FINANCIAL ASSET SECURITIES CORP
424B5, 1997-06-17
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, S-3, 1997-06-17
Next: AMISYS MANAGED CARE SYSTEMS INC, 15-12G, 1997-06-17




PROSPECTUS SUPPLEMENT
(To Prospectus dated June 10, 1997)

                               (CITYSCAPE LOGO)

                    CITYSCAPE HOME LOAN OWNER TRUST 1997-3
             $50,100,000  CLASS  A-1 VARIABLE  RATE  HOME  LOAN ASSET  BACKED
              NOTES
             $28,400,000 CLASS A-2 7.37% HOME LOAN ASSET BACKED NOTES
             $22,000,000 CLASS A-3 7.31% HOME LOAN ASSET BACKED NOTES
             $22,900,000 CLASS A-4 7.57% HOME LOAN ASSET BACKED NOTES
             $13,600,000 CLASS A-5 7.89% HOME LOAN ASSET BACKED NOTES
             $14,000,000 CLASS A-6 7.41% HOME LOAN ASSET BACKED NOTES
             $22,500,000 CLASS M-1 7.68% HOME LOAN ASSET BACKED NOTES
             $15,500,000 CLASS M-2 7.84% HOME LOAN ASSET BACKED NOTES
             $ 9,000,000 CLASS B   8.17% HOME LOAN ASSET BACKED NOTES
                         HOME LOAN ASSET BACKED NOTES
 DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN JULY 1997
                      FINANCIAL ASSET SECURITIES CORP.,
                                 as Depositor
                               CITYSCAPE CORP.,
                                 as Servicer
                                  ---------
         The Cityscape  Home Loan  Owner Trust  1997-3 (the "Trust")  will be
formed pursuant to  a trust agreement  to be dated  as of June  2, 1997  (the
"Trust Agreement") and  entered into by Financial Asset  Securities Corp., as
depositor (the "Depositor"), Wilmington Trust Company, as owner  trustee (the
"Owner  Trustee"), First Bank  National Association, as  co-owner trustee (in
such capacity, the  "Co-Owner Trustee") and  Cityscape Funding Corporation  V
(the "Transferor").   The Trust  will issue $198,000,000  aggregate principal
amount of Home Loan Asset Backed Notes (the "Notes") pursuant to an indenture
to be dated as of June 2, 1997 (the "Indenture"), between the Trust and First
Bank  National  Association,  as indenture  trustee  (in  such  capacity, the
"Indenture Trustee").   The Trust will also issue  instruments evidencing the
residual interest in the Trust (the "Residual Interest").  Only the Notes are
offered hereby.



<TABLE>
<CAPTION>
                                                                    Underwriting      Proceeds to
                                             Price to Public        Discount          Depositor(2)
<S>                                           <C>                      <C>          <C>

Class A-1 Notes . . . . . . . . . . . . .     100.000000%              0.205%         99.7950000%
Class A-2 Notes(1)  . . . . . . . . . . .     101.000000%              0.250%        100.7500000%
Class A-3 Notes(1)  . . . . . . . . . . .     101.015625%              0.300%         99.7156250%
Class A-4 Notes(1)  . . . . . . . . . . .     101.531250%              0.350%        101.1812500%
Class A-5 Notes(1)  . . . . . . . . . . .     101.531250%              0.400%        101.1312500%
Class A-6 Notes(1)  . . . . . . . . . . .     101.031250%              0.350%        100.6812500%
Class M-1 Notes(1)  . . . . . . . . . . .     100.000000%              0.500%         99.5000000%
Class M-2 Notes(1)  . . . . . . . . . . .      99.953125%              0.600%         99.9353125%
Class B Notes(1)  . . . . . . . . . . . .      99.968750%              0.750%         99.2187500%
Total   . . . . . . . . . . . . . . . . .  
                                          $199,200,640.63         $696,255.00     $198,504,385.63

</TABLE>



(1)  Plus accrued interest, if any, at the applicable rate from June 3, 1997.
(2)  Before deducting expenses, estimated to be $550,000.

    FOR A DISCUSSION  OF CERTAIN RISKS  ASSOCIATED WITH AN INVESTMENT  IN THE
NOTES, SEE THE INFORMATION HEREIN UNDER "RISK FACTORS" BEGINNING ON PAGE S-12
AND IN THE PROSPECTUS BEGINNING ON PAGE 11.

                             ____________________

THE NOTES REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY  AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, TRANSFEROR, SERVICER,
OWNER  TRUSTEE, INDENTURE  TRUSTEE OR  ANY AFFILIATE  THEREOF, EXCEPT  TO THE
EXTENT PROVIDED HEREIN.   NEITHER THE LOANS NOR THE  NOTES ARE INSURED OR 
GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

THE 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.                      BEAR, STEARNS & CO. INC.

June 10, 1997



    THE YIELDS TO MATURITY OF 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.  THE YIELD
TO INVESTORS ON THE  CLASS A-1 NOTES ALSO  WILL BE SENSITIVE TO,  AMONG OTHER
THINGS, THE LEVEL OF THE  LONDON INTERBANK OFFERED RATE FOR  ONE-MONTH UNITED
STATES DOLLAR DEPOSITS ("ONE-MONTH LIBOR").  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 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.

    The Trust  will primarily consist  of a  pool (the "Pool")  of home loans
(the "Loans") secured by  either mortgages, deeds  of trust or other  similar
security instruments  (the "Mortgages") as described herein under "The Pool."
Loans having an  aggregate unpaid principal balance  as of June 2,  1997 (the
"Initial  Cut-Off  Date")  of  approximately  $152,698,011.80  (the  "Initial
Loans") have  been designated  for inclusion  in the  Pool.   On or prior  to
August 31,  1997, the  Trust may purchase  additional loans  (the "Subsequent
Loans") having an aggregate unpaid  principal balance of up to $47,301,988.20
with amounts on deposit in an account (the "Pre-Funding Account") established
for such purpose on the Closing Date.

    Distributions on the Notes will be made to the holders of the Notes  (the
"Noteholders") on  the 25th  day  of each  month or,  if such  day  is not  a
Business Day (as defined herein),  the next succeeding Business Day  (each, a
"Distribution Date"), beginning in July 1997.   The Notes are secured by  the
assets of the  Trust pursuant to the  Indenture.  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 under
"Description of  the Notes--Distributions  on the  Notes."  Distributions  of
interest  on  the  Class  B  Notes   will  be  subordinated  in  priority  to
distributions of interest on the Class M-1 and Class M-2 Notes (together, the
"Mezzanine  Notes") which,  in  turn,  will be  subordinated  in priority  to
distributions of interest  on the Class A-1, Class A-2, Class A-3, Class A-4,
Class  A-5 and  Class A-6  Notes (the  "Senior  Notes") as  described herein.
Distributions  of principal  on the  Class B  Notes will  be  subordinated in
priority to distributions of principal on the Mezzanine Notes which, in turn,
will be subordinated in priority to distributions of  principal of the Senior
Notes as described herein.

    Greenwich Capital Markets, Inc.  and Bear, Stearns & Co. Inc.  (together,
the "Underwriters") intend to  make a secondary market in the  Notes but have
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.
                             ____________________

    The Notes are offered  by the Underwriters, subject to prior sale,  when,
as and  if  delivered to  and accepted  by the  Underwriters  and subject  to
approval of certain legal matters by counsel. It is expected that delivery of
the Notes will be made in book-entry  form only through the facilities of The
Depository Trust Company (the "Depository") on or about June 13, 1997.
                             ____________________

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

    This Prospectus  Supplement does not  contain complete  information about
the  offering of  the  Notes.   Additional  information is  contained  in the
Prospectus  dated  June 10,  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.

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

    UNTIL  NINETY DAYS  AFTER THE  DATE OF  THIS  PROSPECTUS SUPPLEMENT,  ALL
DEALERS EFFECTING TRANSACTIONS IN THE  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.

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


               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).
Requests should  be  made in  writing to  Peter McMullin,  Vice President  of
Financial  Asset  Securities   Corp.,  at  600  Steamboat   Road,  Greenwich,
Connecticut 06830.




                                   SUMMARY

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

  Trust . . . . . . . . . . . . . . .     Cityscape  Home  Loan  Owner   Trust
                                          1997-3    (the   "Trust"    or   the
                                          "Issuer"),   a   Delaware   business
                                          trust, will be established  pursuant
                                          to a  trust agreement to be dated as
                                          of   June  2,   1997   (the   "Trust
                                          Agreement"),  among  the  Depositor,
                                          the  Owner  Trustee,  the   Co-Owner
                                          Trustee and the Transferor.

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

  Servicer  . . . . . . . . . . . . .     Cityscape Corp. (the "Servicer"),  a
                                          New   York   corporation,   in   its
                                          capacity as servicer of the Loans.

  Transferor  . . . . . . . . . . . .     Cityscape   Funding   Corporation  V
                                          (the   "Transferor"),   a   Delaware
                                          corporation,  in  its  capacity   as
                                          transferor  of  the  Loans   to  the
                                          Depositor.

  Indenture Trustee . . . . . . . . .     First  Bank National  Association, a
                                          national  banking  association,   as
                                          the   indenture  trustee   (in  such
                                          capacity,  the  "Indenture Trustee")
                                          under  an indenture  to be  dated as
                                          of  June 2,  1997 (the  "Indenture")
                                          between the Trust and  the Indenture
                                          Trustee.


  Owner Trustee and Co-Owner Trustee      Wilmington    Trust    Company,    a
                                          Delaware   banking  corporation,  as
                                          owner   trustee   under  the   Trust
                                          Agreement (the "Owner Trustee")  and
                                          First Bank National Association,  as
                                          co-owner  trustee  under  the  Trust
                                          Agreement  (in  such  capacity,  the
                                          "Co-Owner Trustee").

  Custodian . . . . . . . . . . . . .     First Bank National Association,  as
                                          the   custodian   (the  "Custodian")
                                          under the Custodial Agreement  to be
                                          dated  as  of June  2,  1997 by  and
                                          among the Trust, the  Depositor, the
                                          Transferor,   the   Servicer,    the
                                          Indenture     Trustee    and     the
                                          Custodian.

  Closing Date  . . . . . . . . . . .     On or about June 13, 1997.

  Cut-Off Date  . . . . . . . . . . .     With respect  to the Initial  Loans,
                                          June 2,  1997 (the "Initial  Cut-Off
                                          Date").     With   respect  to   the
                                          Subsequent    Loans,    the     date
                                          specified  as such  in  the  related
                                          Subsequent  Transfer  Agreement  (as
                                          defined herein).

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

  Due Period  . . . . . . . . . . . .     With respect to a  Distribution Date
                                          (other  than the  first Distribution
                                          Date),     the    calendar     month
                                          immediately      preceding      such
                                          Distribution  Date  (each,  a   "Due
                                          Period").    With  respect   to  the
                                          first Distribution Date, the  period
                                          from  June 3,  1997 through June 30,
                                          1997.

  Determination Date  . . . . . . . .     The fourteenth calendar day  of each
                                          month  or,  if  such day  is  not  a
                                          Business   Day,   the    immediately
                                          preceding  Business  Day  (each,   a
                                          "Determination Date").

  Record Date . . . . . . . . . . . .     With  respect  to each  Distribution
                                          Date    (other   than    the   first
                                          Distribution  Date),  the  close  of
                                          business  on the  last Business  Day
                                          of  the month  immediately preceding
                                          the    month    in    which     each
                                          Distribution  Date  occurs (each,  a
                                          "Record Date").
  
  The Notes . . . . . . . . . . . . .     The Trust will issue the Classes  of
                                          Notes pursuant  to the Indenture  in
                                          the  respective  aggregate   initial
                                          principal  amounts specified  on the
                                          cover  hereof  (each such  aggregate
                                          principal    amount    being     the
                                          "Original  Class  Principal Balance"
                                          for the related  Class).   The Notes
                                          will  be secured  by the  assets  of
                                          the Trust pursuant to  the Indenture
                                          and  will  be  senior  in  right  of
                                          payment  to  the Residual  Interest.
                                          In  addition,  as described  herein,
                                          the Class A-1,  Class A-2,  Class A-
                                          3, Class  A-4, Class  A-5 and  Class
                                          A-6 Notes (the "Senior  Notes") will
                                          also  be  senior  in  the  right  to
                                          receive  certain  payments  relative
                                          to  the  Class  M-1  and  Class  M-2
                                          Notes   (together,  the   "Mezzanine
                                          Notes"),  which will  be  senior  in
                                          the   right   to   receive   certain
                                          payments  relative to  the  Class  B
                                          Notes.    Payments  in   respect  of
                                          interest  on the  Notes will be made
                                          prior  to payments  of principal  of
                                          the Notes.  Interest will  accrue on
                                          the Class A-1 Notes with respect  to
                                          each  Distribution  Date  at  a  per
                                          annum rate  equal to  the lesser  of
                                          (a)  One-Month LIBOR  plus 0.13%  or
                                          (b)  12.00% (with  respect  to  such
                                          Class,  the  "Note Interest  Rate").
                                          Interest will  accrue on each  Class
                                          of  Notes other  than the  Class A-1
                                          Notes  at the  applicable per  annum
                                          rate   set   forth   herein    under
                                          "Description  of the  Notes--Related
                                          Definitions"   (as   to  each   such
                                          Class,  the  "Note Interest  Rate").
                                          Interest  on  the  Class  A-1  Notes
                                          with  respect  to  any  Distribution
                                          Date  will   accrue  based  on   the
                                          actual  number of  days included  in
                                          the   period   commencing   on   the
                                          immediately  preceding  Distribution
                                          Date (or  the  Closing  Date in  the
                                          case   of  the   first  Distribution
                                          Date)   and  ending   on   the   day
                                          immediately      preceding      such
                                          Distribution   Date   and  will   be
                                          calculated based on a  360-day year.
                                          Interest  on the  Notes  other  than
                                          the Class  A-1 Notes will accrue  on
                                          the   basis  of   a   360-day   year
                                          consisting of twelve 30-day  months.
                                          See  "Description  of  the   Notes--
                                          Distributions on the Notes" herein.

  Priority of Distributions

  Regular Distribution Amount . . . .     The Regular Distribution Amount  (as
                                          defined herein) will be  distributed
                                          on  each Distribution  Date  in  the
                                          following    order    of   priority:
                                          (i) to   pay   accrued  and   unpaid
                                          interest  on the  Senior Notes,  pro
                                          rata,   based  on   the  amount   of
                                          interest  distributable  in  respect
                                          of  each such  Class  calculated  at
                                          the  related  Note  Interest   Rate;
                                          (ii)  to  pay  accrued   and  unpaid
                                          interest,  first, on  the Class  M-1
                                          Notes and, second, on  the Class M-2
                                          Notes;  (iii)  to  pay  accrued  and
                                          unpaid  interest  on  the   Class  B
                                          Notes; (iv) first, to pay the  Class
                                          A-6 Priority Principal  Distribution
                                          Amount  (as defined  herein) on  the
                                          Class  A-6  Notes  until  the  Class
                                          Principal    Balance   thereof    is
                                          reduced to zero and, second,  to pay
                                          as  principal  of  the   Class  A-1,
                                          Class  A-2, Class  A-3,  Class  A-4,
                                          Class A-5  and Class  A-6 Notes,  in
                                          that  order,  until  the  respective
                                          Class  Principal  Balances   thereof
                                          are  reduced  to  zero, the   amount
                                          necessary  to  reduce the  aggregate
                                          Class   Principal  Balance   of  the
                                          Senior Notes  to the Senior  Optimal
                                          Principal    Balance   (as   defined
                                          herein); (v) to pay as  principal of
                                          the Class  M-1 and Class M-2  Notes,
                                          in that order, the  amount necessary
                                          to   reduce   the  Class   Principal
                                          Balances  thereof to  the Class  M-1
                                          and  Class  M-2  Optimal   Principal
                                          Balances, respectively; (vi) to  pay
                                          as principal  of the Class B  Notes,
                                          the amount  necessary to reduce  the
                                          Class  Principal Balance  thereof to
                                          zero;   (vii)   to   pay    to   the
                                          Class M-1,  Class  M-2  and  Class B
                                          Notes,   in   that   order,    their
                                          respective    Loss     Reimbursement
                                          Deficiencies  (as  defined  herein),
                                          if  any;   and  (viii)  to  pay  any
                                          remaining  amount  to  the  Residual
                                          Interest.
  
    Excess Spread . . . . . . . . . .     The   Excess   Spread  (as   defined
                                          herein) will be distributed  on each
                                          Distribution  Date in  the following
                                          order  of  priority  (after   giving
                                          effect    to    all    distributions
                                          specified  above  under   "--Regular
                                          Distribution  Amount"):  (i)  in  an
                                          amount       equal       to      the
                                          Overcollateralization     Deficiency
                                          Amount (as defined herein),  if any,
                                          as  follows: (A) (1)  to pay  to the
                                          Class  A-6   Notes  the  Class   A-6
                                          Priority Excess Spread  Distribution
                                          Amount  (as  defined herein),  until
                                          the Class Principal Balance  thereof
                                          is reduced  to zero  and (2) to  pay
                                          as   principal  of   the  Class A-1,
                                          Class  A-2, Class  A-3,  Class  A-4,
                                          Class A-5  and Class  A-6 Notes,  in
                                          that  order,  until  the  respective
                                          Class  Principal  Balances   thereof
                                          are  reduced  to  zero,  the  amount
                                          necessary  to  reduce the  aggregate
                                          Class   Principal  Balance   of  the
                                          Senior Notes  to the Senior  Optimal
                                          Principal  Balance; (B)  to  pay  as
                                          principal  of  the  Class   M-1  and
                                          Class M-2 Notes, in that  order, the
                                          amount   necessary  to   reduce  the
                                          respective Class Principal  Balances
                                          thereof to  the Class M-1 and  Class
                                          M-2   Optimal   Principal  Balances,
                                          respectively;  and  (C) to  pay   as
                                          principal of the Class B  Notes, the
                                          amount   necessary  to   reduce  the
                                          Class  Principal Balance  thereof to
                                          zero; (ii) to pay to  the Class M-1,
                                          Class  M-2  and  Class B  Notes,  in
                                          that  order,  their respective  Loss
                                          Reimbursement Deficiencies, if  any;
                                          and   (iii) to  pay   any  remaining
                                          amount to the Residual Interest.

  Final Maturity Date . . . . . . . .     The Class Principal Balance  of each
                                          Class  of Notes,  to the  extent not
                                          previously paid, will be  payable in
                                          full  on the  Distribution  Date  in
                                          July   2018  (the   "Final  Maturity
                                          Date"),  although it  is anticipated
                                          that  the actual  final Distribution
                                          Date for  each such Class will occur
                                          significantly   earlier   than   the
                                          Final Maturity Date.

  Form and Registration of the Notes      The  Notes  will  be   available  in
                                          book-entry  form.  Persons acquiring
                                          beneficial  ownership  interests  in
                                          the Notes ("Note Owners")  will hold
                                          such  Notes through  the book  entry
                                          facilities  of The  Depository Trust
                                          Company  ("DTC").   Transfers within
                                          DTC  will be  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  will   be
                                          evidenced    by    one    or    more
                                          certificates registered in the  name
                                          of   the  nominee   of  DTC.     The
                                          interests  of the  Note Owners  will
                                          be  represented  by book-entries  on
                                          the     records    of     DTC    and
                                          participating  members thereof.   No
                                          Note  Owner  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  Note Owners  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   "Risk   Factors--   Book-Entry
                                          Registration"  and  "Description  of
                                          the           Securities--Book-Entry
                                          Registration  of Securities"  in the
                                          Prospectus.      The  Note   Owners'
                                          interests  in each  Class  of  Notes
                                          will   be  held   only  in   minimum
                                          denominations    of   $100,000   and
                                          integral  multiples  of  $1,000   in
                                          excess thereof.

  Assets of the Trust . . . . . . . .     On the  Closing Date, the Trust will
                                          purchase from  the Depositor a  pool
                                          (the  "Pool")  of  home  loans  (the
                                          "Initial    Loans")    having     an
                                          aggregate  unpaid principal  balance
                                          of  approximately $152,698,011.80 as
                                          of  the Initial  Cut-Off  Date  (the
                                          "Original  Pool Principal  Balance")
                                          pursuant  to a  Sale  and  Servicing
                                          Agreement to be dated as  of June 2,
                                          1997   (the   "Sale  and   Servicing
                                          Agreement")  among  the  Trust,  the
                                          Depositor,   the   Transferor,   the
                                          Servicer, the Indenture Trustee  and
                                          the  Co-Owner Trustee.   On or prior
                                          to  August 31,  1997, the  Trust may
                                          purchase   additional   loans   (the
                                          "Subsequent   Loans,"  and  together
                                          with   the   Initial   Loans,    the
                                          "Loans") having an aggregate  unpaid
                                          principal    balance   of    up   to
                                          $47,301,988.20  (the "Original  Pre-
                                          Funded Amount").  The Loans  will be
                                          secured   by  mortgages,   deeds  of
                                          trust  or  other  similar   security
                                          instruments (the "Mortgages").

                                          The   assets  of   the  Trust   will
                                          consist  primarily  of  the   Loans.
                                          The  assets of  the Trust  will also
                                          include  (i)  payments  of  interest
                                          and  principal  received in  respect
                                          of the Loans after the related  Cut-
                                          Off  Date; (ii)  amounts on  deposit
                                          in  the  Collection  Account,   Note
                                          Distribution  Account,   Pre-Funding
                                          Account,    Capitalized     Interest
                                          Account       and        Certificate
                                          Distribution   Account;   and  (iii)
                                          certain    other    ancillary     or
                                          incidental    funds,   rights    and
                                          properties     related     to    the
                                          foregoing.      See   "The   Trust--
                                          General"  herein.   The  Trust  will
                                          include    the    unpaid   principal
                                          balance  of  each  Loan  as  of  its
                                          applicable  Cut-Off Date  (the "Cut-
                                          Off Date Principal Balance").   With
                                          respect  to  any  date,   the  "Pool
                                          Principal Balance" will be  equal to
                                          the   aggregate  of   the  Principal
                                          Balances  of  all  Loans  as  of the
                                          last   day   of   the    immediately
                                          preceding  Due  Period  (as  defined
                                          herein).   The Principal Balance  of
                                          any  Loan  will  be   calculated  as
                                          described herein under "The  Trust--
                                          General."

                                          The   Trust  will   also  issue   an
                                          instrument  evidencing  the residual
                                          interest in  the assets of the Trust
                                          (the "Residual Interest"), which  is
                                          not  being  offered  hereby.     The
                                          Residual Interest is subordinate  in
                                          right of payment to the Notes.

  The Loans . . . . . . . . . . . . .     All of the Loans will  be home loans
                                          (i.e., not insured or  guaranteed by
                                          a  governmental  agency)  for  which
                                          the  related proceeds  were used  to
                                          finance  (i) property  improvements,
                                          (ii) the   acquisition  of  personal
                                          property such as home  appliances or
                                          furnishings,              (iii) debt
                                          consolidation,   (iv) the    partial
                                          refinancing  of  one- to  two-family
                                          residential  properties  (which  may
                                          include  cash-out  to the  borrower)
                                          or  (v) a  combination  of  property
                                          improvements,   debt   consolidation
                                          and    other    consumer   purposes.
                                          Substantially  all of  the Mortgages
                                          for the Loans will be  junior (i.e.,
                                          second, third, etc.) in  priority to
                                          one  or  more  senior  liens  on the
                                          related     mortgaged     properties
                                          ("Mortgaged   Properties"),    which
                                          will  consist  primarily  of  owner-
                                          occupied  single-family  residences.
                                          Substantially all of the  Loans will
                                          be  secured by  liens  on  Mortgaged
                                          Properties  in  which the  borrowers
                                          have little or no equity (i.e.,  the
                                          related    Combined    Loan-to-Value
                                          Ratios exceed  100%) at the time  of
                                          origination.   See "Risk Factors  --
                                          Adequacy     of    the     Mortgaged
                                          Properties   as  Security   for  the
                                          Loans"  and "The  Pool"  herein  and
                                          "The Trust  Fund --The Loans" in the
                                          Prospectus.

                                          "Combined    Loan-to-Value    Ratio"
                                          means,  with respect  to  any  Loan,
                                          the   fraction,   expressed   as   a
                                          percentage,  the numerator  of which
                                          is  the principal  balance  of  such
                                          Loan  at origination  plus,  in  the
                                          case  of  a  junior  lien  Loan, the
                                          aggregate   outstanding    principal
                                          balance of the related  senior liens
                                          on the date  of origination  of such
                                          Loan, and  the denominator of  which
                                          is  the   appraised  value  of   the
                                          related  Mortgaged  Property at  the
                                          time  of origination  of  such  Loan
                                          (determined   as   described  herein
                                          under       "Cityscape       Corp.--
                                          Underwriting Criteria").

                                          The Pool  will initially consist  of
                                          3,866   loans  and   will  have   an
                                          Original  Pool Principal  Balance of
                                          $152,698,011.80.    See  "The  Pool"
                                          herein.

                                          The  Servicer   has  an  option   to
                                          repurchase  any  Loan  incident   to
                                          foreclosure,  default  or   imminent
                                          default   thereof   (a    "Defaulted
                                          Loan")  (up to  an aggregate  amount
                                          of  Loans representing  10%  of  the
                                          Maximum   Collateral   Amount,    as
                                          defined herein).  Cityscape  and the
                                          Transferor  will  also 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  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"   will  have   characteristics
                                          that  are  substantially similar  to
                                          the  characteristics  of  the   Loan
                                          which it  replaces.  The  repurchase
                                          of   any  Loan   (rather  than   the
                                          replacement     thereof      through
                                          substitution)    will   result    in
                                          accelerated  payments  of  principal
                                          distributions  on the  Notes.    See
                                          "Cityscape   Corp.--Repurchase    or
                                          Substitution of Loans" herein.

