  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  Aggregate  Maximum
Collateral Amount.

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 Certificate  Account
the required  amounts or  remit to  the Trustee  any payment  (other than  an
Advance required  to be  made under the  terms of  the Pooling  and Servicing
Agreement) which continues unremedied for two Business Days; (ii) any failure
of the Servicer, on any  Servicer Remittance Date, to make any  Advance or to
cover any Prepayment Interest Shortfalls, as described  herein, which failure
continues unremedied for one  Business Day; (iii) 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 30 days after  the first date on which (x) the  Servicer has knowledge of
such failure  or (y) written notice of such failure  is given to the Servicer
by  Cityscape,  the  Trustee,  the   Depositor  or  the  holders  of  Offered
Certificates evidencing not  less than 51% of the voting  rights evidenced by
the  Offered Certificates; (iv) 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 (v) any failure of the Servicer to maintain the stockholders'
equity  set  forth  in the  Pooling  and  Servicing Agreement.    A "Servicer
Termination  Trigger Event"  shall occur  with respect  to any  Mortgage Loan
Group if certain Realized Loss Percentages,  as set forth in the Pooling  and
Servicing Agreement, are experienced by such Mortgage Loan Group.  As  of any
date of determination, Voting  Rights will be allocated among  holders of the
Offered Certificates in  proportion to the Class Principal  Balances of their
respective  classes on  such date.   Voting  rights will  be allocated  among
holders  of  the  Certificates  of  each class  of  Offered  Certificates  in
accordance with such holders' respective Percentage Interests in such class.

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  at the direction of  the holders of Offered
Certificates  evidencing  not less  than  51% of  the  voting rights  of each
Certificate  Group may  terminate all  of the rights  and obligations  of the
Servicer in  its capacity  as servicer with  respect to either  Mortgage Loan
Group or both  Mortgage Loan Groups, as provided in the Pooling and Servicing
Agreement, and in and to the related Mortgage Loans and the proceeds thereof,
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
and  the  Trustee   receives  instructions  from   the  holders  of   Offered
Certificates evidencing not less than 51% of the voting rights of the Offered
Certificates of any Certificate Group, the Trustee shall terminate all of the
rights  and obligations  of  the  Servicer under  the  Pooling and  Servicing
Agreement with respect to the related  Mortgage Loan Group and in and to  the
related Mortgage  Loans and the proceeds thereof.   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  related Mortgage  Loans, including  the delinquency  experience of  such
Mortgage Loans.

    No holder of an  Offered Certificate, solely by  virtue of such  holder's
status  as a holder of an Offered  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 Offered  Certificates having not
less than 51% of the Voting  Rights evidenced by the Offered Certificates  so
agree and have offered reasonable indemnity to the Trustee.

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 1997-C  or at such
other addresses as the Trustee may designate from time to time.


                               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.


               CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

    An election will be made  to treat each Mortgage Loan Group  forming part
of the Trust  Fund (other than  the Pre-Funding  Account and the  Capitalized
Interest Account relating  to the Group I  Mortgage Loans) 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 Trust and counsel
to  the Underwriters,  assuming  compliance with  the  Pooling and  Servicing
Agreement, each Mortgage  Loan Group (other than the  Pre-Funding Account and
the Capitalized Interest Account related to the Group  I Mortgage Loans) will
qualify as  a REMIC, the Offered Certificates  of each Certificate Group will
constitute  "regular  interests"  in  the  related  REMIC  and  the  Residual
Certificates  of each  Certificate Group  will constitute  the sole  class of
"residual interests" in the related 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  Group I  Mortgage
Loans at 100% of the Group I Prepayment Assumption and  Principal Prepayments
on the  Group II Mortgage  Loans at a  Group II Prepayment  Assumption of 25%
CPR.  No representation is  made as to whether the Mortgage Loans will prepay
at  that  rate  or any  other  rate.   See  "Yield,  Prepayment  and Maturity
Considerations" herein and "Certain 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 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 holder of record of a class  of Offered Certificates is Cede, as nominee
of DTC, the  IRS and Certificate  Owners of such  Class will receive tax  and
other information, including the amount of interest paid on such Certificates
owned, from Participants  and Financial Intermediaries  rather than from  the
Trustee.   (The  Trustee, however,  will  respond to  requests for  necessary
information  to  enable  Participants, Financial  Intermediaries  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 Financial Intermediaries (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 related  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  Offered
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  (the  "DOL") 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" and, together  with S&P, Moody's and DCR, the  "Exemption Rating
    Agencies");

        (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 generic  rating categories by  an
        Exception Rating  Agency 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  either of the Underwriters,  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").

    On  May 23, 1997,  the DOL published  in the Federal  Register a proposed
amendment  to the  Exemption which  will extend  exemptive relief  to certain
mortgage-backed and  asset-backed securities  transactions using  pre-funding
accounts  for trusts issuing  pass-through certificates.   The amendment will
generally allow  mortgage loans  (the "Obligations")  supporting payments  to
certificateholders,  and having  a value  equal to  no more  than twenty-five
percent (25%) of the total principal amount of the certificates being offered
by the trust, to  be transferred to the trust within a  90-day or three-month
period   following  the  closing  date  ("Pre-Funding  Period"),  instead  of
requiring that all such Obligations be either identified or transferred on or
before the closing date.  The  relief, when granted as a final exemption,  is
proposed to be  made effective for transactions occurring on or after May 23,
1997, provided that the following conditions are met:

    (1)      The ratio of the  amount allocated to the pre-funding account  to
    the total principal  amount of the certificates being offered  (the "Pre-
    Funding Limit") must not exceed twenty-five percent (25%).

    (2)      All  Obligations   transferred  after  the   closing  date   (the
    "Additional Obligations")  must meet  the same terms  and conditions  for
    eligibility as the  original Obligations used to create the  trust, which
    terms and conditions have been approved by an Exemption Rating Agency.

