FINANCIAL ASSET SECURITIES CORP
424B5, 1997-03-12
ASSET-BACKED SECURITIES
Previous: SIERRA PRIME INCOME FUND, SC 13E4, 1997-03-12
Next: TECHNOLOGY SERVICE GROUP INC DE, 4, 1997-03-12



PROSPECTUS SUPPLEMENT
(To Prospectus dated March 7, 1997)

                                 (MEGO LOGO)



                                 $86,153,605
                  MEGO MORTGAGE HOME LOAN OWNER TRUST 1997-1
           $23,300,000 CLASS A-1 6.57% HOME LOAN ASSET-BACKED NOTES
           $25,950,000 CLASS A-2 6.75% HOME LOAN ASSET-BACKED NOTES
           $10,300,000 CLASS A-3 6.94% HOME LOAN ASSET-BACKED NOTES
           $26,603,605 CLASS A-4 7.33% HOME LOAN ASSET-BACKED NOTES

                      FINANCIAL ASSET SECURITIES CORP.,
                                 as Depositor

                          MEGO MORTGAGE CORPORATION,
                            as Seller and Servicer

                 HOME LOAN ASSET-BACKED NOTES, SERIES 1997-1
DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN APRIL 1997

     The  Mego Mortgage Home  Loan Owner  Trust 1997-1 (the "Trust")  will be
formed pursuant to a trust agreement to be dated as of February 1, 1997  (the
"Trust Agreement"), among the parties specified herein.  The Trust will issue
$86,153,605  aggregate  principal  amount of  Home  Loan  Asset-Backed Notes,
Series  1997-1 (the  "Notes") pursuant  to  an indenture  to be  dated  as of
February 1, 1997 (the "Indenture"), between the  Trust and First Trust of New
York,  National Association,  as  indenture trustee  (in  such capacity,  the
"Indenture  Trustee").  The  Trust will also  issue a class  of interest only
certificates  and a  class of  residual  interest instruments  (the "Class  S
Certificates"  and   "Residual  Interest   Instruments,"  respectively,   and
together, the "Certificates").   The Certificates and  the Notes collectively
are referred  to herein  as the  "Securities".   Only the  Notes are  offered
hereby.

     Financial  Asset  Securities  Corp.  (the "Depositor")  has  caused MBIA
Insurance  Corporation (the "Securities  Insurer") to issue  an unconditional
securities  guaranty insurance policy (the "Securities Insurance Policy") for
the  benefit  of holders  of  the Notes  and  the Class  S  Certificates (the
"Insured Securities") as described herein.

                                [MBIA LOGO]

     The Trust  will consist primarily of a  pool of home loans  (the "Pool")
consisting  of  fixed-rate  residential  home  improvement     loans,    debt
consolidation loans,   retail  installment   sale  contracts and  home equity
loans (collectively, the
                                                          continued on page 2
     FOR A DISCUSSION OF  CERTAIN RISKS ASSOCIATED WITH  AN INVESTMENT IN THE
NOTES, SEE THE INFORMATION HEREIN UNDER "RISK FACTORS" BEGINNING ON PAGE S-17
AND IN THE PROSPECTUS ON PAGE 12.

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

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

     THE  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 MARKETS, INC.]

March 7, 1997


"Loans"),  that are  either unsecured  or secured  by first-  and junior-lien
mortgages,  deeds  of  trust  or  other  similar  security  instruments  (the
"Mortgages")  as  described herein  under  "The Pool".    The  Loans will  be
acquired by the  Depositor from Mego Mortgage Corporation  (in such capacity,
the "Seller") pursuant to a home loan purchase agreement dated as of February
1, 1997  (the "Home Loan  Purchase Agreement"),  whereupon the Loans  will be
sold  by the  Depositor to  the Trust  and serviced  pursuant to  a  sale and
servicing agreement  dated as of  February 1, 1997  (the "Sale  and Servicing
Agreement") among the parties specified herein.  The assets of the Trust will
include  the  Loans,  the  Securities  Insurance  Policy  and  certain  other
property.    See  "The  Trust"  herein.    As  of  the  Cut-Off  Date,  Loans
representing  approximately 24.5% of the  Original Pool Principal Balance (as
defined  herein)   will  be   partially  insured   by  the   Federal  Housing
Administration (the  "FHA") of  the United States  Department of  Housing and
Urban Development ("HUD") under Title I of  the National Housing Act of 1934,
as amended.  See "The Title I Loan Program and the Contract of Insurance--The
Contract of Insurance" herein.

     Distributions on  the Notes will be made to the  holders of the Notes on
the 25th day of each  month or, if such day is  not a business day, the  next
succeeding business  day (each,  a "Distribution  Date"), beginning in  April
1997.  The Notes will be  secured by the assets of the Trust  pursuant to the
Indenture.   Interest  on all  Classes  of Notes  will accrue  at  the above-
specified  per annum fixed  interest rates.   On each  Distribution Date, the
Noteholders will be  entitled to receive, from  and to the extent  that funds
are available therefor  in the Note Distribution  Account, distributions with
respect  to interest  and  principal  calculated as  described  herein.   See
"Description  of   the   Securities--Priority   of   Distributions"   herein.
Distributions  on the Certificates generally will be subordinated in priority
to certain payments due on the Notes as described herein.

     THE YIELDS TO MATURITY ON ANY NOTES MAY VARY FROM THE ANTICIPATED YIELDS
TO THE EXTENT SUCH  NOTES ARE PURCHASED AT  A DISCOUNT OR PREMIUM AND  TO THE
EXTENT THE RATE AND TIMING OF PAYMENTS THEREOF ARE SENSITIVE  TO THE RATE AND
TIMING   OF  PRINCIPAL  PAYMENTS   (INCLUDING  PREPAYMENTS)  OF   THE  LOANS.
NOTEHOLDERS  SHOULD CONSIDER,  IN  THE  CASE  OF ANY  NOTES  PURCHASED  AT  A
DISCOUNT,  THE RISK THAT A SLOWER 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 NOTES 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.

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

     The  Notes are  being offered by the  Underwriter from  time to  time in
negotiated transactions  or otherwise at  varying prices to be  determined at
the time of  sale. Proceeds to the Depositor are expected to be approximately
$85,401,453, plus accrued interest from March 1, 1997 to, but not  including,
the  Closing  Date,  before  deducting  issuance   expenses  payable  by  the
Depositor.

     The Notes are offered by  the Underwriter, subject to  prior sale, when,
as  and if  delivered  to and  accepted  by the  Underwriter  and subject  to
approval of certain legal matters by counsel. It is expected that delivery of
the Notes will be made  in book-entry form only through the facilities of The
Depository Trust Company (the "Depository") on or about March 10, 1997.
                             ____________________


     This Prospectus  Supplement does not contain complete  information about
the  offering  of the  Notes.   Additional  information is  contained  in the
Prospectus  dated March  7,  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  Notes  may  not be
consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.

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


               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated herein by  reference all documents  filed by the
Depositor with the 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  Notes.  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).
Request should be made to Paul D. Stevelman, Assistant Secretary of Financial
Asset  Securities  Corp.  in  writing  at   600  Steamboat  Road,  Greenwich,
Connecticut 06830.


                            AVAILABLE INFORMATION

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



                                   SUMMARY

     The following summary  of certain pertinent information is  qualified in
its entirety by reference to  the detailed information appearing elsewhere in
this  Prospectus  Supplement and  in  the accompanying  Prospectus.   Certain
capitalized  terms  used  herein  are  defined  elsewhere  in the  Prospectus
Supplement or in the Prospectus.

Issuer.........................      Mego  Mortgage  Home  Loan  Owner  Trust
                                     1997-1 (the "Trust"  or the "Issuer"), a
                                     Delaware  business  trust,   established
                                     pursuant  to a trust agreement  dated as
                                     of   February   1,   1997  (the   "Trust
                                     Agreement"), among  the  Depositor,  the
                                     Seller, the  Owner Trustee  and the  Co-
                                     Owner Trustee.

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

Master Servicer................      Norwest  Bank   Minnesota,   N.A.   (the
                                     "Master Servicer"),  a national  banking
                                     association with  its executive  offices
                                     at  Sixth  and  Marquette,  Minneapolis,
                                     Minnesota 55479 and its master servicing
                                     offices  located  at  11000 Broken  Land
                                     Parkway, Columbia, Maryland 21044.
The Seller, Servicer and
 Claims Administrator..........      Mego  Mortgage   Corporation   ("Mego").
                                     Pursuant  to   the  home  loan  purchase
                                     agreement  (the   "Home  Loan   Purchase
                                     Agreement")  dated  as  of  February  1,
                                     1997,  between Mego  and  the Depositor,
                                     Mego  (in such  capacity,  the "Seller")
                                     will sell  the Loans  to the  Depositor.
                                     Pursuant to  a Servicing  Agreement (the
                                     "Servicing  Agreement"),  dated   as  of
                                     February  1,   1997,  among   Mego,  the
                                     Issuer, the  Indenture Trustee,  the Co-
                                     Owner Trustee, the Contract of Insurance
                                     Holder and the Master Servicer, Mego (in
                                     such  capacity,  the   "Servicer")  will
                                     service  the  Loans  on  behalf  of  the
                                     Master Servicer.  Pursuant to a Sale and
                                     Servicing  Agreement   (the  "Sale   and
                                     Servicing  Agreement")   dated   as   of
                                     February   1,  1997   among   Mego,  the
                                     Depositor,  the  Master   Servicer,  the
                                     Indenture Trustee, the Co-Owner Trustee,
                                     the Contract of Insurance Holder and the
                                     Trust,  Mego   (in  such  capacity,  the
                                     "Claims Administrator")  will administer
                                     claims  filed   under  the  contract  of
                                     insurance.

Indenture Trustee, Co-Owner
 Trustee and Contract of
 Insurance Holder..............      First  Trust   of  New   York,  National
                                     Association,    a    national    banking
                                     association,  as   trustee   under   the
                                     Indenture   (in   such   capacity,   the
                                     "Indenture   Trustee"),   as    co-owner
                                     trustee  under the  Trust  Agreement (in
                                     such capacity, the  "Co-Owner Trustee"),
                                     and  as  contract  of  insurance  holder
                                     under the  Sale and  Servicing Agreement
                                     (in  such  capacity,  the  "Contract  of
                                     Insurance Holder").

Owner Trustee..................      Wilmington  Trust   Company,  as   owner
                                     trustee under  the Trust  Agreement (the
                                     "Owner Trustee").

Custodian......................      First Trust National Association, as the
                                     custodian (the  "Custodian")  under  the
                                     Custodial Agreement dated as of February
                                     1, 1997 by and among  the Owner Trustee,
                                     the Indenture Trustee and the Custodian.

Closing Date...................      On or about March 10, 1997.

Cut-Off Date...................      February  1,  1997   or,  for  any  Loan
                                     originated after  February 1,  1997, the
                                     date of origination of such Loan.

Distribution Date..............      The 25th day  of each month or,  if such
                                     day is not a business day, then the next
                                     succeeding business  day, commencing  in
                                     April 1997   (each,   a    "Distribution
                                     Date").

Due Period.....................      With respect  to any  Distribution Date,
                                     the calendar month immediately preceding
                                     such  Distribution  Date  (each, a  "Due
                                     Period").

Determination Date.............      The  fifth  business  day preceding  the
                                     related  Distribution   Date  (each,   a
                                     "Determination Date").

Record Date....................      For  any  Distribution  Date,  the  last
                                     business  day of  the  month immediately
                                     preceding  the   month  in   which  such
                                     Distribution  Date   occurs   (each,   a
                                     "Record Date").

Securities Issued..............      The Home Loan Asset-Backed Notes, Series
                                     1997-1, which will consist of the  Class
                                     A-1, Class A-2, Class A-3 and Class  A-4
                                     Notes   (collectively,   the   "Notes"),
                                     together with  the Class  S Certificates
                                     will     constitute     the     "Insured
                                     Securities".  Also  being issued  by the
                                     Trust   are   the   "Residual   Interest
                                     Instruments" representing the beneficial
                                     ownership  interest   in  the   residual
                                     interest of the  Trust.  Only  the Notes
                                     are offered hereby.

                                     Each Class of Notes will accrue interest
                                     at  the applicable  per  annum  rate set
                                     forth on  the cover  hereof  (each  such
                                     rate, a  "Note Interest  Rate"), payable
                                     monthly,  and will  receive  payments of
                                     principal to  the extent provided below.
                                     The aggregate Class Principal Balance of
                                     the   Notes    initially   will    equal
                                     $86,153,605, which represents  96.05% of
                                     the Original  Pool Principal Balance (as
                                     defined below).  The principal amount of
                                     each  Class  of  Notes  (each,  a "Class
                                     Principal Balance") on any date is equal
                                     to  the   applicable   Class   Principal
                                     Balance set forth on the cover hereof as
                                     of  the Closing Date (as  defined below)
                                     minus the  aggregate of amounts actually
                                     distributed as  principal to the holders
                                     of  such  Class.    On  any   date,  the
                                     "Aggregate Note  Principal  Balance"  is
                                     the  aggregate  of  the Class  Principal
                                     Balances of all Classes of Notes on such
                                     date.

                                     The Class  S Certificates  represent the
                                     right to  receive monthly  interest at a
                                     fixed  pass-through  rate  of 0.50%  per
                                     annum (the  "Class S Pass-Through Rate")
                                     on  a  notional  balance  (the "Class  S
                                     Notional Balance") equal with respect to
                                     any  Distribution   Date  to   the  Pool
                                     Principal Balance  (as defined below) as
                                     of the beginning  of the  calendar month
                                     preceding the month of such Distribution
                                     Date.  The Class S Certificates have  no
                                     class  principal  balance  and  are  not
                                     entitled to distributions of principal.

                                     Payments  with respect  to  the Residual
                                     Interest Instruments will be subordinate
                                     in right of payment to the Notes and the
                                     Class S  Certificates, and  will not  be
                                     guaranteed or  insured by the Securities
                                     Insurance Policy.

                                     Neither the Class S Certificates nor the
                                     Residual   Interest    Instruments   are
                                     offered hereby. 

Final Scheduled
  Distribution Date............      The outstanding principal amount of each
                                     Class  of  Notes,  to  the  extent   not
                                     previously paid, will be payable in full
                                     on March 25, 2023  (the "Final Scheduled
                                     Distribution  Date").    However, it  is
                                     anticipated  that   the   actual   final
                                     Distribution  Date  for  each  Class  of
                                     Notes will occur earlier, and may  occur
                                     significantly earlier,  than  the  Final
                                     Scheduled Distribution Date.

Form and Registration of the
  Notes........................      The Notes will initially  be issued only
                                     in book-entry  form.  Persons  acquiring
                                     beneficial ownership  interests  in  the
                                     Notes  ("Noteholders")  will  hold  such
                                     Notes through the  book-entry facilities
                                     of The Depository Trust Company ("DTC").
                                     Transfers within  DTC will  be  made  in
                                     accordance  with  the  usual  rules  and
                                     operating procedures of DTC.  So long as
                                     each Class  of Notes  is  in  book-entry
                                     form, each such Class  of Notes will  be
                                     evidenced  by one  or  more certificates
                                     registered in the name of the nominee of
                                     DTC.  The interests of such  Noteholders
                                     will be  represented by  book-entries on
                                     the  records  of  DTC and  participating
                                     members thereof.  No Noteholder will  be
                                     entitled   to   receive   a   definitive
                                     certificate representing  such  person's
                                     interest,  except   in  the  event  that
                                     Definitive Securities  are issued  under
                                     the  limited   circumstances   described
                                     herein.      All   references  in   this
                                     Prospectus  Supplement to  any  Class of
                                     Notes   reflect   the   rights  of   the
                                     Noteholders  of such Class only  as such
                                     rights may be  exercised through DTC and
                                     its  participating  members  so long  as
                                     such Class of Notes is held by DTC.  See
                                     "Description of the Securities--General"
                                     herein   and  in   the   Prospectus  and
                                     "Description  of  the  Securities--Book-
                                     Entry Registration of Securities" in the
                                     Prospectus.  The  Noteholders' interests
                                     in each Class of Notes will be held only
                                     in minimum  denominations of  $1,000 and
                                     integral  multiples   of  $1  in  excess
                                     thereof.

Assets of the Trust............      On  the  Closing  Date,  the  Trust will
                                     purchase  fixed-rate   residential  home
                                     improvement  loans,  debt  consolidation
                                     loans, retail installment sale contracts
                                     and home equity loans (collectively, the
                                     "Loans") having  an aggregate  principal
                                     balance  as  of  the   Cut-Off  Date  of
                                     approximately $89,696,622 (the "Original
                                     Pool Principal Balance") pursuant to the
                                     Sale and Servicing Agreement.

                                     The assets  of the  Trust primarily will
                                     include the  Loans.   The assets  of the
                                     Trust will also include (i) payments  in
                                     respect  of  the  Loans  received on  or
                                     after the Cut-Off Date;  (ii) amounts on
                                     deposit in  the Collection Account, Note
                                     Distribution   Account  and  Certificate
                                     Distribution Account  (each  as  defined
                                     herein); (iii)  certain other  ancillary
                                     or   incidental   funds,    rights   and
                                     properties  related  to  the  foregoing;
                                     (iv)  the  rights to  the FHA  Insurance
                                     Reserves attributable  to the  FHA Loans
                                     (both as  defined below);  and  (v)  the
                                     assignment   of   all   rights  of   the
                                     Depositor under  the Home  Loan Purchase
                                     Agreement.    See  "The  Trust--General"
                                     herein.   The  Trust  will  include  the
                                     unpaid principal balance of each Loan as
                                     of the  Cut-Off Date  (each  a  "Cut-Off
                                     Date   Principal    Balance").       The
                                     "Principal Balance"  of any  Loan on any
                                     day  is  equal   to  its   Cut-Off  Date
                                     Principal Balance,  minus all  principal
                                     reductions    credited    against    the
                                     Principal Balance  of such  Loan  on  or
                                     after the Cut-Off Date.  With respect to
                                     any date,  the "Pool  Principal Balance"
                                     will be  equal to the  aggregate of  the
                                     Principal Balances  of the  Loans as  of
                                     such date.

The Loans......................      The  Loans  consist  of  (i)  closed-end
                                     fixed-rate home  improvement  loans  and
                                     retail   installment   sale    contracts
                                     secured  by   first-   and   junior-lien
                                     mortgages, deeds  of trust  and security
                                     deeds on  residential properties  (which
                                     are  primarily  condominiums, townhouses
                                     and  one-   to  four-family   residences
                                     (including investment  properties)  that
                                     will be partially insured by the Federal
                                     Housing Administration  ("FHA")  of  the
                                     United States  Department of Housing and
                                     Urban Development  ("HUD") under Title I
                                     of the National Housing Act of  1934, as
                                     amended (the  "Secured FHA Loans"), (ii)
                                     closed-end  fixed-rate  home improvement
                                     loans  and   retail   installment   sale
                                     contracts which are partially insured by
                                     the FHA  under the  Title I Program  but
                                     which are unsecured  general obligations
                                     of the related borrowers (the "Unsecured
                                     FHA  Loans",   and  together   with  the
                                     Secured FHA Loans, the "FHA Loans"), and
                                     (iii)   closed-end    fixed-rate    home
                                     improvement loans, home equity loans and
                                     debt     consolidation     loans    (the
                                     "Conventional Loans") secured  generally
                                     by junior-lien mortgages, deeds of trust
                                     and  security   deeds   on   residential
                                     properties   (collectively   with    the
                                     properties  securing  the   Secured  FHA
                                     Loans, the "Mortgaged Properties").  The
                                     Loans will  not be  insured  by  primary
                                     mortgage insurance  policies or any pool
                                     insurance  policy.    In addition,  with
                                     respect to  the Secured  FHA Loans,  the
                                     Master Servicer  will not require hazard
                                     insurance  to   be  maintained   on  the
                                     related Mortgaged Properties.  Moreover,
                                     the Loans will not be  guaranteed by the
                                     Seller,  the Depositor  or any  of their
                                     respective  affiliates.   A  majority of
                                     the Loans  will be  either unsecured  or
                                     secured by liens on Mortgaged Properties
                                     in which the borrowers have little or no
                                     equity  therein   (i.e.,   the   related
                                     combined  loan-to-value   ratios  exceed
                                     100%) at the time of origination of such
                                     Loans.   See  "Risk  Factors--Additional
                                     Factors     Affecting     Delinquencies,
                                     Foreclosures  and Losses  on  Loans" and
                                     "The Pool" herein and "The Trust  Fund--
                                     The Loans" in the Prospectus.

                                     The  Seller will be obligated  either to
                                     repurchase  any  Loan   as  to  which  a
                                     representation  or  warranty   has  been
                                     breached, which  breach remains  uncured
                                     for  a  period  of 60  days  and  has  a
                                     materially   adverse   effect   on   the
                                     interests  of  the  Noteholders  or  the
                                     Securities Insurer in such Loan (each, a
                                     "Defective  Loan"),  or  to remove  such
                                     Defective   Loan   and    substitute   a
                                     Qualified  Substitute  Loan.    As  used
                                     herein, a "Qualified Substitute Loan" is
                                     a Loan having  characteristics generally
                                     the same as  or substantially similar to
                                     the characteristics of the Loan which it
                                     replaces.  Any repurchase of a Defective
                                     Loan  will   result  in  an  accelerated
                                     payment of principal  on the Notes.  See
                                     "The Pool--Repurchase or Substitution of
                                     Loans" herein.


Priority of Distributions            On each Distribution Date, distributions
                                     on the  Notes and  Certificates will  be
                                     made in  accordance with  the priorities
                                     described below.