                                          With  respect   to  any  date,   the
                                          "Maximum  Collateral  Amount"  shall
                                          equal   the  sum   of  the  (i)  the
                                          Original Pool Principal Balance  and
                                          (ii)  the  aggregate  Cut-Off   Date
                                          Principal Balance of all  Subsequent
                                          Loans  transferred to  the Trust  on
                                          or prior to such date.

  Credit Enhancement  . . . . . . . .     Credit  enhancement with  respect to
                                          the Notes  will be  provided by  (i)
                                          the  subordination  of distributions
                                          in respect of the  Residual Interest
                                          (as  well as  the  subordination  of
                                          certain  Classes of  Notes to  other
                                          Classes   of  Notes,   as  described
                                          herein)         and         (ii) the
                                          Overcollateralization   Amount   (as
                                          defined  below), which  results from
                                          the  limited  acceleration  of   the
                                          principal amortization of the  Notes
                                          relative to the amortization  of the
                                          Loans by  the application of  Excess
                                          Spread, as described herein.

    Subordination . . . . . . . . . .     The  rights of  the holders  of  the
                                          Class M-1     Notes    to    receive
                                          distributions  of  interest on  each
                                          Distribution     Date    will     be
                                          subordinated to  such rights of  the
                                          holders  of the  Senior  Notes,  the
                                          rights   of  the   holders  of   the
                                          Class M-2     Notes    to    receive
                                          distributions  of  interest on  each
                                          Distribution     Date    will     be
                                          subordinated to  such rights of  the
                                          holders of  the Class M-1 Notes  and
                                          the Senior Notes, and the  rights of
                                          the holders of the Class B Notes  to
                                          receive  distributions  of  interest
                                          on  each Distribution  Date will  be
                                          subordinated to  such rights of  the
                                          holders  of  all  other  Classes  of
                                          Notes.   In addition, the rights  of
                                          the  holders of  the Class M-1 Notes
                                          to    receive    distributions    of
                                          principal on each Distribution  Date
                                          generally  will  be subordinated  to
                                          such  rights of  the holders  of the
                                          Senior Notes, and the rights  of the
                                          holders  of the  Class M-2  Notes to
                                          receive  distributions of  principal
                                          on each Distribution Date  generally
                                          will be subordinated to  such rights
                                          of the holders  of the  Senior Notes
                                          and  the  Class  M-1  Notes.     The
                                          rights  of the  holders of the Class
                                          B Notes to receive  distributions of
                                          principal on each Distribution  Date
                                          generally  will  be subordinated  to
                                          such  rights of  the holders  of all
                                          other   Classes  of   Notes.      In
                                          addition, the rights of  the holders
                                          of the Residual Interest  to receive
                                          any   distributions   from   amounts
                                          available on each Distribution  Date
                                          will be subordinated to  such rights
                                          of  the holders  of all  Classes  of
                                          Notes.  The subordination  described
                                          above  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 . . . . . .     As  of any  date  of  determination,
                                          the  "Overcollateralization  Amount"
                                          will equal  the  excess  of (A)  the
                                          sum  of   (i)  the  Pool   Principal
                                          Balance  and  (ii)  the   Pre-Funded
                                          Amount  over (B)  the  aggregate  of
                                          the Class Principal Balances  of the
                                          Notes.    On the  Closing Date,  the
                                          Overcollateralization  Amount   will
                                          be $2,000,000, which is equal  to 1%
                                          of  the  sum  of the  Original  Pool
                                          Principal  Balance and  the Original
                                          Pre-Funded Amount.   As a result  of
                                          the application of Excess  Spread in
                                          reduction  of  the  Class  Principal
                                          Balances    of   the    Notes,   the
                                          Overcollateralization   Amount    is
                                          expected   to  increase   over  time
                                          until such  amount is  equal to  the
                                          Overcollateralization         Target
                                          Amount.

                                          Except    as    otherwise   provided
                                          herein,  the  "Overcollateralization
                                          Target  Amount"  (A)  prior  to  the
                                          Stepdown  Date  (as defined  herein)
                                          will be  equal to the greater of (x)
                                          8.0%   of  the   Maximum  Collateral
                                          Amount and  (y) the Net  Delinquency
                                          Calculation   Amount   (as   defined
                                          herein); and  (B) on  and after  the
                                          S t e p d o w n   D a t e ,    t h e
                                          Overcollateralization Target  Amount
                                          will be  equal to the greater of (x)
                                          16.0% of the Pool  Principal Balance
                                          as  of the end of  the preceding Due
                                          Period and  (y) the Net  Delinquency
                                          Calculation  Amount;  provided, how-
                                          e v e r ,       t h a t        t h e
                                          Overcollateralization Target  Amount
                                          will in  no event be less than 0.50%
                                          of the Maximum Collateral Amount.

                                          While  the  distribution  of  Excess
                                          Spread  to holders  of the  Notes in
                                          reduction of their respective  Class
                                          Principal    Balances    has    been
                                          designed to  produce and maintain  a
                                          given   level  of   overcollaterali-
                                          zation  with respect  to the  Notes,
                                          there  can  be  no   assurance  that
                                          Excess Spread  will be generated  in
                                          sufficient  amounts  to ensure  that
                                          such   overcollateralization   level
                                          will  be achieved  or maintained  at
                                          all  times.    See  "Description  of
                                          Credit    Enhancement--Subordination
                                          and Allocation of Losses"  and "Risk
                                          Factors--Adequacy     of      Credit
                                          Enhancement" herein.

  Application of Allocable Loss 
    Amounts . . . . . . . . . . . . .     In the  event that (a) the aggregate
                                          of the  Class Principal Balances  of
                                          all   Classes  of   Notes   on   any
                                          Distribution   Date  (after   giving
                                          effect to all distributions  on such
                                          date)  exceeds  (b) the  sum of  the
                                          Pool Principal Balance and  the Pre-
                                          Funded Amount,  each as  of the  end
                                          of  the  immediately  preceding  Due
                                          Period  (such excess,  an "Allocable
                                          Loss  Amount"), such  Allocable Loss
                                          Amount  will  be  applied,   sequen-
                                          tially,  in reduction  of the  Class
                                          Principal Balances  of the Class  B,
                                          Class  M-2 and  Class M-1  Notes, in
                                          that  order,  until  the  respective
                                          Class  Principal  Balances   thereof
                                          have    been   reduced    to   zero.
                                          Allocable Loss  Amounts will not  be
                                          applied  to  the  reduction  of  the
                                          Class   Principal  Balance   of  any
                                          Class  of Senior  Notes.   Allocable
                                          Loss   Amounts   applied   to    any
                                          applicable   Class  of   Notes  will
                                          entitle such Class to  reimbursement
                                          (such    entitlement,    a     "Loss
                                          Reimbursement   Deficiency")   under
                                          the circumstances and to  the extent
                                          provided  herein.   See "Description
                                          of    the    Notes--Application   of
                                          Allocable Loss Amounts" herein.

  Fees and Expenses of the Trust  . .     As  compensation  for  its  services
                                          pursuant to  the Sale and  Servicing
                                          Agreement,  the  Servicer  will   be
                                          entitled  to the  Servicing Fee  and
                                          the     additional      compensation
                                          described   under  "Description   of
                                          Transfer and Servicing  Agreements--
                                          Servicing"      (together,       the
                                          "Servicing   Compensation").      As
                                          compensation   for  their   services
                                          pursuant to the applicable  Transfer
                                          and   Servicing   Agreements,    the
                                          Indenture  Trustee will  be entitled
                                          to  its accrued  and unpaid fee (the
                                          "Indenture  Trustee  Fee")  and  the
                                          Owner  Trustee will  be entitled  to
                                          its  accrued  and  unpaid  fee  (the
                                          "Owner Trustee  Fee").  The  Servic-
                                          ing   Compensation,  the   Indenture
                                          Trustee  and the  Owner Trustee  Fee
                                          are collectively referred to  as the
                                          "Trust Fees and Expenses."

  Pre-Funding Account . . . . . . . .     On the Closing Date,  $47,301,988.20
                                          (the  "Original Pre-Funded  Amount")
                                          will  be  deposited  in  an  account
                                          (the  "Pre-Funding Account"),  which
                                          account will  be in the  name of the
                                          Indenture  Trustee and  is  part  of
                                          the  Trust   and  will  be  used  to
                                          acquire  Subsequent  Loans.   During
                                          the  Pre-Funding Period  (as defined
                                          below),  the amount  on  deposit  in
                                          the  Pre-Funding  Account  (net   of
                                          investment  earnings  thereon)  (the
                                          "Pre-Funded    Amount")   will    be
                                          reduced by  the amount thereof  used
                                          to  purchase  Subsequent  Loans   in
                                          accordance   with   the   Sale   and
                                          Servicing  Agreement.    The   "Pre-
                                          Funding   Period"   is  the   period
                                          commencing on  the Closing Date  and
                                          ending generally  on the earlier  to
                                          occur of (i)  the date on  which the
                                          amount  on   deposit  in  the   Pre-
                                          Funding   Account   (net   of    any
                                          investment   earnings   thereon)  is
                                          less than  $100,000 and (ii)  August
                                          31, 1997.  On the  Distribution Date
                                          following  the Due  Period in  which
                                          the  termination of  the Pre-Funding
                                          Period  occurs,  if  the  Pre-Funded
                                          Amount  at  the  end  of  the   Pre-
                                          Funding   Period   is   less    than
                                          $100,000,   any   such    Pre-Funded
                                          Amount   will   be  distributed   to
                                          holders  of  the  Classes  of  Notes
                                          then  entitled to  receive principal
                                          on   such   Distribution   Date   in
                                          reduction   of  the   related  Class
                                          Principal  Balances, thus  resulting
                                          in  a  partial  redemption   of  the
                                          related Notes  on such date.  On the
                                          Distribution Date following the  Due
                                          Period in  which the termination  of
                                          the  Pre-Funding  Period occurs,  if
                                          the Pre-Funded Amount at the  end of
                                          the  Pre-Funding  Period is  greater
                                          than  or  equal  to  $100,000  (such
                                          event,   a  "Pre-Funding   Pro  Rata
                                          Distribution  Trigger"),  such  Pre-
                                          Funded  Amount  will be  distributed
                                          to  the holders  of all  Classes  of
                                          Notes  and  the  Residual   Interest
                                          (which  initially is  represented by
                                          the Overcollateralization Amount  on
                                          the Closing  Date), pro rata,  based
                                          on  the  Original  Class   Principal
                                          Balances  thereof  and the  Residual
                                          Interest  in relation  to the sum of
                                          the Original Pool Principal  Balance
                                          and the Original Pre-Funded Amount.

  Capitalized Interest Account  . . .     On  the Closing  Date, a  portion of
                                          the  sales  proceeds  of  the  Notes
                                          will  be  deposited  in  an  account
                                          (the      "Capitalized      Interest
                                          Account")  for  application  by  the
                                          Indenture     Trustee     on     the
                                          Distribution  Dates  in  July  1997,
                                          August  1997 and  September 1997  to
                                          cover shortfalls in interest  on the
                                          Notes  that  may  arise  due  to the
                                          utilization   of   the   Pre-Funding
                                          Account  as described  herein.   Any
                                          amounts     remaining     in     the
                                          Capitalized Interest Account at  the
                                          end of  the Pre-Funding Period  will
                                          be paid to Cityscape.

  Optional Termination  . . . . . . .     The  holders  of Residual  Interests
                                          exceeding  in the  aggregate  a  50%
                                          percentage  interest (the  "Majority
                                          Residual  Interestholders")  may, at
                                          their   option,   effect  an   early
                                          termination  of  the  Trust   on  or
                                          after   any  Distribution   Date  on
                                          which  the  Pool  Principal  Balance
                                          declines  to  10%  or  less  of  the
                                          Maximum    Collateral   Amount,   by
                                          purchasing all  of  the  Loans at  a
                                          price equal  to or greater than  the
                                          Termination    Price   (as   defined
                                          herein).    The  proceeds  from  any
                                          such  sale will  be  distributed  in
                                          the  amounts  and  subject   to  the
                                          priorities  described  herein  under
                                          "Description    of    the    Notes--
                                          Distributions  on the  Notes."   See
                                          "Description of the  Notes--Optional
                                          Termination of the Trust" herein.

  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  a publicly  traded
                                          partnership)     taxable    as     a
                                          corporation.    Each Noteholder,  by
                                          the  acceptance  of  a   Note,  will
                                          agree   to  treat   the   Notes   as
                                          indebtedness for Federal income  tax
                                          purposes.                Alternative
                                          characterizations  of the  Trust are
                                          possible,  but would  not result  in
                                          materially  adverse tax consequences
                                          to   Noteholders.     See   "Certain
                                          Federal  Income  Tax   Consequences"
                                          herein    and    "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 Notes.

  ERISA . . . . . . . . . . . . . . .     Generally,  plans  that are  subject
                                          to the requirements of  the Employee
                                          Retirement  Income  Security Act  of
                                          1974, as  amended ("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.

  Servicing of the Loans  . . . . . .     The Servicer  will perform the  loan
                                          servicing functions with respect  to
                                          the  Loans pursuant  to the Sale and
                                          Servicing  Agreement  and  will   be
                                          entitled  to  receive  a   fee  (the
                                          "Servicing     Fee")    and    other
                                          servicing               compensation
                                          (collectively,    the     "Servicing
                                          Compensation"),  payable monthly, as
                                          described  herein (see  "Description
                                          of   the   Transfer  and   Servicing
                                          Agreements--Servicing"      herein).
                                          The  Servicer  may  subcontract  its
                                          servicing  obligations  and   duties
                                          with  respect to  certain  Loans  to
                                          certain     qualified      servicers
                                          pursuant    to    a     subservicing
                                          agreement  (each  such servicer,  in
                                          this  capacity,  a   "Subservicer").
                                          However,  the Servicer  will not  be
                                          relieved     of     its    servicing
                                          obligations and duties with  respect
                                          to  any   subserviced  Loans.     In
                                          addition,   the  Servicer   will  be
                                          responsible for  paying the fees  of
                                          any such Subservicer.

  Legal Investment  . . . . . . . . .     The   Notes   will  not   constitute
                                          "mortgage  related  securities"  for
                                          purposes  of the  Secondary Mortgage
                                          Market   Enhancement  Act   of  1984
                                          ("SMMEA"),   because  some   of  the
                                          Mortgages  securing  the  Loans  are
                                          not  first mortgages.   Accordingly,
                                          many    institutions   with    legal
                                          authority  to  invest in  comparably
                                          rated  securities  based  solely  on
                                          first mortgages  may not be  legally
                                          authorized to  invest in the  Notes.
                                          See   "Legal   Investment   Matters"
                                          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
                                          Senior  Notes  be  rated   "AAA"  by
                                          Standard & Poor's Ratings  Services,
                                          a   division   of  The   McGraw-Hill
                                          Companies,    Inc.   ("Standard    &
                                          Poor's")  and Duff  & Phelps  Credit
                                          Rating Co. ("DCR" and  together with
                                          Standard   &  Poor's,   the  "Rating
                                          Agencies"), and  that the Class  M-1
                                          Notes  be rated  "AA" by  Standard &
                                          Poor's and  DCR, the Class M-2 Notes
                                          be rated  "A" by  Standard &  Poor's
                                          and  "A-" by  DCR  and the  Class  B
                                          Notes be  rated "BBB+" by Standard &
                                          Poor's  and   "BBB"  by   DCR.     A
                                          security  rating  does  not  address
                                          the    frequency    of     principal
                                          prepayments  or  the   corresponding
                                          effect  on yield  to holders  of the
                                          Notes.   The  security  rating  does
                                          not  address  the  ability   of  the
                                          Trust  to acquire  Subsequent Loans,
                                          any   potential   redemption    with
                                          respect  thereto or  the  effect  on
                                          yield resulting therefrom.   None of
                                          the      Depositor,      Transferor,
                                          Servicer,  Indenture Trustee,  Owner
                                          Trustee,  Co-Owner  Trustee  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 the 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
Initial Loans included in the Pool as of the Closing Date.

PREPAYMENT AND YIELD CONSIDERATIONS

    All  of  the Loans  may be  prepaid  in whole  or  in part  at any  time;
however, with respect to certain Loans, a prepayment  charge, as permitted by
applicable law, may  apply to full  and partial prepayments during  the first
three years after origination as  described below under "Prepayment and Yield
Considerations."   Home  loans, such  as the  Loans, have been  originated in
significant volume only  during the past few years and  neither the Depositor
nor the Servicer is aware of any  publicly available studies or statistics on
the rate of  prepayment of such loans.  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,
homeowner mobility and the  Combined Loan-to-Value Ratios of  the Loans.   In
addition, substantially all of the  Loans contain due-on-sale provisions  and
the Servicer intends to enforce such provisions unless (i) the Servicer, in a
manner consistent with accepted servicing practices, permits the purchaser of
the related Mortgaged Property to assume the Loan or (ii) such enforcement is
not permitted by applicable law.  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 (i) the degree to which it is purchased at
a premium or  discount, (ii) 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  Excess Spread and (iii) to
the  application of  Allocable Loss  Amounts to  certain Classes of  Notes as
specified herein.    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  such  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 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 such  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 Amount is
at least equal to the  Overcollateralization Target Amount, the allocation of
the Excess Spread for such Distribution Date as an additional distribution of
principal of the Notes will accelerate the amortization of the Notes relative
to the  amortization of the  Loans.  Further,  in the event  that significant
distributions  of principal are made  to holders of the Notes  as a result of
prepayments,   liquidations,  repurchases  and  purchases  of  the  Loans  or
distributions of 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.


ADEQUACY OF CREDIT ENHANCEMENT

    Credit enhancement with respect to the Notes  will be provided by (i) the
subordination of distributions  in respect of the Residual  Interest (as well
as the subordination of  certain Classes of Notes to other  Classes of Notes,
as described herein) and (ii) the Overcollateralization Amount, which results
from  the limited  acceleration of  the principal  amortization of  the Notes
relative  to  the amortization  of the  Loans  by the  application  of Excess
Spread,  as described  herein.    If the  Loans  experience  higher rates  of
delinquencies, defaults and  losses than initially anticipated  in connection
with  the ratings  of  the  Notes,  the amounts  available  from  the  credit
enhancement  may  not  be adequate  to  cover  the  delays or  shortfalls  in
distributions  to the  holders of  the  Notes that  result  from such  higher
delinquencies, defaults and losses.  If the amounts available from the credit
enhancement are inadequate,  the holders of the  Notes will bear the  risk of
any delays and  losses resulting from the delinquencies,  defaults and losses
on the Loans.

    The  rights   of  the  holders   of  the   Class M-1  Notes  to   receive
distributions  of  interest  on  each  Distribution  Date generally  will  be
subordinated to such rights of the holders of the Senior Notes, the rights of
the holders of  the Class M-2 Notes to  receive distributions of  interest on
each Distribution Date  generally will be subordinated to such  rights of the
holders of the Class M-1  Notes and the Senior  Notes, and the rights  of the
holders of  the Class B  Notes to receive  distributions of interest  on each
Distribution  Date generally  will  be  subordinated to  such  rights of  the
holders  of all  other  Classes of  Notes.   In addition,  the rights  of the
holders of the  Class M-1 Notes to receive distributions of principal on each
Distribution  Date generally  will  be  subordinated to  such  rights of  the
holders of the Senior  Notes, and the rights of the holders  of the Class M-2
Notes  to receive  distributions  of  principal  on  each  Distribution  Date
generally will be  subordinated to such rights  of the holders of  the Senior
Notes and the  Class M-1 Notes.   Further, distributions of principal  of the
Class B Notes  generally will be subordinated  in priority of payment  to all
other   Classes  of  Notes.     See  "Description   of  Credit  Enhancement--
Subordination and Allocation of Losses" herein.

    While the distribution of Excess  Spread to the  holders of the Notes  in
the manner specified herein has been designed to produce and maintain a given
level of  overcollateralization with respect  to the  Notes, there can  be no
assurance  that Excess  Spread will  be  generated in  sufficient amounts  to
ensure that such overcollateralization  level will be achieved  or maintained
at all  times.   In particular, as  a result  of delinquencies  on the  Loans
during any Due  Period, the amount of  interest received on the  Loans during
such Due Period may be less than the amount  of interest distributable on the
Notes on the  related Distribution Date.   Such an occurrence will  cause the
Class Principal Balances of the Classes of Notes to decrease at a slower rate
relative  to the  Pool Principal  Balance,  resulting in  a reduction  of the
Overcollateralization  Amount and, in  some circumstances, an  Allocable Loss
Amount.

    The  holders of the Residual Interest will not be  required to refund any
amounts previously distributed  to such holders pursuant to  the Transfer and
Servicing  Agreements,   including  any   distributions  of  Excess   Spread,
regardless of whether there are sufficient funds on a subsequent Distribution
Date to make a full distribution to holders of the Notes.

ADEQUACY OF THE MORTGAGED PROPERTIES AS SECURITY FOR THE LOANS

    As of  the Initial Cut-Off  Date, the  Combined Loan-to-Value Ratios  for
the   Initial  Loans  ranged  from  approximately   25.0%  to  125.86%,  with
approximately 96.32%  of the  Original Pool Principal  Balance consisting  of
Loans  having Combined-Loan-to-Value Ratios  in excess  of 100%.   As  of the
Initial Cut-Off Date the weighted average Combined Loan-to-Value Ratio of the
Initial Loans  was 117.80%.   As  a result  of the  foregoing, the  Mortgaged
Properties may not  provide adequate security for  the Loans.   Even assuming
that a  Mortgaged Property provides  adequate security for the  related Loan,
substantial delays could be encountered in connection with the liquidation of
a  Loan that  would  result in  current  shortfalls in  distributions to  the
Noteholders  to the  extent such  shortfalls  are not  covered by  the credit
enhancement described herein.  In  addition, liquidation expenses relating to
any  Liquidated Loan (such as legal fees,  real estate taxes, and maintenance
and  preservation expenses) would  reduce the liquidation  proceeds otherwise
payable to  the Noteholders.  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 Noteholders as described herein to the extent
that the  credit enhancement described  herein is insufficient to  absorb all
such losses.

RECENT ORIGINATION OF LOANS

    Initial  Loans  representing approximately  0.45%  of  the Original  Pool
Principal Balance were 30  days or more delinquent in their scheduled monthly
payments of principal  and interest as of the Initial  Cut-Off Date; however,
approximately  53.11% of  the  Original Pool  Principal  Balance consists  of
Initial Loans that have a first scheduled monthly payment due  date occurring
after May 2, 1997 and, therefore, it  was not possible for such Initial Loans
to  have had a scheduled monthly payment that  was 30 days or more delinquent
as of the Initial Cut-Off Date.


UNDERWRITING GUIDELINES 

    Pursuant  to  the  underwriting  guidelines  of  Cityscape's  Sav*-A-Loan
program, the  assessment of the  creditworthiness of the related  borrower is
the primary consideration in underwriting  the Loans.  See "Cityscape Corp.--
Underwriting Criteria" herein.  Although  the creditworthiness of the related
borrower is the  primary consideration in the  underwriting of the  Loans, no
assurance can  be given that such  creditworthiness of the borrower  will not
deteriorate  as  a  result  of  future economic  and  social  factors,  which
deterioration may result in a delinquency or  default by such borrower on the
related Loan.  In general, the credit quality of the Loans is lower than that
of mortgage loans conforming to the FNMA or FHLMC underwriting guidelines for
first-lien, single family mortgage loans.   Accordingly, the Loans are likely
to experience higher rates of delinquencies, defaults and losses (which rates
could be substantially higher) than those rates that  would be experienced by
similar types of loans underwritten in a  manner which is more similar to the
FNMA or FHLMC underwriting guidelines.

PURCHASED LOANS

    Substantially all of  the Loans will have been either originated by or on
behalf  of  Cityscape  or  purchased  and  re-underwritten  by  Cityscape  in
accordance  with Cityscape's  Sav*-A-Loan  program.    As  described  herein,
Cityscape will make  certain representations and warranties  regarding all of
the  Loans  and, in  the event  of  a breach  of any  such  representation or
warranty that  materially and  adversely affects  the Noteholders,  Cityscape
will be  required either to cure such breach,  repurchase the related Loan or
Loans or substitute one or more Qualified Substitute Loans therefor.

GEOGRAPHIC CONCENTRATION

    Approximately 16.34%, 9.90%, 9.03%, 8.24%,  7.05%, 6.25%, 5.67% and 5.02%
of the Original Pool Principal Balance will consist of Initial Loans that are
secured by Mortgaged Properties located  in the States of Maryland, Virginia,
New   York,  California,  Georgia,  Illinois,  Florida  and  North  Carolina,
respectively.  Because of the  relative geographic concentration of the Loans
within these States, delinquencies and losses on the Loans may be higher than
would be the case if the Loans were more geographically diversified.  Adverse
economic conditions in these  States or geographic regions (which  may or may
not  affect real  property values)  may  affect the  ability  of the  related
borrowers  to make  timely payments  of their  scheduled monthly  payments of
principal and interest and, accordingly,  the actual rates of  delinquencies,
defaults  and losses  on  such Loans  could  be higher  than those  currently
experienced  in the  home lending industry  for similar  types of loans.   In
addition, with respect to the Loans in these States, certain of the Mortgaged
Properties  may be more susceptible to certain  types of special hazards that
are not  covered by any casualty  insurance, such as earthquakes,  floods and
other  natural disasters  and  major  civil  disturbances,  than  residential
properties located in  other parts of the  country.  In general,  declines in
one  or more  of the  related residential real  estate markets  may adversely
affect the values of the Mortgaged  Properties securing such Loans such  that
the  outstanding  principal  balances  of  such  Loans,  together  with   the
outstanding  principal amount  of  any  senior lien  mortgage  loans on  such
Mortgaged Properties, will  exceed the value of such  Mortgaged Properties to
an  increasing  degree.   Accordingly,  the  actual  rates of  delinquencies,
foreclosures and  losses on such Loans  could be higher  than those currently
experienced in the home lending industry in general.