    (3)      The transfer of such Additional Obligations  to the trust  during
    the Pre-Funding Period must not  result in the certificates to be covered
    by  the Exemption  receiving  a lower  credit  rating from  an  Exemption
    Rating Agency upon termination of the  Pre-Funding Period than the rating
    that  was   obtained  at  the  time  of   the  initial  issuance  of  the
    certificates by the trust.

    (4)      Solely  as a  result  of the  use  of pre-funding,  the  weighted
    average  annual percentage  interest rate  (the "Average  Interest Rate")
    for  all of the  Obligations in the trust  at the end  of the Pre-Funding
    Period must  not be more  than 100  basis points  lower than the  average
    interest rate for  the Obligations which were transferred to the trust on
    the closing date.

    (5)      Either:

        (i)      the  characteristics of the  Additional Obligations  must be
        monitored by  an insurer or  other credit  support provider which  is
        independent of the depositor; or

        (ii)         an independent accountant retained by the depositor must
        provide the  depositor with a  letter (with  copies provided to  each
        Exemption   Rating  Agency  rating  the   certificates,  the  related
        underwriter  and  the related  trustee)  stating whether  or not  the
        characteristics  of  the   Additional  Obligations  conform  to   the
        characteristics  described in  the  related prospectus  or prospectus
        supplement and/or  pooling  and servicing  agreement.   In  preparing
        such letter,  the independent accountant  must use  the same type  of
        procedures  as  were  applicable  to   the  Obligations  which   were
        transferred to the trust as of the closing date.

    (6)      The Pre-Funding Period  must end no later than three months or 90
    days after the closing  date or earlier  in certain circumstances if  the
    Pre-Funding Account  falls  below  the  minimum level  specified  in  the
    pooling and servicing agreement or an event of default occurs.

    (7)      Amounts   transferred   to   any   Pre-Funding   Account   and/or
    capitalized interest account used in connection with the  pre-funding may
    be invested  only in  investments which  are permitted  by the  Exemption
    Rating Agencies rating the certificates and must:

        (i)      be direct obligations of, or obligations fully guaranteed as
        to  timely payment of principal and interest by, the United States or
        any   agency   or  instrumentality   thereof   (provided   that  such
        obligations  are backed by  the full faith  and credit  of the United
        States); or

        (ii)         have been rated  (or the obligor has  been rated) in one
        or  the  three highest  generic  rating  categories  by an  Exemption
        Rating Agency ("Permitted Investments").

    (8)      The related prospectus or prospectus supplement must describe:

        (i)      any pre-funding Account and/or  capitalized interest account
        used in connection with a pre-funding account;

        (ii)         the duration of the Pre-Funding Period;

        (iii)     the  percentage and/or  dollar  amount of  the  Pre-Funding
        Limit for the trust; and

        (iv)         that the amounts remaining in the Pre-Funding Account at
        the   end   of   the  Pre-Funding   Period   will   be   remitted  to
        certificateholders as repayments of principal.

    (9)      The  related pooling  and servicing  agreement must  describe the
    Permitted  Investments for  the  Pre-Funding Account  and/or  capitalized
    interest  account and,  if not  disclosed  in the  related prospectus  or
    prospectus Supplement,  the  terms  and  conditions  for  eligibility  of
    Additional Obligations.

    The Underwriters believe that all of  the conditions for exemptive relief
under the  proposed amendment  to the Exemption  with respect  to pre-funding
have been  or will be satisfied.  Therefore, if  the relief granted under the
final  amendment conforms  to  that  proposed by  the  DOL, the  acquisition,
holding and transfer of the Offered Certificates would be eligible for relief
under  the  Exemption,  as  amended,  and such  relief  would  be  applicable
retroactively to the Closing  Date.  Although there can be  no assurance that
the  final amendment will be identical to  that proposed, the Underwriters do
not anticipate that any changes will be made which would adversely affect the
applicability  of the Exemption  to the purchase, transfer  or holding of the
Offered Certificates by  or on behalf of a Plan.   However, any Plan investor
that proposes to acquire Offered  Certificates in reliance upon the Exemption
should consult with  its counsel  and make  its own determination  as to  the
applicability of the  Exemption and the advisability of  investing in Offered
Certificates in reliance upon the proposed pre-funding amendment.

    BECAUSE THE  CHARACTERISTICS OF THE CLASS  M-1F, CLASS M-1A,  CLASS M-2F,
CLASS  M-2A, CLASS  B-1F  AND  CLASS  B-1A  CERTIFICATES  MAY  NOT  MEET  THE
REQUIREMENTS OF PTCE 83-1,  THE EXEMPTION OR ANY OTHER ISSUED EXEMPTION UNDER
ERISA, THE PURCHASE  AND HOLDING OF CLASS M-1F, CLASS M-1A, CLASS M-2F, CLASS
M-2A, CLASS  B-1F AND  CLASS B-1A  CERTIFICATES BY  A PLAN  OR BY  INDIVIDUAL
RETIREMENT ACCOUNTS OR  OTHER PLANS SUBJECT TO  SECTION 4975 OF THE  CODE MAY
RESULT  IN PROHIBITED TRANSACTIONS OR THE IMPOSITION OF EXCISE TAXES OR CIVIL
PENALTIES.  CONSEQUENTLY, INITIAL ACQUISITIONS  AND TRANSFERS OF THE CLASS M-
1F,  CLASS  M-1A,  CLASS  M-2F,  CLASS   M-2A,  CLASS  B-1F  AND  CLASS  B-1A
CERTIFICATES  WILL  NOT BE  REGISTERED  BY  THE  TRUSTEE UNLESS  THE  TRUSTEE
RECEIVES:   (I)  A  REPRESENTATION FROM  THE ACQUIROR  OR TRANSFEREE  OF SUCH
CERTIFICATE, TO THE EFFECT  THAT SUCH TRANSFEREE  IS NOT AN EMPLOYEE  BENEFIT
PLAN SUBJECT  TO SECTION  406 OF ERISA  OR A PLAN  OR ARRANGEMENT  SUBJECT TO
SECTION 4975 OF THE  CODE, NOR A PERSON ACTING ON BEHALF OF  ANY SUCH PLAN OR
ARRANGEMENT NOR USING  THE ASSETS OF ANY  SUCH PLAN OR ARRANGEMENT  TO EFFECT
SUCH  TRANSFER  OR  (II)  IF  THE  PURCHASER  IS   AN  INSURANCE  COMPANY,  A
REPRESENTATION THAT THE PURCHASER IS AN INSURANCE COMPANY WHICH IS PURCHASING
SUCH  CERTIFICATES  WITH FUNDS  CONTAINED  IN AN  "INSURANCE  COMPANY GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED  IN SECTION V(E) OF PROHIBITED  TRANSACTION
CLASS EXEMPTION  95-60 ("PTCE 95-60")) AND  THAT THE PURCHASE AND  HOLDING OF
SUCH  CERTIFICATES ARE  COVERED UNDER  PTCE  95-60.   SUCH REPRESENTATION  AS
DESCRIBED  ABOVE SHALL  BE DEEMED  TO HAVE BEEN  MADE TO  THE TRUSTEE  BY THE
ACQUIROR OR TRANSFEREE'S ACCEPTANCE OF A CLASS M-1F, CLASS M-1A, CLASS  M-2F,
CLASS M-2A,  CLASS B-1F OR  CLASS B-1A CERTIFICATE.   IN THE EVENT  THAT SUCH
REPRESENTATION IS VIOLATED,  SUCH ATTEMPTED TRANSFER OR  ACQUISITION SHALL BE
VOID AND OF NO EFFECT.