 Interest......................      On each Distribution Date, to the extent
                                     of   funds    available   therefor    in
                                     accordance  with  priorities   described
                                     herein,  interest  will  be  distributed
                                     with respect to  the Classes of Notes in
                                     an  amount  equal  to  the  Noteholders'
                                     Interest  Distributable  Amount (defined
                                     herein) for such  Distribution Date.  As
                                     to any Distribution Date  and each Class
                                     of  Notes,  the  "Noteholders'  Interest
                                     Distributable  Amount" is  equal  to the
                                     sum of (a)  the interest  accrued during
                                     the  related   Due  Period  (as  defined
                                     herein) at  the applicable Note Interest
                                     Rate  on  the  related  Class  Principal
                                     Balance   (the   "Noteholders'   Monthly
                                     Interest Distributable Amount")  and (b)
                                     any Noteholders' Interest  Carry-Forward
                                     Amount (as  defined below).   As  to any
                                     Distribution  Date and  Class  of Notes,
                                     the "Noteholders' Interest Carry-Forward
                                     Amount"  is equal  to the excess  of the
                                     related  Noteholders'  Monthly  Interest
                                     Distributable Amount  for the  preceding
                                     Distribution Date  and  any  outstanding
                                     Noteholders'    Interest   Carry-Forward
                                     Amount on  such  preceding  Distribution
                                     Date,  over the amount that  is actually
                                     deposited  in   the  Note   Distribution
                                     Account for  distribution as interest to
                                     Noteholders     on     such    preceding
                                     Distribution Date, plus interest on such
                                     excess to the extent permitted by law at
                                     the applicable Note Interest Rate.

                                     The interest  entitlement of  each Class
                                     of Securities  will be  reduced on  each
                                     Distribution  Date by  such  Class's pro
                                     rata  share   of   Prepayment   Interest
                                     Shortfalls (to the extent not covered by
                                     reduction  of  the  Servicing  Fee)  and
                                     Civil Relief  Act  Interest  Shortfalls.
                                     See,  "Description   of   Transfer   and
                                     Servicing          Agreements--Servicing
                                     Compensation and  Payment  of  Expenses"
                                     and  "Risk  Factors--Additional  Factors
                                     affecting   Delinquencies,  Foreclosures
                                     and  Losses on  Loans--Civil  Relief Act
                                     Shortfalls".

                                     The  Master   Servicer  is  required  to
                                     deposit in the Note Distribution Account
                                     with respect  to each Distribution Date,
                                     an   amount  equal   to   the  scheduled
                                     installment of interest due on each Loan
                                     (other  than a  Defaulted Loan)  but not
                                     received during  the related Due Period,
                                     net of the related Servicing Fee  (each,
                                     an  "Interest  Advance").    The  Master
                                     Servicer is  not required  to  make  any
                                     Interest  Advance  that   it  determines
                                     would  be   nonrecoverable.     Interest
                                     Advances are  reimbursable to the Master
                                     Servicer subject  to certain  conditions
                                     and  restrictions, and  are  intended to
                                     provide  liquidity   for  the   required
                                     distributions of interest on the Notes.

 Principal.....................      On each Distribution Date, to the extent
                                     of  funds   available  therefor  and  in
                                     accordance with the priorities described
                                     herein,   the   Noteholders'   Principal
                                     Distributable  Amount  (defined  herein)
                                     will be  distributed sequentially to the
                                     holders of  the Class  A-1,  Class  A-2,
                                     Class A-3 and  Class A-4 Notes, in  that
                                     order,  until   the   respective   Class
                                     Principal Balances  thereof are  reduced
                                     to zero. 


Credit Enhancement.............      Credit enhancement  with respect  to the
                                     Insured Securities  will be  provided by
                                     the  Securities  Insurance  Policy.   As
                                     further  described  herein,  the  credit
                                     enhancement with  respect to the Insured
                                     Securities that  will be  utilized prior
                                     to the  Securities Insurance Policy will
                                     be provided by (i)  the FHA Insurance to
                                     the  extent described  herein,  (ii) the
                                     subordination in priority of payments in
                                     respect of  the Class  S Certificates to
                                     certain payments in respect of the Notes
                                     and   (iii)   the  overcollateralization
                                     feature  described  herein.   See  "Risk
                                     Factors--Additional  Credit  Enhancement
                                     Limitations" herein.

  Securities Insurance Policy..      The Depositor  will obtain  a Securities
                                     Guaranty Insurance Policy in the name of
                                     the Indenture  Trustee and  the Co-Owner
                                     Trustee for the  benefit of  the holders
                                     of   the    Insured   Securities    (the
                                     "Securities Insurance Policy")  from the
                                     Securities  Insurer.    Pursuant to  the
                                     Securities    Insurance    Policy,   the
                                     Securities Insurer will  irrevocably and
                                     unconditionally guaranty payment on each
                                     Distribution  Date   to  the   Indenture
                                     Trustee  and the  Co-Owner  Trustee, for
                                     the benefit of  the Noteholders,  of the
                                     Noteholders'    Interest   Distributable
                                     Amount  and  the   related  Noteholders'
                                     Guaranteed     Principal    Distribution
                                     Amount.     The   Securities   Insurer's
                                     obligations    under    the   Securities
                                     Insurance Policy  will be  discharged to
                                     the extent funds equal to the applicable
                                     Insured  Payments  are  received by  the
                                     Indenture  Trustee whether  or  not such
                                     funds  are   properly  applied   by  the
                                     Indenture Trustee.   See "Description of
                                     Credit    Enhancement--The    Securities
                                     Insurance   Policy"    herein.       The
                                     Securities  Insurance   Policy  is   not
                                     cancelable   for   any   reason.     The
                                     Securities  Insurance  Policy  does  not
                                     guarantee   any   specified    rate   of
                                     prepayments, nor  does it  provide funds
                                     to redeem any of the Notes or the  Class
                                     S  Certificates.   For a  description of
                                     the Securities Insurer, See "Description
                                     of  Credit  Enhancement--The  Securities
                                     Insurer" herein.

 FHA Insurance and Contract
  of Insurance.................      The  aggregate   amount   of   insurance
                                     provided  by  the  FHA  pursuant  to the
                                     Title I  Program that is  expected to be
                                     available to the Claims Administrator in
                                     respect    of   the    FHA    Loans   is
                                     approximately  $2,194,698   (the  "Trust
                                     Designated  Insurance  Amount").    Such
                                     amount represents  10% of  the Principal
                                     Balances of the FHA Loans as of the Cut-
                                     Off Date.

                                     First  Trust   of  New   York,  National
                                     Association  holds   the   Contract   of
                                     Insurance for the  benefit of  the Trust
                                     and other Related Series Trusts (defined
                                     herein).    As of  the Closing  Date the
                                     aggregate    amount     of     insurance
                                     transferred or to be transferred by  the
                                     FHA pursuant to  the Title I  Program to
                                     the  Contract  of  Insurance  Holder  is
                                     approximately $19,166,522 (the "Combined
                                     FHA Insurance Amount")  and for any date
                                     of   determination    thereafter,    the
                                     Combined FHA Insurance Amount will equal
                                     such    amount    plus    all    amounts
                                     subsequently    transferred    by    the
                                     Secretary  of HUD  to  the  Contract  of
                                     Insurance Holder's  FHA Reserve  Account
                                     (defined below) less  the amount  of FHA
                                     Insurance proceeds  received  since  the
                                     Closing  Date   under  the  Contract  of
                                     Insurance with respect to  the FHA Loans
                                     and  loans   in  other   Related  Series
                                     Trusts.    The  Combined  FHA  Insurance
                                     Amount will be reflected in an insurance
                                     coverage reserve  account maintained  by
                                     the FHA in  the name of the  Contract of
                                     Insurance  Holder   (the  "FHA   Reserve
                                     Account").

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

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

 Subordination.................      The rights of the holders of the Class S
                                     Certificates to receive distributions of
                                     interest from  amounts available  in the
                                     Certificate Distribution Account on each
                                     Distribution Date will be subordinate in
                                     priority to the rights of the holders of
                                     the Notes to receive certain payments in
                                     respect  thereof  as  described  herein.
                                     Such  subordination in  priority  of the
                                     Class S  Certificates to  the  Notes  is
                                     intended  to enhance  the  likelihood of
                                     regular  receipt by  the holders  of the
                                     Notes of the full amount of interest and
                                     principal  distributions  due   to  such
                                     holders  and   to  afford  such  holders
                                     protection against  losses on the Loans.
                                     See "Description of Credit Enhancement--
                                     Subordination and Allocation  of Losses"
                                     herein.

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

                                     The   Sale   and   Servicing   Agreement
                                     provides  that,   subject   to   certain
                                     trigger  tests,  the  required level  of
                                     overcollateralization  may  increase  or
                                     decrease over  time.   An increase would
                                     result   in   a   temporary  period   of
                                     accelerated amortization of the Notes to
                                     increase    the    actual    level    of
                                     overcollateralization  to  its  required
                                     level;  a decrease  would  result  in  a
                                     temporary    period    of    decelerated
                                     amortization to  reduce the actual level
                                     of overcollateralization to its required
                                     level.      See   "Description  of   the
                                     Securities--Priority  of  Distributions"
                                     herein.


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

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

                                     The Servicer will  service the  Loans on
                                     behalf of  the Master  Servicer pursuant
                                     to the terms of the Servicing Agreement.
                                     The  Servicer  will  also  receive  from
                                     payments  in respect of interest  on the
                                     Loans  a   monthly  servicing  fee  (the
                                     "Servicing Fee") in  an amount  equal to
                                     1.00%  per  annum  (the  "Servicing  Fee
                                     Rate")  on  the  related Pool  Principal
                                     Balance, subject  to certain  reductions
                                     as described  herein.   See "Description
                                     of the Transfer and Servicing Agreements
                                     --Servicing Compensation and  Payment of
                                     Expenses."       In   certain    limited
                                     circumstances, the  Master Servicer  may
                                     resign or  be removed,  in  which  event
                                     either the Indenture Trustee or a third-
                                     party  servicer will  be appointed  as a
                                     successor   Master   Servicer.       See
                                     "Description   of   the   Transfer   and
                                     Servicing   Agreements--Certain  Matters
                                     Regarding  the   Master   Servicer   and
                                     Servicer."

Optional Termination...........      Each of Mego, the Master Servicer or the
                                     Securities Insurer may, on or after  the
                                     Distribution  Date  on  which  the  Pool
                                     Principal  Balance  declines  to 10%  or
                                     less  of  the  Original  Pool  Principal
                                     Balance, purchase  the then  outstanding
                                     Loans at the price equal to the Purchase
                                     Price  (as   defined  herein),   thereby
                                     causing  an   early  redemption  of  the
                                     Notes.      The   Owner   Trustee   will
                                     thereafter cause  the Indenture  Trustee
                                     to redeem the Notes by paying (i) to the
                                     Noteholders,  an amount  in  respect the
                                     Notes  equal  to  the  then  outstanding
                                     Class Principal Balance of each Class of
                                     Notes, plus  accrued interest thereon at
                                     the  applicable   Note  Interest   Rate,
                                     (ii) to the Class  S Certificateholders,
                                     an  amount  in respect  of  the  Class S
                                     Certificates equal  to accrued  interest
                                     at the Class  S Pass-Through Rate on the
                                     outstanding Class  S  Notional  Balance,
                                     (iii) to  the  Securities   Insurer,  an
                                     amount  equal to any amounts owed to the
                                     Securities Insurer  under the  Insurance
                                     Agreement  and  (iv)  to the  applicable
                                     parties,  any   unpaid  trust  fees  and
                                     expenses, and  any remaining  amounts to
                                     the  holders  of  the Residual  Interest
                                     Instruments.

Tax Status.....................      In  the  opinion  of  Tax  Counsel   (as
                                     defined herein)  for federal  income tax
                                     purposes,    the    Notes     will    be
                                     characterized  as  debt,  and the  Trust
                                     will   not   be   characterized  as   an
                                     association    (or    publicly    traded
                                     partnership) taxable  as a  corporation.
                                     Each Noteholder, by  the acceptance of a
                                     Note, will  agree to treat  the Notes as
                                     indebtedness.    See  "Certain  Material
                                     Federal  Income  Tax Considerations--Tax
                                     Characterization  of   the  Trust  as  a
                                     Partnership" and "--Tax  Consequences to
                                     Foreign   Certificateholders"   in   the
                                     Prospectus  for  additional  information
                                     concerning the  application  of  federal
                                     income  tax  laws to  the Trust  and the
                                     Securities.

ERISA..........................      Generally, plans that are subject to the
                                     requirements of ERISA  and the  Code are
                                     permitted to  purchase instruments  like
                                     the Notes that are debt under applicable
                                     state  law   and  have  no  "substantial
                                     equity features"  without  reference  to
                                     the prohibited  transaction requirements
                                     of ERISA and  the Code.  In  the opinion
                                     of  ERISA Counsel  (as  defined herein),
                                     the   Notes   will   be  classified   as
                                     indebtedness without substantial  equity
                                     features for  ERISA purposes.   However,
                                     if  the Notes  are deemed  to  be equity
                                     interests and  no statutory,  regulatory
                                     or administrative exemption applies, the
                                     Trust will hold plan assets by reason of
                                     a  Plan's   investment  in   the  Notes.
                                     Accordingly,    any    Plan    fiduciary
                                     considering  whether  to   purchase  the
                                     Notes on behalf of a Plan should consult
                                     with   its    counsel   regarding    the
                                     applicability of the provisions of ERISA
                                     and the Code and the availability of any
                                     exemptions.  See  "ERISA Considerations"
                                     herein and in the Prospectus.

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

Ratings of the Notes...........      It is a condition to the issuance of the
                                     Notes that each of the Class  A-1 Notes,
                                     Class A-2  Notes, Class  A-3 Notes,  and
                                     Class  A-4  Notes  be  rated  "AAA"   by
                                     Standard  & Poor's,  a  division  of The
                                     McGraw-Hill Companies, Inc. ("Standard &
                                     Poor's") and  "Aaa" by Moody's Investors
                                     Service, Inc.  ("Moody's" and,  together
                                     with  Standard  &  Poor's,  the  "Rating
                                     Agencies").  A security rating does  not
                                     address  the   frequency  of   principal
                                     prepayments or the  corresponding effect
                                     on yield to holders of the Notes.   None
                                     of the Depositor, the Seller, the Master
                                     Servicer, the  Servicer,  the  Indenture
                                     Trustee, the  Owner Trustee,  the Claims
                                     Administrator, the Contract of Insurance
                                     Holder,  the Securities  Insurer  or any
                                     other  person is  obligated  to maintain
                                     the rating on any Class of Notes.


                                 RISK FACTORS

     Prospective  investors in the  Notes should consider the  following risk
factors (as  well  as the  factors  set forth  under  "Risk Factors"  in  the
Prospectus)  in connection  with the  purchase of  Notes.  These  factors are
intended to identify the significant  sources of risk affecting an investment
in  the  Notes.   Unless the  context indicates  otherwise, any  numerical or
statistical information presented  is based upon  the characteristics of  the
Loans proposed to be included in the Pool as of the Cut-Off Date.

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

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

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

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

     All of  the Loans  may be  prepaid in  whole  or in  part at  any  time;
however, with respect to certain Loans, a prepayment charge may apply to full
and partial prepayments during the first three years after origination.  Home
loans such  as the Unsecured  FHA Loans have  been originated in  significant
volume only during the past few years,  and neither the Seller, Depositor nor
the Master Servicer is aware of  any publicly available studies or statistics
on the  rate of prepayment of such loans.   The Trust's prepayment experience
may be  affected by a  wide variety  of factors,  including general  economic
conditions, interest  rates, the  availability of  alternative financing  and
homeowner mobility.  In addition, substantially all of the Loans contain due-
on-sale provisions and the Master Servicer intends to enforce such provisions
unless (i) such  enforcement is not permitted  by applicable law or  (ii) the
Master Servicer, in a manner  consistent with reasonable commercial practice,
permits the  purchaser of the related Mortgaged  Property to assume the Loan.
To the extent permitted  by applicable law, such assumption  will not release
the original borrower from its obligation under any such Loan.   See "Certain
Legal Aspects of the Loans--`Due-on-Sale' Clauses" in the Prospectus.

     The extent  to which the yield to maturity  of a Note may  vary from the
anticipated  yield will depend upon the degree to  which it is purchased at a
premium or discount, and the degree  to which the timing of distributions  to
holders   thereof   is   sensitive   to   scheduled   payments,  prepayments,
liquidations,  defaults,  delinquencies,   substitutions,  modifications  and
repurchases of Loans and to  the distribution of Distributable Excess Spread.
In the case of any Note purchased at a discount,  an investor should consider
the  risk that a slower  than anticipated rate  of principal distributions to
the holders of the Notes  (including without limitation principal prepayments
on the Loans) could result in an  actual yield to such investor that is lower
than the  anticipated yield  and, in  the case  of any  Note  purchased at  a
premium,  the  risk  that  a   faster  than  anticipated  rate  of  principal
distributions  to  the holders  of  the  Note (including  without  limitation
principal prepayments on the  Loans) could result in an actual  yield to such
investor that  is lower  than the  anticipated yield.   On each  Distribution
Date, until the overcollateralization (i.e. the  excess of the Pool
                                       ---
Principal Balance over  the Aggregate Note Principal Balance)  equals or
exceeds  the  required  level  of  overcollateralization specified  in
the  Sale  and  Servicing Agreement,  the  allocation  of  the Distributable
Excess  Spread  for such  Distribution  Date as  an  additional distribution
of  principal on the  Notes will accelerate the  amortization of the Aggregate
Note Principal Balance relative to the amortization of the Pool Principal
Balance; however, on any  date specified in the Sale  and Servicing Agreement
that the required level of overcollateralization is permitted to be reduced,
the reduction of the Noteholders' Principal Distributable Amount, as described
herein,  can be expected to result in  a slower amortization of the Aggregate
Note  Principal Balance.   Further, in  the event  that significant prepayments
of principal  distributions are made to holders of the Notes as a result of
prepayments, liquidations, repurchases  and purchases of the  Loans or
distributions  of Distributable Excess  Spread, there can be  no assurance
that  holders of the Notes  will be able to  reinvest such distributions in a
comparable alternative investment having a comparable yield.  See "Prepayment
and Yield Considerations" herein.

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

     PAYMENT DELAY.    Payments of  principal and  interest on  the Loans  in
respect of any Due Period generally will not be distributed to the holders of
the Notes until the Distribution Date in the following calendar month.   As a
result, the monthly distributions to the holders of the  Notes generally will
reflect Obligor payments during the  prior calendar month.  Each Distribution
Date  will be on the 25th day of  each month (or the next succeeding business
day), and the first Distribution Date will not occur until April 1997.  Thus,
the effective  yields to the  holders of the  Notes will be lower  than those
otherwise produced by  the related Note Interest  Rates because distributions
on the Notes 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.

ADDITIONAL CREDIT ENHANCEMENT LIMITATIONS

     RATINGS  OF SECURITIES  INSURER.   The  rating of  each  Class of  Notes
depends  primarily   on  an  assessment   by  the  Rating  Agencies   of  the
claims-paying  ability of the Securities Insurer.   Any reduction in a rating
assigned to  the claims-paying  ability of the  Securities Insurer  below the
rating initially  given to the Notes may result  in a reduction in the rating
of the Notes.  There can be no assurance that  future adverse economic events
will  not  cause a  reduction  in the  rating  of the  Securities  Insurer or
otherwise impair the  ability of the Securities  Insurer to make  any Insured
Payments pursuant  to the Securities  Insurance Policy.  See  "Description of
Credit Enhancement--The Securities Insurance Policy" herein.

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

RECENT ORIGINATION OF LOANS

     No  Loan was 30 days or  more late in its  scheduled monthly payments of
principal and interest  as of February 1, 1997;  however, approximately 94.3%
of the Original  Pool Principal Balance consists  of Loans that have  a first
scheduled  monthly payment  due date  occurring after  December 1,  1996, and
therefore, it was not possible for such Loans to have had a scheduled monthly
payment  that was  30 days or  more late  as of  February 1,  1997.   See "--
Additional Factors Affecting Delinquencies, Foreclosures and Losses on Loans-
- -Limited Historical Delinquency, Loss and Prepayment Information" below.

ADDITIONAL FACTORS AFFECTING DELINQUENCIES, FORECLOSURES AND LOSSES ON LOANS

     RISK OF HIGHER  DEFAULT RATES ASSOCIATED WITH  CALIFORNIA REAL PROPERTY.
Since  a substantial portion (approximately 29.2%  by Original Pool Principal
Balance) of  the Mortgaged  Properties is located  in California,  an overall
decline  in the  California residential  real estate  market  could adversely
affect the values of the Mortgaged Properties securing the related Loans  (as
defined herein) such that the Principal Balances of such Loans, together with
any primary financing on such Mortgaged Properties, could equal or exceed the
value of such Mortgaged Properties.  As the residential real estate market is
influenced by  many factors, including  the general condition of  the economy
and interest  rates, no  assurances  can be  given that  the California  real
estate  market will not weaken  further.  If  the California residential real
estate market should  experience an overall decline in  property values after
the dates of origination of the Loans  on California properties, the rates of
losses  on  the  Loans  may  be  expected   to  increase,  and  may  increase
substantially.  Because a substantial  portion of the Mortgaged Properties is
in California, the risk  of occurrence of  earthquake damage exists that  may
not be covered by any hazard insurance.

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

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

     As  of the  Cut-Off  Date,  the combined  loan-to-value  ratios  for the
Conventional Loans  for which  combined loan-to-value  ratio information  was
available ranged from approximately 56.0% to 137.0%, with approximately 87.9%
of such Conventional Loans having  combined loan-to-value ratios in excess of
100%.   As of the  Cut-Off Date the  weighted average  combined loan-to-value
ratio of  such Conventional Loans was approximately 114.0%.   (As of the Cut-
Off Date,  there were  five Conventional Loans,  having an  aggregate Cut-Off
Date Principal Balance  of less than $122,000, for  which loan-to-value ratio
data  was  not  available  from  the Seller).    Accordingly,  the  Mortgaged
Properties  may not provide  adequate security for the  Loans.  Even assuming
that a Mortgaged Property provides adequate security for the related Mortgage
Loan,  substantial  delays  could  be  encountered  in  connection  with  the
liquidation  of   a  Loan  that   would  result  in  current   shortfalls  in
distributions to the holders of the  Notes to the extent such shortfalls  are
not  covered  by the  credit  enhancement  described  herein.   In  addition,
liquidation expenses relating to any Defaulted Loan (such as legal fees, real
estate taxes,  and maintenance  and preservation  expenses) would  reduce the
liquidation proceeds  otherwise payable to the holders of  the Notes.  In the
event that any Mortgaged  Property fails to provide adequate security for the
related Loan,  any  losses in  connection with  such Loan  will  be borne  by
holders  of the  Notes as  described  herein to  the extent  that  the credit
enhancement described herein is insufficient to absorb all such losses.