SUBSEQUENT LOANS

    The ability of Cityscape  to acquire or originate loans subsequent to the
date hereon and on or prior to August 31, 1997 that meet the requirements for
transfer during the Pre-Funding Period under the Sale and Servicing Agreement
is and will  be affected by a  variety of factors, including  interest rates,
employment levels, the rate of  inflation and consumer perception of economic
conditions generally.   On the Distribution Date following  the Due Period in
which the  termination of  the Pre-Funding Period  occurs, if  the Pre-Funded
Amount at the end of  the Pre-Funding Period is less than $100,000,  any such
Pre-Funded Amount will be distributed to holders of the Classes of Notes then
entitled to receive principal on  such Distribution Date in reduction of  the
related Class Principal  Balances, thus resulting in a  partial redemption of
the related Notes on such date.   On the Distribution Date following  the Due
Period in which the termination of the Pre-Funding Period occurs, if the Pre-
Funded Amount at the  end of the Pre-Funding Period is  greater than or equal
to $100,000 (such event, a "Pre-Funding Pro Rata 
Distribution Trigger"),  such Pre-Funded  Amount will  be distributed  to the
holders of all Classes of Notes and the Residual Interest (which initially is
represented  by the  Overcollateralization Amount on  the Closing  Date), pro
rata, based on the Original Class Principal Balances thereof and the Residual
Interest in relation  to the sum of  the Original Pool Principal  Balance and
the Original Pre-Funded Amount.

NO SERVICER DELINQUENCY ADVANCES

    In  the event of  a delinquency or a default  with respect to a Loan, the
Servicer will  have no  obligation to advance  scheduled monthly  payments of
principal  or  interest with  respect  to such  Loan.   As  a  result  of the
foregoing, the amount of interest received on the Loans during any Due Period
may be less  than the amount  of interest distributable on  the Notes on  the
related Distribution Date.  Such an occurrence will cause the Class Principal
Balances of the Classes of Notes to decrease at a slower rate relative to the
Pool Principal Balance, resulting in a reduction of the Overcollateralization
Amount  and, in some circumstances,  an Allocable Loss  Amount.  However, the
Servicer  will  make such  reasonable  and  customary expense  advances  with
respect to the  Loans as generally would  be required in accordance  with its
servicing  practices.    See  "Description  of  the  Transfer  and  Servicing
Agreements--Servicing" herein.

DEPENDENCE ON SERVICER FOR SERVICING LOANS

    Pursuant to the Sale  and Servicing Agreement, the Servicer will  perform
the  daily loan  servicing  functions  for the  Loans  that include,  without
limitation,  the collection  of payments  from the  Loans, the  remittance of
funds from such collections for distribution to the holders of the Notes, the
bookkeeping   and  accounting  for  such  collections,  all  other  servicing
activities relating  to the Loans,  the preparation of the  monthly servicing
and remittance reports pursuant  to the Sale and Servicing Agreement  and the
maintenance of all records and files pertaining to such servicing activities.
Upon the Servicer's failure to remedy an Event of Default under the  Sale and
Servicing Agreement, a majority of the holders of the Notes or  the Indenture
Trustee or the Owner Trustee on  behalf of the Trust may remove  the Servicer
and appoint  a  successor servicer  pursuant to  the terms  of  the Sale  and
Servicing  Agreement.  Absent  such a replacement,  the holders  of the Notes
will  be dependent  upon the Servicer  to adequately  and timely  perform its
servicing obligations and remit  to the Indenture Trustee the  funds from the
payments of  principal and  interest received on  the Loans.   The  manner in
which  the  Servicer,  and  each  Subservicer,  as  applicable,  performs its
servicing obligations will affect the amount and  timing of the principal and
interest payments received on the Loans.  The principal and interest payments
received on  the Loans are the sole source of funds for the distributions due
to  the holders  of  the  Notes  under  the  Sale  and  Servicing  Agreement.
Accordingly, the holders of the Notes will be dependent upon the  Servicer to
adequately and timely  perform its servicing obligations and such performance
will  affect the  amount and timing  of distributions  to the holders  of the
Notes.  See "Cityscape Corp.--Servicing Experience" herein.

REALIZATION UPON DEFAULTED LOANS

    Substantially  all  of the  Loans are  secured by  junior liens,  and the
related loans secured  by senior  liens are not  included in  the Pool.   The
primary  risk with  respect  to any  Loan  secured by  a junior  lien  is the
possibility  that adequate  funds will not  be received in  connection with a
foreclosure of the related  Mortgaged Property to satisfy  fully both of  the
loan(s) secured by senior lien(s) and the  Loan.  In accordance with the loan
servicing practices of the Servicer  for home loans secured by junior  liens,
the Servicer  may, in  connection  with any  Defaulted Loan,  (i) pursue  the
foreclosure  of a Defaulted Loan,  (ii) satisfy the  senior mortgage(s) at or
prior to  the foreclosure  sale of the  Mortgaged Property, or  (iii) advance
funds to keep the senior mortgage(s) current.   The Trust will have no source
of funds to satisfy the senior mortgage(s) or make payments due to the senior
mortgagee(s), and, therefore, holders of the Notes should not expect that any
senior mortgage(s)  will be  kept current  by the  Trust for  the purpose  of
protecting any  junior lien Loan.  See "Certain  Legal Aspects of the Loans--
Junior  Mortgages;   Rights  of   Senior  Mortgagees"   in  the   Prospectus.
Furthermore, it  is unlikely that any  of the foregoing methods  of realizing
upon a defaulted junior lien Loan will be  an economically viable alternative
with respect to any Loans having a Combined Loan-to-Value Ratio  that exceeds
100%  at the time of default.   As a result,  the Servicer may, in accordance
with accepted servicing  procedures, pursue alternative methods  of servicing
Defaulted Loans to maximize proceeds therefrom, including without limitation,
the modification of Defaulted Loans, which, among other things, may 
include the abatement  of accrued interest or  the reduction of a  portion of
the  outstanding  Principal Balance  of  such  Defaulted  Loans.   The  costs
incurred in the collection  and liquidation of Defaulted Loans in relation to
the smaller Principal Balances thereof are proportionately higher than first-
lien single-family mortgage loans, and because substantially all of the Loans
will  have Combined  Loan-to-Value Ratios  at  the time  of origination  that
exceed  100%, losses  sustained from  Defaulted Loans are  likely to  be more
severe (and could be total losses)  in relation to the outstanding  Principal
Balance of such Defaulted Loans.  In fact, no assurance can be given that any
proceeds, or a  significant amount of  proceeds, will  be recovered from  the
liquidation of Defaulted Loans.

LEGAL CONSIDERATIONS

    The  Initial Loans  have been  transferred from  Cityscape  Corp. to  the
Transferor,  an  affiliate  of  Cityscape  Corp.  and  transferred  from  the
Transferor to the Depositor.  Each such transfer will be treated by Cityscape
Corp., the  Transferor and  the Depositor, as  applicable, as  a sale  of the
Initial  Loans.   Cityscape Corp.  has  warranted that  its  transfer to  the
Transferor  is a  sale  of Cityscape  Corp.'s  interest in  the  Loans.   The
Transferor has  warranted that its transfer to the Depositor is a sale of the
Transferor's interest in the Initial Loans.  In the event of an insolvency of
Cityscape Corp. or the Transferor, the receiver or bankruptcy trustee of such
entity may attempt to recharacterize the related sale of the Initial Loans as
a  borrowing by such  entity secured  by a  pledge of  the Initial  Loans and
possible  reductions  could  occur  in  the  amounts  thereof  available  for
distribution on  the Notes.   The  Depositor has  warranted in  the Sale  and
Servicing Agreement that the transfer of the Initial Loans to the  Trust is a
valid transfer  of all of  the Depositor's right,  title and interest  in the
Initial Loans to the Trust.

CERTAIN OTHER LEGAL CONSIDERATIONS

    The underwriting, origination, servicing and collection of the Loans  are
subject  to a  variety  of  State  and  Federal  laws,  public  policies  and
principles  of  equity.   For example,  the  Federal District  Court  for the
Eastern District of  Virginia recently announced  a decision indicating  that
Federal law  prohibited lenders  from paying  independent mortgage  brokers a
premium  for  loans with  above-market  interest  rates.   Depending  on  the
provisions  of  applicable  law  and  the  specific  facts  and circumstances
involved,  violations of  these laws,  policies or  principles may  limit the
ability of the Servicer to collect  all or part of the principal or  interest
on the Loans,  may entitle  the borrower  to a refund  of amounts  previously
paid,  and,  in   addition,  could  subject  the  Servicer   to  damages  and
administrative sanctions.   If the Servicer is unable  to collect all or part
of the  principal or interest  on any  Loans because  of a  violation of  the
aforementioned laws,  public policies or  general principles of  equity, then
the Trust  may be  delayed or unable  to make all  distributions owed  to the
holders of  the Notes  to the  extent any  related losses  are not  otherwise
covered by  amounts available  from the credit  enhancement provided  for the
Notes.    Furthermore,  depending  upon whether  damages  and  sanctions  are
assessed  against  the  Servicer  or  the  Transferor,  such  violations  may
materially impact  (i) the financial ability  of the Servicer to  continue to
act in  such capacity or (ii) the  ability of the Transferor  or Cityscape to
repurchase  or replace  Defective Loans.   See  "Risk  Factors--Certain Other
Legal Considerations Regarding the Loans"  in the Prospectus.  Cityscape will
be required  to repurchase  or replace  any Loan  which did  not comply  with
applicable State and  Federal laws  and regulations as  of the Closing  Date.
See "--Limitations on Repurchase or Replacement of Defective Loans" below.

LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE LOANS

    Pursuant  to  the  Sale  and  Servicing  Agreement,  the  Transferor  and
Cityscape each has agreed to cure in all material  respects any breach of the
Transferor's or Cityscape's  representations and warranties set  forth in the
Sale  and Servicing  Agreement  with respect  to  Defective  Loans.   If  the
Transferor or Cityscape cannot cure such breach within a specified period  of
time, the  Transferor or Cityscape  is required to repurchase  such Defective
Loans from  the Trust  or substitute  other loans  for such Defective  Loans.
Although a  significant portion  of the  Loans will  have been  acquired from
unaffiliated  correspondent lenders, the  Transferor and Cityscape  will make
the  representations  and warranties  for  all such  Loans.    For a  summary
description   of  the   Transferor's  or   Cityscape's   representations  and
warranties, see "The Agreements--Assignment of  the Trust Fund Assets" in the
Prospectus.

    No assurance can  be given that,  at any particular time,  the Transferor
or Cityscape  will be capable,  financially or otherwise, of  repurchasing or
replacing any Defective Loan(s) in the manner described above.  If the 
Transferor or  Cityscape  repurchases, or  is  obligated to  repurchase,  any
defective home loan(s) from any other series of  asset backed securities, the
financial ability of the Transferor  or Cityscape to repurchase any Defective
Loan(s) from the Trust may be adversely affected.  In addition,  other events
relating to the Transferor  or Cityscape and its home lending  can occur that
would adversely affect  the financial ability of the  Transferor or Cityscape
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 Transferor or Cityscape is unable to repurchase or  replace a
Defective  Loan, then  the Servicer,  on behalf  of  the Trust,  will utilize
customary servicing practices  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.  
Cityscape Corp., in  its capacity as seller  of the Loans to  the Transferor,
has  agreed to  be bound  by  the same  requirements as  the  Transferor with
respect to Defective Loans.  See "Cityscape Corp." herein.  


                                  THE TRUST

GENERAL

    The Trust,  Cityscape Home  Loan Owner Trust  1997-3, will be  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 Notes  and the  Residual Interest,
(iii)  making   payments  on  the   Notes  and  the  Residual   Interest  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 Residual Interest represents  the residual interest in the assets  of
the Trust.  The Residual Interest, together with the Notes, will be delivered
by the Trust to the Depositor as consideration for the Initial Loans pursuant
to the Sale and Servicing Agreement.

    On  the Closing  Date, the  Trust will  purchase Initial Loans  having an
aggregate  principal balance  of  approximately  $152,698,011.80  as  of  the
Initial  Cut-Off  Date  (the  "Original Pool  Principal  Balance")  from  the
Depositor pursuant to a sale and servicing agreement dated as of June 2, 1997
(the "Sale  and Servicing  Agreement"), among the  Trust, the  Depositor, the
Transferor, the Servicer, the Indenture Trustee and the Co-Owner Trustee.  On
or  prior to August  31, 1997, the  Trust may purchase  additional loans (the
"Subsequent Loans" and  together with the Initial Loans,  the "Loans") having
an aggregate unpaid principal balance  of up to $47,301,988.20 (the "Original
Pre-Funded Amount").

    The  assets of the  Trust will consist  primarily of  the Pool  of Loans,
which will be  secured by Mortgages.  See  "The Pool" herein.   The assets of
the Trust will  also include (i) payments of  interest and principal received
after the applicable  Cut-Off Date in respect  of the Loans; (ii)  amounts on
deposit  in the Collection  Account (excluding investment  earnings thereon),
Note Distribution Account, Pre-Funding  Account, Capitalized Interest Account
and Certificate  Distribution Account; and  (iii) 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
its applicable  Cut-Off Date  (the "Cut-Off Date  Principal Balance").   With
respect  to  any date,  the "Pool  Principal  Balance" will  be equal  to the
aggregate of the Principal Balances  of all Loans as of  the last day of  the
preceding Due Period.   The "Principal Balance" of a Loan on any day is equal
the outstanding unpaid  principal balance of the  Loan as of the  last day of
the  preceding Due  Period  (after  giving effect  to  all payments  received
thereon and the allocation of any Net Loan Losses thereto pursuant  to clause
(B) of the definition thereof); provided, however, that  any Loan that became
a  Liquidated Loan  during the preceding  Due Period  shall have  a Principal
Balance  of  zero.    With  respect  to  any  Distribution  Date,  any  Loans
repurchased in  the month  of such  Distribution Date  prior  to the  related
Determination Date in such month shall be deemed (i) to have been repurchased
during the related Due Period and (ii) to have a Principal Balance of zero as
of the end of such related Due Period.  

     The Servicer will  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" herein.

    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 under "--The Owner Trustee and Co-Owner Trustee."

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  Bank  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.


                                   THE POOL

GENERAL

    The Pool initially will consist  of the Initial  Loans to be conveyed  to
the Trust  on the Closing Date.   All of the Loans will  be home loans (i.e.,
not  insured or guaranteed  by a governmental  agency) for which  the related
proceeds were used to finance (i) property improvements, (ii) the acquisition
of  personal property  such as  home  appliances or  furnishings, (iii)  debt
consolidation,  (iv)  the  refinancing  of  one-  to  two-family  residential
properties (which may include cash-out to the borrower)  or (v) a combination
of property  improvements, debt  consolidation and  other consumer  purposes.
Substantially  all of  the  Mortgages for  the  Loans will  be  junior (i.e.,
second,  third, etc.) in priority to one  or more senior liens on the related
Mortgaged  Properties, which will consist primarily of owner-occupied single-
family residences.  Substantially all of  the Loans will be 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.  The Subsequent Loans are not expected to
vary materially from the Initial Loans.

    Cityscape  originates  and  purchases   loans  principally  through   two
channels:  (i) originations  through  an  extensive  network  of  independent
mortgage brokers  and (ii) purchases  on a flow  basis through its  wholesale
loan  acquisition program from  selected financial institutions  and mortgage
bankers known as loan correspondents.

    For a description of  the underwriting criteria applicable to the  Loans,
See  "Cityscape Corp.--Underwriting  Criteria" herein.   All  of the  Initial
Loans will be  sold by Cityscape to  the Transferor and by  the Transferor to
the  Depositor, whereupon  the Depositor  will sell  the Loans  to  the Trust
pursuant to the Sale and Servicing Agreement.  Pursuant to the Indenture, the
Trust will  pledge and  assign the  Loans to  the Indenture  Trustee for  the
benefit of  the holders of  the Notes.   The  Trust will be  entitled to  all
payments  of interest  and principal  received  after the  applicable Cut-Off
Dates in respect of the Loans.

PAYMENTS ON THE LOANS

    The Loans generally provide for  a schedule of payments  which, if timely
paid,  will be  sufficient to  amortize fully  the  principal balance  of the
related  Loan  on or  before its  maturity  date.   The Loans  have scheduled
monthly  payment dates  which  occur throughout  a month.    Each Loan  bears
interest  at a  fixed rate  of  interest (the  "Loan Rate").    Interest with
respect to the Loans will accrue on an "actuarial interest" method.   No Loan
provides for deferred interest or negative amortization.

    The  actuarial interest  method  provides that  interest is  charged  and
payments are  due as of a scheduled  day of each month which  is fixed at the
time of  origination, and  payments received after  a grace  period following
such  scheduled day are  subject to late  charges.  For  example, a scheduled
payment on  a Loan received either  earlier or later (other  than delinquent)
than the scheduled due date thereof will not affect the amortization schedule
or  the relative  application of such  payment to  principal and  interest in
respect of such Loan.

CHARACTERISTICS OF LOANS

    The  following is  a brief  description of  certain terms  of the Initial
Loans  to be included  in the Pool  as of the  Closing Date.   The Subsequent
Loans  are  not expected  to  vary materially  from  the Initial  Loans.   In
addition,  the Transferor  and Cityscape  each has  the option,  and  in some
cases, the obligation,  to repurchase or replace certain  Loans under certain
circumstances  as  set  forth herein  under  "Cityscape  Corp.--Repurchase or
Substitution of Loans."  A schedule of the Initial Loans included in the Pool
as of the Closing Date will  be attached to the Sale and  Servicing Agreement
to be delivered to the Indenture Trustee upon delivery of the Notes.

    The   Initial  Loans   to  be  included   in  the  Pool   will  have  the
characteristics set forth below and in the tables that follow.

INITIAL LOAN STATISTICS

    The Initial  Loans will consist  of 3,866 Loans  secured by mortgages  or
deeds of trust on Mortgaged Properties located in 35 States and  the District
of  Columbia.   As of the  Initial Cut-Off  Date, Initial  Loans representing
0.36%  of the  Original Pool  Principal Balance are  secured by  first liens,
Initial Loans representing 96.78% of  the Original Pool Principal Balance are
secured by second liens, and the remaining Initial Loans are secured by third
liens on the related Mortgaged Properties.   As of the Initial Cut-Off  Date,
the  aggregate  Principal  Balance  of the  Initial  Loans  was approximately
$152,698,011.80 (the  "Original Pool Principal Balance").   The Initial Loans
bear interest at fixed Loan  Rates which ranged from approximately  10.50% to
approximately 17.59% per annum as of the Initial Cut-Off Date.   The weighted
average Loan Rate for the Initial Loans was approximately 14.17% per annum as
of the Initial  Cut-Off Date.  The  lowest Cut-Off Date Principal  Balance of
any  Initial   Loan  was   approximately  $9,862.87  and   the  highest   was
approximately $75,000.00.  The average  Cut-Off Date Principal Balance of the
Initial Loans was  approximately $39,497.68.  The  weighted average remaining
term to  stated maturity of the Initial Loans as  of the Initial Cut-Off Date
was approximately 217 months.   As of the Initial Cut-Off  Date, the weighted
average  number of months that have  elapsed since origination of the Initial
Loans was approximately  2 months.  The lowest  and highest Combined Loan-to-
Value Ratios  of the Initial  Loans at origination were  approximately 25.00%
and 125.86%, respectively.  The weighted average Combined Loan-to-Value Ratio
of  the Initial  Loans  as  of the  Initial  Cut-Off  Date was  approximately
117.80%.

    All  of the  Initial Loans  are fully  amortizing  loans having  original
stated maturities of not more than 20 years.  No Initial Loan is scheduled to
mature later than June 2017.

    As of the  Initial Cut-Off Date, Initial Loans representing approximately
0.45% of the Original Pool Principal Balance were between 30 and 59 days past
due, and no Loan was 60 or more days past due.

    As of  the Initial Cut-Off  Date, 100% of  the Mortgaged Properties  were
owner-occupied.   As of  the Initial  Cut-Off Date,  the obligors  on Initial
Loans  representing approximately  86.64%  of  the  Original  Pool  Principal
Balance  had "A"  credit  ratings  and approximately  13.36%  had "B"  credit
ratings under Cityscape's "Sav*-A-Loan" program.

    The  following tables  are based  on certain  statistical characteristics
with  respect to  the  Initial Loans.   The  sum  of the  percentages  in the
following tables may not equal the total due to rounding.


             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES


<TABLE>
<CAPTION> 
                                                                                              % of
                                                                                            Original
                                                Number of         Aggregate Cut-Off           Pool
                                                 Initial            Date Principal         Principal
State                                             Loans                Balance              Balance
- ----------------------------------         ----------------       ------------------       -----------
<S>                                              <C>                <C>                        <C>    

Arizona . . . . . . . . . . . . . . . .                 5           $     143,025.72            0.09%
California  . . . . . . . . . . . . . .               288              12,581,786.97            8.24
Colorado  . . . . . . . . . . . . . . .                60               2,447,534.42            1.60
Connecticut . . . . . . . . . . . . . .                88               3,611,643.02            2.37
Delaware  . . . . . . . . . . . . . . .                31               1,107,560.77            0.73
District of Columbia  . . . . . . . . .                 8                 315,247.02            0.21
Florida . . . . . . . . . . . . . . . .               253               8,656,515.80            5.67
Georgia . . . . . . . . . . . . . . . .               298              10,768,112.94            7.05
Illinois  . . . . . . . . . . . . . . .               218               9,539,312.14            6.25
Indiana . . . . . . . . . . . . . . . .                93               3,327,761.62            2.18
Iowa  . . . . . . . . . . . . . . . . .                 7                 219,604.30            0.14
Kansas  . . . . . . . . . . . . . . . .                13                 484,850.85            0.32
Kentucky  . . . . . . . . . . . . . . .                44               1,650,199.74            1.08
Maine . . . . . . . . . . . . . . . . .                 1                  35,577.82            0.02
Maryland  . . . . . . . . . . . . . . .               589              24,956,705.21           16.34
Massachusetts . . . . . . . . . . . . .               133               5,305,765.61            3.47
Michigan  . . . . . . . . . . . . . . .                53               2,062,789.91            1.35
Minnesota . . . . . . . . . . . . . . .                89               3,073,961.72            2.01
Mississippi . . . . . . . . . . . . . .                11                 334,073.06            0.22
Missouri  . . . . . . . . . . . . . . .                21                 669,047.12            0.44
Nebraska  . . . . . . . . . . . . . . .                 8                 184,828.52            0.12
New Hampshire . . . . . . . . . . . . .                11                 369,623.44            0.24
New Jersey  . . . . . . . . . . . . . .                71               3,285,375.67            2.15
New Mexico  . . . . . . . . . . . . . .                 5                 172,322.98            0.11
New York  . . . . . . . . . . . . . . .               323              13,786,960.22            9.03
North Carolina  . . . . . . . . . . . .               210               7,667,148.50            5.02
Ohio  . . . . . . . . . . . . . . . . .                10                 399,598.29            0.26
Oregon  . . . . . . . . . . . . . . . .                 2                  89,981.25            0.06
Pennsylvania  . . . . . . . . . . . . .               176               7,070,520.45            4.63
Rhode Island  . . . . . . . . . . . . .                31               1,225,740.39            0.80
South Carolina  . . . . . . . . . . . .               223               7,587,031.11            4.97
Tennessee . . . . . . . . . . . . . . .                 1                  39,474.75            0.03
Utah  . . . . . . . . . . . . . . . . .                29               1,197,632.92            0.78
Virginia  . . . . . . . . . . . . . . .               377              15,114,615.95            9.90
Washington  . . . . . . . . . . . . . .                 1                  29,979.93            0.02
Wisconsin . . . . . . . . . . . . . . .                85               3,186,101.67            2.09
                                                ----------            --------------          ------  

     Total  . . . . . . . . . . . . . .             3,866            $152,698,011.80          100.00%
                                                ----------           ----------------         -------
                                                ----------           ----------------         -------



</TABLE>


<TABLE>
                          MORTGAGED PROPERTY TYPES 
<CAPTION>
                                                                                             % of 
                                                Number of        Aggregate Cut-Off       Original Pool
                                                 Initial               Date                Principal
Mortgaged Property Types                          Loans          Principal Balance          Balance
- ---------------------------------------        ------------      -------------------      --------------
<S>                                                <C>              <C>                        <C>
Single Family . . . . . . . . . . . . .            3,791            $149,718,813.52            98.05%
Two-Family  . . . . . . . . . . . . . .               75               2,979,198.28             1.95
                                               ------------      -------------------      --------------    
     Total  . . . . . . . . . . . . . .            3,866            $152,698,011.80           100.00%
                                               ============      ===================      ==============
</TABLE>


<TABLE>
                        COMBINED LOAN-TO-VALUE RATIOS
<CAPTION>                                                                                     % of
                                                                                            Original
                                                Number of         Aggregate Cut-Off           Pool
                                                 Initial                Date               Principal
Range of Combined Loan-to-Value Ratios            Loans           Principal Balance         Balance
- ---------------------------------------         -----------       --------------------     ---------------
 <S>                                              <C>              <C>                          <C> 
 25.00%  -  25.00%  . . . . . . . . . .                 1          $       25,858.34            0.02%
 65.01%  -  70.00%  . . . . . . . . . .                 2                  67,383.25            0.04
 75.01%  -  80.00%  . . . . . . . . . .                 1                  44,918.06            0.03
 80.01%  -  85.00%  . . . . . . . . . .                 1                  12,991.30            0.01
 85.01%  -  90.00%  . . . . . . . . . .                14                 375,004.12            0.25
 90.01%  -  95.00%  . . . . . . . . . .                38               1,099,879.71            0.72
 95.01%  - 100.00%  . . . . . . . . . .               111               4,000,439.33            2.62
100.01%  - 105.00%  . . . . . . . . . .               212               7,710,561.29            5.05
105.01%  - 110.00%  . . . . . . . . . .               367              13,219,011.80            8.66
110.01%  - 115.00%  . . . . . . . . . .               477              18,178,849.27           11.91
115.01%  - 120.00%  . . . . . . . . . .               707              28,952,173.39           18.96
120.01%  - 125.00%  . . . . . . . . . .             1,901              77,701,115.98           50.89
125.01%  - 125.86%  . . . . . . . . . .                34               1,309,825.96            0.86           
                                                -----------       --------------------     ---------------
     Total  . . . . . . . . . . . . . .             3,866            $152,698,011.80          100.00%
                                                ===========       ====================     ===============
</TABLE>



As of the Cut-Off Date, the Weighted  Average Combined Loan-to-Value Ratio of
the Loans was 117.80%.