    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. 


                       LEGAL INVESTMENT CONSIDERATIONS

    The Certificates  will not constitute "mortgage related securities" under
the   Secondary  Mortgage   Market  Enhancement   Act   of  1984   ("SMMEA").
Accordingly, many institutions  with legal authority  to invest in  "mortgage
related  securities"  may  not  be   legally  authorized  to  invest  in  the
Certificates.

    There may be restrictions on the  ability of certain investors, including
depository institutions, either  to purchase the Certificates  or to purchase
Certificates 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 Certificates constitute legal investments for
such investors.

                            METHOD OF DISTRIBUTION

    Subject  to  the terms  and  conditions  set forth  in  the  Underwriting
Agreement among the Depositor, Greenwich  (an affiliate of the Depositor) and
Prudential Securities Incorporated,  the Depositor has agreed to  sell to the
Underwriters, and each  of the Underwriters has severally  agreed to purchase
from the  Depositor, the principal  balances of the Offered  Certificates set
forth below opposite their respective names.   In connection with the sale of
the Offered  Certificates, the  Underwriters may be  deemed to  have received
compensation from the Depositor in the form of underwriting discounts.

<TABLE>
<CAPTION>
                                    Class A-1        Class A-2      Class A-3      Class A-4      Class A-5
          Underwriter            Certificates      Certificates   Certificates   Certificates   Certificates
<S>                              <C>              <C>             <C>            <C>            <C>
Greenwich Capital Markets, Inc.   $25,740,000     $17,875,000      $8,084,700     $5,070,000    $51,042,550
Prudential Securities              13,860,000       9,625,000       4,353,300      2,730,000     27,484,450
Incorporated  . . . . . . . .
Total . . . . . . . . . . . .     $39,600,000     $27,500,000     $12,438,000     $7,800,000    $78,527,000

</TABLE>

<TABLE>
<CAPTION>
                                         Class M-1F         Class M-2F      Class M-1A      Class M-2A
            Underwriter                Certificates       Certificates    Certificates    Certificates
<S>                                    <C>                <C>             <C>             <C>
Greenwich Capital Markets, Inc. . .      $4,328,350         $3,163,550      $6,024,200      $3,645,850
Prudential Securities Incorporated  
                                          2,330,650          1,703,450       3,243,800       1,963,150
Total . . . . . . . . . . . . . . .      $6,659,000         $4,867,000      $9,268,000      $5,609,000

</TABLE>

<TABLE>
<CAPTION>
                                                                 Class B-1F                Class B-1A 
                    Underwriter                                 Certificates              Certificates
<S>                                                            <C>                       <C>
Greenwich Capital Markets, Inc. . . . . . . . . . .            $2,330,949.40             $2,694,850.60
Prudential Securities Incorporated  . . . . . . . .             1,255,126.60              1,451,073.40
Total . . . . . . . . . . . . . . . . . . . . . . .            $3,586,076.00             $4,145,924.00

</TABLE>

    The Depositor  has been advised by  the Underwriters that they  intend to
make a  market in the Offered  Certificates but have 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  Underwriters  propose  to offer  the  Offered  Certificates in  part
directly to purchasers at the initial public offering prices set forth on the
cover  page of this  Prospectus Supplement and in  part to certain securities
dealers at such  prices less concessions  not to exceed 0.10%,  0.15%, 0.20%,
0.175%,  0.175%,  0.25,  0.28%,  0.25%,  0.28%,  0.325%  and  0.325%  of  the
respective Certificate Principal Balances of  the Class A-1, Class A-2, Class
A-3, Class A-4,  Class A-5, Class M-1F,  Class M-2F, Class M-1A,  Class M-2A,
Class B-1F and Class B-1A Certificates.  The Underwriters may allow, and such
dealers may  reallow, concessions not  to exceed 0.08%, 0.12%,  0.16%, 0.14%,
0.14%,  0.20%, 0.224%,  0.20%,  0.224%,  0.26% and  0.26%  of the  respective
Certificate Principal  Balances of the Class A-1, Class A-2, Class A-3, Class
A-4, Class A-5,  Class M-1F, Class M-2F,  Class M-1A, Class M-2A,  Class B-1F
and  Class B-1A  Certificates  to certain  brokers and  dealers.   After  the
Offered Certificates are released for sale to the  public, the offering price
and other selling terms may be varied by the Underwriters.