     UNSECURED  LOANS.     As  of  the  Cut-Off   Date,  Loans   representing
approximately 0.6% of the Original  Pool Principal Balance were Unsecured FHA
Loans (as defined herein).  A default by  an Obligor on an Unsecured FHA Loan
or the  application of federal  bankruptcy laws and state  debtor relief laws
could  result  in  such loan  being  written-off by  the  Servicer  or Master
Servicer.  In the  event of a default  of an Unsecured  FHA Loan, if the  FHA
Insurance is  insufficient and  the Securities Insurer  does not  perform its
obligations  under   the  Securities   Insurance  Policy,   the  Trust   and,
accordingly, the Noteholders will bear (i) the risk of delay in distributions
while a judgment against the Obligor is obtained and (ii) the risk of loss if
the judgment cannot be obtained or is not realized upon.

     RELATED SERIES TRUSTS.   The Contract of Insurance Holder is First Trust
of New York, National Association for the benefit of the Trust.  The Contract
of Insurance will be held for  the benefit of the Trust, as well  as the Mego
Mortgage  FHA Title I Loan  Trust 1996-1, the Mego Mortgage  FHA Title I Loan
Trust 1996-2  and the  Mego Mortgage  Home Loan  Trust 1996-3  and any  other
subsequently  created  trust of  which  First  Trust  of New  York,  National
Association is the  trustee and to which  Title I Loans are sold  directly or
indirectly by  the  Seller and  the related  senior securities  of which  are
insured  by a  guaranty insurance  policy  issued by  the Securities  Insurer
(each, a "Related Series Trust").  The Secretary of HUD will not earmark  the
insurance  coverage  in  the  FHA  Reserve Account  for  the  benefit  of any
particular Related Series Trust, but each of the Contract of Insurance Holder
and the Claims Administrator  has agreed in the Sale and  Servicing Agreement
to earmark approximately $2,194,698 (the "Trust Designated Insurance Amount")
of such insurance  coverage exclusively for the benefit of the Trust.  Unless
the Securities  Insurer consents,  the Contract of  Insurance Holder  and the
Claims Administrator will not submit any  claim to the FHA in respect  of the
FHA Loans if the amount of  such claim and all claims paid in  respect of the
FHA  Loans would exceed  the Trust  Designated Insurance  Amount.   The Trust
Designated Insurance Amount and any trust designated insurance amount for any
other Related Series  Trust may be increased up to the Combined FHA Insurance
Amount with the  consent of the  Securities Insurer.  In  the event that  any
portion of the Combined FHA Insurance Amount is applied to loans in a Related
Series  Trust  other than  the Trust  in excess  of the  designated insurance
amount  for such  Related Series  Trust,  the Combined  FHA Insurance  Amount
available  to  cover defaults  on  the FHA  Loans  may be  reduced  below the
remaining Trust Designated Insurance Amount.  Such an occurrence could result
in shortfalls  on the Notes, to the extent  such shortfalls are not otherwise
covered by overcollateralization or by the Securities Insurance Policy.

     CIVIL RELIEF ACT SHORTFALLS.  The amount  required to be distributed  as
interest on the Notes may be reduced as a result of shortfalls ("Civil Relief
Act Interest Shortfalls") on the Loans attributable to the application of the
Civil Relief Act (as defined herein).  See "Description of the Certificates--
Interest" and "Certain  Legal Aspects  of the  Loans--Soldiers' and  Sailors'
Civil Relief  Act" in the  Prospectus.  Civil Relief  Act Interest Shortfalls
will not be  covered by the Master  Servicer, the Servicer or  the Securities
Insurer. 

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

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

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

LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE LOANS BY SELLER

     Pursuant  to the Sale and Servicing Agreement, the  Seller has agreed to
cure in  all material respects any breach of the Seller's representations and
warranties set  forth in  the Sale  and Servicing  Agreement with respect  to
Defective Loans.   If the Seller cannot  cure such breach within  a specified
period  of time, the  Seller is required  to repurchase  such Defective Loans
from the Trust  or substitute  other loans  for such Defective  Loans and  to
indemnify the Trust and the Securities Insurer for certain losses incurred by
the Trust with respect to Defective Loans in excess of the  proceeds received
from the repurchase or  substitution of such Defective Loans.   For a summary
description   of  the  Seller's  representations  and  warranties,  See  "The
Agreements--Assignment of the Trust Fund Assets" in the Prospectus.

     If the Seller repurchases, or is obligated to repurchase, defective home
loans from any other series of asset-backed securities, the financial ability
of the Seller to  repurchase Defective Loans from the Trust  may be adversely
affected.   In  addition, other events  relating to  the Seller and  its home
lending can occur  that would adversely  affect the financial ability  of the
Seller  to repurchase  Defective  Loans  from  the Trust,  including  without
limitation the sale or other disposition of all or any significant portion of
its  assets.  If the  Seller is unable  to repurchase or  replace a Defective
Loan,  then  the Master  Servicer, on  behalf  of the  Trust, will  cause the
Servicer to pursue other customary and reasonable efforts, if any, to recover
the maximum  amount possible  with respect to  such Defective  Loan, and  any
resulting loss will be borne by  the holders of the Notes to the  extent that
such  loss is  not otherwise  covered by  amounts available  from  the credit
enhancement  provided  for  the Notes,  including,  the  Securities Insurance
Policy.   See  "--Additional Credit Enhancement  Limitations" above  and "The
Pool--Repurchase or Substitution of Loans" herein.


                                  THE TRUST

GENERAL

     The  Issuer, Mego Mortgage Home  Loan Owner Trust 1997-1,  is a business
trust  formed under the laws  of the State of  Delaware pursuant to the Trust
Agreement  for  the  transactions described  in  this  Prospectus Supplement.
After its formation, the Trust will not engage in any activity other than (i)
acquiring, holding and managing  the Loans and the other assets  of the Trust
and proceeds therefrom, (ii) issuing the Securities, (iii) making payments on
the  Securities and  (iv) engaging  in other  activities that  are necessary,
suitable or convenient to accomplish  the foregoing or are incidental thereto
or in connection therewith.

     The  Class S  Certificates and  the Residual  Interest Instruments  each
represent undivided  beneficial ownership  interests in the  Trust.   The net
proceeds from the sale of the Notes will be used by the Trust to purchase the
Loans from the Depositor pursuant to the Sale and Servicing Agreement.

     On  the  Closing  Date, the  Trust  will purchase  the  Loans  having an
aggregate  principal balance of approximately $89,696,622 (the "Original Pool
Principal Balance") as of the Cut-Off  Date from the Depositor pursuant to  a
Sale and  Servicing Agreement to be dated as of  February 1, 1997 (as amended
and  supplemented from  time to  time, the  "Sale and  Servicing Agreement"),
among  the  Seller,  the  Trust,  the Depositor,  the  Master  Servicer,  the
Servicer, the Claims Administrator, the Contract of Insurance Holder, the Co-
Owner Trustee and the Indenture Trustee. 

     The assets  of the  Trust will primarily  include the  Loans, which will
either be unsecured or will be secured  by first- or junior-lien Mortgages on
the Mortgaged Properties.   See "The Pool" herein.   The assets of the  Trust
will also include  (i) payments in respect of the Loans  received on or after
the Cut-Off  Date; (ii)  amounts on deposit  in the Collection  Account, Note
Distribution  Account   and  Certificate  Distribution   Account;  (iii)   an
assignment of the Depositor's rights  under the Home Loan Purchase Agreement;
(iv) the rights to the FHA Insurance  Reserves attributable to the FHA Loans;
and (v)  certain other ancillary  or incidental funds, rights  and properties
related to the foregoing.

     The Trust will include the  unpaid principal balance of each Loan as  of
the  Cut-Off Date  (the "Cut-Off  Date Principal  Balance").   The "Principal
Balance" of a Loan on any day is equal to its related Cut-Off Date  Principal
Balance,  minus all  principal  reductions  credited  against  the  Principal
Balance of such Loan on or after the Cut-Off Date.  With respect to any date,
the  "Pool  Principal Balance"  will  be  equal  to the  aggregate  Principal
Balances of all Loans as of such date.

     The Master Servicer  is obligated to service  the Loans pursuant  to the
Sale   and  Servicing  Agreement   (collectively  with  the   Indenture,  the
Administration Agreement and the Trust Agreement, the "Transfer and Servicing
Agreements") and  will be  compensated for such  services as  described under
"Description of the Transfer and Servicing Agreements--Servicing Compensation
and Payment of Expenses" herein.  The Master Servicer's servicing obligations
will,  in  turn,  be performed  by  the  Servicer, on  behalf  of  the Master
Servicer,  pursuant  to  the   Servicing  Agreement,  in  exchange  for   the
compensation  described  herein.    See  "Description  of  the  Transfer  and
Servicing Agreements--Servicing Compensation and Payment of Expenses."

     The Trust's principal  offices are located in  Wilmington, Delaware,  in
care of Wilmington Trust Company, as Owner  Trustee, at the address set forth
below.

THE OWNER TRUSTEE AND CO-OWNER TRUSTEE

     Wilmington Trust Company will  act as the Owner Trustee under the  Trust
Agreement.   Wilmington Trust Company  is a Delaware banking  corporation and
its principal offices are  located at Rodney Square North, 1100  North Market
Street, Wilmington, Delaware 19890-0001.

     Certain functions of the Owner Trustee under the Trust Agreement and the
Sale and Servicing  Agreement will be performed  by First Trust of  New York,
National Association,  in its  capacity as Co-Owner  Trustee under  the Trust
Agreement and  the Sale  and Servicing  Agreement, including  maintaining the
Certificate  Distribution   Account  and   making  distributions   therefrom.
However,  upon  the  occurrence  and  continuation  of  a Securities  Insurer
Default, the Co-Owner Trustee's duties shall be limited to acting as Contract
of  Insurance Holder;  all  other  duties of  the  Co-Owner  Trustee will  be
performed by the Owner Trustee.


                          MEGO MORTGAGE CORPORATION

GENERAL

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

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

     Mego has two  principal divisions for  the origination of Title  I Loans
and conventional loans,  the Correspondent Division and  the Dealer Division.
The Correspondent Division represents Mego's  largest source of Title I Loans
and  virtually all  of the  conventional  loans.   Through its  Correspondent
Division,  Mego  originates loans  from  a  nationwide  network of  financial
intermediaries, mortgage  companies, commercial  banks and  savings and  loan
institutions  (collectively, "Correspondents").    Mego typically  originates
loans from Correspondents on an individual loan basis, pursuant to which each
loan  is pre-approved by Mego  and is purchased  after the closing, generally
before  the  first payment  is  due.    The Correspondent  Division  conducts
operations from its  headquarters in Atlanta, Georgia.  At  January 31, 1997,
Mego had a network  of approximately 456 active Correspondents.   In addition
to  purchasing individual Title I Loans  and conventional loans, from time to
time   the  Correspondent  Division   purchases  portfolios  of   loans  from
Correspondents.  Mego generally pays its Correspondents premiums on the loans
it purchases based  on the credit score (described below) of the borrower and
the interest rate on the respective loan.

     The Dealer Division originates  Title I Loans and recently has commenced
the origination of  conventional loans through a network  of home improvement
construction  contractors  (collectively,  "Dealers"),  approved  by Mego  in
accordance  with Title  I, by  acquiring  individual retail  installment sale
contracts ("Installment Contracts") from Dealers.  An Installment Contract is
an agreement between the Dealer and the borrower pursuant to which the Dealer
performs the  improvements to the property and the  borrower agrees to pay in
installments  the  price  of  the  improvements.   Before  entering  into  an
Installment  Contract with  a customer,  the Dealer  assists the  borrower in
submitting a loan application to Mego.  If the loan application  is approved,
the Dealer enters into an Installment Contract with the borrower,  the Dealer
assigns  the  Installment  Contract  to  Mego upon  completion  of  the  home
improvements and Mego,  upon receipt of the requisite  loan documentation and
completion   of  a  satisfactory  telephonic  interview  with  the  borrower,
purchases the Installment  Contract from the Dealer.  As of January 31, 1997,
Mego  maintained 16  branch offices  located in  Warwick, New  Jersey; Kansas
City, Missouri; Las  Vegas, Nevada; Austin,  Texas; Oklahoma City,  Oklahoma;
Seattle, Washington; Columbus, Ohio; Elmhurst, Illinois; Waterford, Michigan;
Philadelphia,  Pennsylvania;  Denver,   Colorado;  Bowie,  Maryland;  Dublin,
California; Phoenix,  Arizona; Stuart,  Florida and  St. Petersburg,  Florida
through which it conducts its  marketing to Dealers in the state in which the
branch is located as well as certain contiguous states.  At January 31, 1997,
Mego had a network of approximately 457 active Dealers in 32 states.

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

UNDERWRITING

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

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

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

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

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

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

     As  part of  the  underwriting process  for conventional  loans  with an
original principal balance  in excess of $35,000, Mego  requires an appraisal
of  the mortgaged property  as a condition  to the commitment  to purchase. A
HUD-1 settlement statement no older than 24 months may be accepted by Mego in
lieu  of an  appraisal.   If  an  appraisal is  utilized,  Mego requires  the
independent appraiser to be state licensed and certified.  Mego requires that
all  independent  appraisals be  completed  within the  Uniform  Standards of
Professional Appraisal Practice  as adopted by the  Appraisal Standards Board
of the Appraisal Foundation.  Prior to  originating a conventional loan, Mego
audits  the  appraisal  for  accuracy  to  insure  that  the  appraiser  used
sufficient care  in analyzing data  to avoid errors that  would significantly
affect the  appraiser's opinion and conclusion.  This audit includes a review
of economic demand,  physical adaptability of  the real estate,  neighborhood
trends and the highest  and best use of  the real estate.   In the event  the
audit reveals  any  discrepancies as  to the  method and  technique that  are
necessary  to  produce a  credible  appraisal, Mego  will  perform additional
property data research or may request  a second appraisal to be performed  by
an independent  appraiser selected by  Mego in order to  further substantiate
the value of the subject property.

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

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

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

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

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

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

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

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

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

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

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

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

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

SERVICING

     Pursuant to  the Servicing  Agreement, the Servicer  will be responsible
for  servicing, managing  and making  collections  on the  Loans.   Upon  the
occurrence of certain events specified in the Servicing Agreement, any of the
Master Servicer or the Securities  Insurer, or, in certain circumstances, the
Indenture  Trustee may  terminate  all  of the  Servicer's  rights under  the
Servicing Agreement.  

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

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

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

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

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

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

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

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

DELINQUENCY EXPERIENCE

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

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

<TABLE>
<CAPTION>
                                                                                                                           Quarter
                                                                                                                            Ending
                                                                                        FISCAL YEAR ENDED                  November
                                                                                           AUGUST 31,                        30,
                                                                           ---------------------------------------       -----------
                                                                           1994(1)        1995             1996              1996
                                                                           -------       ------           ------            ------
                                                                                     (dollars in thousands)

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

Delinquency period(2)
     31-60 days past due  . . . . . . . . . . . . . . . . . . . . . .          2.06%        2.58%            2.17%           2.59%
     61-90 days past due  . . . . . . . . . . . . . . . . . . . . . .          0.48%        0.73%            0.85%           0.88%
     91 days and over past due  . . . . . . . . . . . . . . . . . . .          0.36%        0.99%         4.53%(3)        4.25%(3)
     91 days and over past due, net of claims filed (4) . . . . . . .          0.26%        0.61%            1.94%           1.72%
Claims filed with HUD(5)  . . . . . . . . . . . . . . . . . . . . . .          0.10%        0.38%            2.59%           2.53%
Number of Title I insurance claims  . . . . . . . . . . . . . . . . .              1           23              255             195
Total servicing portfolio at end of period  . . . . . . . . . . . . .         $8,026      $92,286         $214,189        $267,486
Amount of FHA insurance available for all Title I Loans serviced by              813       $9,552       $21,205(6)         $23,167
Mego  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Amount of FHA insurance available as a percentage of Title I Loans
     serviced (end of period) . . . . . . . . . . . . . . . . . . . .         10.13%       10.35%           10.46%       10.26%(6)
Losses on liquidated loans(7) . . . . . . . . . . . . . . . . . . . .          $0.00        $16.8            $32.0           $20.0


</TABLE>

______________________

(1)  Mego commenced originating loans in March 1994.
(2)  Represents  the dollar  amount of  delinquent loans  as a  percentage of
     total dollar amount of loans serviced by  Mego (including loans owned by
     Mego) as of the date indicated.
(3)  During the year  ended August 31, 1996, and the quarter  ending November
     30,  1996,  the processing  and  payment of  claims  filed with  HUD was
     delayed.  See the following paragraph for a further discussion.
(4)  Represents  the  dollar amount  of delinquent  loans (net  of delinquent
     Title I Loans for which claims have  been filed with HUD and payment  is
     pending) as  a percentage  of total dollar amount  of loans  serviced by
     Mego (including loans owned by Mego) as of the date indicated.
(5)  Represents  the dollar  amount  of delinquent  Title I  Loans  for which
     claims have been filed with  HUD and payment is pending as a  percentage
     of total dollar amount of loans serviced  by Mego (including loans owned
     by Mego) as of the date indicated.
(6)  If all claims  with HUD had been processed as  of period end, the amount
     of FHA insurance available would have been reduced to $17,100,000, which
     as a percentage of Title I loans serviced would have been 7.6%.
(7)  A  loss  is recognized  upon  receipt of  payment  of a  claim or  final
     rejection thereof.  Claims paid in a period may relate to a  claim filed
     in  an  earlier  period.    Since Mego  commenced  its  Title I  lending
     operations in March 1994, there  has been no final rejection of a  claim
     by the FHA.  Aggregate losses on liquidated Title I Loans related to 154
     of the  474 Title  I  insurance claims  made  by Mego  since  commencing
     operations through November  30, 1996.  Losses  on liquidated loans will
     increase as the balance  of the claims are  processed by HUD.  Mego  has
     received an average  payment from  HUD equal to 90%  of the  outstanding
     principal balance of  such Title I Loans,  plus appropriate interest and
     costs.


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

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


            THE TITLE I LOAN PROGRAM AND THE CONTRACT OF INSURANCE

THE TITLE I PROGRAM

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

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

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

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

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

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

REQUIREMENTS FOR TITLE I LOANS

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

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

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

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

FHA INSURANCE COVERAGE

     Under the  Title I  Program, the  FHA establishes  an insurance coverage
reserve account  (an "Insurance  Coverage Reserve  Account") for  each lender
which has  been granted  a Title  I contract  of  insurance.   The amount  of
insurance  coverage  in  this account  is  a  maximum of  10%  of  the amount
disbursed, advanced  or expended by  the lender in originating  or purchasing
eligible loans  registered with the FHA  for Title I insurance,  with certain
adjustments.   The balance  in the Insurance Coverage  Reserve Account is the
maximum amount  of insurance claims the FHA is required to pay to the Title I
lender.  Loans to be insured under the Title I Program will be registered for
insurance by the  FHA and the insurance  coverage attributable to  such loans
will  be  included  in  the   Insurance  Coverage  Reserve  Account  for  the
originating or purchasing lender following the  receipt and acknowledgment by
the FHA of  a loan  report on  the prescribed form  pursuant to  the Title  I
regulations.  For each eligible loan reported and acknowledged for insurance,
the  FHA charges a  fee (the "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.

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

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

CLAIMS PROCEDURES UNDER TITLE I

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

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

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

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

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

THE CONTRACT OF INSURANCE

     The aggregate  amount of insurance provided  by the FHA  pursuant to the
Title I Program  that is expected to be available to the Claims Administrator
in  respect  of  the  FHA  Loans  is  approximately  $2,194,698  (the  "Trust
Designated Insurance Amount").  Such amount represents  10% of the sum of the
Principal Balances of the FHA Loans as of the Cut-Off Date.

     First  Trust of  New York,  National Association  holds the  Contract of
Insurance for  the benefit  of  the Trust  and  other Related  Series  Trusts
(defined herein).  As of the Closing Date, the aggregate amount  of insurance
transferred  or to be transferred by the  FHA pursuant to the Title I Program
to  the  Contract  of  Insurance Holder  is  approximately  $19,166,522  (the
"Combined  FHA  Insurance  Amount")  and   for  any  date  of   determination
thereafter, the Combined FHA Insurance Amount will equal such amount plus all
amounts subsequently transferred by the Secretary  of HUD to the Contract  of
Insurance  Holder's FHA  Reserve Account  less  the amount  of FHA  Insurance
proceeds received since the Closing Date under the Contract of Insurance with
respect  to the  FHA Loans  and loans in  other Related  Series Trusts.   The
Combined  FHA Insurance  Amount will  be reflected  in an  insurance coverage
reserve  account  maintained  by the  FHA  in  the name  of  the  Contract of
Insurance Holder  (the "FHA Reserve  Account").  All proceeds  received under
the Contract  of Insurance  in respect of  claims relating  to the  FHA Loans
shall be deposited into the Note Distribution Account.   Based on information
provided  by the  Seller, as of  March 7,  1997, approximately  $5,500,000 in
claims under  the Contract of Insurance have been  paid, filed or are pending
filing against  the Combined  FHA Insurance Amount  for other  Related Series
Trusts.

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

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


                             THE MASTER SERVICER

NORWEST BANK MINNESOTA, N.A.

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

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

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

DELINQUENCY AND LOSSES

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


                                   THE POOL

GENERAL

     The Pool will  consist of  the collective  pool of  the Loans  which are
either   (i)  closed-end  fixed-rate   home  improvement  loans   and  retail
installment  sale contracts  and  home  equity loans  secured  by first-  and
junior-lien mortgages, deeds of trust and security deeds on residences (which
are primarily condominiums,  townhouses and one- to  four-family residences),
including investment  properties (the  "Mortgaged Properties")  that are  not
insured or guaranteed  by any government  agency (the "Conventional  Loans"),
(ii) closed-end fixed-rate home improvement loans and retail installment sale
contracts that are partially insured by the FHA under the Title I Program and
are  secured by  Mortgaged Properties  (the  "Secured FHA  Loans") and  (iii)
closed-end fixed  rate home improvement and retail installment sale contracts
that are partially insured by the FHA under the Title  I Program but that are
unsecured general obligations  of the  related obligors  (the "Unsecured  FHA
Loans", and  together with  the Secured  FHA Loans,  the "FHA  Loans").   The
Conventional Loans  and the FHA Loans are  referred to collectively herein as
the "Loans",  and  the  Conventional Loans  and  the Secured  FHA  Loans  are
collectively referred to herein as the "Mortgage Loans."