<TABLE>
                                  LOAN RATES
<CAPTION>

                                                                                             % of
                                                                                           Original
                                              Number of          Aggregate Cut-Off           Pool
                                               Initial                 Date                Principal
Range of Loan Rates                              Loans           Principal Balance          Balance
- -------------------------------------        ------------        ---------------------     ------------
<S>                                            <C>                <C>                           <C> 
10.5000%-10.5000% . . . . . . . . . .                 1           $       19,382.87             0.01%
10.7501%-11.0000% . . . . . . . . . .                 1                   60,000.00             0.04
12.5001%-12.7500% . . . . . . . . . .                 1                   18,000.00             0.01
12.7501%-13.0000% . . . . . . . . . .               228                8,718,213.94             5.71
13.2501%-13.5000% . . . . . . . . . .               830               32,918,494.00            21.56
13.5001%-13.7500% . . . . . . . . . .                 5                  170,133.74             0.11
13.7501%-14.0000% . . . . . . . . . .             1,459               60,180,058.10            39.41
14.0001%-14.2500% . . . . . . . . . .                11                  545,064.42             0.36
14.2501%-14.5000% . . . . . . . . . .               430               14,660,646.60             9.60
14.5001%-14.7500% . . . . . . . . . .               135                5,609,831.89             3.67
14.7501%-15.0000% . . . . . . . . . .               360               13,584,757.68             8.90
15.0001%-15.2500% . . . . . . . . . .                41                1,762,335.00             1.15
15.2501%-15.5000% . . . . . . . . . .               149                6,067,726.91             3.97
15.5001%-15.7500% . . . . . . . . . .                16                  697,216.33             0.46
15.7501%-16.0000% . . . . . . . . . .               144                5,767,546.78             3.78
16.2501%-16.5000% . . . . . . . . . .                11                  413,867.45             0.27
16.5001%-16.7500% . . . . . . . . . .                 7                  252,618.91             0.17
16.7501%-17.0000% . . . . . . . . . .                36                1,234,137.92             0.81
17.5001%-17.5900% . . . . . . . . . .                 1                   17,979.26             0.01
                                           ------------        ---------------------     ------------
     Total  . . . . . . . . . . . . .             3,866             $152,698,011.80           100.00%
                                           ============        =====================     ============
</TABLE>


As of the Cut-Off Date, the Weighted  Average Mortgage Rate of the Loans  was
14.17% per annum.

<TABLE>
                                LOAN SEASONING
<CAPTION>
         
                                                                                        % of Original
                                            Number of           Aggregate Cut-Off            Pool
                                             Initial                  Date                 Principal
Months Elapsed Since Origination              Loans             Principal Balance           Balance
- --------------------------------------    ------------        -----------------------    --------------
 <S>                                          <C>                  <C>                         <C> 
 0 Months . . . . . . . . . . . . .                613             $  24,048,441.32            15.75%
 1 Months . . . . . . . . . . . . .              1,456                57,050,538.92            37.36
 2 Months . . . . . . . . . . . . .              1,313                52,982,828.78            34.70
 3 Months . . . . . . . . . . . . .                337                13,387,216.67             8.77
 4 Months . . . . . . . . . . . . .                 52                 2,191,791.50             1.44
 5 Months . . . . . . . . . . . . .                 18                   665,789.97             0.44
 6 Months . . . . . . . . . . . . .                 19                   571,299.79             0.37
 7 Months . . . . . . . . . . . . .                  7                   284,632.47             0.19
 8 Months . . . . . . . . . . . . .                 11                   278,797.13             0.18
 9 Months . . . . . . . . . . . . .                  9                   334,656.07             0.22
10 Months . . . . . . . . . . . . .                 11                   294,633.71             0.19
11 Months . . . . . . . . . . . . .                  8                   253,818.53             0.17
12 Months . . . . . . . . . . . . .                  5                   158,023.02             0.10
13 Months . . . . . . . . . . . . .                  5                   143,823.22             0.09
14 Months . . . . . . . . . . . . .                  1                    29,632.06             0.02
17 Months . . . . . . . . . . . . .                  1                    22,088.64             0.01
                                          ------------        -----------------------    --------------
     Total  . . . . . . . . . . . .              3,866              $152,698,011.80           100.00%
                                          ============        =======================    ==============
</TABLE>


As of the  Cut-Off Date, the Weighted Average Months Since Origination of the
Loans was 2 months.

<TABLE>
                       CUT-OFF DATE PRINCIPAL BALANCES
<CAPTION>
                                                                                              %  of
                                                                                            Original
                                                Number of         Aggregate Cut-Off           Pool
Range of Cut-Off Date Principal                  Initial                 Date              Principal
Balances                                          Loans           Principal Balance         Balance
- -----------------------------------------     -------------      ----------------------    -----------
<S>                                                <C>             <C>                         <C> 
$ 9,862.87 - $10,000.00 . . . . . . . .                10          $       99,683.38            0.07%
$10,000.01 - $15,000.00 . . . . . . . .                77               1,057,826.57            0.69
$15,000.01 - $20,000.00 . . . . . . . .               252               4,604,060.49            3.02
$20,000.01 - $25,000.00 . . . . . . . .               444              10,325,056.43            6.76
$25,000.01 - $30,000.00 . . . . . . . .               498              13,953,751.82            9.14
$30,000.01 - $35,000.00 . . . . . . . .               489              16,126,981.48           10.56
$35,000.01 - $40,000.00 . . . . . . . .               448              17,021,567.49           11.15
$40,000.01 - $45,000.00 . . . . . . . .               384              16,467,001.46           10.78
$45,000.01 - $50,000.00 . . . . . . . .               354              16,996,570.31           11.13
$50,000.01 - $55,000.00 . . . . . . . .               240              12,686,376.08            8.31
$55,000.01 - $60,000.00 . . . . . . . .               320              18,802,556.76           12.31
$60,000.01 - $65,000.00 . . . . . . . .                84               5,297,637.50            3.47
$65,000.01 - $70,000.00 . . . . . . . .                74               4,986,963.14            3.27
$70,000.01 - $75,000.00 . . . . . . . .               192              14,271,978.89            9.35
                                              -------------      ----------------------    -----------
     Total  . . . . . . . . . . . . . .             3,866            $152,698,011.80          100.00%
                                              =============      ======================    ===========
</TABLE>

As of  the Cut-Off Date,  the Average Cut-Off  Date Principal Balance  of the
Loans was $39,497.68.

<TABLE>
                          ORIGINAL TERMS TO MATURITY
<CAPTION>


                                                                                         % of Original
                                            Number of           Aggregate Cut-Off            Pool
                                             Initial                   Date                Principal
Original Terms to Maturity                    Loans             Principal Balance           Balance
- -----------------------------------         ----------          ------------------       ---------------
<S>                                              <C>                <C>                        <C>
180 Months  . . . . . . . . . . . .              1,580              $ 55,375,431.52            36.26%
240 Months  . . . . . . . . . . . .              2,286                97,322,580.28            63.74
                                            ----------          ------------------       ---------------
     Total  . . . . . . . . . . . .              3,866              $152,698,011.80           100.00%
                                            ==========          ==================       ===============
</TABLE>

As of the Cut-Off Date, the Weighted Average Original Term to Maturity of the
Loans was 218 months.

<TABLE>
                         REMAINING TERMS TO MATURITY
<CAPTION>
                                                                                         % of Original
                                            Number of           Aggregate Cut-Off            Pool
Range of Remaining Terms to                  Initial                   Date                Principal
Maturity                                      Loans             Principal Balance           Balance
- -----------------------------------        ------------         --------------------      ---------------
<S>                                             <C>               <C>                          <C> 
163 - 168 Months  . . . . . . . . .                  3            $       86,263.81             0.06%
169 - 180 Months  . . . . . . . . .              1,577                55,289,167.71            36.21
217 - 228 Months  . . . . . . . . .                  9                   267,303.13             0.18
229 - 240 Months  . . . . . . . . .              2,277                97,055,277.15            63.56
                                           ------------         --------------------      ---------------
     Total  . . . . . . . . . . . .              3,866              $152,698,011.80           100.00%
                                           ============         ====================      ===============
</TABLE>


As of the  Cut-Off Date, the Weighted  Average Remaining Term to  Maturity of
the Loans was 217 Months.

<TABLE>
                                LIEN PRIORITY
<CAPTION>

                                                                                             % of
                                            Number of           Aggregate Cut-Off        Original Pool
                                             Initial                   Date                Principal
Lien Position                                 Loans             Principal Balance           Balance
- -----------------------------------         ------------        -------------------      --------------
<S>                                              <C>               <C>                       <C>
First Lien  . . . . . . . . . . . .                 10             $     544,546.13             0.36%
Second Lien . . . . . . . . . . . .              3,755               147,787,940.26            96.78
Third Lien  . . . . . . . . . . . .                101                 4,365,525.41             2.86
                                            ------------        -------------------      --------------
     Total  . . . . . . . . . . . .              3,866              $152,698,011.80           100.00%
                                            ============        ===================      ==============
</TABLE>


<TABLE>
                              DELINQUENCY STATUS
<CAPTION>

                                                                                              % of
                                            Number of           Aggregate Cut-Off        Original Pool
                                             Initial                   Date                Principal
Delinquency Status                            Loans             Principal Balance           Balance
- -----------------------------------        -----------         --------------------     ----------------
<S>                                              <C>                <C>                       <C>
0 to 29 Days  . . . . . . . . . . .              3,849              $152,016,275.06            99.55%
30 to 59 Days . . . . . . . . . . .                 17                   681,736.74             0.45
                                           -----------         --------------------     ----------------
     Total  . . . . . . . . . . . .              3,866              $152,698,011.80           100.00%
                                           ===========         ====================     ================
</TABLE>

<TABLE>
                            JUNIOR LIEN RATIOS(1)
<CAPTION>

                                                                                             % of
                                                                                           Original
                                              Number of          Aggregate Cut-Off           Pool
                                               Initial             Date Principal          Principal
Range of Junior Lien Ratios                     Loans                 Balance               Balance
- -------------------------------------         -----------         ------------------       ------------
<S>                                               <C>              <C>                       <C>
         0.00%  . . . . . . . . . . .                10            $     544,546.13             0.36%
 0.01%   -   10.00%   . . . . . . . .                13                  257,244.74             0.17
10.01%   -   20.00%   . . . . . . . .               631               17,134,743.46            11.22
20.01%   - 30.00% . . . . . . . . . .             1,714               64,393,523.96            42.17
30.01%   - 40.00% . . . . . . . . . .             1,004               45,158,946.40            29.57
40.01%   - 50.00% . . . . . . . . . .               355               17,801,379.21            11.66
50.01%   - 60.00% . . . . . . . . . .               105                5,552,648.62             3.64
60.01%   - 70.00% . . . . . . . . . .                27                1,454,483.94             0.95
70.01%   - 80.00% . . . . . . . . . .                 5                  312,211.67             0.20
80.01%   - 90.00% . . . . . . . . . .                 1                   53,400.00             0.03
90.01%   - 97.48% . . . . . . . . . .                 1                   34,883.67             0.02
                                              -----------         ------------------       ------------
     Total  . . . . . . . . . . . . .             3,866             $152,698,011.80           100.00%
                                              ===========         ==================       ============
</TABLE>
                  
- ---------------
(1) Calculated  as the ratio  of the initial principal  balance of the junior
    lien  to  the  aggregate  loan  balances  of  all liens  on  the  related
    Mortgaged Property at the time of origination of the junior lien.

As of the Cut-Off Date, the  Weighted Average Junior Lien Ratio of  the Loans
was 30.64%.

CONVEYANCE OF SUBSEQUENT LOANS

    The  Sale and  Servicing Agreement  permits the  Trust  to purchase  from
Cityscape, subsequent  to  the date  hereof  and prior  to  August 31,  1997,
Subsequent  Loans in  an amount  not  to exceed  $47,301,988.20 in  aggregate
principal balance for  inclusion in the Trust.   Accordingly, the statistical
characteristics of  the Pool after  giving effect  to the acquisition  of any
Subsequent  Loans will  likely differ  from  the information  specified above
(which are based  exclusively on the  Initial Loans).   The date or dates  on
which the  Trust acquires  the Subsequent  Loans  are referred  to herein  as
"Subsequent Transfer Dates."  Any Subsequent Loans conveyed to the Trust Fund
will be subject  to the approval of the Rating Agencies  and are not expected
to vary materially in the aggregate from the Initial Loans.


                               CITYSCAPE CORP.

GENERAL

    Cityscape  Corp. ("Cityscape"), the Servicer under the Sale and Servicing
Agreement, is  a New York  corporation that is  a wholly-owned subsidiary  of
Cityscape Financial Corp., a  publicly-traded Delaware corporation, and is  a
full service mortgage banker engaged  in the business of originating, selling
and servicing mortgage  loans on one-  to four-family residential  properties
and small mixed-use properties, with  an emphasis on non-conforming first and
second  mortgages.    Cityscape was  incorporated  in New  York  in  1985 and
currently is licensed as a mortgage banker  or registered, as required, in 44
States   (including  New  York,  Illinois,  Maryland,  New  Jersey,  Indiana,
Pennsylvania, Massachusetts,  Connecticut, California and  Virginia) and  the
District of Columbia.

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

    As  of  March  31, 1997,  the  Servicer was  servicing  a  loan portfolio
(including loans it  has retained for  its own account,  but excluding  those
master serviced on  behalf of others) of approximately  $1,788,360,359.  This
loan portfolio consisted of 30,053 loans with an average principal balance of
approximately $59,507.

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

    The  Servicer may  resign only in  accordance with the terms  of the Sale
and Servicing  Agreement.   No removal or  resignation will  become effective
until  the  Indenture  Trustee  or  a  successor  servicer  has  assumed  the
Servicer's responsibilities and obligations in accordance therewith.

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

SERVICING EXPERIENCE

    The  Servicer commenced servicing  home loans  in 1994.   Since 1996, the
Servicer has substantially increased the volume of home equity loans, as well
as other types of home loans (e.g., Sav*-A-Loans), that it has originated and
serviced.    Accordingly,  the  Servicer  has  no  representative  historical
delinquency,  bankruptcy, foreclosure  or  default  experience  that  may  be
referred  to for  purposes  of  estimating the  future  delinquency and  loss
experience of the Loans.

UNDERWRITING CRITERIA

    All Loans underwritten by Cityscape will have been  underwritten pursuant
to  Cityscape's  "Sav*-A-Loan"  underwriting  requirements.   Generally,  the
"Sav*-A-Loan" underwriting standards of Cityscape place a greater emphasis on
the creditworthiness  of the  borrower than on  the underlying  collateral in
evaluating the likelihood that a borrower will be able to repay a Loan.

    UNDERWRITING  GUIDELINES  FOR  SAV*-A-LOANS.    Cityscape's "Sav*-A-Loan"
program is designed for homeowners  who may have little or no equity in their
property, but  who possess  good to excellent  credit histories  and provable
income, who  use the  proceeds for home  improvements or  debt consolidation.
Under  the "Sav*-A-Loan" program,  Cityscape obtains credit  information with
respect to each applicant from two sources  and generally does not permit the
ratio of total  monthly debt obligations  to monthly gross  income to  exceed
45%.  The applicant must generally fall within one  of the two highest credit
classifications established by Cityscape.  The principal amount of the "Sav*-
A-Loans" purchased or originated by Cityscape generally ranges from a minimum
of $10,000 to a  maximum of $75,000.  None of the  loans originated under the
"Sav*-A-Loan" program will  have Combined Loan-to-Value  Ratios in excess  of
approximately 125%.  Each such  home loan must be secured by  a first, second
or third lien on  the related property.  The property must be a completed and
owner-occupied one- or two-family property and must have been occupied for at
least six months.

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

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

    Cityscape  has put into  place a credit policy  that provides a number of
guidelines  to assist  the underwriters  in  the credit  review and  decision
process.  Cityscape's underwriting guidelines provide for the evaluation of a
loan  applicant's  creditworthiness  through   the  use  of  a   FICO  score,
verification of employment  and a review of the  debt service-to-income ratio
of  the applicant.    Income  is verified  through  various means,  including
without   limitation   applicant  interviews,   written   verifications  with
employers, receipt and review of pay stubs or tax returns.  The borrower must
demonstrate  sufficient levels of disposable income to satisfy debt repayment
requirements.

    In  response to changes and  developments in the consumer finance area as
well  as the  refinement  of  the  Company's credit  evaluation  methodology,
Cityscape's  underwriting requirements for the Sav*-A-Loan program may change
from time to  time, which in certain  instances may result in  more stringent
and in other instances  less stringent underwriting requirements.   Depending
upon the date on which the  Loans were originated or purchased by  Cityscape,
such Loans  included in  the Pool may  have been  originated or  purchased by
Cityscape under different underwriting requirements, and accordingly, certain
Loans included in the Pool may have different loan characteristics from other
Loans.   Furthermore,  to the  extent that  certain Loans were  originated or
purchased by Cityscape  under less stringent underwriting  requirements, such
Loans  may  be more  likely  to  experience  higher rates  of  delinquencies,
defaults  and losses  than those  Loans  originated or  purchased under  more
stringent underwriting requirements.

    Cityscape generally  requires one  of the  following to  be obtained  for
each home loan: (i) a Uniform Residential Appraisal Report in compliance with
FNMA  or FHLMC guidelines  (a "Full  Appraisal"), or  (ii) a  Second Mortgage
Property  Value  Analysis  Report,  typically  referred  to  as  a  "Drive-By
Appraisal Report" which consists exclusively of an exterior inspection of the
property without examination of the interior.  A Drive-By Appraisal Report is
required if the  borrower has held the  Mortgaged Property for more  than one
year and the related Mortgage is a first  or second mortgage; if the Mortgage
is a  third  mortgage, a  Full Appraisal  is required.    Cityscape does  not
require an appraisal if the borrower has owned the Mortgaged Property for one
year or less;  however, Cityscape uses  the purchase price  set forth on  the
HUD-1 form relating to  the purchase of the  Mortgaged Property to  ascertain
the value of the Mortgaged Property.

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

    Cityscape  requires title  insurance coverage issued by  an approved ALTA
title  insurance company  on all  property  securing loans  it originates  or
purchases which are  greater than or equal  to $25,000.  The  loan originator
and  its assignees  are  generally named  as the  insured.   Title  insurance
policies  indicate  the  lien  position  of the  mortgage  loan  and  protect
Cityscape  against loss if  the title or  lien position is  not as indicated.
With respect to loans  of less than $25,000, Cityscape requires  that a title
report be completed.  The applicant is also required to secure hazard and, in
certain  instances, flood  insurance in  an  amount sufficient  to cover  the
replacement costs of the Mortgaged Property.

    Cityscape has  established classifications  with  respect  to the  credit
profiles of loans based  on certain of the borrower's  characteristics.  Each
loan applicant  is placed  into one  of two  letter ratings  ("A" and  "B",),
depending upon a number of  factors including the applicant's credit history,
based on credit bureau reports and employment status.  Terms of loans made by
Cityscape,  as well  as the  maximum  Combined Loan-to-Value  Ratio and  debt
service to income ratios (calculated  by dividing fixed monthly debt payments
by  gross monthly  income), vary  depending  upon the  classification of  the
borrower.   The  criteria currently  used  by Cityscape  in classifying  loan
applicants can be generalized as follows:

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

             -    Existing mortgage  loans:   required  to be  current at  the
                  time the  application is  submitted, with  a maximum  of one
                  (or two  on a  case-by-case  basis)  30-day late  payment(s)
                  within the last 24 months being acceptable.

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

             -    Bankruptcy filings:   No prior  bankruptcy generally allowed
                  (or, on  a case-by-case  basis,  must  have been  discharged
                  more than 5 years prior to closing).

             -    Maximum Combined Loan-to-Value Ratio:  up to 125%.

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

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

             -    Existing  mortgage loans:    required to  be current  at the
                  time the application  is submitted,  with a  maximum of  two
                  30-day  late  payments  within  the  last  24  months  being
                  acceptable.

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

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

             -    Maximum Combined Loan-to-Value Ratio:  up to 125%.

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

REPURCHASE OR SUBSTITUTION OF LOANS

    The Servicer  has an  option either  to repurchase any  Loan incident  to
foreclosure, default or  imminent default thereof (a "Defaulted  Loan") or to
remove  such  Defaulted  Loan  and substitute  a  Qualified  Substitute Loan;
provided that the aggregate of the Loan Balances of such Loans may not exceed
10% of the Maximum Collateral  Amount.  See "Loan Program--Representations by
Sellers; Repurchases or Substitutions" in the Prospectus.

    Each of  Cityscape  and the  Transferor 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 any Loan or  as to
which a document deficiency exists (each,  a "Defective 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  but not
including the due date in the Due Period relating to the Distribution Date on
which such Purchase  Price is to be  distributed, computed at the  Loan Rate.
In  lieu  of  repurchasing  a  Defective Loan,  each  of  Cityscape  and  the
Transferor  may  replace such  Defective  Loan  with  one or  more  Qualified
Substitute  Loans.   If the  aggregate outstanding  principal balance  of the
Qualified Substitute Loan(s)  is less than the outstanding  Principal Balance
of the Defective  Loan(s), either Cityscape or the Transferor will also remit
for  distribution to  the holders  of the  Notes an  amount (a  "Substitution
Adjustment") 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  differs from the  Loan Rate for  the Defective Loan  which it replaces
(each, a "Deleted Loan") by  no more than two  percentage points, (ii) has  a
principal balance (after application of all  payments received on or prior to
the date of such substitution) equal to or less than the Principal Balance of
the Deleted Loan as of such date, (iii) has a lien priority no lower than the
Deleted  Loan,  (iv)  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 (v) has a  borrower with a comparable  credit
grade classification than the borrower with respect to the Deleted Loan.

    No  assurance can be given  that, at any  particular time, Cityscape will
be  capable, financially  or  otherwise, of  repurchasing Defective  Loans or
substituting Qualified  Substitute Loans  for Defective Loans  in the  manner
described above.   If Cityscape  repurchases, or is obligated  to repurchase,
Defective Loans  from any additional  series of asset backed  securities, the
financial ability of  Cityscape to repurchase Defective Loans  from the Trust
may be adversely affected.   In addition, other events  relating to Cityscape
and its mortgage lending and consumer finance operations can occur that would
adversely affect the  financial ability of Cityscape  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 Cityscape 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.   See "Risk
Factors--Adequacy  of Credit Enhancement" and "--Limitations on Repurchase or
Replacement of Defective Loans" herein.


                      DESCRIPTION OF CREDIT ENHANCEMENT

    Credit enhancement with respect to the Notes will be provided by  (i) the
subordination of distributions  in respect of the Residual  Interest (as well
as the  subordination of certain Classes of Notes  to other Classes of Notes,
as described herein) and (ii) the Overcollateralization Amount, which results
from  the limited  acceleration of  the principal  amortization of  the Notes
relative  to the  amortization of  the  Loans by  the  application of  Excess
Spread, as described herein.

SUBORDINATION AND ALLOCATION OF LOSSES

    Distributions  of interest on the Notes will be made  first to the Senior
Notes and then to the Class M-1, Class  M-2 and Class B Notes, in that order,
such that no interest will  be paid on the Class  B Notes until all  required
interest payments  have been made  on the Mezzanine  and Senior Notes  and no
interest  will be  paid on the  Mezzanine Notes  until all  required interest
payments have been made  on the Senior Notes.  In  addition, distributions of
principal of  the Notes will be made  first to the Senior Notes,  then to the
Class  M-1,  Class  M-2  Notes  and  Class  B  Notes,  in  that  order.   Any
distributions  of  principal to  the  Classes of  Senior Notes  will  be made
sequentially in the order  of increasing numerical Class designations  (other
than  the Class A-6 Notes, which will be entitled to receive principal in the
priorities set forth below under "Description  of the Notes--Distributions on
the Notes").   All Allocable Loss Amounts  applied in reduction of  the Class
Principal Balances of the Mezzanine Notes will be applied first to  the Class
M-2 Notes  and then  to the  Class M-1  Notes, until  their respective  Class
Principal Balances have been reduced to zero.  In addition, no Allocable Loss
Amounts will be  applied in reduction of  the Class Principal Balance  of any
Class of Mezzanine  Notes until the  Class Principal Balance  of the Class  B
Notes has been reduced to zero.   Further, no Allocable Loss Amounts will  be
applied in  reduction of  the Class Principal  Balance of  the Class  B Notes
until  the  Overcollateralization  Amount  has  been reduced  to  zero.    No
Allocable Loss  Amounts will be applied to the Classes  of Senior Notes.  The
rights of the holders of  the Residual Interest to receive  any distributions
on any Distribution Date generally will be  subordinated to the rights of the
holders  of the  Notes.   The subordination  described above  is intended  to
enhance the likelihood of the  regular receipt of interest and principal  due
to the holders of the Classes of Notes and to afford  such holders protection
against losses on the Loans, with the greatest amount of such enhancement and
protection being provided to the Classes of Senior Notes, a lesser  amount of
such  enhancement and  protection being  provided to  the Class  M-1 and,  in
particular, the Class M-2 Notes, and the least amount of such enhancement and
protection being provided to the Class B Notes.   See "Risk Factors--Adequacy
of Credit Enhancement Limitations" herein.