    Until the  distribution of the  Offered Certificates is  completed, rules
of  the Commission  may limit  the ability  of the  Underwriters and  certain
selling group members to  bid for and purchase the Offered  Certificates.  As
an exception  to these rules,  the Underwriters  are permitted  to engage  in
certain  transactions that stabilize  the price of  the Offered Certificates.
Such transactions  consist of bids or  purchases for the  purpose of pegging,
fixing or maintaining the price of the Offered Certificates.

    In general, purchases of a  security for the purpose of stabilization  or
to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

    Neither  the   Depositor  nor  either  of   the  Underwriters  makes  any
representation or prediction as  to the direction or magnitude of  any effect
that the transactions described  above may have on the prices  of the Offered
Certificates.    In  addition,  neither  the  Depositor  nor  either  of  the
Underwriters  makes any representation  that the Underwriters  will engage in
such  transactions or  that such  transactions, once  commenced, will  not be
discontinued without notice.

    After  the  initial  public offering  of  the  Offered Certificates,  the
public offering price and such concessions may be changed.

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

    An affiliate of Greenwich and  the Depositor has significant  contractual
relations with Cityscape and provides  periodic funding of its origination of
mortgage loans, including the Mortgage Loans.   Accordingly, a portion of the
proceeds  payable to Cityscape  will be paid to  such affiliate in connection
with the sale of the Mortgage Loans.


                                LEGAL MATTERS

    Certain legal  matters in  connection with  the issuance  of the  Offered
Certificates will be  passed upon for the Depositor  and for the Underwriters
by  Brown  & Wood  LLP,  New  York, New  York,  and  for Cityscape  by  Dewey
Ballantine, New York, New York.


                                   RATINGS

    It is a condition  to the issuance of  the Offered Certificates that  (i)
the Group I Senior Certificates and the Group II Senior Certificates be rated
"AAA" by Standard & Poor's, a  division of The McGraw-Hill Companies ("S&P"),
Duff & Phelps  Credit Rating  Co. ("DCR")  and Fitch  Investor Service,  L.P.
("Fitch" and,  together with S&P  and DCR, the  "Rating Agencies"),  (ii) the
Class M-1F Certificates be rated "AA"  by each of the Rating Agencies;  (iii)
the Class M-1A Certificates be rated "AA+" by S&P and "AA" by  DCR and Fitch,
(iv) the Class M-2F Certificates be rated "A" by each of the Rating Agencies,
(v) the Class M-2A  Certificates be rated "A+" by S&P, "A"  by Fitch and "A-"
by DCR, (vi) the Class B-1F Certificates be rated "BBB" by each of the Rating
Agencies and (vii)  the Class  B-1A Certificates  be rated "BBB"  by S&P  and
Fitch  and "BBB-"  by DCR.   No rating  addresses whether Group  I Subsequent
Mortgage Loans will be  purchased by the Trust  Fund, the amount of  any such
Mortgage Loans to be so purchased, or the impact any such purchase might have
on the yields of the Offered Certificates.  

    The ratings  on the  Offered Certificates address  the likelihood of  the
receipt by  the holders of the  Offered Certificates of  all distributions on
the Mortgage Loans  to which they are entitled.   The ratings on  the Offered
Certificates also address the structural, legal and issuer-related aspects of
the  Offered Certificates, including  the nature of  the Mortgage  Loans.  In
general, the ratings on the Offered Certificates address credit risk  and not
prepayment  risk.  The ratings  on the Offered  Certificates do not represent
any assessment of  the likelihood that principal prepayments  of the Mortgage
Loans will  be made  by borrowers  or the degree  to which  the rate  of such
prepayments might differ from that originally anticipated.   As a result, the
initial  ratings assigned  to the  Offered  Certificates do  not address  the
possibility that  holders of  the Offered Certificates  might suffer  a lower
than anticipated  yield in  the event  of principal payments  on the  Offered
Certificates resulting  from rapid prepayments  of the Mortgage Loans  or the
application of the General Excess Available Amount as described herein, or in
the event that a Mortgage Loan Group is terminated prior to the Assumed Final
Maturity Date of the related classes of Offered Certificates.  The ratings on
the Group I Offered Certificates do  not address the ability of the  Trust to
acquire  Group  I Subsequent  Mortgage Loans,  any potential  redemption with
respect thereto or the effect on yield resulting therefrom.

    The Depositor has  not engaged  any rating agency  other than the  Rating
Agencies to provide ratings on the Offered Certificates.  However, there  can
be no assurance  as to whether any other rating agency  will rate the Offered
Certificates, or, if it does, what rating would be assigned by any such other
rating agency.  Any rating on  the Certificates by another rating agency,  if
assigned  at all,  may be  lower  than the  ratings assigned  to  the Offered
Certificates by the Rating Agencies.

    A  security  rating  is  not  a  recommendation  to  buy,  sell  or  hold
securities and may be subject  to revision or withdrawal  at any time by  the
assigning  rating organization.   Each  security rating  should be  evaluated
independently of any  other security rating.   In the event that  the ratings
initially assigned to any of the Offered Certificates by the Rating  Agencies
are subsequently lowered  for any reason, no person or entity is obligated to
provide any  additional support  or credit enhancement  with respect  to such
Offered Certificates.