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

     The statistical information  presented herein with respect to  the Loans
describes  the Loans  as of  the  Cut-Off Date.   In  addition,  all weighted
averages specified herein are weighted based on the Principal Balances of the
Loans as of the Cut-Off Date.

     Approximately 75.5%  of the Loans are Conventional  Loans, approximately
23.9% of the  Loans are Secured FHA Loans and approximately 0.6% of the Loans
are Unsecured FHA Loans.   See "The Title I Loan Program and  the Contract of
Insurance."    Loans that  are not  insured  under the  Title I  Program were
originated by  Mego pursuant to its conventional loan underwriting guidelines
and  are secured  by  first and  junior-lien  mortgages, deeds  of trust  and
security deeds on  Mortgaged Properties.   See  "Mego Mortgage  Corporation--
Conventional Loans"  herein.  As of  the Cut-Off Date,  the combined loan-to-
value  ratios for  the Conventional  Loans  for which  combined loan-to-value
ratio information was  available ranged from  approximately 56.0% to  137.0%,
with approximately 87.9% of such  Conventional Loans having combined loan-to-
value ratios  in excess of 100%.  As of the Cut-Off Date the weighted average
combined loan-to-value  ratio of  such Conventional  Loans was  approximately
114.0%.  (As  of the Cut-Off Date, there were five Conventional Loans, having
an aggregate Cut-Off Date Principal Balance  of less than $122,000, for which
loan-to-value ratio data was  not available from the Seller).   The "combined
loan-to-value ratio"  for any Mortgage  Loan is the fraction,  expressed as a
percentage, the numerator of which is the principal balance of such  Mortgage
Loan as of the Cut-Off Date plus, in the case of a Mortgage Loan secured by a
junior lien, the outstanding principal balance of each related senior 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.

     The sum of  the percentages set  forth in  the following tables  may not
equal 100.00% due to rounding.


                       CUT-OFF DATE PRINCIPAL BALANCES

<TABLE>
<CAPTION>

             RANGE OF                             NUMBER                        AGGREGATE
           CUT-OFF DATE                             OF                         CUT-OFF DATE                  % OF ORIGINAL POOL
        PRINCIPAL BALANCES                        LOANS                    PRINCIPAL BALANCE                 PRINCIPAL BALANCE
     ------------------------------           --------------             ---------------------             -----------------------
     <S>                                      <C>                        <C>                               <C>

                   $0.01- 5,000.00                 116                          $434,893.30                           0.48%

                5,000.01-10,000.00                 376                         2,966,848.89                           3.31

               10,000.01-15,000.00                 435                         5,776,911.53                           6.44

               15,000.01-20,000.00                 438                         7,911,446.28                           8.82

               20,000.01-25,000.00               1,114                        27,059,052.35                          30.17

               25,000.01-30,000.00                 280                         7,906,929.13                           8.82

               30,000.01-35,000.00                 349                        11,785,506.50                          13.14

               35,000.01-40,000.00                 204                         7,841,835.03                           8.74

               40,000.01-45,000.00                 213                         9,383,897.86                          10.46

               45,000.01-50,000.00                  94                         4,602,922.59                           5.13

               50,000.01-55,000.00                  38                         2,059,982.41                           2.30

               55,000.01-60,000.00                  17                         1,007,106.97                           1.12

               60,000.01-65,000.00                   2                           127,883.47                           0.14

               65,000.01-70,000.00                   1                            68,427.53                           0.08

               70,000.01-75,000.00                   7                           520,549.47                           0.58

               75,000.01-80,000.00                   2                           159,562.07                           0.18

               80,000.01-85,000.00                   1                            82,866.31                           0.09  
     ------------------------------           --------------             ---------------------             -----------------------
           Total                                 3,687                       $89,696,621.69                         100.00%
                                             ===============             =====================             =======================

</TABLE>


The  average  Principal Balance  of  the Loans  as  of the  Cut-Off  Date was
approximately $24,328.


                             RANGE OF LOAN RATES

<TABLE>
<CAPTION>

                                                                                 AGGREGATE
                 RANGE OF                            NUMBER OF                  CUT-OFF DATE                 % OF ORIGINAL POOL
                LOAN RATES                             LOANS                 PRINCIPAL BALANCE               PRINCIPAL BALANCE
     -----------------------------               ---------------         ------------------------          -----------------------
     <S>                                         <C>                     <C>                               <C>

                9.990 -  9.999%                           2                    $    50,000.00                       0.06%
                10.000- 10.499                            3                         61,988.25                       0.07
                10.500- 10.999                          131                      1,834,726.55                       2.05
                11.000- 11.499                           12                        288,906.41                       0.32
                11.500- 11.999                          220                      4,081,047.78                       4.55
                12.000- 12.499                           57                      1,772,190.57                       1.98
                12.500- 12.999                          451                     10,757,180.57                      11.99
                13.000- 13.499                          132                      4,218,133.72                       4.70
                13.500- 13.999                          858                     20,356,675.49                      22.70
                14.000- 14.499                          168                      5,316,516.14                       5.93
                14.500- 14.999                          961                     23,952,485.17                      26.70
                15.000- 15.499                           91                      2,565,407.60                       2.86
                15.500- 15.999                          414                      9,729,029.05                      10.85
                16.000- 16.499                           39                      1,027,332.24                       1.15
                16.500- 16.999                           99                      2,455,082.31                       2.74
                17.000- 17.499                           14                        393,611.15                       0.44
                17.500- 17.999                           32                        761,109.44                       0.85
                18.500- 18.999                            3                         75,199.25                       0.08 
     -----------------------------               ---------------         ------------------------          -----------------------

               Total                                  3,687                    $89,696,621.69                     100.00%
                                                 ===============         ========================          =======================

</TABLE>


The  weighted average  Loan  Rate of  the Loans  as of  the Cut-Off  Date was
approximately 14.19% per annum.


                      NUMBER OF MONTHS SINCE ORIGINATION


<TABLE>
<CAPTION>

                                                                                   AGGREGATE
             NUMBER OF MONTHS                         NUMBER OF                  CUT-OFF DATE                % OF ORIGINAL POOL
             SINCE ORIGINATION                          LOANS                  PRINCIPAL BALANCE              PRINCIPAL BALANCE
     -----------------------------               -------------------      -------------------------       -----------------------
     <S>                                         <C>                      <C>                             <C>
  
              0 MONTHS                                  1,639                  $39,495,504.36                      44.03%
              1                                         1,234                   30,160,295.14                      33.62
              2                                           698                   17,568,746.63                      19.59
              3                                            40                    1,057,390.72                       1.18
              4                                            18                      440,228.10                       0.49
              5                                            27                      541,765.02                       0.60
              6                                             8                      162,906.54                       0.18
              7                                             2                       12,958.88                       0.01
              8                                             4                       60,088.15                       0.07
              9                                             4                       60,294.09                       0.07
              10                                            1                        3,265.54                       0.00
              11                                            4                       17,903.05                       0.02
              12                                            1                        5,894.56                       0.01
              13                                            6                       85,005.76                       0.09
              14                                            1                       24,375.15                       0.03 
     -----------------------------               -------------------      -------------------------       -----------------------
         Total                                          3,687                  $89,696,621.69                     100.00%
     =============================               ===================      =========================       =======================

</TABLE>


The  weighted  average  age  of  the  Loans   as  of  the  Cut-Off  Date  was
approximately 0.86 months.


                    MONTHS REMAINING TO SCHEDULED MATURITY

<TABLE>
<CAPTION>

                   RANGE OF                                                         AGGREGATE
               MONTHS REMAINING                          NUMBER OF                CUT-OFF DATE               % OF ORIGINAL POOL
            TO SCHEDULED MATURITY                          LOANS                PRINCIPAL BALANCE             PRINCIPAL BALANCE
     ----------------------------------            ------------------       -----------------------       -----------------------
     <S>                                           <C>                      <C>                           <C>

                   22- 24 months                                6              $    16,099.25                       0.02%
                   25- 36                                      16                   61,425.10                       0.07
                   37- 48                                      25                  121,774.00                       0.14
                   49- 60                                     107                  960,559.37                       1.07
                   61- 72                                      30                  196,929.48                       0.22
                   73- 84                                      58                  513,988.42                       0.57
                   85- 96                                      18                  146,166.69                       0.16
                   97- 108                                      7                   88,104.50                       0.10
                  109- 120                                    378                5,675,647.40                       6.33
                  121- 144                                     41                  496,126.62                       0.55
                  145- 156                                      4                   59,767.90                       0.07
                  157- 168                                      1                   24,375.15                       0.03
                  169- 180                                  1,151               27,878,319.21                      31.08
                  181- 204                                      1                   16,464.20                       0.02
                  205- 216                                      1                   24,979.75                       0.03
                  217- 228                                      1                   24,681.32                       0.03
                  229- 240                                  1,175               31,598,911.96                      35.23
                  241- 288                                      1                   44,982.53                       0.05
                 289 - 300                                    666               21,747,318.84                      24.25 
     ----------------------------------            ------------------       -----------------------       -----------------------
         Total                                              3,687              $89,696,621.69                     100.00%
                                                   ==================       =======================       =======================

</TABLE>


The weighted  average remaining term to maturity of  the Loans as of the Cut-
Off Date was approximately 223 months.


       GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES BY STATE/(1)/


<TABLE>
<CAPTION>
                                                                                  AGGREGATE
                                                     NUMBER OF                  CUT-OFF DATE                   % OF ORIGINAL POOL
                  STATE                                LOANS                  PRINCIPAL BALANCE                PRINCIPAL BALANCE
- ----------------------------------          ------------------------      ------------------------           ----------------------
<S>                                         <C>                           <C>                                <C>

Arizona                                                 140                    $ 3,975,086.62                         4.43%
Arkansas                                                 31                        360,583.62                         0.40
California                                              841                     26,202,894.91                        29.21
Colorado                                                107                      2,963,986.20                         3.30
Connecticut                                               4                        102,845.00                         0.11
Delaware                                                 11                        187,404.13                         0.21
District of Columbia                                      3                         57,471.06                         0.06
Florida                                                 629                     14,908,956.10                        16.62
Georgia                                                 232                      5,730,250.75                         6.39
Idaho                                                    36                        982,272.73                         1.10
Illinois                                                118                      3,142,119.61                         3.50
Indiana                                                  26                        697,724.98                         0.78
Iowa                                                      2                         18,473.95                         0.02
Kansas                                                   15                        210,453.28                         0.23
Kentucky                                                  3                         45,471.45                         0.05
Louisiana                                                31                        606,487.44                         0.68
Maine                                                     1                         15,789.43                         0.02
Maryland                                                 83                      2,382,981.67                         2.66
Massachusetts                                             1                         15,088.38                         0.02
Michigan                                                 12                        252,493.45                         0.28
Minnesota                                                86                      2,397,201.88                         2.67
Missouri                                                 61                      1,097,270.56                         1.22
Nebraska                                                  3                         48,500.00                         0.05
Nevada                                                   92                      2,361,550.01                         2.63
New Jersey                                              103                      1,770,725.12                         1.97
New Mexico                                                2                         41,569.94                         0.05
New York                                                141                      2,912,463.75                         3.25
North Carolina                                          104                      1,329,265.44                         1.48
Ohio                                                     43                        654,545.10                         0.73
Oklahoma                                                 64                        826,249.20                         0.92
Oregon                                                   42                      1,118,614.56                         1.25
Pennsylvania                                            200                      2,633,124.73                         2.94
South Carolina                                           12                        108,016.01                         0.12
Tennessee                                                24                        650,861.58                         0.73
Texas                                                   132                      1,844,528.74                         2.06
Utah                                                     69                      1,924,690.84                         2.15
Virginia                                                 90                      2,300,752.02                         2.57
Washington                                               92                      2,792,923.90                         3.11
Wyoming                                                   1                         24,933.55                         0.03
- ----------------------------------          ------------------------      ------------------------           ----------------------

Total                                                 3,687                    $89,696,621.69                         100.00%
                                            ========================      ========================           ======================

</TABLE>


(1)  Determined  by  mailing address  of the  related  Obligor.   The mailing
     address  is not  always  the  same  address  of  the  related  Mortgaged
     Property.


REPURCHASE OR SUBSTITUTION OF LOANS

     Unless waived  by the  Securities Insurer,  the Seller  is required  (i)
within 60  days after  discovery or notice  thereof to  cure in  all material
respects any breach of the representations or warranties made with respect to
a  Defective Loan  to the extent  that such  breach has a  materially adverse
effect on the interests of the Noteholders or the Securities Insurer  in such
Loan, or (ii)  on or before the Determination Date next succeeding the end of
such  60-day  period,  to repurchase  such  Defective  Loan at  a  price (the
"Purchase Price") equal to the Principal Balance of such Defective Loan as of
the  date  of  repurchase,  plus all  accrued  and  unpaid  interest  on such
Defective Loan to and including the  date of repurchase computed at the  Loan
Rate.   In lieu of repurchasing a Defective Loan, the Seller may replace such
Defective Loan with one or more Qualified Substitute Loans.  If the aggregate
outstanding  principal  balance  of  the  Qualified Substitute  Loan(s)  plus
accrued  interest is  less  than the  Principal Balance(s)  of  the Defective
Loan(s) plus  accrued  interest  thereon,  the Seller  will  also  remit  for
distribution to the holders of the  Notes an amount equal to such  shortfall,
which will result in a prepayment of principal on the Notes for the amount of
such shortfall.  As used herein, a "Qualified Substitute Loan" is a home loan
that  (i) has an interest rate  which is at least equal  to the Loan Rate for
the Defective Loan, (ii) matures no later than the Defective Loan,  (iii) has
a principal  balance (after application of all  payments received on or prior
to the date of such substitution) equal to or less than  (but no more than 1%
less than) the Principal Balance of the Defective Loan as  of such date, (iv)
has a  monthly payment greater than  or equal to that of  the Defective Loan,
and (v) complies  as of the date of substitution with each representation and
warranty set forth  in the Sale and  Servicing Agreement with respect  to the
Loans and  certain  other conditions  set  forth in  the  Sale and  Servicing
Agreement.   See "Loan  Program--Representations by  Sellers; Repurchases  or
Substitutions" in the Prospectus.

     No assurance  can be given that, at any particular time, the Seller will
be capable,  financially  or otherwise,  of repurchasing  Defective Loans  or
substituting  Qualified Substitute  Loans for Defective  Loans in  the manner
described above.  If the Seller  repurchases, or is obligated to  repurchase,
Defective Loans from any additional series of asset  backed securities (each,
an "Additional  Series"), the financial  ability of the  Seller to repurchase
defective home loans  from the Trust may be adversely affected.  In addition,
other  events relating to  the Seller and  its mortgage lending  and consumer
finance operations  can  occur  that would  adversely  affect  the  financial
ability of the Seller to repurchase Defective Loans from the Trust, including
without limitation  the sale or other  disposition of all or  any significant
portion of its assets.   If the Seller  is unable to repurchase or  replace a
Defective Loan,  the Servicer,  on  behalf of  the Trust,  will pursue  other
customary  and reasonable  efforts,  if any,  to recover  the  maximum amount
possible with respect to such Defective  Loan.  If the Servicer is unable  to
collect all amounts due to the Trust with respect to such Defective Loan, the
resulting loss will be  borne by the holders of the Notes  to the extent that
such  loss is  not  otherwise covered  by amounts  available from  the credit
enhancement  provided  for  the  Notes,  including the  Securities  Insurance
Policy.  See "Risk Factors--Additional Credit Enhancement Limitations" and "-
- -Limitations  on  Repurchase or  Replacement  of Defective  Loans  by Seller"
herein.


                      DESCRIPTION OF CREDIT ENHANCEMENT

     Credit enhancement with respect  to the Notes will be provided by, among
other things, the Securities Insurance Policy.  Additional credit enhancement
with respect to the Notes will  be provided by (i) FHA Insurance in  the case
of the FHA  Loans, (ii)  the subordination  of distributions on  the Class  S
Certificates    to   distributions    on   the    Notes    and   (iii)    the
overcollateralization feature described herein.

     The  information  set  forth  below  under the  section  entitled "--The
Securities Insurance Policy" and "--The Securities Insurer" has been supplied
by MBIA Insurance  Corporation (the  "Securities Insurer")  for inclusion  in
this  Prospectus Supplement  and has  not been  reviewed or  verified by  the
Seller, the Servicer, the Depositor, the Indenture Trustee, the Owner Trustee
or the Underwriter.

THE SECURITIES INSURANCE POLICY

     The Securities Insurer,  in consideration of the  payment of the premium
and subject  to the terms  of the guaranty insurance  policy (the "Securities
Insurance Policy"), unconditionally  and irrevocably guarantees to  any Owner
that an  amount  equal to  each full  and complete  Insured  Payment will  be
received by  the  Indenture  Trustee,  on  behalf of  the  Owners,  from  the
Securities Insurer, for  distribution by the Indenture Trustee  to each Owner
of each Owner's proportionate share  of the Insured Payment.  The  Securities
Insurer's obligations under the Securities Insurance Policy with respect to a
particular Insured Payment shall  be discharged to the extent  funds equal to
the applicable Insured Payment are received by the Indenture Trustee, whether
or  not such funds  are properly applied  by the Indenture  Trustee.  Insured
Payments shall be made only at the time set forth in the Securities Insurance
Policy and  no accelerated Insured  Payments shall be made  regardless of any
acceleration  of the  Securities, unless  such  acceleration is  at the  sole
option of the Securities Insurer.

     Notwithstanding the foregoing paragraph, the Securities Insurance Policy
does not cover shortfalls, if any, attributable to the liability of the Trust
or the  Indenture Trustee for  withholding taxes, if any  (including interest
and penalties in respect of any such liability).

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

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

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

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

     Subject to  the terms of the Indenture, the Securities  Insurer shall be
subrogated  to  the  rights  of  each Owner  to  receive  payments  under the
Securities to  the extent of any payment by  the Securities Insurer under the
Securities Insurance Policy.

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

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

     "Deficiency Amount" means, as  of any Distribution Date, an amount equal
to the sum of (a) the amount by which the Interest Distribution Amount on the
Notes  and the Class  S Certificates for  such Distribution Date  exceeds the
amount on deposit in the Note Distribution Account available therefor and (b)
the  Noteholder's  Guaranteed   Principal  Distributable   Amount  for   such
Distribution Date.

     "Insured Payment" means  (i) as of any  Distribution Date any Deficiency
Amount and (ii) any Preference Amount.

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

     "Owner" means (i) each Noteholder (as defined in the Indenture and other
than the  Indenture Trustee, the  Seller, Mego Mortgage Home  Loan Acceptance
Corporation (the "Affiliated Holder"), the Servicer, the Owner Trustee or the
Depositor) who,  on the applicable  Distribution Date, is entitled  under the
terms of  the related Note to distributions thereunder  and (ii) each Class S
Certificateholder  (as defined  in the  Trust  Agreement and  other than  the
Indenture  Trustee, the  Owner Trustee,  the Master Servicer,  the Affiliated
Holder, the Servicer (if other than the Seller) or the Depositor) who, on the
applicable Distribution  Date, is  entitled under  the terms of  the Class  S
Certificate to distributions thereunder.

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

     "Securities" means  the Notes issued  pursuant to the  Indenture and the
Class S Certificates issued pursuant to the Trust Agreement.

     Capitalized  terms  used in  the  Securities Insurance  Policy  and  not
otherwise   defined  in  the  Securities  Insurance  Policy  shall  have  the
respective meanings set forth in the Indenture as of the date of execution of
the  Securities Insurance  Policy, without  giving effect  to any  subsequent
amendment  or  modification  to  the  Indenture  unless   such  amendment  or
modification has been approved in writing by the Securities Insurer.

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

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

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

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

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

THE SECURITIES INSURER

     The  Securities Insurer  is the principal  operating subsidiary  of MBIA
Inc., a New York Stock Exchange listed  company.  MBIA Inc. is not  obligated
to pay the debts of or claims against the Securities Insurer.  The Securities
Insurer is domiciled in the State of  New York and licensed to do business in
and is subject to regulation under the laws of all 50 states, the District of
Columbia, the Commonwealth  of Puerto Rico, the Commonwealth  of the Northern
Mariana Islands, the Virgin Islands of the United States and the territory of
Guam.  The  Securities Insurer has two European branches, one in the Republic
of  France  and  the other  in  the Kingdom  of  Spain.   New  York  has laws
prescribing minimum capital requirements, limiting classes and concentrations
of investments and requiring the approval  of policy rates and forms.   State
laws also regulate the amount of both the aggregate and individual risks that
may be insured,  the payment of dividends by the  Securities Insurer, changes
in  control and transactions among affiliates.   Additionally, the Securities
Insurer is  required to maintain  contingency reserves on its  liabilities in
certain amounts and for certain periods of time.

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

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

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


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

     <S>                                                             <C>                                   <C>


     Admitted Assets  . . . . . . . . . . . . . . . . . .                           $3,814                                 $4,348

     Liabilities  . . . . . . . . . . . . . . . . . . . .                            2,540                                  2,911
     Capital and Surplus  . . . . . . . . . . . . . . . .                            1,274                                  1,437

</TABLE>




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

     Assets . . . . . . . . . . . . . . . . . . . . . .                           $4,463                                   $4,861

     Liabilities  . . . . . . . . . . . . . . . . . . .                            1,937                                    2,161
     Shareholder's Equity . . . . . . . . . . . . . . .                            2,526                                    2,700

</TABLE>


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

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

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

     Standard & Poor's, a  division of The McGraw-Hill Companies, Inc., rates
the claims paying ability of the Securities Insurer "AAA."

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

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

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

SUBORDINATION AND ALLOCATION OF LOSSES

     The rights of  the holders of the  Certificates to receive distributions
from  amounts  available in  the  Certificate  Distribution  Account on  each
Distribution Date will  be subordinated to the  rights of the holders  of the
Notes  to  receive  distributions  of interest  and  principal  from  amounts
available in  the Note Distribution  Account on each Distribution  Date.  The
subordination  of the Certificates  to the Notes  is intended to  enhance the
likelihood of regular  receipt by the holders of the Notes of the full amount
of interest and  principal distributions  due to such  holders and to  afford
such holders  protection against losses  on the  Loans.  See  "Risk Factors--
Additional Credit Enhancement Limitations" herein.