    On each  Distribution Date, the "Allocable Loss Amount" will  be equal to
the  excess, if any, of (a) the  aggregate of the Class Principal Balances of
all Classes  of  Notes (after  giving  effect to  all distributions  on  such
Distribution Date)  over (b)  the Pool Principal  Balance and  the Pre-Funded
Amount, each as of the end of the preceding Due Period.

    On each  Distribution Date, the  "Net Loan  Losses" will be  equal to the
sum of (A) with respect to the Loans  that become Liquidated Loans during the
immediately  preceding  Due  Period,  an  amount (but  not  less  than  zero)
determined as of  the related Determination Date equal  to: (i) the aggregate
uncollected Principal Balances of such Liquidated Loans as of the last day of
such  Due  Period,  minus  (ii)   the  aggregate  amount  of  any  recoveries
attributable  to  principal  from  whatever source  received  during  any Due
Period,  with respect  to such  Liquidated  Loans, including  any Due  Period
subsequent to the  Due Period wherein such Loan became a Liquidated Loan, and
including  without limitation  any Net  Liquidation  Proceeds, any  Insurance
Proceeds,  any Released  Mortgaged Property  Proceeds,  any post  liquidation
proceeds, any  payments from  the related  Obligor and  any payments  made in
connection with the repurchase of or substitution  for a Defective Loan, less
the  amount of any expenses incurred  in connection with such recoveries; and
(B) any reduction  to the Principal Balances  of any Loans resulting  from an
order  issued  by  a  court  of appropriate  jurisdiction  in  an  insolvency
proceeding.

OVERCOLLATERALIZATION

    As of  any Distribution  Date,  the  "Overcollateralization Amount"  will
equal the excess of  the sum of the Pool Principal Balance and the Pre-Funded
Amount, each as of  the end of the previous Due Period, over the aggregate of
the sum of the Class Principal Balances of all Classes of Notes (after giving
effect to all distributions on the Classes of Notes and the Residual Interest
on such Distribution  Date).  On the Closing  Date, the Overcollateralization
Amount will be  equal to $2,000,000.  A limited acceleration of the principal
amortization of the Notes relative to the principal amortization of the Loans
has been designed  to increase the Overcollateralization Amount  over time by
making additional distributions of principal to the holders of the Notes from
the distribution of  Excess Spread until the Overcollateralization  Amount is
at   least  equal   to  the   Overcollateralization  Target   Amount.     The
"Overcollateralization   Target  Amount"  equals  (A)  with  respect  to  any
Distribution Date  occurring prior to the  Stepdown Date, the greater  of (x)
8.0% of the Maximum Collateral Amount and (y) the Net Delinquency Calculation
Amount, and (B) with respect to  any other Distribution Date, the greater  of
(x) 16.0%  of the  Pool Principal Balance  as of the  end of the  related Due
Period and (y)  the Net  Delinquency Calculation  Amount; provided,  however,
that the Overcollateralization Target  Amount will in no  event be less  than
0.50% of the Maximum Collateral Amount.

    If  on  any Distribution  Date  an  Overcollateralization Deficiency  (as
defined herein) exists,  distributions of Excess Spread, if any, will be made
as an additional distribution of principal to the holders of the Notes, to be
allocated among the Classes of Notes in the order of priority set forth under
"Description  of  the  Notes--Distributions  on  the  Notes"  herein.    Such
distributions of Excess Spread are intended to accelerate the amortization of
the  Class  Principal  Balances  of all  Classes  of  Notes  relative to  the
amortization  of  the  Loans,  thereby  increasing the  Overcollateralization
Amount.   The relative  percentage of  the aggregate  of the  Class Principal
Balances of the Classes of Notes to the Pool Principal Balance  will decrease
as  a  result  of the  application  of  Excess Spread  to  reduce  such Class
Principal Balances.

    On any Distribution  Date with respect to which the Overcollateralization
Deficiency Amount is equal to zero, all or a portion of the Excess Spread may
be  distributed to  the  holders of  the  Residual  Interest rather  than  as
principal to the holders  of the Notes,  thereby ceasing the acceleration  of
principal amortization of the Notes in relation to the principal amortization
of the Pool,  until such time as the  Overcollateralization Deficiency Amount
is greater than  zero (i.e., due to a reduction  in the Overcollateralization
Amount as a result of Net Loan Losses or delinquencies or due  to an increase
in  the Overcollateralization  Target Amount as  a result  of the  failure to
satisfy certain delinquency criteria).

    While the application of Excess Spread in the manner  specified above has
been designed to produce and maintain a given level of overcollateralization,
there can be  no assurance that Excess Spread will be generated in sufficient
amounts to ensure  that such overcollateralization level will  be achieved or
maintained at all times.  In particular, a high rate  of delinquencies on the
Loans during any  Due Period could cause  the amount of interest  received on
the Loans  during such  Due Period  to be  less than  the amount  of interest
distributable on the Notes on the related Distribution Date.  In such a case,
the  Class Principal  Balances of the  Classes of  Notes would decrease  at a
slower  rate relative to the Pool Principal Balance, resulting in a reduction
of the Overcollateralization Amount and, in  some circumstances, an Allocable
Loss   Amount.      In   addition,   Net  Loan   Losses   will   reduce   the
Overcollateralization  Amount to  zero  before  Allocable  Loss  Amounts  are
applied in  reduction of the  Class Principal Balances of  certain Classes of
Notes.  See "Risk Factors--Adequacy of Credit Enhancement" herein.


                           DESCRIPTION OF THE NOTES

GENERAL

    The Cityscape Home Loan Owner Trust  1997-3 (the "Trust") will issue nine
Classes of  Home Loan Asset  Backed Notes (collectively, the  "Notes") having
the designations  and aggregate  initial principal  amounts specified  on the
cover hereof pursuant to  an Indenture to  be dated as of  June 2, 1997  (the
"Indenture"), between the Trust  and the Indenture  Trustee.  The Trust  will
also issue  an instrument representing  the residual interest  (the "Residual
Interest") in the Trust pursuant  to the terms of a Trust  Agreement dated as
of June 2, 1997 (the "Trust Agreement"), among the Depositor, the Transferor,
the Co-Owner Trustee  and the Owner Trustee.   The Notes  are secured by  the
assets of the Trust pursuant to the Indenture.

    On the  25th day of each month or, if such day is not a Business Day, the
first Business Day immediately following,  commencing in July 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
related Record Date, the portion of the aggregate distribution to be  made to
each Noteholder as  described below.  The  "Record Date" with respect  to any
Distribution Date shall be the close of business on the last  Business Day of
the month preceding the month in which such Distribution Date occurs.   Prior
to any  termination of the  book-entry provisions, distributions on  the Book
Entry Securities will be made to  Beneficial Owners only through DTC and  its
DTC  Participants.      See  "Description   of   the   Securities--Book-Entry
Registration of Securities" in the Prospectus.

    Beneficial  ownership interests  in each Class  of Notes will  be held in
minimum denominations of $100,000 and  integral multiples of $1,000 in excess
thereof.  

DISTRIBUTIONS ON THE NOTES

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

    AVAILABLE  COLLECTION  AMOUNT.    Distributions  on  the  Notes  on  each
Distribution Date  will be made  from the  Available Collection Amount.   The
Servicer  will calculate  the Available  Collection Amount on  the fourteenth
calendar day of  each month or, if such  day is not a Business  Day, then the
immediately preceding Business Day  (each such day, a  "Determination Date").
With respect to each Distribution  Date, the "Available Collection Amount" is
the sum of (i) all  amounts received on the Loans  or required to be paid  by
Cityscape  or the  Transferor during  the  related Due  Period (exclusive  of
amounts not  required  to be  deposited  by the  Servicer in  the  Collection
Account and  amounts permitted to be withdrawn  by the Indenture Trustee from
the Collection Account)  as reduced by  any portion thereof  that may not  be
withdrawn therefrom pursuant  to an order of a United States bankruptcy court
of  competent jurisdiction  imposing a  stay pursuant  to Section 362  of the
United States Bankruptcy  Code; (ii) with respect  to the final  Distribution
Date or an early redemption or termination of the Notes pursuant to the  Sale
and Servicing Agreement, the Termination Price; (iii) the Purchase Price paid
for any Loans required to be purchased  and the Substitution Adjustment to be
deposited to the  Collection Account in connection with  any substitution, in
each case prior  to the related Determination Date; and  (iv) the Capitalized
Interest  Requirement (as  defined  herein),  if any,  with  respect to  such
Distribution Date.

    Distributions of  Interest.  Interest on  the Class Principal Balance  of
each  Class of  Notes will accrue  thereon at  the applicable per  annum Note
Interest Rate,  and will be  payable to  the holders of  such Class  of Notes
monthly on each Distribution Date, commencing in  July 1997.  Interest on the
Class A-1 Notes with respect to  a given Distribution Date will accrue  based
on the  actual  number of  days  included in  the  period commencing  on  the
immediately  preceding Distribution Date (or the Closing  Date in the case of
the first Distribution Date) and ending on the day immediately preceding such
given Distribution  Date  and will  be calculated  based on  a 360-day  year.
Interest on  each Class  of  Notes other  than the  Class A-1  Notes will  be
calculated on the basis of a 360-day year of twelve 30-day months (or, in the
case of  the first  Distribution Date, a  360-day year  and 28  days' accrued
interest).

    With  respect to  any Distribution  Date, interest  distributions on  the
Notes will be made from the Available Collection Amount (plus, if applicable,
the  amount, if  any, of Pre-Funding  Earnings and, on  the Distribution Date
relating to the Due Period in which the termination of the Pre-Funding Period
occurred, the amount on deposit in the  Pre-Funding Account at such time) net
of  the  Trust  Fees  and Expenses  (the  "Available  Distribution  Amount").
Interest payments will  be made, first, to  the Classes of Senior  Notes, pro
rata, based on the  amount of interest distributable in respect  of each such
Class calculated at the related Note Interest Rate, second, to the Classes of
Mezzanine  Notes,  sequentially,  in  the  order  of  their  numerical  Class
designation, and then to the Class B Notes.  Under certain circumstances, the
amount  available for  interest  payments could  be less  than the  amount of
interest payable  on all Classes of Notes on  any Distribution Date.  In such
event,  each affected  Class will receive  its ratable share  (based upon the
aggregate  amount of  interest due  to such  Class) of  the  remaining amount
available to be distributed as interest after the payment of all interest due
on each Class  having a higher interest  payment priority.  In  addition, any
such interest deficiency  will be carried forward as  a Noteholders' Interest
Carry-Forward Amount  for such Class  and will be  distributed to holders  of
each such Class of Notes on subsequent  Distribution Dates to the extent that
sufficient funds  are available.   Any such interest deficiency  could occur,
for  example,  if  delinquencies  or   losses  realized  on  the  Loans  were
exceptionally  high or were concentrated in  a particular month.  No interest
will accrue on any Noteholders' Interest Carry-Forward Amount for any Class.

    Distributions of Principal.  Principal distributions will be  made to the
holders of the Notes on each  Distribution Date in an amount generally  equal
to the sum of (i) the Regular Principal Distribution Amount (less, in certain
circumstances,  the excess  of  the  Overcollateralization  Amount  over  the
Overcollateralization   Target  Amount)  and  (ii)  to   the  extent  of  the
Overcollateralization  Deficiency   Amount,  any   Excess  Spread   for  such
Distribution Date.

    Distribution Priorities.

    A.  On  each Distribution Date, the  Regular Distribution Amount  will be
distributed in the following order of priority:

         (i) to  the holders  of  the Senior  Notes, the  Senior Noteholders'
    Interest  Distributable Amount  for such  Distribution Date  allocated to
    each  Class of  Senior Notes,  pro  rata,  based on  the amount  interest
    distributable in  respect of each  such Class based  on the  related Note
    Interest Rate;

         (ii)     sequentially, to the holders of the Class M-1 and Class  M-2
    Notes, in that  order, the Class M-1 Noteholders' Interest  Distributable
    Amount and  the Class  M-2  Noteholders'  Interest Distributable  Amount,
    respectively, for such Distribution Date;

         (iii)    to  the  holders  of   the  Class  B  Notes,  the  Class   B
    Noteholders' Interest Distributable Amount for such Distribution Date;

         (iv)     if with  respect to such  Distribution Date  the Pre-Funding
    Pro Rata Distribution Trigger has occurred,  the amount on deposit in the
    Pre-Funding  Account  at  the end  of  the  Pre-Funding  Period  will  be
    distributed  as  principal to  all  Classes  of Notes  and  the  Residual
    Interest (which  initially is  represented  by the  Overcollateralization
    Amount on  the Closing  Date),  pro  rata, based  on the  Original  Class
    Principal Balances thereof and  the Residual Interest in relation to  the
    sum of  the Original Pool Principal  Balance and the Original  Pre-Funded
    Amount;

         (v) first, to the Class A-6 Notes, an amount  equal to the Class A-6
    Priority Principal Distribution Amount  until the Class Principal Balance
    of  the Class A-6  Notes is reduced to zero;  and, second, to the holders
    of  the Class A-1, Class A-2,  Class A-3, Class  A-4, Class A-5 and Class
    A-6 Notes, in that  order, until the respective Class Principal  Balances
    thereof are  reduced  to  zero, in  an  amount necessary  to  reduce  the
    aggregate  Class Principal  Balance of  the Senior  Notes  to the  Senior
    Optimal Principal Balance for such Distribution Date,

         (vi)     sequentially, to the holders of the Class M-1 and the  Class
    M-2  Notes, in that  order, in an  amount necessary  to reduce  the Class
    Principal Balances  thereof to  the Class  M-1 Optimal Principal  Balance
    and  the Class  M-2  Optimal  Principal Balance,  respectively,  for such
    Distribution Date;

         (vii)    to  the holders of the Class B Notes, in an amount necessary
    to reduce the Class Principal Balance thereof to zero;

         (viii)   sequentially,  to  the  Class M-1,  Class  M-2  and  Class B
    Notes,  in  that  order,  until   their  respective  Loss   Reimbursement
    Deficiencies have been paid in full; and

         (ix)     any  remaining  amount  to  the   holders  of  the  Residual
    Interest.

    B.   On each Distribution  Date, the  Indenture Trustee shall  distribute
the  Excess Spread, if any, in the following  order of priority (in each case
after giving effect to all payments specified in paragraph A. above):

         (i) in an  amount  equal  to  the  Overcollateralization  Deficiency
    Amount, if any, as follows:

             (A)  first, to  the Class A-6 Notes, an amount equal to the Class
         A-6  Priority Excess  Spread  Distribution Amount,  until the  Class
         Principal  Balance of  the Class  A-6 Notes is  reduced to  zero and
         second, sequentially,  to the holders  of the Class  A-1, Class A-2,
         Class A-3, Class A-4, Class A-5  and Class A-6 Notes, in that order,
         until the respective Class Principal Balances thereof are reduced to
         zero, in an amount necessary to reduce the aggregate Class Principal
         Balance of the Senior  Notes to the Senior Optimal Principal Balance
         for such Distribution Date;

             (B)  sequentially, to the holders of the Class M-1 and Class  M-2
         Notes, in that order, until the respective  Class Principal Balances
         thereof have been reduced to the Class M-1 Optimal Principal Balance
         and  Class M-2  Optimal  Principal Balance,  respectively, for  such
         Distribution Date; and

             (C)  to  the  holders  of the  Class  B  Notes  until  the  Class
         Principal Balance thereof has been reduced to zero; and

         (ii)     sequentially,  to  the Class  M-1,  Class  M-2 and  Class  B
    Notes,  in  that  order,  until   their  respective  Loss   Reimbursement
    Deficiencies, if any, have been paid in full; and

         (iii)    any  remaining  amount  to  the   holders  of  the  Residual
    Interest.

    Notwithstanding the priorities specified  above, on any Distribution Date
as to which the  Class Principal Balances of each of the Class M-1, Class M-2
and Class B  Notes and the Overcollateralization Amount  have been reduced to
zero,  distributions of  principal on  the Classes  of  Senior Notes  on such
Distribution Date will  be applied to  such Classes pro  rata based on  their
respective Class Principal Balances.

RELATED DEFINITIONS

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

    Business Day:   Any day other than (i) a  Saturday or a Sunday or (ii)  a
day  on which banking institutions in  New York City or  in the city in which
the corporate trust office of the Indenture Trustee is located are authorized
or obligated by law or executive order to be closed.

    Class  A  Excess  Spread  Distribution  Amount:    With  respect  to  any
Distribution  Date, the least  of (i) the  excess of (x)  the Class Principal
Balance  of  all Senior  Notes  (after  giving  effect to  all  distributions
specified in A. above) over (y) the Senior Optimal Principal Balance for such
Distribution  Date, (ii) the Overcollateralization Deficiency Amount for such
Distribution Date, and (iii) the Excess Spread for such Distribution Date.

    Class A Principal Distribution Amount:  With respect  to any Distribution
Date, the  lesser of (i) the  Regular Principal Distribution  Amount and (ii)
the excess of (x) the aggregate  Class Principal Balance of all Senior  Notes
(prior to  giving effect  to distributions on  such Distribution  Date, other
than  any  distributions   in  respect  of  the  Pre-Funded   Amount  on  the
Distribution Date  on which a  Pre-Funding Pro Rata Distribution  Trigger has
occurred) over (y) the Senior Optimal Principal Balance for such Distribution
Date.

    Class A-6  Priority Excess Spread Distribution  Amount:  With respect  to
any Distribution Date,  the lesser of (A)  the product of (x)  the applicable
Class A-6 Priority Percentage for such Distribution Date and (y) the Class A-
6 Pro Rata Excess Spread  Distribution Amount for such Distribution  Date and
(B) the Class A Excess Spread Distribution Amount.

    Class A-6  Pro Rata Excess  Spread Distribution Amount:   With respect to
any Distribution Date, an amount equal to  the product of (x) a fraction, the
numerator  of which  is the Class  Principal Balance  of the Class  A-6 Notes
immediately prior to such Distribution Date  and the denominator of which  is
the aggregate of the Class Principal Balances  of the Classes of Senior Notes
immediately prior to such Distribution Date and (y) the Class A Excess Spread
Distribution Amount.

    Class A-6 Priority Percentage:   With respect to each Distribution  Date,
the percentage specified below:

             Distribution Date         Priority Percentage

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

    Class A-6  Priority Principal Distribution Amount:   With respect to  any
Distribution Date, the  lesser of (A) the product of (x) the applicable Class
A-6 Priority Percentage for such Distribution Date and (y) the Class  A-6 Pro
Rata Principal  Distribution Amount  for such Distribution  Date and  (B) the
Class A Principal Distribution Amount.

    Class A-6  Pro Rata Principal Distribution  Amount:  With  respect to any
Distribution Date, an  amount equal  to the  product of (x)  a fraction,  the
numerator  of which  is the Class  Principal Balance  of the Class  A-6 Notes
immediately prior to such  Distribution Date and the denominator of  which is
the  aggregate  Class Principal  Balances  of  the  Classes of  Senior  Notes
immediately  prior to such  Distribution Date and  (y) the Class  A Principal
Distribution Amount.

    Class B Noteholders' Interest Carry-Forward Amount:  With  respect to any
Distribution  Date and  the Class  B Notes,  the excess  of (A)  the Class  B
Noteholders'  Monthly   Interest  Distributable  Amount  for   the  preceding
Distribution Date  and any outstanding  Class B Noteholders'  Interest Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest  that is  actually distributed  to such  Notes on  such preceding
Distribution Date.

    Class B Noteholders' Interest Distributable Amount:  With  respect to any
Distribution Date and the Class B Notes,  the sum of the Class B Noteholders'
Monthly  Interest Distributable  Amount for  such  Distribution Date  and the
Class  B Noteholders'  Interest Carry-Forward  Amount  for such  Distribution
Date.

    Class  B  Noteholders'  Monthly  Interest  Distributable  Amount:    With
respect to  each Distribution Date  (other than the first  Distribution Date)
and the Class  B Notes, the aggregate  amount of interest accrued  during the
related  Interest  Period at  the Class  B  Note Interest  Rate on  the Class
Principal  Balance   of  the  Class   B  Notes  immediately   preceding  such
Distribution Date.  With respect to the first Distribution Date, twenty-eight
(28)  days' accrued interest at the  Class B Note Interest  Rate on the Class
Principal Balance of the Class B Notes on the Closing Date.

    Class  M-1 Noteholders' Interest  Carry-Forward Amount:   With respect to
any Distribution Date and the Class M-1 Notes, the excess of (A) the Class M-
1  Noteholders' Monthly  Interest  Distributable  Amount  for  the  preceding
Distribution Date and any outstanding Class  M-1 Noteholders' Interest Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest that  is actually  distributed to  such Notes  on such  preceding
Distribution Date.

    Class M-1  Noteholders' Interest  Distributable Amount:  With  respect to
any Distribution  Date and  the Class  M-1 Notes,  the sum  of the Class  M-1
Noteholders' Monthly Interest Distributable Amount for such Distribution Date
and  the  Class  M-1  Noteholders' Interest  Carry-Forward  Amount  for  such
Distribution Date.

    Class  M-1  Noteholders' Monthly  Interest  Distributable  Amount:   With
respect to  each Distribution Date  (other than the first  Distribution Date)
and the Class  M-1 Notes, the aggregate amount of interest accrued during the
related Interest  Period at  the Class M-1  Note Interest  Rate on  the Class
Principal  Balance  of  the  Class  M-1  Notes  immediately  preceding   such
Distribution Date.  With respect to the first Distribution Date, twenty-eight
(28) days' accrued interest at the Class M-1  Note Interest Rate on the Class
Principal Balance of the Class M-1 Notes on the Closing Date.

    Class M-1  Optimal Principal Balance:   With respect to any  Distribution
Date  prior  to  the Stepdown  Date,  zero;  and with  respect  to  any other
Distribution  Date,   the  Pool  Principal   Balance  as  of   the  preceding
Determination Date minus the sum of (i) the aggregate Class Principal Balance
of the Senior  Notes (after taking  into account  distributions made on  such
Distribution Date in reduction of the Class Principal Balances of the Classes
of Senior Notes made prior to such determination) and (ii) the greater of (x)
the  sum of  (1) 24.5%  of the  Pool Principal  Balance as  of the  preceding
Determination  Date and (2) the Overcollateralization  Target Amount for such
Distribution Date  (calculated without  giving effect to  the proviso  in the
definition thereof) and (y) 0.50% of the Maximum Collateral Amount; provided,
however, that the  Class M-1 Optimal  Principal Balance shall  never be  less
than zero  or greater than the Original Class  Principal Balance of the Class
M-1 Notes.

    Class M-2  Noteholders' Interest  Carry-Forward Amount:  With  respect to
any Distribution Date and the Class M-2 Notes, the excess of (A) the Class M-
2  Noteholders' Monthly  Interest  Distributable  Amount  for  the  preceding
Distribution Date and any outstanding  Class M-2 Noteholders' Interest Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest  that is  actually distributed  to such  Notes on  such preceding
Distribution Date.

    Class M-2  Noteholders' Interest Distributable Amount:   With respect  to
any Distribution Date  and the  Class M-2  Notes, the  sum of  the Class  M-2
Noteholders' Monthly Interest Distributable Amount for such Distribution Date
and  the Class  M-2  Noteholders'  Interest  Carry-Forward  Amount  for  such
Distribution Date.

    Class  M-2  Noteholders' Monthly  Interest  Distributable  Amount:   With
respect to  each Distribution Date  (other than the first  Distribution Date)
and the Class M-2 Notes, the aggregate  amount of interest accrued during the
related  Interest Period  at the Class  M-2 Note  Interest Rate on  the Class
Principal  Balance  of  the  Class  M-2  Notes   immediately  preceding  such
Distribution Date.  With respect to the first Distribution Date, twenty-eight
(28) days' accrued interest at the Class M-2 Note Interest Rate  on the Class
Principal Balance of the Class M-2 Notes on the Closing Date.

    Class M-2  Optimal Principal Balance:   With respect to any  Distribution
Date  prior  to  the Stepdown  Date,  zero;  and with  respect  to  any other
Distribution  Date,  the   Pool  Principal  Balance   as  of  the   preceding
Determination Date minus the sum of (i) the aggregate Class Principal Balance
of the Senior Notes (after taking into account any distributions made on such
Distribution Date in reduction of the Class Principal Balances of the Classes
of Senior Notes  made prior to  such determination) plus the  Class Principal
Balance of the Class  M-1 Notes (after taking into  account any distributions
made on such Distribution Date in reduction of the Class Principal Balance of
the  Class M-1  Notes prior to  such determination)  and (ii) the  greater of
(x) the sum of  (1) 9.0% of  the Pool Principal  Balance as of the  preceding
Determination  Date and (2) the  Overcollateralization Target Amount for such
Distribution Date  (without giving  effect to the  proviso in  the definition
thereof) and (y)  0.50% of the Maximum Collateral  Amount; provided, however,
that the Class M-2 Optimal Principal Balance shall never be less than zero or
greater than the Original Class Principal Balance of the Class M-2 Notes.

    Excess Spread:  With respect to any Distribution Date, the excess  of (a)
the Available Distribution Amount over (b) the Regular Distribution Amount.

    Insurance  Proceeds:  With respect  to any Loan, the proceeds paid to the
Servicer by any  insurer pursuant to  any insurance  policy covering a  Loan,
Mortgaged Property or REO Property or any other insurance policy that relates
to  a  Loan, net  of  any expenses  which  are incurred  by  the  Servicer in
connection with the collection of  such proceeds and not otherwise reimbursed
to the Servicer, but excluding the proceeds of any insurance policy  that are
to be  applied to  the restoration  or repair  of the  Mortgaged Property  or
released  to  the  borrower  in  accordance  with  accepted   loan  servicing
procedures.