                            INDEX OF DEFINED TERMS

2/28 LIBOR Mortgage Loans . . . . . . . . . . . . . . . . . . . . . S-8, S-33
Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-53
Actuarial Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Additional Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-32
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Advances  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Aggregate Senior Certificate Principal Balance  . . . . . . . . . . . .  S-54
Allocable Loss Amount . . . . . . . . . . . . . . . . . . . . . . . . .  S-54
Assumed Final Maturity Date . . . . . . . . . . . . . . . . . . . . . .  S-62
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Average Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Average Outstanding . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Beneficial Owner  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Call Option Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-54
Capitalized Interest Account  . . . . . . . . . . . . . . . . . . . S-9, S-51
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-18, S-47
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Certificate Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Certificate Owner . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . . i, S-54
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-46
Cityscape . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-1
Civil Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17
Class A-1 Available Funds Cap . . . . . . . . . . . . . . . . . . . . . . S-4
Class A-4 Priority Excess Distribution Amount . . . . . . . . . . . . .  S-54
Class A-4 Priority General Distribution Amount  . . . . . . . . . . . .  S-54
Class A-4 Priority Percentage . . . . . . . . . . . . . . . . . . . . .  S-54
Class A-4 Pro Rata Excess Distribution Amount . . . . . . . . . . . . .  S-54
Class A-4 Pro Rata General Distribution Amount  . . . . . . . . . . . .  S-55
Class B Optimal Principal Balance . . . . . . . . . . . . . . . . . . .  S-55
Class M-1 Optimal Principal Balance . . . . . . . . . . . . . . . . . .  S-55
Class M-2 Optimal Principal Balance . . . . . . . . . . . . . . . . . .  S-55
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . i, S-1, S-5, S-62
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-79
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . S-7
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  ii
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-80
CPR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Cut-Off Date Principal Balance  . . . . . . . . . . . . . . . . . . . .  S-25
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-82, S-87
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-53
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Delinquency Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  S-56
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-2, S-47
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  i, S-2, S-48
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-82
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-56
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-81
Exception . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-82
Exemption Rating Agencies . . . . . . . . . . . . . . . . . . . . . . .  S-82
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-47
First Lien  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-82, S-87
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Foreign Investor  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-81
Foreign Investors . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-81
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-51
General Excess Available Amount . . . . . . . . . . . . . . . . . . . .  S-56
Greenwich . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Gross Losses  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-32
Group I Certificates  . . . . . . . . . . . . . . . . . . . . . . . S-1, S-46
Group I Initial Cut-Off Date Principal Balance  . . . . . . . . . . S-5, S-25
Group I Mezzanine Certificates  . . . . . . . . . . . . . . . . . . S-1, S-46
Group I Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  i, S-2
Group I Mortgage Rates  . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Group I Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . S-2
Group I Prepayment Assumption . . . . . . . . . . . . . . . . . . . . .  S-62
Group I Residual Certificates . . . . . . . . . . . . . . . . . . . S-1, S-46
Group I Senior Certificates . . . . . . . . . . . . . . . . . . . . S-1, S-46
Group I Subordinate Certificates  . . . . . . . . . . . . . . . . . S-1, S-46
Group I Subsequent Mortgage Loans . . . . . . . . . . . . . . .  i, S-2, S-25
Group II  Mezzanine Certificates  . . . . . . . . . . . . . . . . . . . . S-1
Group II Available Funds Cap  . . . . . . . . . . . . . . . . . . . . . . S-4
Group II Certificates . . . . . . . . . . . . . . . . . . . . . . . S-1, S-46
Group II Initial Cut-Off Date Principal Balance . . . . . . . . . . S-5, S-32
Group II Mezzanine Certificates . . . . . . . . . . . . . . . . . . S-1, S-46
Group II Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . .  i, S-2
Group II Mortgaged Properties . . . . . . . . . . . . . . . . . . . . . . S-2
Group II Prepayment Assumption  . . . . . . . . . . . . . . . . . . . .  S-62
Group II Residual Certificates  . . . . . . . . . . . . . . . . . . . . . S-1
Group II Senior Certificates  . . . . . . . . . . . . . . . . . . . S-1, S-46
Group II Subordinate Certificates . . . . . . . . . . . . . . . . . S-1, S-46
Group Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Initial Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Initial Group I Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . S-6
Initial Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  i, S-2
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Interest Distributable Amount . . . . . . . . . . . . . . . . . . . . .  S-56
Interest Remittance Amount  . . . . . . . . . . . . . . . . . . . . . .  S-56
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-80
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
LIBOR Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-60
Lifetime Cap  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-33
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Loan Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-56
Loss Reimbursement Deficiency . . . . . . . . . . . . . . . . . . . . .  S-56
Majority Residual Interestholders . . . . . . . . . . . . . . . . . . .  S-11
Maximum Collateral Amount . . . . . . . . . . . . . . . . . . . . . . .  S-56
Maximum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . S-8, S-33
Mezzanine Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Minimum Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . S-9, S-33
Monthly Interest Distributable Amount . . . . . . . . . . . . . . . . .  S-57
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-82
Mortgage Loan Group . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-5
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . i
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Mortgage Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Net income from foreclosure property  . . . . . . . . . . . . . . . . .  S-80
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-45
Obligations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . i, S-60
Optimal Principal Balance . . . . . . . . . . . . . . . . . . . . . . .  S-57
Original Certificate Principal Balance  . . . . . . . . . . . . . . . . . . i
Overcollateralization Deficiency Amount . . . . . . . . . . . . . . . .  S-57
Overcollateralization Target Amount . . . . . . . . . . . . . . . . . .  S-57
Overcollateralized Amount . . . . . . . . . . . . . . . . . . . . . . .  S-57
Pass-Through Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-33
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . .  S-84
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-81
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-2, S-46
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-51
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . .  i, S-9, S-51
Pre-Funding Limit . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Pre-Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . .  S-10, S-45
Principal Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  S-57
Principal Remittance Amount . . . . . . . . . . . . . . . . . . . . . .  S-57
Pro Rata Pre-Funding Distribution Amount  . . . . . . . . . . . . . . .  S-57
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . .  S-80
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  ii
PTCE 95-60  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-85
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-87
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-58
Realized Loss Percentage  . . . . . . . . . . . . . . . . . . . . . . .  S-58
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Regular Pre-Funding Distribution Amount . . . . . . . . . . . . . . . .  S-58
Regular Principal Distribution Amount . . . . . . . . . . . . . . . S-3, S-58
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . .  ii, S-11, S-79
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Replacement Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  S-45
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-61
Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . S-1, S-46
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-83
Rolling Delinquency Percentage  . . . . . . . . . . . . . . . . . . . .  S-58
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-82, S-87
Second Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-1
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Senior Class Subordination Deficit  . . . . . . . . . . . . . . . . . .  S-53
Senior Credit Enhancement Percentage  . . . . . . . . . . . . . . . . .  S-58
Senior Optimal Principal Balance  . . . . . . . . . . . . . . . . . . .  S-58
Senior Principal Distribution Amount  . . . . . . . . . . . . . . . . .  S-59
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-1
Servicer Remittance Date  . . . . . . . . . . . . . . . . . . . . . . .  S-46
Servicer Termination Trigger Event  . . . . . . . . . . . . . . . . . .  S-78
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-45
Simple Interest Loans . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Six-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-32
Stepdown Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-59
Stepdown Trigger Event  . . . . . . . . . . . . . . . . . . . . . . . .  S-59
Stepup Cumulative Loss Test . . . . . . . . . . . . . . . . . . . . . .  S-60
Stepup Rolling Delinquency Test . . . . . . . . . . . . . . . . . . . .  S-59
Stepup Trigger Event  . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . . S-1
Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . . . . . .  S-43
Telerate Page 3750  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . i
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  i, S-1
Trustee Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Trustee Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Trustee's Mortgage File . . . . . . . . . . . . . . . . . . . . . . . .  S-44
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  ii
Unpaid Interest Shortfall Amount  . . . . . . . . . . . . . . . . . . .  S-60
Unutilized Funding Amount . . . . . . . . . . . . . . . . . . . . . S-3, S-51
Upgrade . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21