     On  each Distribution  Date,  losses on  the Loans  incurred  during the
immediately preceding Due  Period (the "Net Loan  Losses") to the  extent not
covered  by the Excess  Spread will reduce  the Overcollateralization Amount.
Following any reduction of the Overcollateralization Amount to zero, Net Loan
Losses during any Due Period to  the extent not covered by the  Excess Spread
will trigger a draw under the Securities Insurance Policy.

OVERCOLLATERALIZATION

     As of  each Determination Date, the "Overcollateralization  Amount" will
equal the excess of the Pool Principal Balance over the aggregate of the  sum
of the Class Principal Balances of all Classes of Notes (the  "Aggregate Note
Principal Balance").  A limited acceleration of the principal amortization of
the Aggregate Note  Principal Balance relative to the  Pool Principal Balance
has been designed  to increase the Overcollateralization Amount  over time by
making additional sequential distributions of principal to the holders of the
Notes  from the  distribution  of  Distributable  Excess  Spread,  until  the
Overcollateralization   Amount  is   equal   to   the   required   level   of
overcollateralization.


                        DESCRIPTION OF THE SECURITIES

GENERAL

     The Mego Mortgage Home Loan  Owner Trust 1997-1 (the "Trust") will issue
four  Classes  of Home  Loan  Asset-Backed  Notes  (the "Notes")  having  the
designations and aggregate initial  principal amounts specified on  the cover
hereof.   The Notes will be issued pursuant to an indenture to be dated as of
February  1, 1997  (the "Indenture"),  between  the Trust  and the  Indenture
Trustee.    The Trust  will  also issue  approximately  $89,696,622 aggregate
notional balance of  0.50% Home Loan Asset-Backed Certificates  (the "Class S
Certificates"  and,  together  with  the  Notes,  the  "Insured  Securities")
pursuant to the terms of a trust agreement to be dated as of February 1, 1997
(the "Trust Agreement"), among Mego, the Depositor, the Owner Trustee and the
Co-Owner Trustee.   The  Notes will  be secured  by the assets  of the  Trust
pursuant  to  the Indenture.    The  Class S  Certificates  and  the Residual
Interest  Instruments will each  represent an undivided  beneficial ownership
interest in the Trust.

     On the 25th day of each month or, if such day is not a business day, the
first business day immediately following, commencing in April 1997 (each such
date,  a "Distribution  Date"), the  Indenture Trustee  or its  designee will
distribute to the persons in whose names the Notes are registered on the last
day  of the month immediately preceding the month of the related Distribution
Date (the "Record Date") the portion of the aggregate distribution to be made
to  each Noteholder  as described  below.   Prior to  Book-Entry Termination,
distributions on the Book-Entry Securities  will be made to Beneficial Owners
of the Notes  only through DTC and its DTC Participants.  See "Description of
the Securities--Book-Entry Registration of the Securities" in the Prospectus.

     Beneficial ownership interests  in each Class of  Notes will be held  in
minimum  denominations of  $1,000  and  integral multiples  of  $1 in  excess
thereof.

DISTRIBUTIONS ON THE NOTES

     For  the  definitions  of certain  of  the  defined  terms  used  in the
following subsection, see "--Related Definitions" below.

     Payments  of Interest.  Interest on the Class  Principal Balances of the
    --------------------
Classes of Notes will accrue at the respective per annum Note Interest Rates
specified below  and  will be  payable  to the  Noteholders monthly  on  each
Distribution Date, commencing in April 1997.  Interest on each Class of Notes
will be calculated on the basis of a 360-day year of twelve 30-day months.

     The Class A-1 Note Interest Rate will be 6.57% per annum.

     The Class A-2 Note Interest Rate will be 6.75% per annum.

     The Class A-3 Note Interest Rate will be 6.94% per annum.

     The Class A-4 Note Interest Rate will be 7.33% per annum.

     Interest  distributions on  the Notes  will generally  be made  from the
Available Amount remaining  after the payment of the trust fees and expenses.
Interest payments to all Classes of  Noteholders will have the same priority.
Under certain circumstances, the amount available for interest payments could
be less than the amount of interest  payable on the Notes on any Distribution
Date, in  which case  each Class of  Noteholders will  receive their  ratable
share (based  upon the  aggregate amount  of interest  due to  such Class  of
Noteholders) of the  aggregate amount available to be  distributed in respect
of interest on the Notes.

     The  Master Servicer  is required  to deposit  in the  Note Distribution
Account  with respect  to  each Distribution  Date,  an amount  equal  to the
scheduled installment of  interest due on each  Loan (other than  a Defaulted
Loan) but not  received during  the related  Due Period, net  of the  related
Servicing Fee (each,  an "Interest  Advance").   The Master  Servicer is  not
required  to  make   any  Interest  Advance  that  it   determines  would  be
nonrecoverable.  Interest  Advances are reimbursable  to the Master  Servicer
subject to certain  conditions and restrictions, and are  intended to provide
liquidity for the required distributions of interest on the Notes.

     Payments  of  Principal.    Principal  payments  will  be  made  to  the
     -----------------------
Noteholders on each Distribution Date in an amount generally equal to
Noteholders' Principal Distributable Amount.

PRIORITY OF DISTRIBUTIONS

     For the definitions of certain of the defined terms used in this and the
immediately following subsection, see "--Related Definitions" below.

     (a) Subject to paragraphs  (b) through (j)  below, on each  Distribution
Date,  the Collected  Amount (net  of  all amounts  representing payments  by
Obligors on  Invoiced Loans in respect of premiums  on FHA Insurance) will be
allocated in the following order of priority:

         (i)  to distribute on  such Distribution Date  the following amounts
in the following order:

              first, for deposit in  the FHA Premium Account, the FHA Premium
         Account Deposit for such Distribution Date;

              second,  concurrently, to (x)  the Master Servicer,  the Master
         Servicer  Fee, (y) the  Servicer, the  Servicer Fee  and (z)  to the
         Indenture Trustee, the Indenture Trustee Fee,  in each case for such
         Distribution Date;

              third,  to  the Master  Servicer  or  Servicer,  any amount  in
         respect  of  reimbursement   of  Interest  Advances  or  Foreclosure
         Advances, to which  the Master Servicer or any Servicer  is entitled
         with  respect   to  such  Distribution   Date  and  to   the  Claims
         Administrator, amounts in reimbursement  of any expenses, of  filing
         of any FHA Insurance claims pursuant to the FHA Loans;

              fourth, to  the Owner Trustee,  the Owner Trustee  Fee, in each
         case for such Distribution Date; and

              fifth,   to  the  Securities  Insurer,  the  Premium  for  such
         Distribution Date;

          (ii)    to  the holders  of  each Class  of Notes  outstanding,  an
     amount equal  to  the  applicable  Noteholders'  Interest  Distributable
     Amount for such Distribution Date; 

         (iii)    to the holders of the applicable Class or  Classes of Notes
     outstanding  (as   further  described  in  paragraph  (c)   below),  the
     Noteholders'  Principal Distributable  Amount  (other than  the  portion
     constituting Distributable Excess Spread) for such Distribution Date;

          (iv)    to  the  holders  of  Class  S Certificates,  the  Class  S
     Certificateholders' Distributable Amount for such Distribution Date;

           (v)    to   the  Securities   Insurer,  the   Securities   Insurer
     Reimbursement Amount;

          (vi)    to the holders of the applicable Class or  Classes of Notes
     outstanding  (as   further  described  in  paragraph  (c)   below),  the
     Distributable Excess Spread for such Distribution Date;

         (vii)    to the Securities Insurer,  any other amounts  owing to the
     Securities Insurer under the Insurance Agreement;

        (viii)    to any  successor Master Servicer,  such fees  and expenses
     reimbursable to such Master  Servicer pursuant to the Sale and Servicing
     Agreement, if  any, for such Distribution Date in addition to the Master
     Servicer Fee;

          (ix)    to the FHA Reserve Fund, any unpaid Excess Claim Amount;

           (x)    to the  Person  entitled thereto,  payments  in respect  of
     Other Fees; and

          (xi)    to the  holders of the  Residual Interest  Instruments, any
     remaining amount.

     (b) Any shortfall in  the amount of interest required to  be distributed
pursuant to clause (a)(ii) above will be allocated among the Classes of Notes
in proportion  to the  amount each  such Class  would have  been entitled  to
receive in the absence of such shortfall.  

     (c) As  to  each Distribution  Date, distributions  in reduction  of the
Class Principal Balances  of the Notes pursuant to clauses  (a)(iii) and (vi)
above will be made to the Classes of Notes as follows:

           (i)    prior  to the  occurrence and  continuance of  a Securities
     Insurer Default,  sequentially, to the  holders of the  Class A-1 Notes,
     Class A-2 Notes,  Class A-3 Notes  and Class  A-4 Notes, in  that order,
     until  their respective  Class Principal  Balances have been  reduced to
     zero; and

          (ii)    upon  the   occurrence  and  continuance  of  a  Securities
     Insurer Default  and upon the first reduction  of the Overcollateraliza-
     tion Amount  thereafter to  zero, concurrently,  to the  holders of each
     Class of Notes  then outstanding, pro rata,  based upon their respective
     Class  Principal Balances  immediately prior to such  Distribution Date,
     until their respective Class Principal Balances are reduced to zero.

     (d) If   on    any   Distribution   Date    the   required    level   of
overcollateralization    is     reduced    below     the    then     existing
Overcollateralization  Amount  or  a full  distribution  of  the Noteholders'
Principal Distributable Amount  would cause the Overcollateralization  Amount
to  exceed the  required  level,  the amount  of  the Noteholders'  Principal
Distributable Amount distributed on the Notes will be correspondingly reduced
by the  amount of  such reduction or  by the  amount necessary such  that the
Overcollateralization   Amount  will  not   exceed  the  required   level  of
overcollateralization after giving effect to the distribution in reduction of
Class Principal Balances to be made on such Distribution Date.

     (e) All  distributions  made  to  each  Class  of  Noteholders  on  each
Distribution Date will be made on  a pro rata basis among the Noteholders  of
record  with respect to  such Class on the  immediately preceding Record Date
based on the  percentage interest represented by their  respective Notes, and
except  as otherwise  provided herein,  will be  made through  the book-entry
system maintained by DTC.

     (f) The Class Principal  Balance of each Class  of Notes, to the  extent
not previously  paid, will be  due on the Final  Scheduled Distribution Date.
The actual date on which the Class Principal Balance of any Class of Notes is
reduced to  zero is  anticipated  to be  earlier,  and may  be  substantially
earlier, than the Final Scheduled Distribution Date set forth herein based on
a variety of  factors, including those described under  "Prepayment and Yield
Considerations--Weighted Average Lives of the Notes" herein.

     (g) If  on  any  Distribution Date,  (i)  the  Collected  Amount,  after
payment  of  the applicable  trust  fees  and  expenses, is  insufficient  to
distribute the  Noteholders' Interest  Distributable  Amount or  the Class  S
Certificateholders' Distributable Amount for such Distribution Date or (ii) a
Noteholders'  Guaranteed  Principal   Distribution  Amount  is  due   to  the
Noteholders, the  Indenture Trustee  will make a  claim under  the Securities
Insurance Policy in the amount of any such insufficiency or the amount of any
such Noteholders' Guaranteed Principal Distribution Amount in accordance with
the terms thereof.  As described in the preceding sentence, Insured Payments,
if any, for any Insured Securities under the Securities Insurance Policy will
be distributed to  holders of the  Insured Securities to  compensate for  any
shortfalls in  respect of the Noteholders' Interest  Distributable Amount and
the  Class  S  Certificateholders'   Distributable  Amount  or  to  pay   the
Noteholders' Guaranteed Principal Distribution Amount, as the case may be.

     (h) If on  a particular Distribution Date,  the Available Amount applied
as described  above is  not sufficient  to make  a full  distribution of  the
Noteholders' Interest  Distributable Amount on  any Class of Notes,  then any
such  unpaid Noteholders'  Interest  Distributable  Amount  will  be  carried
forward  as  a  Noteholders'  Interest  Carry-Forward  Amount   and  will  be
distributed to holders of  each such Class of Notes on  the next Distribution
Date to  the extent that  sufficient funds are  available.  Such  an interest
shortfall  could occur,  for example,  if losses realized  on the  Loans were
exceptionally high  or were  concentrated in a  particular month  and Insured
Payments were not timely received under the Securities Insurance Policy.

     (i) Neither  the holders of the Class  S Certificates nor the holders of
the  Residual Interest  Instruments will  be required  to refund  any amounts
previously distributed to such holders pursuant to the Transfer and Servicing
Agreements (as defined  herein), regardless of  whether there are  sufficient
funds  on a  subsequent  Distribution Date  to make  a  full distribution  to
holders of the Notes. 

     (j) The interest  entitlement for all Classes  of Insured Securities may
be reduced on each Distribution Date in the amount of (i) Prepayment Interest
Shortfalls  not covered  by  the  Servicing Fee  and  (ii)  Civil Relief  Act
Interest Shortfalls.  The amount of such shortfall will be allocated pro rata
among the Classes of Insured Securities based on the amount of  interest each
such  Class  would have  been  entitled to  receive  in the  absence  of such
shortfall.

DISTRIBUTIONS ON THE CLASS S CERTIFICATES

     On  each  Distribution  Date, commencing  in  April  1997,  the  Class S
Certificateholders will  be entitled to  distributions in an amount  equal to
the  amount of  interest that would  accrue on  the Class S  Notional Balance
during the  preceding Due Period at the Class  S Pass-Through Rate.  Interest
on the Class S Certificates will be calculated on the basis of a 360-day year
of twelve 30-day  months.  Interest distributions with respect to the Class S
Certificates will generally be made from the portion of the Available  Amount
remaining  after  the  payment  of  the  trust  fees  and  expenses  and  the
Noteholders' Distributable Amount.

RELATED DEFINITIONS

     For  purposes  hereof,  the  following terms  shall  have the  following
meanings:

     "Available Amount" means, with respect to any Distribution Date, the sum
      ----------------
of (i) the Collected Amount for such Distribution Date and (ii) the amount of
the Insured Payments, if any, for such Distribution Date.

     "Class  S Certificateholders' Carry-Forward Amount"  means, with respect
      -------------------------------------------------
to any Distribution Date, the excess of the Class S Certificateholders' Monthly
Interest Amount for the preceding Distribution Date and any outstanding Class
S Certificateholders'  Carry-Forward  Amount on  such preceding  Distribution
Date, over the  amount in respect of  interest that is actually  deposited in
the  Certificate  Distribution  Account  for  distribution  to  the  Class  S
Certificateholders on such preceding Distribution Date, plus interest on such
excess, to the extent permitted by law, at the Class S Pass-Through Rate from
such preceding Distribution Date through the current Distribution Date.

     "Class S Certificateholders' Distributable  Amount" means, with  respect

     ------------------------------------------------
to any Distribution  Date, the sum  of the Class S Certificateholders' Monthly
Interest   Amount   for   such   Distribution   Date    and   the   Class   S
Certificateholders' Carry-Forward Amount for such Distribution Date.

     "Class  S  Certificateholders'  Monthly  Interest  Amount"  means,  with
      --------------------------------------------------------
respect to any Distribution Date, interest accrued for the related Due Period
at the Class S Pass-Through Rate on  the Class S Notional Balance  immediately
following the preceding  Distribution Date (or, in the case of the first
Distribution Date, on the Closing Date).

     "Collected Amount" means with  respect to any Distribution Date, the sum
      ----------------
of (i) all payments of interest and principal in respect of the Loans received
during the related Due Period; (ii) FHA  Insurance premiums in respect of FHA
Loans received  during the related Due  Period; (iii) the Purchase  Price for
repurchased Loans and additional cash  adjustments (described in the Sale and
Servicing Agreement)  in respect  of substitutions of  Loans during  such Due
Period; (iv) Insurance  Proceeds received by the Master  Servicer during such
Due  Period; (v)  FHA Insurance  claims payments  received in respect  of FHA
Loans during such  Due Period; (vi) payments received during  such Due Period
from the Securities Insurer,  Mego or Master Servicer in connection  with the
termination of the Trust as provided in the Sale and Servicing Agreement; and
(vii) Interest Advances for the Loans in respect of such Distribution Date; 

     "Defaulted Loan" means any Loan with  respect to which:  (i) a claim has
      --------------
been paid or finally rejected pursuant to the Contract of Insurance, (ii) the
Property has been repossessed  and sold, or (iii) any portion  of a scheduled
monthly payment of principal and interest is in excess of 180 days past due.

     "Distributable  Excess Spread"  means, with respect to  any Distribution
      ----------------------------
Date, the lesser of (i) the amount of Excess Spread for such Distribution Date
and (ii) the portion (not greater than 100%) of such Excess Spread, if any,
required to be distributed on such Distribution Date to satisfy the
overcollateralization requirement  in effect  for such  Distribution Date  as
specified in the Sale and Servicing Agreement.

     "Excess  Spread"  means,  with  respect to  any  Distribution Date,  the
      --------------
positive excess, if any, of (x) the Collected Amount with respect to such
Distribution Date over (y) the amount required to be distributed pursuant to
clauses (a) (i) through (v) above under "--Priority of Distributions."

     "Insurance Proceeds" means,  with respect  to any Distribution  Date and
      ------------------
with respect to any Loan, all amounts collected in respect of related insurance
policies  (other than  the Securities  Insurance Policy  and the  Contract of
Insurance) that are not applied to the restoration or repair of the Mortgaged
Property  or released  to  the  borrower in  accordance  with customary  loan
servicing procedures.

     "Interest Distribution  Amount" means, with respect to  any Distribution
      -----------------------------
Date, the sum of the Noteholders' Interest Distributable Amount and the Class S
Certificateholders' Distributable Amount for such Distribution Date.

     "Noteholders'  Distributable   Amount"  means,   with  respect   to  any
      ------------------------------------
Distribution Date,  the sum  of the Noteholders' Principal Distributable Amount
and the Noteholders' Interest Distributable Amount.

     "Noteholders'  Guaranteed  Principal  Distribution  Amount"  means  with
      ---------------------------------------------------------
respect to any  Distribution Date, the excess, if any, of (i) the Aggregate Note
Principal  Balance as  of such  Distribution  Date (taking  into account  the
Noteholders'  Principal  Distributable Amount  distributed to  Noteholders on
such Distribution Date) over (ii) the Pool Principal Balance as of the end of
the related Due Period; provided, that on the Final Scheduled Distribution
                        --------
Date, the  Noteholders' Guaranteed Principal Distribution Amount for any Class
of Notes shall equal the amount necessary to reduce the Class Principal
Balance thereof to zero (taking into account the Noteholders' Principal
Distributable Amount distributed to Noteholders on such Final Scheduled
Distribution Date).

     "Noteholders' Interest Carry-Forward Amount" means, with respect to any
      ------------------------------------------
Distribution Date  and each Class  of Notes,  the excess of  the Noteholders'
Monthly Interest Distributable Amount for the preceding Distribution Date and
any  outstanding Noteholders' Interest Carry-Forward Amount on such preceding
Distribution Date, over the  amount in respect  of interest that is  actually
deposited in  the Note Distribution Account for distribution on such Class of
Notes  on such preceding Distribution Date, plus  interest on such excess, to
the extent permitted by  law, at the applicable Note Interest  Rate from such
preceding Distribution Date through such current Distribution Date.

     "Noteholders' Interest Distributable Amount" means, with respect to any
      ------------------------------------------
Distribution  Date  and  each  Class  of   Notes,  the  sum  of  the  related
Noteholders' Monthly Interest Distributable Amount for such Distribution Date
and the related Noteholders' Interest  Carry-Forward Amount, if any, for such
Distribution Date.

     "Noteholders' Monthly Interest Distributable Amount" means, with respect
      --------------------------------------------------
to any Distribution Date and each Class of Notes, the interest accrued for the
related Due Period  on each Class  of Notes at  the respective Note  Interest
Rate for such Class on the outstanding principal balance of the Notes of such
Class immediately  preceding such Distribution Date  (or,  in the case of the
first Distribution  Date, on the  Closing Date)  after giving  effect to  all
payments of principal  to the Noteholders of such  Class on or prior  to such
Distribution Date.

     "Noteholders'  Monthly  Principal  Distributable  Amount"  means,   with
      -------------------------------------------------------
respect to each Distribution Date, the amount equal to the sum of the following
amounts (without duplication) with respect to the immediately preceding Due
Period:  (i) that  portion of all Payments received on Loans allocable to
principal, including all full and partial principal prepayments (excluding such
payments in respect of such Loans that became Defaulted Loans during the
preceding Due Period), (ii) the Principal Balance as of the end of the
immediately preceding Due Period of each Loan that became a Defaulted Loan for
the first time during such Due Period, (iii) the portion of the Purchase Price
allocable to principal of all Defective Loans with respect to such Due Period
and the portion of the purchase  amount, if any, allocable to principal  with
respect to the Loans, (iv) any additional cash adjustments (described  in the
Sale and  Servicing Agreement)  deposited  to the  related Note  Distribution
Account  on  the   previous  Determination  Date,  and  (v)   the  amount  of
Distributable Excess Spread, if any, in respect of such Distribution Date.

     "Noteholders' Principal Carry-Forward Amount" means, as of  the close of
      -------------------------------------------
any Distribution Date, the excess of the Noteholders' Monthly  Principal
Distributable Amount and any outstanding Noteholders' Principal Carry-Forward
Amount  from the preceding  Distribution Date over  the amount  in respect of
principal that is actually deposited in the Note Distribution Account.

     "Noteholders' Principal Distributable Amount" means, with respect to any
      -------------------------------------------
Distribution   Date,  the   sum  of   the   Noteholders'  Monthly   Principal
Distributable   Amount  for  such  Distribution  Date  and  the  Noteholders'
Principal Carry-Forward Amount as of  the close of the preceding Distribution
Date; provided, however, that the Noteholders' Principal Distributable Amount
shall not exceed the  outstanding Class Principal Balance  of the Notes;  and
provided, further, that  (i) the Noteholders' Principal  Distributable Amount
on the Final  Scheduled Distribution Date shall  not be less than  the amount
that is necessary  (after giving effect to  other amounts to be  deposited in
the  Note Distribution  Account on  such Distribution  Date and  allocable to
principal) to reduce the outstanding Class  Principal Balance of each of  the
Class A-1, Class A-2, Class A-3 and Class A-4 Notes to zero.