    Interest  Period:   With respect  to  the Class  A-1  Notes  for a  given
Distribution  Date,  the  actual  number  of  days  included  in  the  period
commencing  on the  immediately preceding Distribution  Date (or  the Closing
Date in  the  case of  the first  Distribution Date)  and ending  on the  day
immediately preceding such given Distribution Date calculated based on a 360-
day year.   With respect to  the Classes  of Notes other  than the Class  A-1
Notes  for a given Distribution Date, the  calendar month preceding the month
of such Distribution Date based on a 360-day year consisting of twelve 30-day
months (or, in the case of the first Distribution Date, a 360-day year and 28
days' accrued interest).

    Liquidated Loan:   With respect to any date of determination and any Loan
as to which  the Servicer has determined that all recoverable liquidation and
insurance proceeds have been received, which will be deemed to occur upon the
earlier of:  (a) the liquidation  of the related Mortgaged  Property acquired
through  foreclosure or similar proceedings, (b) the Servicer's determination
in accordance with  customary accepted practices that no  further amounts are
collectible from  the Loan or (c) any portion  of a scheduled monthly payment
of principal and interest is in excess of 180 days past due.

    Loss Reimbursement  Deficiency:  As  of any date of  determination and as
to the  Class M-1  Notes, Class  M-2 Notes or  Class B  Notes, the  amount of
Allocable  Loss  Amounts, together  with  interest  thereon, applied  to  the
reduction of  the Class  Principal Balance of  such Class and  not reimbursed
pursuant to the Sale and Servicing Agreement.

    Net Delinquency  Calculation Amount:   With respect  to any  Distribution
Date, the excess, if any, of (x) the product of 2.5 and the Six-Month Rolling
Delinquency Average  over (y) the aggregate  of the amounts  of Excess Spread
for the three preceding Distribution Dates.

    Net Liquidation  Proceeds:  With  respect to  any Distribution Date,  any
cash amounts  received from Liquidated  Loans during the related  Due Period,
whether  through trustee's sale,  foreclosure sale, disposition  of Mortgaged
Properties or otherwise (other than Insurance Proceeds and Released Mortgaged
Property Proceeds),  and any other  cash amounts received in  connection with
the  management of  the Mortgaged  Properties from  Defaulted Loans,  in each
case, net of  any reimbursements to the  Servicer made from such  amounts for
any  unreimbursed Servicing  Compensation and  Servicing  Advances (including
nonrecoverable Servicing Advances) made and  any other fees and expenses paid
in  connection with  the  foreclosure, conservation  and  liquidation of  the
related Liquidated  Loans or  Mortgaged Properties pursuant  to the  Sale and
Servicing Agreement. 

    Note  Interest Rate:  With respect  to each Class of Notes, the per annum
rate set forth or described below:

         Class A-1:   The  lesser of (a)  One-Month LIBOR plus  0.13% and (b)
12.00%./*/
         Class A-2:   7.37%.
         Class A-3:   7.31%.
         Class A-4:   7.57%.
         Class A-5:   7.89%./**/
         Class A-6:   7.41%.
         Class M-1:   7.68%.
         Class M-2:   7.84%.
         Class B:     8.17%.
               
/*/For the first Distribution Date, the Class A-1 Note Interest Rate shall be
5.8175%.
/**/On any Distribution Date after the Distribution Date on which the holders
of the Residual  Interest are permitted to effect an early termination of the
Trust as  described herein under  "--Optional Termination of the  Trust," the
Note Interest Rate for the Class A-5 Notes shall be 8.39%.

    Noteholders'  Interest Carry-Forward  Amount:      With  respect  to  any
Distribution  Date, any  of the  Senior  Noteholders' Interest  Carry-Forward
Amount, the Class  M-1 Interest Carry-Forward Amount, the  Class M-2 Interest
Carry-Forward Amount or the Class B Interest Carry-Forward Amount.

    Noteholders'  Interest  Distributable  Amount:     With  respect  to  any
Distribution Date, the sum of the  Senior Noteholders' Interest Distributable
Amount, the Class  M-1 Interest Distributable Amount, the  Class M-2 Interest
Distributable Amount and the Class B Interest Distributable Amount.

    Overcollateralization  Amount:   With respect  to any  Distribution Date,
the amount equal to  the excess of (a) the sum of  the Pool Principal Balance
and  the Pre-Funded Amount, each as  of the end of  the preceding Due Period,
over (b)  the aggregate  of the Class  Principal Balances  of the  Classes of
Notes (after  giving effect to  distributions on the  Notes and  the Residual
Interest on such Distribution Date).

    Overcollateralization  Deficiency Amount:   With  respect to any  date of
determination, the excess, if any, of the Overcollateralization Target Amount
over the  Overcollateralization Amount (such  Overcollateralization Amount to
be  calculated  after giving  effect to  all  payments on  the Notes  and the
Residual Interest on such Distribution Date as specified in A. above).

    Overcollateralization  Target  Amount:     (A)    With   respect  to  any
Distribution Date occurring  prior to the Stepdown  Date, an amount equal  to
the greater  of (x) 8.0%  of the  Maximum Collateral Amount  and (y) the  Net
Delinquency  Calculation  Amount;   and  (B)  with   respect  to  any   other
Distribution Date, an  amount equal to the  greater of (x) 16.0% of  the Pool
Principal Balance as  of the end  of the related Due  Period and (y)  the Net
Delinquency    Calculation    Amount;    provided,    however,    that    the
Overcollateralization Target Amount shall in  no event be less than 0.50%  of
the Maximum Collateral Amount.

    Regular Distribution Amount:  With respect to any  Distribution Date, the
lesser of (a)  the Available Distribution Amount  and (b) the sum of  (i) the
aggregate  of the  Noteholders'  Interest  Distributable  Amounts,  (ii)  the
Regular Principal  Distribution Amount and  (iii) if  such Distribution  Date
relates  to the Due Period  in which the Pre-Funding  Period ended and at the
termination of such  Pre-Funding Period a  Pre-Funding Pro Rata  Distribution
Trigger had occurred,  the amount  on deposit in  the Pre-Funding Account  on
such date.

    Regular  Principal Distribution Amount:   On  each Distribution  Date, an
amount equal to the lesser of: 

    (A)  the sum of  (i) each payment of principal  collected by the Servicer
during  the  related   Due  Period,  (ii) all  partial  and   full  principal
prepayments applied by the Servicer during such related Due Period, (iii) the
principal portion  of all  Net Liquidation  Proceeds, Insurance  Proceeds and
Released Mortgaged Property Proceeds received during the  related Due Period,
(iv) that  portion  of the  purchase  price  of  any repurchased  Loan  which
represents  principal,   (v) the  principal   portion  of  any   Substitution
Adjustments  required to be  deposited in  the Collection  Account as  of the
related Determination Date, (vi) on the Distribution Date in which  the Trust
is  to be  terminated  pursuant to  the  Sale and  Servicing  Agreement, that
portion of the Termination Price to be applied to the payment of principal of
the  Notes and (v)  if such  Distribution Date relates  to the Due  Period in
which the Pre-Funding Period ended and at the termination of such Pre-Funding
Period  a Pre-Funding  Pro Rata  Distribution Trigger  had not  occurred, the
amount on deposit in the Pre-Funding Account on such date; and

    (B)  the  aggregate of  the Class  Principal Balances  of the  Classes of
Notes immediately prior to such Distribution Date. 

    Released Mortgaged Property Proceeds:   With respect to  any Distribution
Date, the proceeds received  by the Servicer in connection with  (i) a taking
of an entire Mortgaged Property by exercise of the power of eminent domain or
condemnation or  (ii) any release of part of  the Mortgaged Property from the
lien  of the  related  Mortgage,  whether by  partial  condemnation, sale  or
otherwise,  which  in  either  case  are  not  released  to the  borrower  in
accordance  with applicable law,  accepted mortgage servicing  procedures and
the Sale and Servicing Agreement.

    Senior Noteholders' Interest Carry-Forward Amount:   With respect  to any
Distribution  Date  and  the  Senior Notes,  the  excess  of  (A)  the Senior
Noteholders'  Monthly   Interest  Distributable  Amount   for  the  preceding
Distribution Date  and any  outstanding Senior  Noteholders' Interest  Carry-
Forward Amount for preceding Distribution Date over (B) the amount in respect
of interest  that is  actually distributed  to such  Notes on  such preceding
Distribution Date.

    Senior Noteholders' Interest Distributable Amount:   With respect to  any
Distribution Date  and the Senior Notes,  the sum of  the Senior Noteholders'
Monthly  Interest  Distributable Amount  for such  Distribution Date  and the
Senior Noteholders' Interest Carry-Forward Amount for such Distribution Date.

    Senior Noteholders' Monthly Interest  Distributable Amount:  With respect
to  each Distribution Date (other  than the first  Distribution Date) and the
Classes of Senior  Notes, the aggregate amount of interest accrued during the
related Interest  Period at the respective  Note Interest Rates on  the Class
Principal Balances of the Classes  of Senior Notes immediately preceding such
Distribution Date.  With respect to the first Distribution Date and the Class
A-1 Notes, forty-two (42) days' accrued interest at the related Note Interest
Rate on the  Original Class Principal Balance  of the Class A-1  Notes.  With
respect to  the first Distribution Date and each  Class of Senior Notes other
than the  Class A-1 Notes,  twenty-eight (28)  days' accrued interest  at the
related  Note Interest Rate  on the Original Class  Principal Balance of such
Class of Senior Notes.

    Senior Optimal Principal Balance:  With respect to  any Distribution Date
prior to  the Stepdown  Date, zero;  with respect  to any  other Distribution
Date, an  amount equal  to the  Pool Principal  Balance as  of the  preceding
Determination Date minus the greater of (a) the  sum of (1) 47.0% of the Pool
Principal  Balance  as  of  the  preceding Determination  Date  and  (2)  the
Overcollateralization  Target  Amount  for  such  Distribution Date  (without
giving effect  to the proviso in the definition thereof) and (b) 0.50% of the
Maximum  Collateral  Amount;  provided,  however,  that  the  Senior  Optimal
Principal  Balance shall never  be less than  zero or  greater than aggregate
Class Principal Balance of the Senior Notes as of the Closing Date.

    Six-Month Rolling Delinquency Average:  With respect to any  Distribution
Date, the  average of the applicable  60-Day Delinquency Amounts for  each of
the six  immediately  preceding Due  Periods,  where the  60-Day  Delinquency
Amount for any Due Period is  the aggregate of the Principal Balances of  all
Loans that are 60 or more days delinquent,  in foreclosure or REO Property as
of the end of such Due Period.

    Stepdown Date:  The first Distribution Date occurring after  June 2000 as
to which all of the following conditions exist:

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

    (2)   the Net  Delinquency Calculation  Amount  is less  than  8% of  the
Maximum Collateral Amount; and 

    (3)   the aggregate  Class Principal Balance  of the  Senior Notes (after
giving effect to  distributions of principal on such  Distribution Date) will
be able to  be reduced on  such Distribution Date  (such determination to  be
made  by the Indenture  Trustee prior to making  actual distributions on such
Distribution Date) to the excess of (i) the Pool Principal  Balance as of the
preceding Determination Date  over (ii)  the greater  of (a) the  sum of  (1)
47.0% of the  Pool Principal Balance as  of the preceding  Determination Date
and  (2) the Overcollateralization  Target Amount for  such Distribution Date
(such Overcollateralization Target Amount calculated without giving effect to
the proviso in the definition thereof and calculated pursuant  only to clause
(B) in  the  definition thereof)  and  (b) 0.50%  of  the Maximum  Collateral
Amount.

CALCULATION OF ONE-MONTH LIBOR

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

    On  each Interest  Determination Date,  One-Month  LIBOR for  the related
Interest Period for the Class A-1 Notes  will be established by the Indenture
Trustee as follows:

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

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

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

APPLICATION OF ALLOCABLE LOSS AMOUNTS

    Following any reduction of the  Overcollateralization Amount to zero, any
Allocable Loss  Amounts will  be applied, sequentially,  in reduction  of the
Class  Principal Balances of the  Class B, Class M-2 and  Class M-1 Notes, in
that order, until their respective Class Principal Balances have been reduced
to zero.   The Class Principal Balances  of the Classes of  Senior Notes will
not be reduced by  any application of Allocable Loss Amounts.   The reduction
of the  Class  Principal Balance  of any  applicable Class  of  Notes by  the
application of Allocable Loss Amounts entitles such Class to reimbursement in
an amount equal  to the Loss  Reimbursement Deficiency.   Each such Class  of
Notes will be  entitled to receive its Loss Reimbursement  Deficiency, or any
portion thereof, in accordance with  the payment priorities specified herein.
Payment in  respect of  Loss Reimbursement Deficiencies  will not  reduce the
Class  Principal Balance  of  each  related Class.    The Loss  Reimbursement
Deficiency  with respect  to  any  Class will  remain  outstanding until  the
earlier  of (x) the payment  in full  of such amount  to the holders  of such
Class and (y) the occurrence of  the applicable Final Maturity Date (although
there is no guarantee that such amounts will be paid on such date).

PRE-FUNDING ACCOUNT

    On the  Closing Date, $47,301,988.20  (the "Original  Pre-Funded Amount")
will be  deposited in an  account (the "Pre-Funding Account"),  which account
will be in the  name of the Indenture Trustee and shall be  part of the Trust
and which amount will be  used to acquire Subsequent Loans.  During  the Pre-
Funding  Period, the  amount on  deposit in  the Pre-Funding Account  (net of
investment earnings thereon) (the "Pre-Funded Amount") will be reduced by the
amount thereof used to purchase Subsequent Loans  in accordance with the Sale
and Servicing Agreement.   The "Pre-Funding Period" is  the period commencing
on  the Closing Date and ending generally on  the earlier to occur of (i) the
date on which  the amount on deposit  in the Pre-Funding Account  (net of any
investment earnings thereon) are less than $100,000 and (ii) August 31, 1997.
On the Distribution Date following the Due Period in which the termination of
the Pre-Funding Period  occurs, if the  Pre-Funded Amount at  the end of  the
Pre-Funding Period is less than $100,000, any such Pre-Funded Amount  will be
distributed to  holders of  the Classes  of  Notes then  entitled to  receive
principal  on  such Distribution  Date  in  reduction  of the  related  Class
Principal Balances,  thus resulting  in a partial  redemption of  the related
Notes on such date.   On the  Distribution Date following  the Due Period  in
which the  termination of  the Pre-Funding Period  occurs, if  the Pre-Funded
Amount at  the end  of the Pre-Funding  Period is  greater than  or equal  to
$100,000 (such  event, a "Pre-Funding  Pro Rata Distribution  Trigger"), such
Pre-Funded Amount will be distributed to the  holders of all Classes of Notes
and  the   Residual  Interest  (which   initially  is   represented  by   the
Overcollateralization Amount  on the  Closing Date), pro  rata, based  on the
Original Class  Principal  Balances  thereof and  the  Residual  Interest  in
relation to the sum of the  Original Pool Principal Balance and the  Original
Pre-Funded Amount.

    Amounts  on  deposit in  the  Pre-Funding  Account will  be  invested  in
eligible  investments.   All interest  and any  other investment  earnings on
amounts on deposit in  the Pre-Funding Account will be deposited  in the Note
Distribution Account.

CAPITALIZED INTEREST ACCOUNT

    On the  Closing Date, a portion of  the sales proceeds  of the Notes will
be  deposited  in  an  account  (the  "Capitalized  Interest  Account")   for
application by the  Indenture Trustee on the Distribution Dates in July 1997,
August 1997  and September 1997 to cover shortfalls  in interest on the Notes
that may arise due to the utilization of the Pre-Funding Account as described
herein.  Any amounts remaining in the Capitalized Interest Account at the end
of the Pre-Funding Period will be paid to Cityscape.

OPTIONAL TERMINATION OF THE TRUST

    The holders of an aggregate percentage interest in  the Residual Interest
in  excess of  50% (the  "Majority Residual  Interestholders") may,  at their
option, effect an early termination of the Trust on or after any Distribution
Date on  which the  Pool Principal  Balance declines to  10% or  less of  the
Maximum Collateral Amount, by purchasing all of the Loans at a price equal to
or greater than the Termination Price.  The  "Termination Price"  shall be an
amount equal to the sum of (i) the then outstanding Principal Balances of the
Loans plus all accrued and unpaid  interest thereon, (ii) any Trust Fees  and
Expenses  due and  unpaid on such  date and (iii)  any unreimbursed Servicing
Advances including such Servicing Advances  deemed to be nonrecoverable.  The
proceeds from  such sale will  be distributed in  the order and  priority set
forth above under "--Distribution Priorities".


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

    The following summary describes certain terms of the  Indenture, Sale and
Servicing Agreement,  the Administration  Agreement, the Custodial  Agreement
and   the  Trust  Agreement   (collectively,  the  "Transfer   and  Servicing
Agreements").  Forms of certain 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  "The  Agreements"  in  the Prospectus,  to  which
description reference is hereby made.

SALE AND ASSIGNMENT OF THE LOANS

    On  the Closing  Date,  the Depositor  will  sell, convey,  transfer  and
assign  the  Loans to  the  Trust.   The  Trust concurrently  with  the sale,
conveyance, transfer  and assignment of the Loans,  will deliver (or cause to
be delivered),  the Notes to  the Depositor in  exchange for the  Loans.  The
Trust will pledge and  assign the Loans to the Indenture  Trustee in exchange
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 to  the Custodian, the related Note
endorsed in blank or to the order of the Indenture Trustee, without recourse,
any assumption and modification agreements  and the Mortgage with evidence of
recording indicated  thereon (except for  any Mortgage not returned  from the
public recording office),  an assignment of the  Mortgage in blank or  in the
name  of the  Indenture  Trustee,  in recordable  form,  and any  intervening
assignments  of  the Mortgage  (each,  an "Indenture  Trustee's  Loan File").
Assignments to the  Indenture Trustee of  the Mortgages  will be recorded  in
order to protect the Trust and the Indenture Trustee's interest in  the Loans
against  the  claims  of   certain  creditors  of  Cityscape   or  subsequent
purchasers.  Cityscape will deliver or cause to be delivered to the Indenture
Trustee after recordation the assignments of the Mortgages and the Mortgages.
In the  event that Cityscape  cannot deliver  the Mortgage or  any assignment
with evidence of  recording thereon concurrently with  the conveyance thereof
under  the Sale and Servicing  Agreement because it has or  they have not yet
been returned by the  public recording office or because  such office retains
the original thereof, then Cityscape will deliver or cause to be delivered to
the Indenture  Trustee or the  Custodian a  certified true photocopy  of such
Mortgage or assignment.   Cityscape will deliver or cause to  be delivered to
the  Indenture Trustee or the Custodian  any such Mortgage or assignment 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 Notes, to review (or cause to be reviewed) each
Indenture Trustee's  Loan File  within 10  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  its services  pursuant to  the  Sale and  Servicing
Agreement,  the Servicer  is entitled  to  the Servicing  Fee and  additional
servicing compensation  and  reimbursement  as  described  under  "Servicing"
below.    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.  

SERVICING

    In  consideration  for  the  performance  of  the  daily  loan  servicing
functions for  the Loans,  the Servicer  is entitled  to a  monthly fee  (the
"Servicing Fee") equal  to 0.50% (50 basis points)  per annum (the "Servicing
Fee  Rate")  of the  Pool  Principal  Balance as  of  the  first  day of  the
immediately preceding Due Period.   See "Risk Factors--Dependence on Servicer
for  Servicing  Loans"  herein.   The  Servicer  will  pay  the  fees of  any
Subservicer out of the amounts it receives as the Servicing Fee.  In addition
to the Servicing Fee, the Servicer is entitled to retain additional servicing
compensation in the form of assumption and other administrative fees, release
fees,  insufficient  funds  charges,  late  payment  charges  and  any  other
servicing-related   penalties   and   fees  (collectively   such   additional
compensation and Servicing Fee, the "Servicing Compensation").

    In the event of a  delinquency or a default with respect  to a Loan,  the
Servicer will  have no  obligation to advance  scheduled monthly  payments of
principal or interest  with respect to such Loan.  However, the Servicer will
make  reasonable and  customary expense  advances with  respect to  the Loans
(each, a "Servicing  Advance") in accordance with their servicing obligations
under  the  Sale and  Servicing  Agreement and  will  be entitled  to receive
reimbursement for such Servicing Advances  as described herein.  For example,
with  respect  to a  Loan,  such  Servicing Advances  may  include costs  and
expenses advanced  for the  preservation, restoration  and protection  of any
Mortgaged  Property, including advances  to pay delinquent  real estate taxes
and assessments.   Any Servicing  Advances previously made and  determined by
the Servicer  to be  nonrecoverable, in  accordance  with accepted  servicing
procedures will be reimbursable from  amounts in the Collection Account prior
to distributions to Noteholders.

COLLECTION ACCOUNT,  NOTE DISTRIBUTION ACCOUNT  AND CERTIFICATE  DISTRIBUTION
ACCOUNT

    The  Servicer  is required  to  use  its best  efforts  to deposit  in an
Eligible Account  (the "Collection  Account"),  within two  Business Days  of
receipt, all payments received after the Cut-Off Date on account of principal
and  interest, all  Net Liquidation  Proceeds,  Insurance Proceeds,  Released
Mortgaged Property Proceeds,  post liquidation proceeds, any  amounts payable
in connection with  the repurchase or substitution of any Loan and any amount
required to be  deposited in  the Collection Account  in connection with  the
termination of  the Notes.   The  foregoing requirements  for deposit  in the
Collection Account will be exclusive of payments on  account of principal and
interest collected on  the Loans on  or before the  applicable Cut-Off  Date.
Withdrawals  will be made from  the Collection Account  only for the purposes
specified  in the  Sale and  Servicing  Agreement (including  the payment  of
Servicing Compensation).   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.  

    The Servicer  will establish and maintain  with the Indenture Trustee  an
account, in the name of the  Indenture Trustee on behalf of the  Noteholders,
into which amounts  released from the Collection Account  for distribution to
the  Noteholders will be  deposited and from  which all  distributions to the
Noteholders will be made (the "Note Distribution Account").

    On  the Business  Day  prior to  each  Distribution Date,  the  Indenture
Trustee  will  deposit  into  the  Note  Distribution  Account the  Available
Collection Amount by  making the appropriate withdrawals from  the Collection
Account.    On  each  Distribution  Date, the  Indenture  Trustee  will  make
withdrawals from the Note Distribution Account for application of the amounts
specified below in the following order of priority:

         (i) to  provide for the payment of certain  fees of the Trust in the
    following order:  (a) to  the Indenture Trustee,  an amount equal to  the
    Indenture Trustee  Fee and all unpaid  Indenture Trustee Fees from  prior
    Due Periods and (b) to  the Servicer on  behalf of the Owner Trustee,  an
    amount equal to the Owner  Trustee Fee and all  unpaid Owner Trustee Fees
    from prior Due Periods; and

         (ii)     to provide  for the payments  to the holders  of the  Notes,
    the  Residual Interestholders and  the Servicer  of the amounts specified
    herein under "Description of the Notes--Distributions on the Notes."

INCOME FROM ACCOUNTS

    So long as  no Event  of Default  will have  occurred and be  continuing,
amounts  on deposit  in  the  Note Distribution  Account  (together with  the
Collection  Account,  the  "Accounts")  will be  invested  by  the  Indenture
Trustee, as  directed by the Servicer,  in one or more  Permitted Investments
(as defined in the Sale and Servicing  Agreement) bearing interest or sold at
a  discount.  No  such investment in  any Account will mature  later than the
Business Day 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.

WITHDRAWALS FROM THE COLLECTION ACCOUNT

    The Indenture  Trustee, at the direction  of the Servicer  shall make the
following withdrawals from the Collection  Account, in no particular order of
priority:  (i) to  withdraw any amount  not required  to be deposited  in the
Collection Account or  deposited therein in error; (ii)  on each Distribution
Date, to  pay to the  Servicer any accrued and  unpaid Servicing Compensation
not  otherwise withheld  as permitted  by the  Sale and  Servicing Agreement;
(iii) on  each Distribution  Date, to  pay to the  Servicer any  unreimbursed
Servicing  Advances;  provided,   however,  that  the  Servicer's   right  to
                      --------    -------
reimbursement for  unreimbursed  Servicing Advances  shall be limited to late
collections  on  the  related  Loans,  including,  without  limitation,  late 
collections constituting Liquidation  Proceeds,   Released Mortgaged Property
Proceeds,  Insurance Proceeds,  post  liquidation  proceeds  and  such  other
amounts  as  may  be  collected  by the Servicer  from the related Obligor or 
otherwise  relating to the Loan in respect of which such unreimbursed amounts
are owed; (iv) on each Distribution  Date, to reimburse the  Servicer for any
Servicing Advances determined  by the  Servicer  in good faith to have become
nonrecoverable Servicing  Advances; and  (v) make  payments  as set  forth in
the  Sale and Servicing Agreement.

THE OWNER TRUSTEE AND INDENTURE TRUSTEE

    The Owner  Trustee, the  Indenture Trustee  and any  of their  respective
affiliates may hold Notes 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.
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
Sale and  Servicing Agreement and 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 Owner Trustee and  the Indenture Trustee may resign  at any time,  in
which  event the Servicer  will be obligated to  appoint a successor thereto.
The Servicer may 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, or 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.
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.

    The Trust  Agreement and Indenture  will provide  that the Owner  Trustee
and Indenture Trustee  will be entitled to indemnification  by the Transferor
or Cityscape,  and will  be  held harmless  against, any  loss, liability  or
expense incurred by the 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, the  Indenture or the Sale  and Servicing Agreement, 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 Notes  or of any  Loans or  related
documents,  and will  not be accountable  for the  use or application  by the
Depositor or the Servicer of any funds paid to the Depositor or the  Servicer
in respect of  the Notes, the Loans,  or the investment of any  monies by the
Servicer before such monies are deposited into  the Accounts.  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 or  the
Sale and Servicing Agreement.