<TABLE>
<CAPTION>
<S>                                                    <C>                      <C>
NO  DEALER,  SALESMAN  OR  OTHER  PERSON HAS  BEEN           CITYSCAPE HOME EQUITY LOAN TRUST
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY                     SERIES 1997-C
REPRESENTATION NOT  CONTAINED  IN THIS  PROSPECTUS
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN  OR
MADE, SUCH INFORMATION  OR REPRESENTATION MUST NOT                 $39,600,000 CLASS A-1
BE  RELIED UPON AS  HAVING BEEN AUTHORIZED  BY THE              VARIABLE PASS-THROUGH RATE
DEPOSITOR OR  THE UNDERWRITERS.   THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN                 $27,500,000 CLASS A-2
OFFER  OF ANY SECURITIES OTHER THAN THOSE TO WHICH                6.78% PASS-THROUGH RATE
THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION
OF   AN  OFFER  TO  BUY,  TO  ANY  PERSON  IN  ANY                 $12,438,000 CLASS A-3
JURISDICTION WHERE SUCH  AN OFFER OR  SOLICITATION                7.38% PASS-THROUGH RATE
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY                 $7,800,000 CLASS A-4
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY                7.00% PASS-THROUGH RATE
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF  ANY                 $78,527,000 CLASS A-5
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                      VARIABLE PASS-THROUGH RATE

                                                                   $6,659,000 CLASS M-1F
                                                                  7.24% PASS-THROUGH RATE
                 TABLE OF CONTENTS

                                                                   $4,867,000 CLASS M-2F
                                              PAGE
                                                                  7.48% PASS-THROUGH RATE
               PROSPECTUS SUPPLEMENT
                                                                   $9,268,000 CLASS M-1A
                                                                VARIABLE PASS-THROUGH RATE
Incorporation of Certain Documents by Reference 
                                                ii
                                                                   $5,609,000 CLASS M-2A
Summary of Terms  . . . . . . . . . . .        S-1
                                                                VARIABLE PASS-THROUGH RATE
Risk Factors  . . . . . . . . . . . . .       S-13
Cityscape's Portfolio of Mortgage Loans       S-18
                                                                   $3,586,076 CLASS B-1F
Cityscape Corp. . . . . . . . . . . . .       S-22
                                                                  7.83% PASS-THROUGH RATE
The Mortgage Loan Groups  . . . . . . .       S-25
The Pooling and Servicing Agreement . .       S-44
                                                                   $4,145,924 CLASS B-1A
Description of the Certificates . . . .       S-46
                                                                VARIABLE PASS-THROUGH RATE
Use of Proceeds . . . . . . . . . . . .       S-79
Certain Material Federal Income Tax Consequences  
                                              S-79
State Taxes . . . . . . . . . . . . . .       S-81
ERISA Considerations  . . . . . . . . .       S-81
Legal Investment Considerations . . . .       S-85
Method of Distribution  . . . . . . . .       S-85
                                                             FINANCIAL ASSET SECURITIES CORP.
Legal Matters . . . . . . . . . . . . .       S-87
                                                                        (DEPOSITOR)
Ratings . . . . . . . . . . . . . . . .       S-87
Index of Defined Terms  . . . . . . . .       S-88
                                                                ---------------------------
                    PROSPECTUS
                                                                   PROSPECTUS SUPPLEMENT
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                   GREENWICH CAPITAL MARKETS, INC.
Risk Factors . . . . . . . . . . . . . .   11
The Trust Fund . . . . . . . . . . . . .   16
Use of Proceeds  . . . . . . . . . . . .   22
The Depositor  . . . . . . . . . . . . .   22
Loan Program . . . . . . . . . . . . . .   22                          PRUDENTIAL SECURITIES
Description of the Securities. . . . . .   24                              INCORPORATED
Credit Enhancement . . . . . . . . . . .   34
Yield and Preyment Considerations. . . .   40
The Agreements . . . . . . . . . . . . .   42                            -------------------
Certain Legal Aspects of the Loans . . .   55
Certain Material Federal Income Tax                                          June 24, 1997
Considerations . . . . . . . . . . . . .   67                                    
State Tax Considerations . . . . . . . .   87
ERISA Considerations . . . . . . . . . .   87
Legal Investment . . . . . . . . . . . .   89
Method of Distribution . . . . . . . . .   90
Legal Matters  . . . . . . . . . . . . .   91
Financial Information  . . . . . . . . .   91
Rating . . . . . . . . . . . . . . . . .   91
</TABLE>



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

    This  Prospectus relates  to the  issuance of  Asset Backed  Certificates
(the "Certificates")  and the Asset  Backed Notes (the "Notes"  and, together
with the Certificates, the "Securities"), which may be sold from time to time
in one or more series (each, a "Series") by Financial Asset  Securities Corp.
(the "Depositor") on  terms determined at the  time of sale and  described in
this Prospectus and the  related Prospectus Supplement.  The  Securities of a
Series will evidence beneficial ownership of  a trust fund (a "Trust  Fund").
As  specified in  the related  Prospectus Supplement,  the Trust  Fund for  a
Series of  Securities will include  certain assets (the "Trust  Fund Assets")
which will primarily  consist of (i) closed-end and/or  revolving home equity
loans (the "Home Equity Loans") secured primarily by subordinate liens onone-
 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 11.