     "Other  Fees" means, with respect  to any Distribution  Date, the sum of
      -----------
(i) amounts in respect of  fees and expenses due to any provider of services to
the Trust, except  the Indenture Trustee, the Master  Servicer, the Servicer,
the Claims  Administrator, the Contract  of Insurance Holder and  any Person,
the fees of which are required by the Sale and Servicing Agreement to be paid
by the Master Servicer, the  Servicer, the Claims Administrator, the Contract
of Insurance Holder or the Trustee, but including such amounts payable to the
successor Master Servicer pursuant to  the Sale and Servicing Agreement; (ii)
any taxes  assessed against  the Trust; and  (iii) the  reasonable transition
expenses  of a  successor Master  Servicer  incurred in  acting as  successor
Master Servicer.

SECURITIES INSURER REIMBURSEMENT AMOUNT

     On each Distribution Date, the Securities Insurer will be entitled to be
reimbursed for  any unreimbursed Insured  Payments in respect of  the Insured
Securities  not previously  reimbursed  and  any other  amounts  owed to  the
Securities  Insurer  under  the Insurance  Agreement  together  with interest
thereon at  the rate  specified in the  Insurance Agreement  (the "Securities
Insurer Reimbursement  Amount") and  any accrued and  unpaid Premiums  as set
forth above  under "--Priority of Distributions".   The "Insurance Agreement"
means the  Insurance and  Indemnification Agreement dated  as of  February 1,
1997 among the Securities Insurer,  the Depositor, Mego, as the  Servicer and
Seller, the Master Servicer, the Trust and the Indenture Trustee.  

     In  connection with  each  Insured Payment,  the Indenture  Trustee,  as
attorney-in-fact for the  holder thereof, will  be required to assign  to the
Securities  Insurer the rights of  the Noteholders with  respect to the Notes
and the rights of the Class S Certificateholders  with respect to the Class S
Certificates, to the extent of such Insured Payments.  In the event that any
Securities Insurer Reimbursement Amount is outstanding, the holders of the
Residual Interest Instruments will not be entitled to receive distributions of
any amounts until the Securities Insurer has been distributed such Securities
Insurer Reimbursement Amount in full.

OVERCOLLATERALIZATION PROVISIONS

     The provisions of  the Sale and Servicing  Agreement provide for limited
overcollateralization as of  the Closing Date and for  a limited acceleration
of the Aggregate Note  Principal Balance relative to the amortization  of the
Pool Principal Balance.  The acceleration of principal payments  on the Notes
is achieved by distributing Distributable Excess Spread as principal thereon.
This  acceleration feature creates overcollateralization (i.e., the excess of
the  Pool Principal  Balance over  the Aggregate  Note Principal  Balance) in
addition to  the overcollateralization in effect  on the Closing Date.   Once
the required  level of  overcollateralization is reached  and subject  to the
provisions  described in  the next  paragraph, the acceleration  feature will
cease,   unless    necessary   to    maintain   the    required   level    of
overcollateralization specified in the Sale and Servicing Agreement.

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

FHA PREMIUM ACCOUNT

     An  account (the  "FHA  Premium  Account") will  be  established  by the
Indenture Trustee into which an initial deposit of approximately $13,700 will
be made on the Closing Date.  No later than the second business day preceding
each  Distribution   Date,  the  Indenture  Trustee  will  deposit  into  the
applicable FHA Premium Account, FHA insurance premiums received from Obligors
on the Invoiced  Loans (as defined below).   The Indenture Trustee  will also
deposit into  the  applicable FHA  Premium Account,  to the  extent of  funds
available therefor  in the related  Distribution Account, an amount  equal to
the greater of  (i) 0.75% of  the Principal Balance  of each outstanding  FHA
Loan (determined  without including  the Principal  Balances of  any Invoiced
Loans), divided by 12 and (ii) the positive excess, if any, of (A) the amount
of premium and other  charges due under the Contract of  Insurance in respect
of  the FHA  Loans (other than  Invoiced Loans)  for the next  succeeding Due
Period  over (B) the  balance in  the related FHA  Premium Account  as of the
related Determination Date (each a "FHA Premium Account Deposit").  "Invoiced
Loans" are FHA Loans with respect to which the related Obligor is required to
pay the premium  on FHA Insurance as  a separate amount with respect  to such
FHA Loan.

REPORTS TO NOTEHOLDERS

     Concurrently  with  each  distribution  to  Noteholders,  the  Indenture
Trustee  will  forward  to  each  Noteholder and  the  Securities  Insurer  a
statement setting forth as to each Class of Notes, among other items:

         (i)  the aggregate  amount  of the  distribution  to each  Class  of
     Noteholders on the Distribution Date;

         (ii) the amount of distribution set forth in paragraph  (i) above in
     respect of  interest and the amount  thereof in respect  of any Interest
     Carry-Forward  Amount for  each Class,  and the  amount of  any Interest
     Carry-Forward Amount remaining for each Class;

         (iii) the  distribution amount set forth  in paragraph (i)  above in
     respect of  principal, and Noteholders'  Principal Carry-Forward Amount,
     if any;

         (iv) the amount of Distributable Excess  Spread paid as principal in
     respect of the Notes;

         (v) the Noteholders' Principal Distributable Amount;

         (vi) the amount paid  in respect of each Class of Insured Securities
     under  the Securities  Guarantee Policy  for  such Distribution  Date on
     account of the Interest Distribution Amount of each such Class;

         (vii) the  related Master Servicing  Fee and  the related  Servicing
     Fee;

         (viii) the  Pool Principal Balance  as of the  close of business  on
     the last day of the preceding Due Period;

         (ix) the  Aggregate Note  Principal Balance  after giving effect  to
     payments allocated to principal in clause (iii) above;

         (x) the  amount of overcollateralization  required by  the Sale  and
     Servicing  Agreement  for  such  Distribution  Date and  the  amount  of
     overcollateralization as  of the  close of business  on the Distribution
     Date,  after  giving  effect  to  distributions  of  principal  on  such
     Distribution Date;

         (xi) the Class S Notional Balance for such Distribution Date;

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

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

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

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

OPTIONAL REDEMPTION OF THE NOTES

     On  or after any Distribution  Date on which the  Pool Principal Balance
declines to  10% or less  of the Original  Pool Principal Balance,  Mego, the
Master Servicer or  the Securities Insurer may purchase  the then outstanding
Loans  at  a price  equal to  the  Purchase Price,  thereby causing  an early
redemption of  the Notes.  The Purchase Price will be equal to the sum of (i)
the aggregate  of the Principal Balances of the  Loans and accrued and unpaid
interest thereon at the weighted average of the Loan Rates through the end of
the preceding calendar month, (ii) the  appraised value of pending FHA claims
with respect to any Loans and the appraised value of any foreclosed Mortgaged
Properties  that have not been liquidated in each  case as of a date not more
than 30 days prior to the end of  the preceding calendar month, and (iii) all
amounts due and owing to the Securities Insurer.

     The Owner Trustee shall cause the Indenture Trustee to effect such early
redemption of the  Notes by paying to  the Noteholders, an amount  in respect
the Notes  equal to  the  then outstanding  Class Principal  Balances of  the
Notes, plus accrued  interest thereon at the applicable  Note Interest Rates,
(ii) to the Securities Insurer, an amount equal to any amounts owed to the
Securities Insurer under  the Insurance Agreement  and (iii) any  unpaid trust
fees and expenses.


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of the Indenture, Sale and
Servicing Agreement,  the Administration  Agreement and  the Trust  Agreement
(collectively,  the  "Transfer  and Servicing  Agreements").    Forms  of the
Transfer  and  Servicing  Agreements  have  been filed  as  exhibits  to  the
Registration Statement.  Copies of the Transfer and Servicing Agreements will
be filed  with  the Commission  following the  issuance of  the  Notes.   The
summary does  not purport to be complete and  is subject to, and qualified in
its  entirety  by  reference  to, all  the  provisions  of  the Transfer  and
Servicing Agreements.   The following summary supplements, and  to the extent
inconsistent  therewith replaces, the  description of  the general  terms and
provisions  of the  Transfer and  Servicing  Agreements set  forth under  the
headings  "Description  of  the Transfer  and  Servicing  Agreements"  in the
Prospectus, to which description reference is hereby made.

SALE AND ASSIGNMENT OF THE LOANS

     On the Closing Date, the Seller  will sell, convey, transfer  and assign
all of its right, title  and interest in and to  the Loans to the  Depositor,
and  the Depositor will  sell, convey, transfer  and assign the  Loans to the
Trust.  The Trust  will, concurrently with the sale, conveyance, transfer and
assignment of the  Loans deliver or cause  to be delivered the  Securities to
the Depositor  in exchange for the  Loans.  The Trust will  pledge and assign
the Loans to the Indenture Trustee as security for the Notes.  Each Loan will
be identified in a schedule appearing as an exhibit to the Sale and Servicing
Agreement delivered to the Indenture Trustee (the "Loan Schedule").

     In addition,  the Depositor will deliver or cause to be delivered, as to
each Loan to the Indenture Trustee or the Custodian the related note endorsed
to the order of the Indenture Trustee  or the Custodian without recourse, any
assumption  and modification  agreements  and  the  Mortgage,  if  any,  with
evidence of recording indicated thereon (except for any Mortgage not returned
from the public recording office), an assignment  of the Mortgage, if any, in
the name of the Owner Trustee  and the Indenture Trustee in recordable  form,
and  any  intervening  assignments  of  the  Mortgage  (each,  an  "Indenture
Trustee's  Loan File").   The  Seller will deliver  to the  Indenture Trustee
after recordation the assignments to  the Indenture Trustee of the Mortgages.
In the  event that,  with respect to  each Mortgage  Loan, the  Seller cannot
deliver the Mortgage or any assignment of Mortgage with evidence of recording
thereon concurrently with the conveyance thereof under the Sale and Servicing
Agreement  because they have  not yet been  returned by the  public recording
office, the Seller  will deliver or  cause to be  delivered to the  Indenture
Trustee  or the  Custodian a  certified true  photocopy of  such  Mortgage or
assignment of Mortgage.   The Seller will deliver or cause to be delivered to
the  Indenture Trustee or  the Custodian any  such Mortgage  or assignment of
Mortgage with  evidence of recording  indicated thereon upon  receipt thereof
from the  public recording office.   The Indenture  Trustee or the  Custodian
will agree,  for the benefit of the holders  of the Securities, to review (or
cause to be reviewed) each Indenture Trustee's Loan File within 45 days after
the conveyance  of  the related  Loan  to the  Trust  to ascertain  that  all
required documents have been executed and received, subject to the applicable
cure period in the Transfer and Servicing Agreements.

TRUST FEES AND EXPENSES

     As compensation  for their services pursuant to  the applicable Transfer
and Servicing Agreements, the Indenture  Trustee is entitled to the Indenture
Trustee  Fee and the Owner Trustee is entitled  to the Owner Trustee Fee.  As
compensation for its  services pursuant to the Sale  and Servicing Agreement,
the Master Servicer is entitled to the  Master Servicer Fee, and the Servicer
is entitled  to the Servicing  Fee and additional servicing  compensation and
reimbursement as described  under the "Servicing Compensation  and Payment of
Expenses"  subheading  below.   As  compensation for  issuing  the Securities
Insurance Policy, the Securities Insurer is entitled to the Premium.

COLLECTION ACCOUNT, NOTE  DISTRIBUTION ACCOUNT  AND CERTIFICATE  DISTRIBUTION
ACCOUNT

     The Master Servicer is required to use its best efforts to deposit in an
Eligible Account (the  "Collection Account"), within one business  day and in
any  event to  deposit  within two  business days  of  receipt, all  payments
received on or after the Cut-Off Date on account of principal and interest on
the related Loans, all net  liquidation proceeds, insurance proceeds, and any
amounts  in  respect of  the  Loans.    Withdrawals  will be  made  from  the
Collection Account  only for the purposes specified in the Sale and Servicing
Agreement.   The  Collection  Account  may be  maintained  at any  depository
institution which satisfies  the requirements set forth in  the definition of
Eligible  Account  in the  Sale  and  Servicing  Agreement.   Initially,  the
Collection Account will be maintained with The First National Bank of Boston.

     The Indenture  Trustee will  establish and  maintain an  account, in the
name  of the  Indenture  Trustee on  behalf of  the  Noteholders, into  which
amounts  released from  the Collection  Account,  and any  proceeds from  the
Securities  Insurance  Policy for  distribution  to the  Noteholders  will be
deposited and from which  all distributions to  the Noteholders will be  made
(the "Note Distribution Account").  The Indenture Trustee will also establish
and maintain an account,  in the name of  the Owner Trustee on behalf  of the
Certificateholders,  into which amounts  released from the  Note Distribution
Account  and   any  proceeds  from   the  Securities  Insurance   Policy  for
distribution to the  Certificateholders will be deposited and  from which all
distributions  to the  Certificateholders  will  be  made  (the  "Certificate
Distribution Account" and,  together with the Note Distribution  Account, the
"Distribution Accounts").

     No later than the second business  day prior to each  Distribution Date,
the Indenture  Trustee will  deposit into the  Note Distribution  Account the
Available Amount  by making the  appropriate withdrawals from  the Collection
Account.    On  each  Distribution  Date, the  Indenture  Trustee  will  make
withdrawals from the  Distribution Accounts  for application  of the  amounts
specified above under "--Priority of Distributions."

INCOME FROM ACCOUNTS

     Amounts  on deposit  in the  Note Distribution  Account  and Certificate
Distribution  Account  (sometimes  referred  to  herein,  together  with  the
Collection  Account, as  an  "Account")  will be  invested  by the  Indenture
Trustee, as  directed  by Mego,  in  one or  more  Permitted Investments  (as
defined in the  Sale and Servicing Agreement)  bearing interest or sold  at a
discount.  Amounts  on deposit in the Collection Account will be invested, at
the direction of Mego, in one  or more Permitted Investments bearing interest
or sold at a  discount.  No such investment in any  Account will mature later
than three  business days immediately  preceding the next  Distribution Date.
All income or other gain from investments in any Account will be deposited in
such Account immediately on receipt,  unless otherwise specified herein.  All
net investment earnings will be distributed to Mego.

COLLECTION AND OTHER SERVICING PROCEDURES ON LOANS; CLAIMS ADMINISTRATION

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

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

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

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

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

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

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

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

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

INSURANCE

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to  each Due Period, the  Master Servicer will receive from
the Collected  Amount a monthly  master servicing fee (the  "Master Servicing
Fee") in the amount equal to 0.08% per annum ("Master Servicing Fee Rate") on
the Pool Principal Balance as of  the first day of such Due Period  (or as of
the Cut-Off Date,  with respect to the first Due Period).   The Servicer will
receive from  the Collected  Amount a monthly  servicing fee  (the "Servicing
Fee")  in the amount equal to  1.00% per annum (the  "Servicing Fee Rate") on
the Pool Principal Balance  as of the first day of each Due  Period (or as of
the Cut Off-Date,  with respect  to the  first Due Period).   All  assumption
fees, late payment charges, prepayment  penalties and other fees and charges,
to the  extent collected from borrowers, will be  retained by the Servicer as
additional servicing compensation.

The Master 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  excess, if any, of (x) a full month's interest on the amount of each
principal prepayment in full  of any Loan at  the related Loan Rate  (or such
lower rate  as may  be in  effect for a  Loan because  of application  of the
Soldiers' and  Sailors'  Civil Relief  Act of  1940, as  amended (the  "Civil
Relief Act")) minus  the Servicing Fee Rate  over (y) the amount  of interest
actually paid  by the  Obligor in connection  with such  principal prepayment
during the related Due Period (a "Prepayment Interest Shortfall") and (b) the
aggregate of the Servicing Fee to be received by the Servicer in  the related
Due  Period.   See "Description  of the  Transfer and  Servicing Agreements--
Servicing, Compensation  and Payment of  Expenses".  Any  Prepayment Interest
Shortfall  not covered  by such  Servicing  Fee will  not be  covered  by the
application of any Excess Spread or by the Securities Insurance Policy.

EVIDENCE AS TO COMPLIANCE

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

     Each year (within  150 days following the  end of the Master  Servicer's
fiscal year),  beginning in 1998, the  Master Servicer will furnish  a report
prepared  by a firm  of nationally recognized  independent public accountants
(who may also render other services to  the Master Servicer or the Depositor)
to the Indenture Trustee and the  Securities Insurer to the effect that  such
firm has examined  certain documents and the records relating to servicing of
the Loans as  specified in the Sale  and Servicing Agreement and  such firm's
conclusion that the Master Servicer is in compliance with respect thereto.

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND SERVICER

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

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

     The Master  Servicer will  enter into  the Servicing  Agreement with the
Servicer, the Indenture  Trustee and the Trust. The  Servicing Agreement will
not relieve the Master Servicer of any  of its duties and obligations to  the
Indenture  Trustee on  behalf  of  Noteholders  and  Certificateholders  with
respect to the servicing and administration of the Loans. The Master Servicer
will be obligated with respect thereto to the same extent and under  the same
terms  and  conditions  as  if  it  alone  were  performing  all  duties  and
obligations  in connection  with  the servicing  and  administration of  such
Loans.

     The Master  Servicer will  be required  to verify  that the Servicer  is
collecting  and appropriately accounting  for Obligor payments  of premium on
FHA Insurance on Invoiced Loans, otherwise to monitor  the performance by the
Servicer under the Servicing  Agreement and will be obligated  to ensure that
the Servicer deposits payments on the Loans into the Collection Account.

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

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

EVENTS OF MASTER SERVICING TERMINATION

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

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

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

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

RESTRICTIONS ON SECURITYHOLDER RIGHTS

     So  long  as  (i) there  does  not  exist  a continuing  failure  by the
Securities Insurer to make a  required payment under the Securities Insurance
Policy and (ii)  certain bankruptcy-related events specified in  the Sale and
Servicing Agreement have not occurred  with respect to the Securities Insurer
(any  of  the  events described  in  (i)  and  (ii),  a  "Securities  Insurer
Default"), the Securities Insurer will have the right to exercise all rights,
including voting  rights, which the  Insured Securityholders are  entitled to
exercise  pursuant to  the Indenture  and the  Trust Agreement  (the "Insured
Securityholder Rights"), without any consent of such Insured Securityholders;
provided,  however, that  without the consent  of each  holder of a  Class of
Notes  or Certificates  affected thereby,  the Securities  Insurer shall  not
exercise such  Insured Securityholder  Rights to amend  the Indenture  in any
manner that  would  (i)  reduce  the  amount of,  or  delay  the  timing  of,
collections of payments on  Loans or distributions  which are required to  be
made  on any  Security, (ii)  adversely affect  in  any material  respect the
interests of  the holders of any Class of Notes or the Certificates, or (iii)
alter the rights  of any such Insured  Securityholder to consent to  any such
amendment.

THE OWNER TRUSTEE AND INDENTURE TRUSTEE

     The Owner  Trustee, the  Indenture Trustee  and any  of their respective
affiliates may  hold Securities in their own  names or as pledgees.   For the
purpose  of  meeting the  legal  requirements of  certain  jurisdictions, the
Servicer, the Owner  Trustee and the Indenture Trustee  acting jointly (or in
some instances, the Owner Trustee or the Indenture Trustee acting alone) will
have the power to appoint co-trustees or separate trustees of all or any part
of  the Trust with the prior  written consent of the  Securities Insurer.  In
the event of such an appointment, all rights,  powers, duties and obligations
conferred  or  imposed upon  the  Owner Trustee  by  the  Sale and  Servicing
Agreement  and the Trust Agreement and the Indenture Trustee by the Indenture
will  be  conferred or  imposed  upon  the Owner  Trustee  and the  Indenture
Trustee,  respectively,  and in  each  such  case  such separate  trustee  or
co-trustee jointly, or,  in any jurisdiction  in which  the Owner Trustee  or
Indenture Trustee will be incompetent or unqualified to perform certain acts,
singly upon such separate trustee or co-trustee who will exercise and perform
such rights,  powers, duties and obligations  solely at the  direction of the
Owner Trustee or the Indenture Trustee, respectively.

     The Indenture Trustee may resign  at any time, in which event the  Owner
Trustee will be obligated to appoint a successor thereto.  The  Owner Trustee
may resign at any time, in which event the Co-Owner Trustee will be obligated
to appoint a successor thereto.  The Servicer, with the prior written consent
of the  Securities Insurer,  or the  Securities Insurer  may also  remove the
Owner Trustee or  the Indenture Trustee  if either ceases  to be eligible  to
continue as such under the Trust Agreement or the  Indenture, as the case may
be,  becomes  legally   unable  to  act  or  becomes   insolvent.    In  such
circumstances, the  Servicer will be  obligated to appoint a  successor Owner
Trustee or a  successor Indenture Trustee, as applicable,  that is acceptable
to the  Securities Insurer.  Any resignation or  removal of the Owner Trustee
or Indenture Trustee and appointment  of a successor thereto will not  become
effective until acceptance of the  appointment by such successor and approval
by the Securities Insurer.

     The Trust  Agreement and Indenture  will further provide  that the Owner
Trustee  and Indenture  Trustee will  be entitled  to indemnification  by the
Seller for, and will be held harmless against, any loss, liability or expense
incurred  by the  Owner Trustee,  Co-Owner Trustee  or Indenture  Trustee not
resulting from  its own willful  misfeasance, bad faith or  negligence (other
than by reason of a breach of  any of its representations or warranties to be
set forth in the Trust Agreement or Indenture, as the case may be).