    The Indenture Trustee  will make no representations as to the validity or
sufficiency  of  the Indenture,  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 or the  Servicer of
any funds paid  to the Depositor or the  Servicer in respect of  the Notes or
the Loans, or the investment of any monies by the Servicer before such monies
are deposited into any of the Accounts.  So long as no Event of Default under
the Indenture has occurred and is  continuing, the Indenture Trustee will  be
required to perform  only those duties specifically required of  it under the
Indenture or the Sale and Servicing Agreement.   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
Servicer to perform its duties under the Trust  Agreement, Sale and Servicing
Agreement or Administration Agreement  which failure constitutes an Event  of
Default  under the  Indenture  unless the  Indenture  Trustee obtains  actual
knowledge of such failure  as will be specified in the Indenture  or the Sale
and Servicing Agreement.

    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.   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 Servicer's failure to
remit payments  when due or (ii) Noteholders evidencing  not less than 25% of
the voting interests  of each  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 distributions will  be
made on any Class  of Senior Notes until the Class Principal  Balance of each
Class of Senior Notes having  a lower numerical designation has  been reduced
to zero, and no principal distributions  will be made on the Mezzanine  Notes
until all required  principal distributions have been made in  respect of the
Senior Notes.  In addition, except as otherwise provided, no distributions of
principal with respect  to the Class B Notes will be  made until the required
principal  distributions have been made  in respect of  all Classes of Senior
Notes and Mezzanine  Notes.  See "Description of  the Notes--Distributions on
the Notes"  herein.  As  the rate of  payment of  principal of each  Class of
Notes depends primarily on the rate of payment (including prepayments) of the
Loans, final payment of any Class of Notes could  occur significantly earlier
than the Final  Maturity 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 subordination of the Class B Notes to the Senior Notes  and Mezzanine
Notes  will  provide limited  protection  to the  holders of  the  Senior and
Mezzanine Notes  against losses on the Loans.   Accordingly, the yield on the
Class  B  Notes  will be  extremely  sensitive to  the  delinquency  and loss
experience of the Loans and the  timing of any such delinquencies and  losses
as well as the amount of Excess Spread from time to time.  If the actual rate
and amount  of delinquencies and losses  experienced by the Loans  exceed the
rate and amount  of such delinquencies and losses assumed by an investor, the
yield to maturity on the Class B Notes may be lower than anticipated.

    The effective  yield to the holders of any Class of Notes (other than the
Class A-1  Notes) will  be lower  than the  yield otherwise  produced by  the
applicable  Note  Interest Rate,  because  the distribution  of  the interest
accrued during  each Interest 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 Notes--Distributions on
the Notes" herein.  This  delay will result in funds being passed  through to
the holders of  the Notes (other than  the Class A-1 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 application of Excess Spread to reduce the Class
Principal  Balances  of  the  Notes  to the  extent  described  herein  under
"Description  of   Credit  Enhancement--Overcollateralization,"   and,  under
certain circumstances,  the delinquency rate  experienced by 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 Maximum Collateral Amount,  the Majority Residual Interestholders  may
effect an early  termination of the Trust,  resulting in a redemption  of the
Notes.   See "Description  of the Notes--Optional  Termination of  the Trust"
herein.

    The "weighted  average life" of a  Note refers to  the average  amount of
time that will elapse from June 17, 1997 (the "Settlement  Date") to the date
each dollar in respect  of principal of  such Note is  repaid.  The  weighted
average lives of  the Notes will be  influenced by, among other  factors, the
rate at which  principal reductions occur on  the Loans, the extent  to which
high rates of  delinquencies on  the Loans  during any Due  Period result  in
interest collections on the Loans in amounts less than the amount of interest
distributable on the Notes, the rate at which Excess Spread is distributed to
holders  of  the Notes  as  described herein,  and  the extent  to  which any
reduction  of the Overcollateralization Amount is paid  to the holders of the
Residual  Interest 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 lives of
the Notes.  If the Loans experience delinquencies and certain 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 lives of the Notes than would otherwise be the case.  However,
to the  extent that the Principal Balances from Liquidated Loans are included
in the principal  distributions on the Notes,  then the holders of  the Notes
will experience  an acceleration in  the receipt  of principal  distributions
which in certain instances may result in shorter actual average lives  of the
Notes than would otherwise be the case.  Interest shortfalls on the Loans due
to principal prepayments in full and  in part and any resulting shortfall  in
amounts distributable  on the Notes will be covered  to the extent of amounts
available from  the credit  enhancement provided  for the  Notes.   See "Risk
Factors--Adequacy of Credit Enhancement" 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,  with the  Servicer's consent,  upon the  sale of  the
Mortgaged  Property.    Certain  of  the  Loans  are  subject  to  prepayment
penalties, which may  reduce the amount or  the likelihood of prepayments  on
such Loans.  The  remaining Loans may be  prepaid in full  or in part at  any
time without penalty.  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,  if  any, 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.  Cityscape makes 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 yields on Notes purchased at discounts but will
decrease the  yields on Notes  purchased at premiums, which  distributions of
principal  may  be  attributable to  scheduled  payments  and  prepayments of
principal as a result  of repurchases and liquidations  or write-offs due  to
default, casualty or insurance on the Loans  and to the application of 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.    Certain factors  may  influence  such  delinquencies and  defaults,
including  origination  and  underwriting  standards, Combined  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 home loans
similar  to the  Loans.   The  rate of  default on  Loans with  high Combined
Loan-to-Value Ratios, secured by junior liens may be higher than that of home
loans  with lower Combined 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 generally are paid to certain Classes of
Notes  before other Classes,  holders of the  Class B Notes  and, to a lesser
extent, the Classes  of Mezzanine Notes  bear a greater  risk of losses  from
delinquencies and defaults  on the Loans than holders of the Classes of Notes
having  higher priorities  for payment  of  principal.   See "Description  of
Credit Enhancement--Subordination and Allocation of Losses" herein.

    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 types of Loans included  in the Pool
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 a  substantial 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  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.

EXCESS SPREAD AND REDUCTION OF OVERCOLLATERALIZATION AMOUNT

    An overcollateralization  feature has  been  designed  to accelerate  the
principal amortization of the Notes relative to the principal amortization of
the Loans.   If  on any Distribution  Date, the  Overcollateralization Target
Amount exceeds the  Overcollateralization Amount, any  Excess Spread will  be
distributed to the holders of the Classes  of Notes in the order and  amounts
specified herein under "Description of the Notes--Distributions on the Notes-
- -Distribution  Priorities."  If  the Overcollateralization Amount  equals the
Overcollateralization Target Amount for such Distribution Date, Excess Spread
otherwise distributable to the holders  of the Notes as described  above will
instead be distributed in respect of Loss Reimbursement Deficiencies, if any,
and thereafter to the holders of the Residual Interest.  On the Stepdown Date
and    on   each   Distribution    Date   thereafter   as    to   which   the
Overcollateralization  Amount  is or,  after  taking into  account  all other
distributions to be made on such  Distribution Date, would be at least  equal
to the Overcollateralization  Target Amount, amounts otherwise  distributable
as  principal  to the  holders  of the  Notes  on such  Distribution  Date in
reduction of their Class Principal Balances may, under certain circumstances,
instead be  distributed in respect  of the applicable  Classes in  payment of
their  respective Loss  Reimbursement  Deficiencies  and  thereafter  to  the
holders of  the Residual  Interest, thereby  reducing the rate  of and  under
certain circumstances delaying the principal amortization with respect to the
Notes,   until   the   Overcollateralization  Amount   is   reduced   to  the
Overcollateralization Target Amount.  

    In particular,  high rates of delinquencies  on the Loans  during any Due
Period may cause the amount of interest received on the Loans during such Due
Period to be less than the  amount of interest distributable on the Notes  on
the  related  Distribution Date.   Such  an occurrence  will cause  the Class
Principal Balances of the Notes to decrease at a slower rate relative to  the
Pool Principal Balance, resulting in a reduction of the Overcollateralization
Amount and,  in some circumstances, an  Allocable Loss Amount.   As described
herein, the yield to maturity on a  Note purchased at a premium or a discount
will be affected by the extent to  which any amounts are paid to the  holders
of the Residual Interest in lieu of payment to the holders of the Classes  of
Notes  in reduction  of  their  Class  Principal Balances.    If  the  actual
distributions of  any such amounts  to the holders  of the Residual  Interest
occur  sooner  than anticipated  by an  investor  who purchases  a Note  at a
discount, the actual yield to such investor may be lower than such investor's
anticipated yield.   If the actual distributions  of any such amounts  to the
holders of the Residual Interest occur later than anticipated  by an investor
who purchases a Note  at a premium, the actual yield to  such investor may be
lower than  such investor's  anticipated yield.   The amount  payable to  the
holders of the  Residual Interest in  reduction of the  Overcollateralization
Amount,  if  any,   on  any  Distribution  Date  will  be   affected  by  the
Overcollateralization   Target  Amount,  and   by  the  actual   default  and
delinquency  experience of  the Pool  and the  principal amortization  of the
Pool.

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 MATURITY DATES

    The "Final  Maturity Date" for  each Class of Notes  as set  forth in the
"Summary of Terms" herein has  been calculated as the thirteenth Distribution
Date following the  Due Period in which the latest maturing Loan is scheduled
to mature.  The  actual maturity of any Class  of Notes may be  substantially
earlier than the Final Maturity Date set forth herein. 

WEIGHTED AVERAGE LIVES OF THE NOTES

    The following  information is given  solely to  illustrate the effect  of
prepayments  of the Loans  on the weighted  average lives of  the Notes under
certain stated assumptions  and is  not a prediction  of the prepayment  rate
that  might actually  be experienced  by the  Loans.   Weighted average  life
refers  to the  average amount  of time  that will  elapse from  the date  of
delivery of a security  until each dollar of principal of  such security will
be  repaid to the investor.  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,
insurance  or other  dispositions,  substitutions and  repurchases  by or  on
behalf of the  Transferor or Cityscape), the  rate at which Excess  Spread is
distributed to holders of the Notes as described herein, the delinquency rate
of the  Loans from  time to  time and  the extent  to which  any amounts  are
distributed to the holders of the Residual Interest 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 4.0% per
annum of the outstanding principal balance  of such loans in the first  month
of the life of the loans and an additional approximate 0.9091%  (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%  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).     Correspondingly,  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 Transferor nor the  Depositor makes any representations about the
appropriateness of the Prepayment Assumption or the CPR model.

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

         (i) all  scheduled principal and interest payments  on the Loans are
    timely received on  the first day of  a Due  Period, which will begin  on
    the  first day of each  month and  end on the thirtieth  day of the month
    (with the first  Due Period commencing on June 3, 1997), no delinquencies
    or  losses occur on  the Loans  and all Loans  have a  first payment date
    that  occurs  thirty (30)  days  after  the origination  thereof;  it  is
    assumed that the scheduled payments of interest include  30 days' accrued
    interest (except  for the first Due  Period for which payments contain 28
    days' accrued interest);

         (ii)     the scheduled payments on the Loans have been calculated  on
    the  outstanding   Principal  Balance   (prior   to   giving  effect   to
    prepayments), the  Loan Rate and  the remaining  term to stated  maturity
    such that  the  Loans  will fully  amortize by  their  remaining term  to
    stated maturity;

         (iii)    all scheduled payments of interest  and principal in respect
    of  the Loans  have been  made through  the applicable  Cut-Off Date  for
    purposes of calculating remaining term to stated maturity;

         (iv)     all  Loans prepay  monthly at  the specified  percentages of
    the Prepayment Assumption, no optional or other early  termination of the
    Notes occurs  (except with respect  to the  calculation of the  "Weighted
    Average Life --  To Call (Years)" figures in the following tables) and no
    substitutions or repurchases of the Loans occur;

         (v) all prepayments  in respect  of the  Loans are  received on  the
    last day of each month commencing in the month of the Closing Date;

         (vi)     the Settlement  Date for the Notes is June 17, 1997 and each
    year will consist of 360 days;

         (vii)    cash distributions  are received by the holders of the Notes
    on the 25th day of each month, commencing in July 1997;

         (viii)   the Overcollateralization Target  Amount will be as  defined
    herein;

         (ix)     the  Pre-Funding  Pro  Rata  Distribution  Trigger  does not
    occur;

         (x) the Note Interest  Rate for the  Class A-1 Notes is  and remains
    5.8175% and the  Note Interest Rate for each  other Class of Notes is  as
    set forth herein;

         (xi)     the additional fees deducted  from the interest  collections
    in respect  of  the  Loans include  the  Indenture Trustee  Fee  and  the
    Servicing Fee;

         (xii)    no  reinvestment  income  from  any  Account  is  earned and
    available for distribution; 

         (xiii)   Sub-Pools 3  and  4  (specified  in  the  table  below)  are
    transferred to the  Trust in June  1997 with  principal payments on  such
    Loans  being received by the  Servicer in July 1997 and passed through to
    holders of  the Notes on the  Distribution Date in  August 1997  and Sub-
    Pools  5 and  6 (specified  in the  table below)  are transferred  to the
    Trust in July  1997 with principal payments  on such Loans being received
    by  the Servicer  in August  1997 and  passed through  to holders  of the
    Notes on the Distribution Date in September 1997;

         (xiv)    sufficient  funds  will  be  available  in  the  Capitalized
    Interest Account  to cover  any shortfalls  in interest  due to the  Pre-
    Funding Account and the transfer of Loans described in clause (xiii);

         (xv)     interest  will  accrue  on  the   Notes  for  each   related
    Distribution Date based on the related Interest Period; and

         (xvi)    the  Pool   consists   of   Loans   having   the   following
    characteristics:


<TABLE>
                                     ASSUMED LOAN CHARACTERISTICS
<CAPTION>
                                                       Remaining          Original            Original
                                                        Term to           Term to           Amortization
  Sub-         Cut-Off Date             Loan           Maturity           Maturity              Term
  Pool       Principal Balance          Rate           (Months)           (Months)            (Months)
- --------    --------------------     -----------     --------------     ------------       --------------
    <S>      <C>                      <C>                  <C>               <C>                 <C>
    1        $55,375,431.52           14.1376%             179               180                 1
    2         97,322,580.28           14.1938              238               240                 2
    3          6,527,640.77           14.1376              178               180                 2
    4         11,472,359.23           14.1938              237               240                 3
    5         10,626,269.60           14.1376              179               180                 1
    6         18,675,718.60           14.1938              239               240                 1

</TABLE>


    The tables on the following pages indicate the weighted  average lives of
each  Class  of Notes  corresponding  to  the  specified percentages  of  the
Prepayment Assumption.

    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.

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



                                                Class A-1 Notes:  $50,100,000
                                 --------------------------------------------------------------
     Date                         0%         50%        75%        100%        150%       200%
    -------                      ----       ----       ----        ----        ----       ----
<S>                              <C>        <C>         <C>         <C>         <C>        <C>
  Initial Percent . . . . .      100        100         100         100         100        100
    
June 1998 . . . . . . . . .       69         50          41          31          12          0
     
June 1999 . . . . . . . . .       60         15           0           0           0          0
     
June 2000 . . . . . . . . .       53          0           0           0           0          0
     
June 2001 . . . . . . . . .       45          0           0           0           0          0
     
June 2002 . . . . . . . . .       36          0           0           0           0          0
     
June 2003 . . . . . . . . .       26          0           0           0           0          0
     
June 2004 . . . . . . . . .       14          0           0           0           0          0
     
June 2005 . . . . . . . . .        4          0           0           0           0          0
     
June 2006 . . . . . . . . .        0          0           0           0           0          0
Weighted Average Life --
     To Maturity (Years)           3.62       1.19        0.96        0.83        0.68       0.60
     To Call (Years)               3.62       1.19        0.96        0.83        0.68       0.60

</TABLE>
                             
- -------------------------
(1) The percentages  in this  table have  been rounded to  the nearest  whole
number.
(2) The weighted average  life of  a Class 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.

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

                                                     Class A-2 Notes:  $28,400,000
                                 --------------------------------------------------------------
     Date                         0%           50%         75%           100%          150%          200%
    -------                      ----          ----        ----          ----           ----          ----
<S>                               <C>          <C>         <C>            <C>           <C>           <C>
  Initial Percent . . . .         100          100         100            100           100            100
     
June 1998 . . . . . . . .         100          100         100            100           100             87
     
June 1999 . . . . . . . .         100          100          89             52             0              0
     
June 2000 . . . . . . . .         100           74          20              0             0              0
     
June 2001 . . . . . . . .         100           28           0              0             0              0
     
June 2002 . . . . . . . .         100            0           0              0             0              0
     
June 2003 . . . . . . . .         100            0           0              0             0              0
     
June 2004 . . . . . . . .         100            0           0              0             0              0
     
June 2005 . . . . . . . .         100            0           0              0             0              0
     
June 2006 . . . . . . . .          85            0           0              0             0              0
     
June 2007 . . . . . . . .          59            0           0              0             0              0
     
June 2008 . . . . . . . .          26            0           0              0             0              0
     
June 2009 . . . . . . . .           0            0           0              0             0              0
Weighted Average Life --
     To Maturity (Years)           10.25         3.59        2.63           2.10          1.53           1.24
     To Call (Years)               10.25         3.59        2.63           2.10          1.53           1.24

</TABLE>

                             
(1) The  percentages in  this table have  been rounded  to the  nearest whole
number.
(2) The  weighted average  life of a  Class 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.

<TABLE>
           PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCE OUTSTANDING
           AT THE FOLLOWING PERCENTAGES OF PREPAYMENT ASSUMPTION(1)
<CAPTION>
                                                    Class A-3 Notes:  $22,000,000
                                 --------------------------------------------------------------
     Date                         0%           50%         75%          100%        150%         200%
    -------                      ----         ----        ----          ----        ----         ----
<S>                                <C>         <C>        <C>           <C>         <C>          <C>
     Date                           0%         50%         75%          100%        150%         200%
  Initial Percent . . . . .        100         100        100           100         100          100
     
June 1998 . . . . . . . . .        100         100        100           100         100          100
     
June 1999 . . . . . . . . .        100         100        100           100          77            0
     
June 2000 . . . . . . . . .        100         100        100            61           0            0
     
June 2001 . . . . . . . . .        100         100         53             0           0            0
     
June 2002 . . . . . . . . .        100          79          0             0           0            0
     
June 2003 . . . . . . . . .        100          30          0             0           0            0
     
June 2004 . . . . . . . . .        100           0          0             0           0            0
     
June 2005 . . . . . . . . .        100           0          0             0           0            0
     
June 2006 . . . . . . . . .        100           0          0             0           0            0
June 2007 . . . . . . . . .        100           0          0             0           0            0
     
June 2008 . . . . . . . . .        100           0          0             0           0            0
     
June 2009 . . . . . . . . .         81           0          0             0           0            0
     
June 2010 . . . . . . . . .         17           0          0             0           0            0
     
June 2011 . . . . . . . . .          0           0          0             0           0            0
Weighted Average Life --
     To Maturity (Years)            12.55        5.67       4.11          3.20        2.25         1.76
     To Call (Years)                12.55        5.67       4.11          3.20        2.25         1.76

</TABLE>

                             
- -------------------------
(1) The percentages  in this  table have  been rounded to  the nearest  whole
number.
(2) The weighted average  life of  a Class 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.

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

                                                Class A-4 Notes:  $22,900,000
                                 --------------------------------------------------------------
     Date                          0%           50%        75%          100%         150%         200%
    -------                       ----         ----       ----          ----         ----         ----
<S>                                <C>         <C>        <C>           <C>          <C>          <C>
  Initial Percent . . . . .        100         100        100           100          100           100
     
June 1998 . . . . . . . . .        100         100        100           100          100           100
     
June 1999 . . . . . . . . .        100         100        100           100          100            93
     
June 2000 . . . . . . . . .        100         100        100           100           46             0
     
June 2001 . . . . . . . . .        100         100        100            80           13             0
     
June 2002 . . . . . . . . .        100         100         88            39            0             0
     
June 2003 . . . . . . . . .        100         100         53            22            0             0
     
June 2004 . . . . . . . . .        100          86         37             8            0             0
     
June 2005 . . . . . . . . .        100          71         31             5            0             0
     
June 2006 . . . . . . . . .        100          59         22             0            0             0
     
June 2007 . . . . . . . . .        100          47         12             0            0             0
     
June 2008 . . . . . . . . .        100          33          2             0            0             0
     
June 2009 . . . . . . . . .        100          20          0             0            0             0
     
June 2010 . . . . . . . . .        100           6          0             0            0             0
     
June 2011 . . . . . . . . .         79           0          0             0            0             0
     
June 2012 . . . . . . . . .         49           0          0             0            0             0
     
June 2013 . . . . . . . . .         32           0          0             0            0             0
     
June 2014 . . . . . . . . .         13           0          0             0            0             0
     
June 2015 . . . . . . . . .          0           0          0             0            0             0
Weighted Average Life --
     To Maturity (Years)            15.31        9.79       7.02          5.11         3.25          2.33
     To Call (Years)                15.31        9.79       7.02          5.11         3.25          2.33

</TABLE>

                             
(1) The  percentages in  this table have  been rounded  to the  nearest whole
number.-------------------------
(2) The  weighted average  life of a  Class 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.

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

                                             Class A-5 Notes:  $13,600,000

                                 --------------------------------------------------------------
     Date                      0%         50%      75%          100%         150%         200%
    -------                   ----       ----      ----         ----         ----         ----
<S>                           <C>        <C>       <C>          <C>         <C>          <C>
  Initial Percent . . .       100        100       100          100         100          100
     
June 1998 . . . . . . .       100        100       100          100         100          100
     
June 1999 . . . . . . .       100        100       100          100         100          100
     
June 2000 . . . . . . .       100        100       100          100         100           15
     
June 2001 . . . . . . .       100        100       100          100         100           15
     
June 2002 . . . . . . .       100        100       100          100          83            8
     
June 2003 . . . . . . .       100        100       100          100          60            0
     
June 2004 . . . . . . .       100        100       100          100          45            0
     
June 2005 . . . . . . .       100        100       100          100          45            0
     
June 2006 . . . . . . .       100        100       100           96          43            0
     
June 2007 . . . . . . .       100        100       100           82          35            0
     
June 2008 . . . . . . .       100        100       100           68          27            0
     
June 2009 . . . . . . .       100        100        85           54          20            0
     
June 2010 . . . . . . .       100        100        67           41          14            0
     
June 2011 . . . . . . .       100         86        51           30           9            0
     
June 2012 . . . . . . .       100         63        36           20           6            0
     
June 2013 . . . . . . .       100         49        27           15           3            0
     
June 2014 . . . . . . .       100         36        19           10           0            0
     
June 2015 . . . . . . .        86         24        12            6           0            0
     
June 2016 . . . . . . .        43         11         5            0           0            0
     
June 2017 . . . . . . .         0          0         0            0           0            0
Weighted Average Life --
     To Maturity (Years)       18.87      16.27     14.58        12.78        8.51         3.22
     To Call (Years)           18.54      15.13     13.24        11.33        7.13         3.21

</TABLE>

                             
- -------------------------
(1) The percentages  in this  table have  been rounded to  the nearest  whole
number.
(2) The weighted average  life of  a Class 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.

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

                                             Class A-6 Notes:  $14,000,000
                                 --------------------------------------------------------------
     Date                      0%         50%        75%          100%         150%         200%
    -------                   ----       ----        ----         ----         ----         ----
<S>                            <C>        <C>        <C>           <C>         <C>         <C>
  Initial Percent . . . .      100        100        100           100         100         100
     
June 1998 . . . . . . . .      100        100        100           100         100         100
     
June 1999 . . . . . . . .      100        100        100           100         100         100
     
June 2000 . . . . . . . .      100        100        100           100         100         100
     
June 2001 . . . . . . . .       98         93         89            84          88         100
     
June 2002 . . . . . . . .       97         85         78            75          79          95
     
June 2003 . . . . . . . .       93         72         63            64          63          72
     
June 2004 . . . . . . . .       88         56         55            53          48          50
     
June 2005 . . . . . . . .       70         32         34            29          26          34
     
June 2006 . . . . . . . .       54         22         21            16          11          23
     
June 2007 . . . . . . . .       38         14         12             8           4          16
     
June 2008 . . . . . . . .       24          9          7             4           2          10
     
June 2009 . . . . . . . .       13          5          3             2           1           7
     
June 2010 . . . . . . . .        5          3          2             1           0           4
     
June 2011 . . . . . . . .        2          1          1             0           0           0
     
June 2012 . . . . . . . .        1          0          0             0           0           0
     
June 2013 . . . . . . . .        1          0          0             0           0           0
     
June 2014 . . . . . . . .        0          0          0             0           0           0
Weighted Average Life --
     To Maturity (Years)         9.38       7.44       7.17          6.89        6.75        7.66
     To Call (Years)             9.38       7.44       7.16          6.87        6.63        6.42

</TABLE>

                             
(1) The  percentages in  this table have  been rounded  to the  nearest whole
number.
(2) The  weighted average  life of a  Class 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.