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.


June 20, 1997

    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:  Paul  D. Stevelman,  Assistant  Secretary,  Financial  Asset
Securities Corp., 600 Steamboat Road, Greenwich, Connecticut 06830, telephone
number (203) 625-2756.    The Depositor  has  determined that  its  financial
statements are not material to the offering of any Securities.

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

Depositor        Financial Asset Securities Corp., a Delaware corporation, an
                 indirect  limited  purpose  finance  subsidiary  of 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

    Federal, state  and local  laws and  regulations impose  a wide range  of
requirements  on activities  that  may  affect  the environment,  health  and
safety.    In  certain  circumstances,  these  laws  and  regulations  impose
obligations on  owners or operators  of residential properties such  as those
subject to the Loans.   The failure to comply with  such laws and regulations
may result in fines and penalties.

    Under various federal, state and local laws and regulations,  an owner or
operator of real estate may be  liable for the costs of addressing  hazardous
substances on, in or beneath such property and related costs.  Such liability
could exceed the value of  the property and the aggregate assets of the owner
or operator.   In  addition, persons  who transport  or dispose  of hazardous
substances, or  arrange  for the  transportation,  disposal or  treatment  of
hazardous substances, at off-site locations may also be held  liable if there
are releases or threatened releases  of hazardous substances at such off-site
locations.

    Under  the  laws of  some  states  and under  the  federal  Comprehensive
Environmental   Response,   Compensation   and  Liability   Act   ("CERCLA"),
contamination  of property may give rise 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.
  
    Under the  laws of some  states, and under  CERCLA and the  federal Solid
Waste Disposal Act, there is a possibility  that a lender may be held  liable
as an "owner" or  "operator" for costs  of addressing releases or  threatened
releases of hazardous substances at a property, or releases of petroleum from
an underground storage tank, under certain circumstances.  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.

LOWER CREDIT QUALITY TRUST FUND ASSETS

    Certain  of the Trust Fund Assets underlying or securing, as the case may
be,  a  Series of  Securities  may have  been  made to  lower  credit quality
borrowers  who have  marginal credit  and fall  into  one of  two categories:
customers   with   moderate   income,  limited   assets   and   other  income
characteristics  which  cause difficulty  in borrowing  from banks  and other
traditional sources of lenders, and customers with a derogatory credit report
including a  history of  irregular employment,  previous bankruptcy  filings,
repossession of  property, charged-off loans  and garnishment of wages.   The
average interest rate charged on such  Trust Fund Assets made to these  types
of borrowers is generally higher than  that charged by lenders that typically
impose more stringent  credit requirements.  The payment  experience on loans
made to  these types of  borrowers is likely  to be different  (i.e., greater
likelihood of  later payments  or defaults,  less likelihood  of prepayments)
from that  on loans  made to  borrowers with  higher credit  quality, and  is
likely  to be more sensitive to changes in  the economic climate in the areas
in which  such borrowers  reside.   See "The  Mortgage Pool"  in the  related
Prospectus Supplement.

DELINQUENT TRUST FUND ASSETS

    No  more than 5% (by principal balance)  of the Trust Fund Assets for any
particular Series of Securities will be between 30 and 59 days past due as of
the related Cut-off Date.

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.

- --------------------
    /F1/     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

    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./F1/  The Pool will be created
on the  first day  of the  month of  the issuance  of the  related Series  of
Securities or  such other  date specified in  the Prospectus  Supplement (the
"Cut-off Date").   The Securities will be entitled to payment from the assets
of the related Trust Fund or Funds or other assets pledged for the benefit of
the  Securityholders as  specified in the  related Prospectus  Supplement and
will not be entitled to payments in  respect of the assets of any other trust
fund established by the Depositor.

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

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

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

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

    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.,  a  registered  securities  broker-dealer.    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 five  (5) 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 thirty  (30) 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 thirty  (30) 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,
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.

    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

    Federal, state and  local laws  and regulations  impose a  wide range  of
requirements  on  activities that  may  affect  the  environment, health  and
safety.    These   include  laws  and  regulations  governing  air  pollutant
emissions, hazardous  and toxic substances,  impacts to wetlands,  leaks from
underground storage tanks, and the  management, removal and disposal of lead-
and asbestos-containing materials.  In certain circumstances, these laws  and
regulations impose  obligations on  the owners  or  operators of  residential
properties such as those subject  to the Loans.   The failure to comply  with
such laws and regulations may result in fines and penalties.

    Moreover,  under various federal,  state and local  laws and regulations,
an owner or operator of real estate may be liable for the costs of addressing
hazardous substances on, in or beneath such property and related costs.  Such
liability may be imposed without regard to whether the owner or operator knew
of, or was responsible for, the presence of such substances, and could exceed
the value of the property and the aggregate assets of  the owner or operator.
In addition,  persons who  transport or dispose  of hazardous  substances, or
arrange   for  the  transportation,   disposal  or  treatment   of  hazardous
substances,  at off-site  locations  may also  be  held liable  if  there are
releases  or threatened  releases of  hazardous  substances at  such off-site
locations.

    In  addition,  under  the  laws  of some  states  and  under  the federal
Comprehensive  Environmental   Response,  Compensation   and  Liability   Act
("CERCLA"), contamination of property may give rise 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.    Under  CERCLA,  such  a lien  is  subordinate  to  pre-existing,
perfected security interests.