DUTIES OF THE OWNER TRUSTEE AND INDENTURE TRUSTEE

     The Owner  Trustee will  make no representations  as to  the validity or
sufficiency  of  the  Trust  Agreement,  the  Certificates  (other  than  the
execution  and authentication thereof), the Notes  or of any Loans or related
documents, and will  not be  accountable for  the use or  application by  the
Depositor or the  Master Servicer of any  funds paid to the  Depositor or the
Master Servicer in  respect of the Notes,  the Certificates or the  Loans, or
the investment of  any monies by the  Master Servicer before such  monies are
deposited into the  Collection Account, the Note Distribution  Account or the
Certificate  Distribution  Account.   So  long as  no  Event  of Default  has
occurred and  is continuing, the  Owner Trustee will  be required to  perform
only  those duties  specifically required  of it  under the  Trust Agreement.
Generally,  those duties  will  be  limited to  the  receipt  of the  various
certificates, reports  or other instruments  required to be furnished  to the
Owner Trustee  under  the Trust  Agreement, in  which case  it  will only  be
required  to  examine   them  to  determine  whether  they   conform  to  the
requirements of the Trust  Agreement.  The Owner Trustee will  not be charged
with knowledge of a failure  by the Servicer to perform its duties  under the
Trust Agreement or Sale and  Servicing Agreement which failure constitutes an
Event  of Default unless  the Owner Trustee obtains  actual knowledge of such
failure as will be specified in the Trust Agreement.

     The Owner Trustee  will be under  no obligation  to exercise any  of the
rights  or  powers vested  in  it  by the  Trust  Agreement  or to  make  any
investigation of  matters  arising thereunder  or  to institute,  conduct  or
defend any litigation thereunder or in relation thereto at the request, order
or direction of any of the Certificateholders, unless such Certificateholders
have offered  to the Owner  Trustee reasonable security or  indemnity against
the costs, expenses and  liabilities that may be incurred therein or thereby.
Subject to the  rights or consent of the Noteholders,  Securities Insurer and
Indenture Trustee, no  Certificateholder will have any right  under the Trust
Agreement to  institute any proceeding  with respect to the  Trust Agreement,
unless such holder previously  has given to the Owner  Trustee written notice
of the occurrence of an Event of Default and (i) the Event of Default  arises
from the Master Servicer's or the Servicer's failure to remit payments when due
or (ii) the holders of Certificates evidencing not less than 25% of the voting
interests of each Class of the Certificates have made written request upon the
Owner Trustee to institute such proceeding in its own name as the Owner Trustee
thereunder and have offered to the Owner Trustee reasonable indemnity and the
Owner Trustee for 30 days has neglected or refused to institute any such
proceedings.

     The Indenture Trustee will make no representations as to the validity or
sufficiency of  the Indenture,  the Certificates, the  Notes (other  than the
execution and authentication  thereof) or of any Loans  or related documents,
and will not be  accountable for the use or application by the Depositor, the
Master Servicer  or the  Servicer of  any funds  paid to  the Depositor,  the
Master Servicer or the Servicer in respect of the Notes, the  Certificates or
the Loans, or the use  or investment of any monies by the  Master Servicer or
the Servicer before such  monies are deposited into the Collection Account or
any Distribution  Account.   So long  as no  Indenture Event  of Default  has
occurred and is continuing, the Indenture Trustee will be required to perform
only  those  duties   specifically  required  of  it   under  the  Indenture.
Generally, those  duties  will  be limited  to  the receipt  of  the  various
certificates, reports  or other instruments  required to be furnished  to the
Indenture Trustee under the Indenture, in which case it will only be required
to examine them to determine whether they conform to the requirements  of the
Indenture.  The  Indenture Trustee will  not be charged  with knowledge of  a
failure by the  Master Servicer or the  Servicer to perform its  duties under
the Trust Agreement, Sale and Servicing Agreement or Administration Agreement
which failure constitutes an Indenture  Event of Default unless the Indenture
Trustee obtains actual  knowledge of such failure as will be specified in the
Indenture.

     The Indenture Trustee will be under no obligation to exercise any of the
rights or powers vested in  it by the Indenture or to  make any investigation
of  matters  arising  thereunder  or  to institute,  conduct  or  defend  any
litigation  thereunder  or in  relation  thereto  at  the request,  order  or
direction of any of the Noteholders, unless such Noteholders  have offered to
the Indenture Trustee  reasonable security  or indemnity  against the  costs,
expenses and liabilities that may be incurred therein or thereby.  Subject to
the rights or consent of the Securities Insurer, no Noteholder will  have any
right under  the Indenture to  institute any  proceeding with respect  to the
Indenture, unless such  holder previously has given to  the Indenture Trustee
written notice  of the occurrence of an Event of Default and (i) the Event of
Default  arises from the Master Servicer's or the Servicer's failure to remit
payments when  due or (ii) the holders  of Class A-1 Notes,  Class A-2 Notes,
Class A-3  Notes and  Class A-4  Notes evidencing  not less than  25% of  the
voting interests of  each such Class  of Notes, acting  together as a  single
class, have made written request upon the Indenture Trustee to institute such
proceeding  in its  own name  as  the Indenture  Trustee thereunder  and have
offered  to  the Indenture  Trustee  reasonable indemnity  and  the Indenture
Trustee  for  30  days  has  neglected  or  refused  to  institute  any  such
proceedings.


                     PREPAYMENT AND YIELD CONSIDERATIONS

     Except as otherwise provided  herein, no principal payments will be made
on the Class A-2  Notes until the Class A-1 Notes have been  paid in full, no
principal payments will  be made on the  Class A-3 Notes until the  Class A-2
Notes have been paid  in full, and no principal payments will  be made on the
Class A-4  Notes until  the Class  A-3 Notes  have been  paid in  full.   See
"Description of the  Securities--Priority of Distributions".  As  the rate of
payment of principal of each Class of Notes depends primarily  on the rate of
payment (including prepayments) of the Principal Balances of the Loans, final
payment of any  Class of Notes  could occur significantly earlier  than Final
Scheduled  Distribution Date.   Holders of  the Notes  will bear the  risk of
being  able to reinvest  principal payments on  the Notes at  yields at least
equal  to the yield on their respective Notes.   No prediction can be made as
to the rate of prepayments on the Loans in either stable or changing interest
rate  environments.    Any  reinvestment  risk resulting  from  the  rate  of
prepayment of the Loans and the distribution  of such payments to the holders
of the Notes will be borne entirely by the holders of the Notes.

     The  effective yield to  the holders of the  Notes of any  Class will be
lower than the yield otherwise produced by the  applicable Note Interest Rate
because the distribution  of the interest  accrued during each Due  Period (a
calendar  month  consisting  of thirty  days)  will  not  be made  until  the
Distribution  Date occurring  in the  month following  such Due Period.   See
"Description  of the  Securities--Priority of  Distributions"  herein.   This
delay will result  in funds  being distributed  to the holders  of the  Notes
approximately 25  days after the  end of the  monthly accrual  period, during
which 25-day period no  interest will accrue on such funds.   As discussed in
greater detail below, greater than anticipated distributions of principal can
also affect the yield on Notes purchased at a price greater or less than par.

     The rate of principal  payments on  the Notes, the  aggregate amount  of
each interest  payment on the  Notes and the  yield to maturity  on the Notes
will be directly related to and affected by the rate and timing of  principal
reductions  on the Loans.   The principal reductions on  such Loans may be in
the  form  of scheduled  amortization  payments  or unscheduled  payments  or
reductions,  which may include  prepayments, repurchases and  liquidations or
write-offs due to default, casualty, insurance or other dispositions.   On or
after any Distribution  Date on which the Pool  Principal Balance declines to
10% or  less of  the Original  Pool Principal  Balance, the  Servicer or  the
Master Servicer may  effect a  redemption of the  Notes as described  herein.
See "Description of the Securities--Optional Redemption of the Notes" herein.

     The "weighted average  life" of a Note  refers to the  average amount of
time  that will  elapse from  the Closing  Date to  the  date each  dollar in
respect of principal of such Note is repaid.   The weighted average life of a
Note will be influenced by, among other  factors, the rate at which principal
reductions occur on  the Loans  and the  rate at  which Distributable  Excess
Spread  is distributed  to holders  of  the Notes  as described  herein.   If
substantial principal prepayments on the Loans  are received from unscheduled
prepayments,  liquidations  or  repurchases, then  the  distributions  to the
holders  of  the Notes  resulting  from  such  prepayments may  significantly
shorten the actual  average life  of the  Notes than would  otherwise be  the
case.  If the Loans experience  delinquencies and defaults in the payment  of
principal, then the holders of the Notes will similarly experience a delay in
the receipt of principal distributions attributable to such delinquencies and
default which in certain instances may result in a longer actual average life
of the Notes than  would otherwise be the case.  However,  to the extent that
the Principal  Balances from  Defaulted Loans are  included in  the principal
distributions on the  Notes as a result  of delinquencies and default  on the
Loans, then  the holders of the Notes will  experience an acceleration in the
receipt of principal distributions which in certain instances may result in a
shorter actual average lives of the  Notes than would otherwise be the  case.
Interest shortfalls  on the  Loans due  to principal  prepayment in  full and
curtailment and any resulting shortfall  in amount distributable on the Notes
will  be  covered  to  the  extent  of  amounts  available  from  the  credit
enhancement provided  for the  Notes.   See "Risk  Factors--Additional Credit
Enhancement Limitations" herein.

     The rate  and  timing of  principal  reductions  on the  Loans  will  be
influenced by  a variety of  economic, geographic, social and  other factors.
These factors may include changes in borrowers' housing needs, job transfers,
unemployment,  borrowers' net equity,  if any,  in the  mortgaged properties,
servicing  decisions, homeowner mobility, the existence and enforceability of
"due-on-sale" clauses,  seasoning of loans, market interest rates for similar
types  of loans and  the availability of funds  for such loans.   Each of the
Loans may be assumed at the Servicer's  option upon the sale of the Mortgaged
Property.  A  majority of the Loans  are not subject to  prepayment penalties
and may be prepaid  at any time.   As with fixed rate obligations  generally,
the rate of prepayment on  a pool of loans  is affected by prevailing  market
interest rates  for similar  types of  loans of  a comparable  term and  risk
level.   If prevailing interest  rates were to  fall significantly  below the
respective Loan Rates on the Loans, the rate of prepayment (and  refinancing)
would be expected to increase.  Conversely, if prevailing interest rates were
to rise significantly above the respective Loan Rates on the Loans,  the rate
of prepayment  on the  Loans would  be expected  to decrease.   In  addition,
depending on prevailing market interest  rates, the future outlook for market
interest rates and economic conditions  generally, some borrowers may sell or
refinance  mortgaged properties  in  order  to realize  their  equity in  the
mortgaged properties, to meet cash flow  needs or to make other  investments.
In addition,  any future  limitations on  the rights  of borrowers  to deduct
interest  payments on  mortgage loans  for  federal income  tax purposes  may
result in a higher rate  of prepayment on the Loans.   The Depositor and  the
Seller make no representations as to the particular factors that will  affect
the prepayment of the  Loans, as to the relative importance  of such factors,
or as  to the percentage of the Principal Balances  of the Loans that will be
paid as of any date.

     Distributions of principal to holders of the Notes at a faster rate than
anticipated will increase the yield on Notes purchased at a discount but will
decrease the  yield on Notes purchased  at a premium, which  distributions of
principal  may  be  attributable  to scheduled  payments  and  prepayments of
principal on the Loans and to Distributable  Excess Spread.  The effect on an
investor's yield  due to  distributions of principal  to the  holders of  the
Notes (including without limitation prepayments  on the Loans) occurring at a
rate that is  faster (or slower)  than the rate  anticipated by the  investor
during any period  following the issuance of  the Notes will not  be entirely
offset by  a subsequent  like reduction  (or increase)  in the  rate of  such
distributions of principal during any subsequent period.

     The rate of delinquencies and defaults on the Loans, and the recoveries,
if any,  on defaulted Loans and  foreclosed properties, will also  affect the
rate and timing  of principal  payments on  the Loans,  and accordingly,  the
weighted average lives of the Notes, and  could cause a delay in the  payment
of principal or  a slower rate  of principal amortization  to the holders  of
Notes.   Alternatively, the occurrence  of delinquencies and defaults  on the
Loans could result in an increase in principal payments or more rapid rate of
principal amortization of the  Notes as a result of the inclusion of Net Loan
Losses  from Defaulted Loans  in the amounts distributable  to the holders of
the  Notes  as  described  herein.     Certain  factors  may  influence  such
delinquencies and defaults, including origination and underwriting standards,
loan-to-value ratios and  delinquency history.  In general,  defaults on home
loans are  expected to  occur with  greater frequency  in their  early years,
although little data  is available  with respect  to the rate  of default  on
similar  types of  home  loans.   The  rate of  default  on Loans  with  high
loan-to-value ratios, secured by junior liens or unsecured may be higher than
that of home loans with lower loan-to-value  ratios or secured by first liens
on comparable properties.   Furthermore, the rate and  timing of prepayments,
defaults  and liquidations  on  the Loans  will be  affected  by the  general
economic  condition  of  the  region of  the  country  in  which  the related
Mortgaged Properties are  located or the  related borrower is residing.   See
"The Pool"  herein.   The  risk  of delinquencies  and  loss is  greater  and
voluntary principal prepayments  are less likely in  regions where a  weak or
deteriorating economy  exists, as may  be evidenced by, among  other factors,
increasing unemployment or falling property values.

     Because principal  distributions are  paid to  certain Classes  of Notes
before other Classes, holders of the Classes of Notes having a later priority
of principal  distribution bear a  greater risk of losses  from delinquencies
and defaults on the Loans than holders of the Classes of Notes having earlier
priorities for payment of principal.  See "Description of Credit Enhancement-
- -Subordination  and  Allocation of  Losses"  herein.   Nevertheless,  even if
losses are allocated to any Class of Notes, the holders of such Class will be
distributed the full  amount of the interest and  principal distributions due
such holders to the extent that Insured  Payments therefor are made under the
Securities Insurance Policy.

     Although certain data have been published with respect to the historical
prepayment  experience of certain  residential mortgage loans,  such mortgage
loans may differ in material respects from the Loans and such data may not be
reflective of conditions  applicable to the Loans.  No  prepayment history is
generally available with respect to the Unsecured FHA  Loans or similar types
of loans, and there can  be no assurance that the Loans will  achieve or fail
to achieve any particular rate of principal  prepayment.  A number of factors
suggest  that the  prepayment experience  of  the Pool  may be  significantly
different  from that  of a  pool  of conventional  first-lien, single  family
mortgage  loans with  equivalent interest  rates  and maturities.   One  such
factor is that the principal balance of the average Loan is smaller than that
of the  average conventional first-lien  mortgage loan.  A  smaller principal
balance may  be easier for  a borrower to prepay  than a larger  balance and,
therefore,  a higher prepayment rate may result for  the Pool than for a pool
of first-lien mortgage  loans, irrespective of the relative  average interest
rates and the  general interest rate environment.   In addition, in  order to
refinance a first-lien  mortgage loan, the borrower must  generally repay any
junior liens.  However, a small principal balance may make refinancing a Loan
at a lower  interest rate less  attractive to the  borrower as the  perceived
impact to  the borrower of  lower interest rates  on the size of  the monthly
payment may  not be  significant.  Other  factors that  might be  expected to
affect the prepayment  rate of the Pool include  general economic conditions,
the amounts of and  interest rates on  the underlying senior mortgage  loans,
and  the  tendency  of  borrowers to  use  real  property  mortgage loans  as
long-term  financing  for  home purchase  and  junior  liens as  shorter-term
financing for a variety of purposes, which may include the direct or indirect
financing  of  home  improvement,  education  expenses,  debt  consolidation,
purchases   of  consumer  durables   such  as  automobiles,   appliances  and
furnishings and other consumer purposes.  Furthermore, because at origination
the majority  of the  Loans had combined  loan-to-value ratios  that exceeded
100%, the related borrowers for these Loans will generally have significantly
less  opportunity to  refinance  the  indebtedness  secured  by  the  related
Mortgaged  Properties  including   these  Loans,  and,  therefore,   a  lower
prepayment  rate  may  result from  the  Pool  than for  a  pool  of mortgage
(including  first or  junior  lien) loans  that  have combined  loan-to-value
ratios less than 100%.  Given these characteristics, the Loans may experience
a higher or lower rate of prepayment than first-lien mortgage loans.

REINVESTMENT RISK

     The reinvestment risk with respect to an investment in the Notes will be
affected by the rate and timing of principal payments (including prepayments)
in relation to the prevailing  interest rates at the time of  receipt of such
principal payments.   For example, during periods of  falling interest rates,
holders of  the Notes are likely to receive  an increased amount of principal
payments from the Loans at a time when such holders may be unable to reinvest
such payments  in investments  having a  yield and  rating comparable to  the
Notes.  Conversely,  during periods of rising interest rates,  holders of the
Notes are likely to receive a decreased amount  of principal prepayments from
the Loans  at a time when  such holders may  have an opportunity  to reinvest
such payments  in investments having  a higher yield  than, and a  comparable
rating to, the Notes.

FINAL SCHEDULED DISTRIBUTION DATE

     The Final Scheduled  Distribution Date for the  Classes of Notes  as set
forth in  the "Summary  of Terms"  herein has  been calculated  by adding  12
months to the Distribution  Date in the month  following the latest  maturity
date on  any Loan.  The actual maturity of  any Class of Notes is anticipated
to  be earlier, and  may be substantially  earlier, than  the Final Scheduled
Distribution Date set forth herein under "Summary of Terms".

WEIGHTED AVERAGE LIVES OF THE NOTES

     The weighted average lives of  the Notes will be influenced by the  rate
at which  principal  of the  Loans  is paid,  which  may be  in  the form  of
scheduled  amortization   or  prepayments   (for  this   purpose,  the   term
"prepayment" includes  reductions of principal, including  without limitation
those resulting from  unscheduled full or partial  prepayments, refinancings,
liquidations   and  write-offs   due  to   defaults,   casualties  or   other
dispositions, substitutions and repurchases by or on behalf  of the Seller or
the Depositor), the rate at  which Distributable Excess Spread is distributed
to  holders of  the Notes  as described  herein and the  extent to  which any
amounts in respect of principal received  on the Loans is not distributed  as
principal to the holders of the Notes as described herein.

     Prepayments on loans such as the Loans are commonly measured relative to
a prepayment standard or model.  The model used in this Prospectus Supplement
is  the prepayment assumption (the "Prepayment Assumption"), which represents
an assumed rate  of prepayment  each month relative  to the then  outstanding
principal balance of  the pool of loans for  the life of such loans.   A 100%
Prepayment Assumption assumes a constant  prepayment rate ("CPR") of 3.0% per
annum of the outstanding principal balance  of such loans in the first  month
of the life of  the loans and an additional  1.0% (expressed as a  percentage
per annum) in each month thereafter until the twelfth month; beginning in the
twelfth  month and in each month  thereafter during the life  of the loans, a
CPR of 14.0% per annum each month is assumed.  As used in the table below, 0%
Prepayment Assumption assumes prepayment rates  equal to 0% of the Prepayment
Assumption  (i.e.,  no  prepayments),  which  would  include  a  CPR  of  0%.
Correspondingly, a 75%  Prepayment Assumption assumes prepayment  rates equal
to 75% of the Prepayment Assumption, and so forth.  The Prepayment Assumption
does not purport to be a historical description of prepayment experience or a
prediction of  the  anticipated rate  of  prepayment of  any pool  of  loans,
including  the  Loans.    Neither  the  Seller  nor  the  Depositor make  any
representations about the appropriateness of the Prepayment Assumption or the
CPR.

     MODELING ASSUMPTIONS.   For purposes of preparing  the tables below, the
following assumptions (the "Modeling Assumptions") have been made:

         (i)  the Loans consist of 10 pools of loans with the characteristics
     set forth below,

         (ii)     scheduled  monthly payments  of principal  and  interest on
     the Loans are  assumed to be received  on the last day  of each   month,
     commencing in February 1997,

         (iii)    prepayments represent payment  in full of individual  Loans
     and are assumed to be received on the last day of each month, commencing
     in February 1997, and include 30 days' interest thereon,

         (iv)     the scheduled monthly payment for  each Loan below has been
     calculated based  on the characteristics  set forth below  such that the
     Loans  will  fully  amortize  by  their  respective  remaining  term  to
     maturity,

         (v)  no  defaults  or delinquencies  in,  or  modifications  of  the
     payment of a Loan  occur and no substitutions or  repurchase of any Loan
     occurs, 

         (vi)     the  Loans  prepay  at  the  indicated  percentage  of  the
     Prepayment Assumption,

         (vii)    no  Optional Termination  of the  Notes occurs  (other than
     for "Weighted Average Life to Call"),

         (viii)   distributions  on  the Notes  are received  in cash  on the
     25th day of each month commencing in March 1997,

         (ix)     the Closing Date is February 28, 1997,

         (x)  no   reinvestment  income  from  any  Account  is  earned  (and
     therefore none is available for distribution), and

         (xi)     the amount of  interest accrued on the Loans is  reduced by
     the applicable trust fees and expenses.


                         ASSUMED LOAN CHARACTERISTICS


<TABLE>
<CAPTION>
                                                                                        Original                Remaining
                                Aggregate                                                Term to                 Term to 
      Pool                    Cut-Off Date                                              Maturity                Maturity
     Number                 Principal Balance                Loan Rate                (in months)              (in months)
   ----------             ---------------------            -------------            ----------------         ---------------
   <S>                    <C>                              <C>                      <C>

           1                        $4,090,798.04                 14.4039%                      111                      110
           2                       $20,169,314.25                 14.3059%                      180                      179
           3                       $21,697,229.40                 14.4008%                      240                      239
           4                       $21,792,301.37                 14.3970%                      300                      299
           5                        $3,641,040.42                 13.2968%                      101                      100
           6                        $5,768,917.20                 13.4511%                      178                      177
           7                        $7,416,813.61                 13.9705%                      240                      239
           8                           $48,855.75                 12.8247%                      120                      119
           9                        $2,520,357.43                 13.8237%                      180                      179
          10                        $2,550,994.22                 13.3909%                      240                      239

</TABLE>



                        PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
                       AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)


<TABLE>
<CAPTION>
                                                        Class A-1 Notes                               Class A-2 Notes
                                           ------------------------------------------      -----------------------------------------
      Distribution Date                        0%   50%    75%   100%    150%   200%          0%   50%    75%   100%  150%    200%
      -----------------                       ---   ---    ---   ----    ----   ----         ---   ---    ---   ----  ----    ----
<S>                                           <C>   <C>    <C>    <C>    <C>    <C>          <C>   <C>    <C>   <C>   <C>     <C>

Initial Percentage                            100   100    100    100     100    100         100   100    100    100   100     100
     February 1998                             78    60     51     42      24      6         100   100    100    100   100     100
     February 1999                             71    29      8      0       0      0         100   100    100     90    56      25
     February 2000                             62     0      0      0       0      0         100    99     73     48     5       0
     February 2001                             53     0      0      0       0      0         100    73     41     13     0       0
     February 2002                             41     0      0      0       0      0         100    49     13      0     0       0
     February 2003                             28     0      0      0       0      0         100    26      0      0     0       0
     February 2004                             13     0      0      0       0      0         100     4      0      0     0       0
     February 2005                              0     0      0      0       0      0          97     0      0      0     0       0
     February 2006                              0     0      0      0       0      0          81     0      0      0     0       0
     February 2007                              0     0      0      0       0      0          67     0      0      0     0       0
     February 2008                              0     0      0      0       0      0          51     0      0      0     0       0
     February 2009                              0     0      0      0       0      0          32     0      0      0     0       0
     February 2010                              0     0      0      0       0      0          11     0      0      0     0       0
     February 2011                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2012                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2013                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2014                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2015                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2016                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2017                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2018                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2019                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2020                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2021                              0     0      0      0       0      0           0     0      0      0     0       0
     February 2022                              0     0      0      0       0      0           0     0      0      0     0       0
Weighted Average Life (2):                   3.98  1.41   1.10   0.92    0.72   0.61       10.90  5.02   3.79   3.03  2.17    1.70
Weighted Average Life to Cl (2):             3.98  1.41   1.10   0.92    0.72   0.61       10.90  5.02   3.79   3.03  2.17    1.70

</TABLE>

- ------------------                             
(1)  The  percentages in this  table have  been rounded to the  nearest whole
     number.
(2)  The weighted  average life  of a  Class of  Notes is  determined by  (a)
     multiplying the amount of  each distribution of principal thereof by the
     number of years  from the date of  issuance to the  related Distribution
     Date, (b) summing the results and (c) dividing the sum  by the aggregate
     distributions of  principal referred to  in clause (a),  and rounding to
     one decimal place.

     These tables  have  been  prepared  based  on the  Modeling  Assumptions
(including the assumptions  regarding the characteristics and  performance of
the Loans  which may differ  from the actual characteristics  and performance
thereof) and should be read in conjunction therewith.


           PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
           AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)

<TABLE>
<CAPTION>
                                                          Class A-3 Notes                               Class A-4 Notes
                                            -----------------------------------------     ------------------------------------------
Distribution Date                              0%   50%    75%   100%    150%   200%         0%   50%    75%   100%   150%    200%
- -----------------                             ---   ---    ---   ----    ----   ----        ---   ---    ---   ----   ----    ----
<S>                                           <C>   <C>    <C>   <C>     <C>    <C>         <C>   <C>    <C>   <C>    <C>     <C>

Initial Percentage                            100   100    100    100     100    100        100   100    100    100    100     100
     February 1998                            100   100    100    100     100    100        100   100    100    100    100     100
     February 1999                            100   100    100    100     100    100        100   100    100    100    100     100
     February 2000                            100   100    100    100     100     27        100   100    100    100    100     100
     February 2001                            100   100    100    100      26      0        100   100    100    100    100      79
     February 2002                            100   100    100     64       0      0        100   100    100    100     84      55
     February 2003                            100   100     76      8       0      0        100   100    100    100     64      38
     February 2004                            100   100     27      0       0      0        100   100    100     85     48      26
     February 2005                            100    65      0      0       0      0        100   100     93     69     36      18
     February 2006                            100    25      0      0       0      0        100   100     79     56     27      11
     February 2007                            100     0      0      0       0      0        100    96     66     45     20       6
     February 2008                            100     0      0      0       0      0        100    83     55     36     14       3
     February 2009                            100     0      0      0       0      0        100    71     45     29      9       1
     February 2010                            100     0      0      0       0      0        100    59     36     22      6       0
     February 2011                             74     0      0      0       0      0        100    48     28     16      3       0
     February 2012                             19     0      0      0       0      0        100    37     21     11      1       0
     February 2013                              0     0      0      0       0      0         96    31     17      7      0       0
     February 2014                              0     0      0      0       0      0         84    25     12      5      0       0
     February 2015                              0     0      0      0       0      0         70    19      8      2      0       0
     February 2016                              0     0      0      0       0      0         53    13      5      0      0       0
     February 2017                              0     0      0      0       0      0         36     7      1      0      0       0
     February 2018                              0     0      0      0       0      0         30     5      0      0      0       0
     February 2019                              0     0      0      0       0      0         24     3      0      0      0       0
     February 2020                              0     0      0      0       0      0         17     1      0      0      0       0
     February 2021                              0     0      0      0       0      0          7     0      0      0      0       0
     February 2022                              0     0      0      0       0      0          0     0      0      0      0       0
Weighted Average Life (2):                  14.48  8.43   6.56   5.28    3.73   2.82      19.72 14.51  12.22  10.35   7.65    5.90
Weighted Average Life to Call (2):          14.48  8.43   6.56   5.28    3.73   2.82      19.20 13.77  11.43   9.59   6.94    5.33

</TABLE>

- --------------------------
(1)  The percentages  in this  table have been  rounded to  the nearest whole
     number.
(2)  The weighted  average life  of a  Class of  Notes is  determined by  (a)
     multiplying the amount of  each distribution of principal thereof by the
     number  of years from the  date of issuance to  the related Distribution
     Date, (b) summing the results and  (c) dividing the sum by the aggregate
     distributions of  principal referred to  in clause (a),  and rounding to
     one decimal place.

     These  tables  have been  prepared  based  on  the  Modeling Assumptions
(including the assumptions  regarding the characteristics and  performance of
the Loans  which may differ  from the actual characteristics  and performance
thereof) and should be read in conjunction therewith.

     The paydown scenarios  for the Notes set  forth in the  foregoing tables
are subject to  significant uncertainties and contingencies  (including those
discussed above under  "Prepayment and Yield Considerations").   As a result,
there can be no assurance that any of the foregoing paydown scenarios and the
Modeling Assumptions  on which they  were made will  prove to be  accurate or
that  the actual weighted average lives of the Notes will not vary from those
set forth in the foregoing tables, which variations may be shorter or longer,
and  which   variations  may  be   greater  with  respect  to   later  years.
Furthermore, it is  unlikely that the Loans will prepay at a constant rate or
that all  of the  Loans will prepay  at the same  rate.  Moreover,  the Loans
actually  included in  the  Pool, the  payment experience  of such  Loans and
certain  other factors  affecting the  distributions  on the  Notes will  not
conform to the Modeling  Assumptions made in preparing the above  tables.  In
fact, the characteristics and  payment experience of the Loans will differ in
many respects from such Modeling Assumptions.  See "The Pool" herein.  To the
extent that the Loans actually included in the  Pool have characteristics and
a  payment  experience  that  differ  from those  assumed  in  preparing  the
foregoing  tables, the Notes are  likely to have  weighted average lives that
are  shorter or longer  than those  set forth in  the foregoing  tables.  See
"Risk Factors--Additional Effect of Prepayments on Yield" herein.

     In  light  of  the  uncertainties  inherent  in  the  foregoing  paydown
scenarios, the inclusion  of the weighted average  lives of the Notes  in the
foregoing  tables should  not be regarded  as a representation  by the Master
Servicer, the  Servicer, the Depositor,  the Underwriter or any  other person
that  such  weighted  average lives  will  be  achieved or  that  any  of the
foregoing paydown scenarios will be experienced.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     In the  opinion of  Brown &  Wood LLP  ("Tax Counsel"),  counsel to  the
Issuer and counsel to the  Underwriter, for federal income tax  purposes, the
Notes will  be characterized as debt and the  Trust will not be characterized
as  an  association   (or  a  publicly  traded  partnership)   taxable  as  a
corporation.   Each Noteholder, by  the acceptance of  a Note, will  agree to
treat the Notes  as indebtedness.   See "Certain Material Federal  Income Tax
Considerations" in the  Prospectus for additional information  concerning the
application of federal income tax laws to the Trust and the Securities.

     The Notes, depending  on their  issue prices, may  be treated  as having
been issued with original issue discount.  As a  result, holders of the Notes
may  be required to  recognize income with  respect to the  Notes somewhat in
advance of the receipt  of cash attributable to that income.   The prepayment
assumption that will be used for purpose of computing original issue discount
for federal  income tax  purposes is  100% of  the Prepayment  Assumption (as
defined herein under "Prepayment and Yield Considerations--Weighted Average
Lives").


                            STATE TAX CONSEQUENCES

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

                             ERISA CONSIDERATIONS

GENERAL

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

PROHIBITED TRANSACTIONS

GENERAL

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

PLAN ASSET REGULATION

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

REVIEW BY PLAN FIDUCIARIES

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


                            METHOD OF DISTRIBUTION

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

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


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

     The Underwriter and one of its affiliated companies maintain significant
contractual agreements with Mego relating  to, among other things, the Loans.
In addition,  the Underwriter holds warrants  to acquire the  common stock of
the parent of Mego, Mego Financial Corp.


                       LEGAL INVESTMENT CONSIDERATIONS

     The Notes will not  constitute "mortgage  related securities" under  the
Secondary  Mortgage  Market  Enhancement  Act  of  1984  ("SMMEA")  because a
substantial number of the Loans are  either unsecured or secured by liens  on
real estate  that are not  first liens.  Accordingly,  many institutions with
legal authority to invest in "mortgage related securities" may not be legally
authorized to invest in the Notes.

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


                                LEGAL MATTERS

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


                                   RATINGS

     It is a condition to the  issuance of the Notes  that each of the  Class
A-1 Notes, Class  A-2 Notes,  Class A-3 Notes  and Class A-4  Notes be  rated
"AAA" by Standard & Poor's and "Aaa" by Moody's.  The ratings assigned to the
Notes will be based  primarily on the claims-paying ability of the Securities
Insurer.

     The ratings on  the Notes address the  likelihood of the  receipt by the
holders of  the Notes  of all distributions  on the  Loans to which  they are
entitled.  The  ratings on the Notes  also address the structural,  legal and
issuer-related aspects associated with the Notes, including the nature of the
Loans.   In general,  the ratings  on the Notes  address credit  risk and not
prepayment risk.  The ratings on the Notes do not represent any assessment of
the likelihood  that  principal prepayments  of  the 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 Notes  do not address the possibility that holders  of the Notes might
suffer  a  lower  than anticipated  yield  in  the event  that  the  Trust is
terminated prior  to the Final Scheduled Distribution  Dates of each Class of
Notes.

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


                              REPORTS OF EXPERTS

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







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

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

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

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

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

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

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

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

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.

March 7, 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.

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

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

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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


                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

OTHER LEGAL CONSIDERATIONS

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


              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

TAXATION OF DEBT SECURITIES

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

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

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

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

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

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

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

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

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

     Possible Alternative  Characterizations.   The characterizations of  the
Stripped Securities described above are not the only possible interpretations
of the applicable  Code provisions.  Among other  possibilities, the Internal
Revenue Service could  contend that (i) in certain  Series, each non-Interest
Weighted Security is  composed of an unstripped  undivided ownership interest
in Loans  and  an installment  obligation  consisting of  stripped  principal
payments;  (ii) the  non-Interest  Weighted  Securities  are subject  to  the
contingent payment  provisions of  the Proposed  Regulations;  or (iii)  each
Interest Weighted  Stripped Security is  composed of an  unstripped undivided
ownership  interest  in Loans  and  an installment  obligation  consisting of
stripped interest payments.

     Given  the  variety  of  alternatives  for  treatment  of  the  Stripped
Securities and the different federal income tax consequences that result from
each alternative,  potential purchasers  are urged to  consult their  own tax
advisers regarding the proper treatment  of the Securities for federal income
tax purposes.

     Character  as Qualifying  Loans.   In the  case of  Stripped Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for federal income tax  purposes, will be the same as  the
Loans.   The  IRS could  take the  position that the  Loans character  is not
carried  over  to  the  Securities   in  such  circumstances.    Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "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.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of  the Notes as Indebtedness.  The Trust Fund will agree, and
the Noteholders  will agree by their purchase of Notes, to treat the Notes as
debt for federal  income tax purposes.   In such a circumstance,  Tax Counsel
is, except as otherwise provided in the related Prospectus Supplement, of the
opinion that  the Notes  will be classified  as debt  for federal  income tax
purposes.  The discussion below assumes this characterization of the Notes is
correct.

     OID, Indexed  Securities, etc.   The  discussion below  assumes that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.  Moreover, the discussion assumes that
the  interest formula  for the  Notes meets  the requirements  for "qualified
stated interest"  under the OID  regulations, and that  any OID on  the Notes
(i.e., any  excess of  the principal  amount of  the Notes  over their  issue
price) does not  exceed a de minimis  amount (i.e., 0.25% of  their principal
amount multiplied by  the number of full  years included in their  term), all
within the  meaning of  the OID  regulations.   If these  conditions are  not
satisfied  with  respect  to  any  given  series  of  Notes,  additional  tax
considerations with respect to such Notes will be disclosed in the applicable
Prospectus Supplement.

     Interest Income on the Notes.  Based on the above assumptions, except as
discussed in  the following  paragraph, in  the opinion  of Tax  Counsel, the
Notes will not  be considered issued with  OID.  The stated  interest thereon
will be taxable  to a Noteholder as ordinary interest income when received or
accrued in accordance with such Noteholder's method of tax accounting.  Under
the OID  regulations, a holder of a  Note issued with a de  minimis amount of
OID must  include such  OID in  income, on  a  pro rata  basis, as  principal
payments are made  on the Note.   It is believed that  any prepayment premium
paid as a  result of  a mandatory  redemption will be  taxable as  contingent
interest when it becomes fixed and unconditionally payable.  A  purchaser who
buys  a Note for  more or  less than its  principal amount will  generally be
subject, respectively, to the  premium amortization or market  discount rules
of the Code.

     A holder of a Note that has a  fixed maturity date of not more  than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special  rules.  An  accrual basis holder  of a Short-Term  Note (and certain
cash method  holders, including regulated investment companies,  as set forth
in Section 1281 of the Code)  generally would be required to report  interest
income  as interest accrues  on a straight-line  basis over the  term of each
interest period.   Other cash basis  holders of a  Short-Term Note would,  in
general, be required  to report interest income  as interest is paid  (or, if
earlier, upon the  taxable disposition of the  Short-Term Note).   However, a
cash basis holder  of a Short-Term  Note reporting interest  income as it  is
paid may  be required to  defer a portion  of any interest  expense otherwise
deductible on indebtedness incurred to  purchase or carry the Short-Term Note
until the taxable disposition of the Short-Term  Note.  A cash basis taxpayer
may  elect under Section 1281  of the Code  to accrue interest  income on all
nongovernment debt obligations with a term of one year or less, in which case
the taxpayer would  include interest on the  Short-Term Note in income  as it
accrues, but  would  not be  subject to  the interest  expense deferral  rule
referred to  in the  preceding sentence.   Certain special  rules apply  if a
Short-Term Note is purchased for more or less than its principal amount.

     Sale  or  Other  Disposition.   In  the  opinion of  Tax  Counsel,  if a
Noteholder sells a Note,  the holder will recognize gain or loss in an amount
equal to  the difference  between the  amount realized  on the  sale and  the
holder's adjusted tax basis in the Note.  The adjusted tax basis of a Note to
a particular  Noteholder will equal the holder's cost for the Note, increased
by  any  market  discount,  acquisition  discount,  OID  and gain  previously
included by such Noteholder in income with respect to the Note  and decreased
by the amount of bond premium (if any) previously amortized and by the amount
of principal payments previously received  by such Noteholder with respect to
such Note.   Any such gain or loss  will be capital gain or  loss if the Note
was held as  a capital asset, except  for gain representing  accrued interest
and  accrued market  discount not  previously  included in  income.   Capital
losses generally may be used only to offset capital gains.

     Foreign Holders.  In the opinion of Tax Counsel,  interest payments made
(or accrued)  to a Noteholder who is a nonresident alien, foreign corporation
or  other non-United  States person  (a "foreign  person") generally  will be
considered "portfolio interest", and generally  will not be subject to United
States federal  income  tax and  withholding  tax,  if the  interest  is  not
effectively  connected with  the conduct of  a trade  or business  within the
United  States by  the  foreign person  and  the foreign  person  (i) is  not
actually or  constructively a  "10 percent shareholder"  of the Trust  or the
Seller  (including a  holder of  10% of  the outstanding  Certificates) or  a
"controlled  foreign corporation"  with respect  to  which the  Trust or  the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Owner Trustee or other person who  is otherwise required to withhold U.S.
tax with respect to the Notes with an appropriate statement (on Form W-8 or a
similar form),  signed  under  penalties  of  perjury,  certifying  that  the
beneficial owner of  the Note is a  foreign person and providing  the foreign
person's name and address.  If  a Note is held through a  securities clearing
organization or  certain other  financial institutions,  the organization  or
institution may  provide the  relevant  signed statement  to the  withholding
agent; in that case, however, the  signed statement must be accompanied by  a
Form W-8  or substitute  form provided by  the foreign  person that  owns the
Note.  If such interest is not portfolio interest, then it will be subject to
United States  federal income and  withholding tax at  a rate of  30 percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital gain  realized on the sale,  redemption, retirement or other
taxable disposition of a Note by a  foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of  a trade or business in the  United
States by the foreign person  and (ii) in the  case of an individual  foreign
person, the foreign person  is not present in the United States  for 183 days
or more in the taxable year.

     Backup Withholding.  Each holder of  a Note (other than an exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification as  to status  as a nonresident)  will be required  to
provide, under  penalties of perjury,  a certificate containing  the holder's
name, address, correct federal taxpayer identification number and a statement
that the holder  is not subject  to backup withholding.   Should a  nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required  to withhold  31 percent  of  the amount  otherwise  payable to  the
holder,  and remit the  withheld amount  to the IRS  as a credit  against the
holder's federal income tax liability.

     Possible  Alternative Treatments  of  the Notes.   If,  contrary  to the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity  interests in the Trust Fund.  If  so treated, the Trust
Fund  might  be  taxable  as  a corporation  with  the  adverse  consequences
described above (and the taxable corporation would not be able to  reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity).   Alternatively,  and most likely  in the  view of Tax  Counsel, the
Trust Fund  would likely  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.




  No dealer, salesman or other person
  has  been  authorized  to  give any
  information   or   to    make   any
  representation  not   contained  in
  this Prospectus  Supplement or  the              MEGO MORTGAGE HOME
  Prospectus and,  if given  or made,           LOAN OWNER TRUST 1997-1
  such information  or representation
  must not be  relied upon  as having
  been authorized by the depositor or
  the underwriter.   This  Prospectus
  Supplement and  the  Prospectus  do                 $86,153,605
  not  constitute  an  offer  of  any
  securities  other  than   those  to         $23,300,000 CLASS A-1 6.57%
  which they  relate or  an offer  to         $25,950,000 CLASS A-2 6.75%
  sell or a solicitation of an  offer         $10,300,000 CLASS A-3 6.94%
  to  buy,  to   any  person  in  any         $26,603,605 CLASS A-4 7.33%
  jurisdiction where such an offer or
  solicitation  would   be  unlawful.        Home Loan Asset-Backed Notes,
  Neither  the   delivery   of   this                Series 1997-1
  Prospectus   Supplement   and   the
  Prospectus  nor   any   sale   made               FINANCIAL ASSET 
  hereunder    shall,    under    any               SECURITIES CORP.
  circumstances,      create      any                 (DEPOSITOR)
  implication  that  the  information
  contained herein  is correct  as of
  any  time   subsequent   to   their
  respective date.                                                   
           _________________                        -----------------

           TABLE OF CONTENTS                     PROSPECTUS SUPPLEMENT

                                                                     
  Page                                              -----------------
                                   
  ---

         PROSPECTUS SUPPLEMENT

  Summary . . . . . . . . . . . .  S-4             GREENWICH CAPITAL
  Risk Factors  . . . . . . . .   S-17      M  A  R  K  E  T  S,   I  N  C.
  The Trust . . . . . . . . . .   S-23
  Mego Mortgage Corporation . .   S-24
  The  Title I  Loan Program  and
    the Contract of Insurance .   S-31
  The Master Servicer . . . . .   S-36
  The Pool  . . . . . . . . . .   S-36
  Description of Credit
    Enhancement . . . . . . . .   S-43
  Description of the Securities   S-48
  Description  of  the  Transfer  and
  Servicing Agreements  . . . .   S-57
  Prepayment and Yield
    Considerations . . . . . . .  S-66                 MARCH 7, 1997
  Certain    Federal    Income    Tax
  Consequences  . . . . . . . .   S-74
  State Tax Consequences  . . .   S-74
  ERISA Considerations  . . . .   S-75
  Method of Distribution  . . .   S-76
  Legal Investment Considerations S-76
  Legal Matters . . . . . . . .   S-77
  Ratings . . . . . . . . . . .   S-77
  Reports of Experts  . . . . .   S-77

               PROSPECTUS

  Prospectus  Supplement  or  Current
  Report on Form 8-K  . . . . . . .  2
  Incorporation of  Certain Documents
  by Reference  . . . . . . . . . .  2
  Available Information . . . . . .  2
  Reports to Securityholders  . . .  3
  Summary of Terms  . . . . . . . .  4
  Risk Factors  . . . . . . . . .   12
  The Trust Fund  . . . . . . . .   17
  Use of Proceeds . . . . . . . .   22
  The Depositor . . . . . . . . .   22
  Loan Program  . . . . . . . . .   23
  Description of the Securities .   25
  Credit Enhancement  . . . . . .   35
  Yield and Prepayment Considerations 
                                    41
  The Agreements  . . . . . . . .   43
  Certain Legal Aspects of the Loans  
                                    56
  Certain Material Federal Income Tax
  Considerations  . . . . . . . .   68
  State Tax Considerations  . . .   88
  ERISA Considerations  . . . . .   88
  Legal Investment  . . . . . . .   91
  Method of Distribution  . . . .   92
  Legal Matters . . . . . . . . .   92
  Financial Information . . . . .   93
  Rating  . . . . . . . . . . . .   93


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