    Under  the laws of some states, and  under CERCLA, there is a possibility
that a  lender may  be held  liable as an  "owner or  operator" for  costs of
addressing  releases  or threatened  releases  of hazardous  substances  at a
property, regardless of whether or not the environmental damage or threat was
caused  by a current or prior owner or  operator.  CERCLA and some state laws
provide an exemption from the definition of "owner or operator" for a secured
creditor who, without "participating in  the management" of a facility, holds
indicia  of ownership  primarily  to  protect its  security  interest in  the
facility.  The Solid Waste  Disposal Act ("SWDA") provides similar protection
to secured creditors  in connection with liability for  releases of petroleum
from certain underground  storage tanks.  However, if  a lender "participates
in the management" of  the facility in question or is found  not to have held
its interest primarily to protect a security interest, the lender may forfeit
its secured creditor exemption status.

    A regulation  promulgated  by the  U.S.  Environmental Protection  Agency
("EPA") in  April 1992 attempted to  clarify the activities  in which lenders
could  engage  both prior  to and  subsequent  to foreclosure  of  a security
interest without forfeiting the secured creditor exemption under CERCLA.  The
rule  was struck down in 1994  by the United States  Court of Appeals for the
District  of  Columbia  Circuit  in  Kelley  ex  rel  State  of  Michigan  v.
Environmental Protection Agency, 15 F.3d  1100 (D.C Cir. 1994), reh'g denied,
25 F.3d 1088, cert.  denied sub nom. Am.  Bankers Ass'n v. Kelley,  115 S.Ct.
900  (1995).   Another  EPA  regulation  promulgated  in 1995  clarifies  the
activities  in which  lenders  may  engage  without  forfeiting  the  secured
creditor exemption under the underground storage tank provisions of the SWDA.
That regulation has not been struck down.

    On  September 30,  1996, Congress  amended both  CERCLA and  the  SWDA to
provide additional clarification  regarding the scope of the lender liability
exemptions under the two statutes.   Among other things, the 1996  amendments
specify the  circumstances under  which  a lender  will be  protected by  the
CERCLA and SWDA exemptions, both while the borrower is still in possession of
the secured property and following foreclosure on the secured property.

    Generally,  the amendments  state  that a  lender  who holds  indicia  of
ownership primarily  to protect a  security interest  in a  facility will  be
considered to participate in management only if, while the borrower is  still
in possession of the facility encumbered by the security interest, the lender
(i) exercises  decision-making control over environmental  compliance related
to  the facility  such  that  the lender  has  undertaken responsibility  for
hazardous substance handling or disposal practices related to the facility or
(ii)  exercises control at  a level comparable  to that  of a manager  of the
facility such  that the lender  has assumed or manifested  responsibility for
(x) overall  management of  the facility  encompassing daily-decision  making
with respect to environmental compliance  or (y) overall or substantially all
of   the  operational   functions  (as   distinguished   from  financial   or
administrative  functions)  of  the  facility  other  than  the  function  of
environmental compliance.   The  amendments also  specify certain  activities
that  are  not  considered  to be  "participation  in  management", including
monitoring or  enforcing the  terms of  the extension  of credit or  security
interest, inspecting the facility, and requiring a lawful means of addressing
the release or threatened release of a hazardous substance.

    The  1996 amendments also specify  that a lender  who did not participate
in management of  a facility prior to  foreclosure will not be  considered an
"owner or operator", even if the lender  forecloses on the facility and after
foreclosure  sells or liquidates the facility, maintains business activities,
winds up operations, undertakes an  appropriate response action, or takes any
other measure to preserve, protect, or prepare  the facility prior to sale or
disposition, if the  lender seeks to sell or otherwise divest the facility at
the  earliest  practicable,  commercially  reasonable  time,  on commercially
reasonable  terms,  taking  into  account  market conditions  and  legal  and
regulatory requirements.

    The CERCLA and SWDA  lender liability amendments specifically address the
potential liability  of lenders  who hold  mortgages or  similar conventional
security  interests  in  real  property,  such as  the  Trust  Fund  does  in
connection with  the Home  Equity Loans and  the Home  Improvement Contracts.
The amendments do not clearly address the potential liability  of lenders who
retain legal  title  to a  property  and enter  into  an agreement  with  the
purchaser for the payment of the purchase price and interest over the term of
the contract, such  as the Trust Fund does in connection with the Installment
Contracts.  

    If  a lender  (including a lender  under an  Installment Contract)  is or
becomes liable under CERCLA, it may be authorized to bring a statutory action
for  contribution  against  any  other  "responsible  parties",  including  a
previous  owner  or operator.    However,  such persons  or  entities  may be
bankrupt  or  otherwise  judgment  proof,  and  the  costs  associated   with
environmental cleanup and related actions may be substantial.  Moreover, some
state  laws imposing  liability for  addressing hazardous  substances do  not
contain  exemptions  from  liability  for  lenders.   Whether  the  costs  of
addressing  a  release  or  threatened  release  at  a  property  pledged  as
collateral for one of  the Loans (or at a property  subject to an Installment
Contract), would  be imposed on the Trust  Fund, and thus occasion  a loss to
the  Securityholders, therefore  depends on  the specific  factual and  legal
circumstances at issue.

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

    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.   Amounts which  may be recovered  by the
Secretary  of HUD after  payment of an  insurance claim are not  added to the
amount of  insurance  coverage in  the  related lender's  insurance  coverage
reserve account.

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

    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.

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

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
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 (ii) 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 regulations
(the   "Contingent  Regulations")  governing   the  calculation  of   OID  on
instruments  having contingent interest payments.  The Contingent Regulations
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.
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 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 (ii) 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 clause (i) or (ii) above, then a Security will
qualify  for  the  tax treatment  described  in  clause (i)  or  (ii)  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.
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 finalized regulations
(the  "Mark-to-Market Regulations")  which  provide  that  a  REMIC  Residual
Interest Security acquired  after January 3, 1995 cannot be marked-to-market.
Prospective purchasers of  a REMIC Residual Interest  Security should consult
their tax advisors regarding  the possible application of the  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 "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 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 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, 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.



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