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


                                            Class M-1 Notes:  $22,500,000
                                ---------------------------------------------------------------
     Date                        0%         50%     75%          100%         150%         200%
    -------                     ----       ----     ----         ----         ----         ----
<S>                             <C>        <C>      <C>          <C>         <C>          <C>
  Initial Percent . . . .       100        100      100          100         100          100
     
June 1998 . . . . . . . .       100        100      100          100         100          100
     
June 1999 . . . . . . . .       100        100      100          100         100          100
     
June 2000 . . . . . . . .       100        100      100          100         100          100
     
June 2001 . . . . . . . .       100        100      100          100          78           76
     
June 2002 . . . . . . . .       100        100      100           89          60           39
     
June 2003 . . . . . . . .       100        100       93           74          46           27
     
June 2004 . . . . . . . .       100        100       81           62          35           19
     
June 2005 . . . . . . . .       100         93       69           51          26           13
     
June 2006 . . . . . . . .       100         82       58           41          20            9
     
June 2007 . . . . . . . .       100         71       49           33          15            6
     
June 2008 . . . . . . . .       100         61       40           26          11            4
     
June 2009 . . . . . . . .       100         51       33           20           8            3
     
June 2010 . . . . . . . .       100         41       25           15           5            0
     
June 2011 . . . . . . . .        87         32       19           11           3            0
     
June 2012 . . . . . . . .        68         23       13            7           1            0
     
June 2013 . . . . . . . .        57         18       10            5           0            0
     
June 2014 . . . . . . . .        45         13        7            4           0            0
     
June 2015 . . . . . . . .        31          9        4            2           0            0
     
June 2016 . . . . . . . .        16          4        1            0           0            0
     
June 2017 . . . . . . . .         0          0        0            0           0            0
Weighted Average Life --
     To Maturity (Years)         16.61      12.54    10.60         8.99        6.63         5.54
     To Call (Years)             16.49      12.13    10.11         8.45        6.10         5.08

</TABLE>

                             
- -------------------------
(1) The percentages  in this  table have  been rounded to  the nearest  whole
number.
(2) The weighted average  life of  a Class 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.

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


                                                Class M-2 Notes:  $15,500,000
                                 --------------------------------------------------------------
     Date                          0%       50%        75%          100%       150%        200%
    -------                      ----      ----        ----         ----       ----        ----
<S>                              <C>        <C>       <C>          <C>         <C>          <C>
  Initial Percent . . . . .      100        100       100          100         100          100
     
June 1998 . . . . . . . . .      100        100       100          100         100          100
     
June 1999 . . . . . . . . .      100        100       100          100         100          100
     
June 2000 . . . . . . . . .      100        100       100          100         100          100
     
June 2001 . . . . . . . . .      100        100       100          100          78           56
     
June 2002 . . . . . . . . .      100        100       100           89          60           39
     
June 2003 . . . . . . . . .      100        100        93           74          46           27
     
June 2004 . . . . . . . . .      100        100        81           62          35           19
     
June 2005 . . . . . . . . .      100         93        69           51          26           13
     
June 2006 . . . . . . . . .      100         82        58           41          20            9
     
June 2007 . . . . . . . . .      100         71        49           33          15            6
     
June 2008 . . . . . . . . .      100         61        40           26          11            4
     
June 2009 . . . . . . . . .      100         51        33           20           8            0
     
June 2010 . . . . . . . . .      100         41        25           15           5            0
     
June 2011 . . . . . . . . .       87         32        19           11           3            0
     
June 2012 . . . . . . . . .       68         23        13            7           0            0
     
June 2013 . . . . . . . . .       57         18        10            5           0            0
     
June 2014 . . . . . . . . .       45         13         7            3           0            0
     
June 2015 . . . . . . . . .       31          9         4            0           0            0
     
June 2016 . . . . . . . . .       16          4         0            0           0            0
     
June 2017 . . . . . . . . .        0          0         0            0           0            0
Weighted Average Life --
     To Maturity (Years)          16.61      12.54     10.59         8.96        6.61         5.27
     To Call (Years)              16.49      12.13     10.11         8.45        6.10         4.84

</TABLE>
                             
(1) The  percentages in  this table have  been rounded  to the  nearest whole
number.-------------------------
(2) The  weighted average  life of a  Class 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.


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


                                                 Class B Notes:  $9,000,000
                                --------------------------------------------------------------
     Date                        0%       50%        75%          100%       150%          200%
    -------                     ----     ----        ----         ----       ----          ----
<S>                             <C>       <C>         <C>          <C>         <C>          <C>
  Initial Percent . . . .       100       100         100          100         100          100
     
June 1998 . . . . . . . .       100       100         100          100         100          100
     
June 1999 . . . . . . . .       100       100         100          100         100          100
     
June 2000 . . . . . . . .       100       100         100          100         100          100
     
June 2001 . . . . . . . .       100       100         100          100          39            0
     
June 2002 . . . . . . . .       100       100         100           70           0            0
     
June 2003 . . . . . . . .       100       100          82           29           0            0
     
June 2004 . . . . . . . .       100       100          46            0           0            0
     
June 2005 . . . . . . . .       100        79          14            0           0            0
     
June 2006 . . . . . . . .       100        49           0            0           0            0
     
June 2007 . . . . . . . .       100        19           0            0           0            0
     
June 2008 . . . . . . . .       100         0           0            0           0            0
     
June 2009 . . . . . . . .       100         0           0            0           0            0
     
June 2010 . . . . . . . .       100         0           0            0           0            0
     
June 2011 . . . . . . . .        63         0           0            0           0            0
     
June 2012 . . . . . . . .        10         0           0            0           0            0
     
June 2013 . . . . . . . .         0         0           0            0           0            0
Weighted Average Life --
     To Maturity (Years)         14.30      9.04        6.98         5.58        3.91         3.26
     To Call (Years)             14.30      9.04        6.98         5.58        3.91         3.26

</TABLE>

                             
- -------------------------
(1) The percentages  in this  table have  been rounded to  the nearest  whole
number.
(2) The weighted average  life of  a Class 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.


    The  amortization 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  amortization
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 Prepayment and Yield Considerations" 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 Servicer,
the Depositor, the Underwriters, the Transferor 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, counsel to  the Depositor  and the
Underwriters ("Tax Counsel"), 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 Notes.

    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.


                            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.  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.


                             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 Notes 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  Notes
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
Notes.  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
Servicer 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 Asset 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 Asset 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.

    Without regard  to whether  the Notes are  treated as an  equity interest
under the Plan Asset Regulation, the  acquisition or holding of the Notes  by
or on behalf  of a  Plan could  be considered to  give rise  to a  prohibited
transaction  if such Plan  is deemed to  be a prohibited  loan to  a party in
interest with respect  to such Plan.  Certain exemptions  from the prohibited
transaction rules could  be applicable  to the  purchase and  holding of  the
Notes by a Plan depending on the type and circumstances of the plan fiduciary
making the decision to  acquire the Notes.   Included among these  exemptions
are:  Prohibited Transaction Class Exemption ("PTCE") 90-1, regarding certain
transactions entered into by insurance company pooled separate accounts; PTCE
95-60,  regarding  certain  transactions entered  into  by  insurance company
general accounts; PTCE 96-23, regarding certain transactions effected by "in-
house asset  managers"; PTCE  91-38, regarding  certain transactions  entered
into by bank  collective investment funds; and PTCE  84-14, regarding certain
transactions effected by "qualified professional asset managers."

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, Greenwich (an  affiliate of the  Depositor)
and  Bear,  Stearns &  Co. Inc.,  the  Depositor has  agreed to  sell  to the
Underwriters, and each  of the Underwriters has severally  agreed to purchase
from  the  Depositor, the  principal  amount  of the  Notes  set forth  below
opposite their respective names.  Distribution  of the Notes will be made  by
the Underwriters 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  Underwriters  may  be  deemed  to  have  received
compensation from the Depositor in the form of underwriting discounts.



<TABLE>
<CAPTION>

                             CLASS A-1       CLASS A-2       CLASS A-3       CLASS A-4         CLASS A-5
      UNDERWRITER              NOTES           NOTES           NOTES            NOTES            NOTES
- -----------------------     ------------   -------------   -------------     -------------     ------------
<S>                          <C>             <C>             <C>               <C>              <C> 
Greenwich Capital
Markets, Inc. . . . . .      $25,050,000     $14,200,000     $11,000,000       $11,450,000      $ 6,800,000
Bear, Stearns & Co.    
Inc.  . . . . . . . . .       25,050,000      14,200,000      11,000,000        11,450,000        6,800,000
                            ------------   -------------   -------------     -------------     ------------
     Total  . . . . . .      $50,100,000     $28,400,000     $22,000,000       $22,900,000      $13,600,000
                            ============   =============   =============     =============     ============
</TABLE>


<TABLE>
<CAPTION>
 
                                 CLASS A-6       CLASS M-1       CLASS M-2      
        UNDERWRITER                NOTES           NOTES           NOTES         CLASS B NOTES
- --------------------------     -------------    ------------   --------------   ---------------
<S>                             <C>             <C>             <C>                 <C>
Greenwich Capital Markets,
Inc.  . . . . . . . . . .       $ 7,000,000     $11,250,000     $ 7,750,000         $4,500,000
Bear, Stearns & Co. Inc.          7,000,000      11,250,000       7,750,000          4,500,000
                               -------------    ------------   --------------   ---------------
     Total  . . . . . . .       $14,000,000     $22,500,000     $15,500,000         $9,000,000
                               =============    ============   ==============   ===============
</TABLE>

    The  Depositor has been  advised by the Underwriters  that they intend to
make  a market  in the  Notes; however,  they have  no obligation  to do  so.
Accordingly, there can  be no assurance that a secondary market for the Notes
will develop or, if it does develop, that it will continue.

    The  Underwriters  propose  to  offer  the  Notes  in  part  directly  to
purchasers at the initial public offering prices set forth on the  cover page
of this Prospectus  Supplement and in  part to certain securities  dealers at
such  prices less  concessions not  to  exceed 0.13%,  0.15%, 0.19%,  0.225%,
0.26%,  0.225%, 0.35%,  0.40% and  0.50%  of the  respective Class  Principal
Balances of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5,  Class
A-6, Class M-1, Class M-2 and Class B Notes.  The Underwriters may allow, and
such dealers  may reallow, concessions  not to exceed 0.104%,  0.12%, 0.152%,
0.18%,  0.208%,  0.18%,  0.28%,  0.32%  and 0.40%  of  the  respective  Class
Principal Balances of the Class A-1,  Class A-2, Class A-3, Class A-4,  Class
A-5, Class A-6, Class M-1, Class M-2 and Class B Notes to certain brokers and
dealers.   After the Notes are released  for sale to the public, the offering
price and other selling terms may be varied by the Underwriters.

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

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

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

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

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

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


                           LEGAL INVESTMENT MATTERS

    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 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 for the Depositor and for the
Underwriters  by Brown & Wood LLP, New York, New York.  Certain legal matters
will be passed upon for Cityscape by Dewey Ballantine, New York, New York.


                                   RATINGS

    It  is a condition to  the issuance of the  Notes that  each of the Class
A-1, Class A-2, Class A-3, Class A-4,  Class A-5 and Class A-6 Notes be rated
"AAA" by  Standard & Poor's  and DCR; and that  the Class M-1  Notes be rated
"AA" by  Standard &  Poor's and  DCR, the  Class M-2  Notes be  rated "A"  by
Standard & Poor's  and "A-" by DCR and  the Class B Notes be  rated "BBB+" by
Standard & Poor's and "BBB" by DCR.

    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 of  principal payments on
the Notes resulting from rapid prepayments of the Loans or the application of
Excess  Spread  as  described herein,  or  in  the event  that  the  Trust is
terminated prior to  the Final Maturity  Date of the  Classes of Notes.   The
ratings on  the Notes  do not  address the  ability of  the Trust  to acquire
Subsequent Loans, any potential redemption with respect thereto or the effect
on yield resulting therefrom.

    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.

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

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

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

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

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

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

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

FOR  A  DISCUSSION  OF CERTAIN RISKS ASSOCIATED WITH AN  INVESTMENT IN  THE
 SECURITIES,  SEE  THE  INFORMATION UNDER "RISK FACTORS" ON PAGE 11. THE 
  CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND
   THE  NOTES  OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED
    TRUST FUND ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS
     OF THE DEPOSITOR, ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT
      TO THE EXTENT DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT.
       NEITHER  THE  SECURITIES  NOR  THE  LOANS  ARE  INSURED OR 
        GUARANTEED  BY  ANY GOVERNMENTAL AGENCY, EXCEPT  TO  THE
          EXTENT DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT.

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

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


                       GREENWICH CAPITAL MARKETS, INC.



June 10, 1997

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    There  are  incorporated herein  by reference  all documents  and reports
filed or  caused to be filed  by the Depositor  with respect to a  Trust Fund
pursuant to Section 13(a), 14 or 15(d) of the Securities and Exchange  Act of
1934,  as amended  (the  "Exchange  Act") prior  to  the  termination of  the
offering of  Securities evidencing  interests therein.   Upon request  by any
person to  whom this Prospectus is delivered  in connection with the offering
of one or more classes of Securities,  the Depositor will provide or cause to
be  provided without  charge a  copy  of any  such  documents and/or  reports
incorporated herein by  reference, in each case to the  extent such documents
or reports relate to  such classes of Securities, other than  the exhibits to
such  documents  (unless  such  exhibits  are  specifically  incorporated  by
reference in such  documents).  Requests to the  Depositor should be directed
in writing  to:  Paul  D. Stevelman,  Assistant  Secretary,  Financial  Asset
Securities Corp., 600 Steamboat Road, Greenwich, Connecticut 06830, telephone
number (203) 625-2756.    The Depositor  has  determined that  its  financial
statements are not material to the offering of any Securities.

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

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

    Under  the  laws of  some  states  and under  the  federal  Comprehensive
Environmental   Response,   Compensation   and  Liability   Act   ("CERCLA"),
contamination of property may give rise  to a lien on the property  to assure
the payment  of the costs of  clean-up.  In  several states, such a  lien has
priority over the lien of an existing mortgage against such property.
  
    Under the  laws of some states,  and under CERCLA  and the  federal Solid
Waste Disposal Act, there is  a possibility that a lender may  be held liable
as an  "owner" or "operator" for  costs of addressing releases  or threatened
releases of hazardous substances at a property, or releases of petroleum from
an underground storage tank, under certain circumstances.  See "Certain Legal
Aspects of the Loans--Environmental Risks."

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

LOWER CREDIT QUALITY TRUST FUND ASSETS

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

DELINQUENT TRUST FUND ASSETS

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

OTHER CONSIDERATIONS

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


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

    /F1/     Whenever the terms "Pool",  "Certificates" and "Notes" are  used
in this Prospectus,  such terms will be  deemed to apply, unless  the context
indicates otherwise, to one  specific Pool and the  Certificates representing
certain undivided interests in, or Notes  secured by the assets of, a  single
trust fund (the "Trust Fund") consisting primarily of the Loans in such Pool.
Similarly, the term  "Pass-Through Rate" will refer to  the Pass-Through Rate
borne by the Certificates or Notes of one specific Series and the term "Trust
Fund" will refer to one specific Trust Fund.

                                THE TRUST FUND

    The Certificates  of each Series will  represent interests in the  assets
of the related  Trust Fund, and the Notes  of each Series will  be secured by
the pledge  of the assets of the related Trust Fund.  The Trust Fund for each
Series  will  be  held  by  the  Trustee  for  the  benefit  of  the  related
Securityholders.  Each Trust Fund will consist of certain  assets (the "Trust
Fund Assets")  consisting of a  pool (each, a  "Pool") comprised of  Loans or
Private  Asset Backed  Securities, in each  case as specified  in the related
Prospectus Supplement, together  with payments in respect of  such Trust Fund
Assets and certain other accounts, obligations or agreements, in each case as
specified in the related Prospectus Supplement./F1/  The Pool will be created
on  the first  day of  the month  of the  issuance of  the related  Series of
Securities or  such other  date specified in  the Prospectus  Supplement (the
"Cut-off Date").  The Securities will be entitled to payment from  the assets
of the related Trust Fund or Funds or other assets pledged for the benefit of
the Securityholders  as specified  in the  related Prospectus  Supplement and
will not be entitled to payments in respect of the assets of  any other trust
fund established by the Depositor.

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

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

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

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

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

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

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

THE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

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

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

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

                        DESCRIPTION OF THE SECURITIES

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

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

         (iii)    the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

    Indenture.   Except as  otherwise  specified  in the  related  Prospectus
Supplement,  Events of Default  under the Indenture for  each Series of Notes
include:   (i)  a default for  five (5)  days or more  in the  payment of any
principal of or interest on any Note of such Series; (ii) failure to  perform
any other covenant of the  Depositor or the Trust Fund in the Indenture which
continues for a period of thirty (30)  days after notice thereof is given  in
accordance   with  the  procedures   described  in  the   related  Prospectus
Supplement; (iii) any representation or warranty made by the Depositor or the
Trust Fund in  the Indenture or in any certificate or other writing delivered
pursuant thereto or in connection therewith with respect to or affecting such
Series having been incorrect in a  material respect as of the time  made, and
such  breach is  not cured within  thirty (30)  days after notice  thereof is
given in accordance  with the procedures described in  the related Prospectus
Supplement;  (iv) certain events  of bankruptcy, insolvency,  receivership or
liquidation  of the Depositor or  the Trust Fund;  or (v) any  other Event of
Default provided with respect to Notes of that Series.

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

    In  addition,  under  the  laws  of  some states  and  under  the federal
Comprehensive  Environmental   Response,  Compensation   and  Liability   Act
("CERCLA"), contamination of property may give rise to a lien on the property
to assure the  payment of the costs  of clean-up.  In several  states, such a
lien  has  priority  over the  lien  of  an  existing  mortgage against  such
property.    Under  CERCLA,  such  a lien  is  subordinate  to  pre-existing,
perfected security interests.

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

DUE-ON-SALE CLAUSES

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

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

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


ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

TAXATION OF DEBT SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

    Premium.   In the opinion of Tax  Counsel, a holder  who purchases a Debt
Security (other  than an Interest  Weighted Security to the  extent described
above) at  a  cost greater  than  its stated  redemption  price at  maturity,
generally  will be  considered to have  purchased the Security  at a premium,
which  it  may elect  to amortize  as an  offset to  interest income  on such
Security (and not as  a separate deduction item) on a  constant yield method.
The legislative  history of  the 1986  Act indicates  that premium  is to  be
accrued in the same manner as market discount.  Accordingly, it  appears that
the accrual  of  premium  on  a  class  of  Pay-Through  Securities  will  be
calculated using the  prepayment assumption used in pricing such class.  If a
holder  makes an  election  to  amortize premium  on  a  Debt Security,  such
election  will apply  to all  taxable debt  instruments (including  all REMIC
regular interests  and all  pass-through certificates  representing ownership
interests in  a trust  holding debt obligations)  held by  the holder  at the
beginning of  the taxable  year in  which the  election is  made, and  to all
taxable  debt instruments  acquired thereafter  by such  holder, and  will be
irrevocable without the consent of the IRS.  Purchasers who pay a premium for
the Securities  should consult their  tax advisers regarding the  election to
amortize premium and the method to be employed.

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

TAXATION OF THE REMIC AND ITS HOLDERS

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

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

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

    Excess  Inclusions.   In the opinion  of Tax Counsel, the  portion of the
REMIC  taxable income of a holder  of a Residual Interest Security consisting
of "excess inclusion" income may not be offset by other deductions or losses,
including net operating  losses, on such holder's federal  income tax return.
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 (1) the
Trust Fund  will not  have certain characteristics  necessary for  a business
trust to be classified as an association taxable as a corporation and (2) the
nature of  the income of  the Trust  Fund will exempt  it from the  rule that
certain  publicly  traded partnerships  are  taxable as  corporations  or the
issuance of the Certificates has been structured as a private placement under
an IRS safe  harbor, so that  the Trust Fund will  not be characterized  as a
publicly traded partnership taxable as a corporation.

    If the Trust Fund were  taxable as a  corporation for federal income  tax
purposes, in the opinion  of Tax Counsel, the Trust Fund  would be subject to
corporate income tax  on its taxable income.  The Trust Fund's taxable income
would include all its income, possibly reduced by its interest expense on the
Notes.  Any such corporate income  tax could materially reduce cash available
to make payments  on the  Notes and  distributions on  the Certificates,  and
Certificateholders  could be liable  for any such  tax that is  unpaid by the
Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

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

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

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

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

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

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

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

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

    Possible  Alternative Treatments  of  the Notes.    If, contrary  to  the
opinion of Tax Counsel, the IRS successfully asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might
be treated as equity interests in the  Trust Fund.  If so treated, the  Trust
Fund  might  be  taxable  as  a corporation  with  the  adverse  consequences
described above (and the taxable corporation would not be able to  reduce its
taxable income by deductions for interest expense on Notes recharacterized as
equity).   Alternatively,  and most likely  in the  view of Tax  Counsel, the
Trust Fund  might be treated as a publicly  traded partnership that would not
be taxable  as a corporation because it  would meet certain qualifying income
tests.   Nonetheless, treatment of  the Notes as  equity interests in  such a
publicly  traded partnership could  have adverse tax  consequences to certain
holders.    For example,  income  to certain  tax-exempt  entities (including
pension  funds)  would be  "unrelated  business  taxable income",  income  to
foreign holders generally  would be subject to  U.S. tax and U.S.  tax return
filing and withholding requirements, and individual holders might be  subject
to certain limitations  on their ability to  deduct their share of  the Trust
Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

    Treatment  of the Trust  Fund as a Partnership.   The  Trust Fund and the
Servicer will agree, and the  Certificateholders will agree by their purchase
of  Certificates, to treat  the Trust Fund  as a partnership  for purposes of
federal and state  income tax, franchise  tax and any  other tax measured  in
whole  or in part  by income,  with the assets  of the partnership  being the
assets held  by the  Trust Fund, the  partners of  the partnership  being the
Certificateholders, and  the Notes being  debt of the partnership.   However,
the proper characterization of the  arrangement involving the Trust Fund, the
Certificates, the Notes, the Trust Fund and the Servicer is not clear because
there is no authority on transactions closely comparable to that contemplated
herein.

    A variety  of alternative characterizations  are possible.   For example,
because the Certificates  have certain features  characteristic of debt,  the
Certificates  might  be  considered  debt  of  the  Trust  Fund.    Any  such
characterization would not result in  materially adverse tax consequences  to
Certificateholders as  compared to  the  consequences from  treatment of  the
Certificates  as equity  in a  partnership, described  below.   The following
discussion  assumes that  the Certificates  represent equity  interests in  a
partnership.

    Indexed Securities,  etc.   The  following  discussion assumes  that  all
payments on the  Certificates are denominated  in U.S. dollars,  none of  the
Certificates are Indexed Securities or  Strip Certificates, and that a Series
of Securities includes a single class  of Certificates.  If these  conditions
are  not  satisfied  with  respect  to  any  given  Series  of  Certificates,
additional  tax considerations  with  respect to  such  Certificates will  be
disclosed in the applicable Prospectus Supplement.

    Partnership Taxation.    If  the Trust  Fund  is  a partnership,  in  the
opinion of Tax Counsel, the Trust Fund will not be subject to  federal income
tax.  Rather, in  the opinion of Tax Counsel, each  Certificateholder will be
required to  separately take  into account such  holder's allocated  share of
income, gains,  losses, deductions and credits of the  Trust Fund.  The Trust
Fund's income will  consist primarily of interest and  finance charges earned
on the Loans (including appropriate  adjustments for market discount, OID and
bond premium)  and any  gain upon collection  or disposition  of Loans.   The
Trust  Fund's  deductions will  consist primarily  of interest  accruing with
respect to the Notes, servicing and other fees, and losses or deductions upon
collection or disposition of Loans.

    In  the opinion  of Tax  Counsel,  the tax  items  of  a partnership  are
allocable to the  partners in accordance with the  Code, Treasury regulations
and  the  partnership  agreement  (here,  the  Trust  Agreement  and  related
documents).    The  Trust  Agreement  will  provide,  in  general,  that  the
Certificateholders will  be allocated  taxable income of  the Trust  Fund for
each month  equal  to  the sum  of  (i)  the  interest that  accrues  on  the
Certificates  in  accordance  with  their  terms  for  such month,  including
interest accruing at  the Pass-Through Rate  for such  month and interest  on
amounts previously due on the Certificates but not yet  distributed; (ii) any
Trust Fund income  attributable to discount on the  Loans that corresponds to
any  excess of  the principal amount  of the Certificates  over their initial
issue price (iii)  prepayment premium payable  to the Certificateholders  for
such  month;   and  (iv)  any  other   amounts  of  income  payable   to  the
Certificateholders  for such month.   Such allocation will  be reduced by any
amortization by the  Trust Fund of premium  on Loans that corresponds  to any
excess of the issue price of  Certificates over their principal amount.   All
remaining  taxable  income of  the  Trust  Fund  will  be  allocated  to  the
Depositor.  Based on the economic arrangement  of the parties, in the opinion
of Tax Counsel,  this approach  for allocating  Trust Fund  income should  be
permissible  under applicable Treasury regulations, although no assurance can
be given  that the IRS  would not require  a greater amount  of income to  be
allocated to  Certificateholders.  Moreover,  in the opinion of  Tax Counsel,
even  under the  foregoing method  of allocation,  Certificateholders may  be
allocated income equal  to the entire Pass-Through Rate plus  the other items
described above even  though the Trust Fund might not have sufficient cash to
make current cash  distributions of such  amount.  Thus,  cash basis  holders
will in effect  be required  to report  income from the  Certificates on  the
accrual basis  and Certificateholders  may become liable  for taxes  on Trust
Fund income even  if they have not  received cash from the Trust  Fund to pay
such taxes.  In  addition, because tax allocations and tax  reporting will be
done on a uniform basis for all Certificateholders but Certificateholders may
be  purchasing  Certificates at  different  times  and at  different  prices,
Certificateholders may  be required  to report on  their tax  returns taxable
income that is greater or less than the amount reported to them  by the Trust
Fund.

    In the opinion of Tax  Counsel, all of the taxable  income allocated to a
Certificateholder that is a pension,  profit sharing or employee benefit plan
or other tax-exempt entity (including  an individual retirement account) will
constitute  "unrelated business taxable  income" generally taxable  to such a
holder under the Code.

    In  the  opinion  of Tax  Counsel,  an  individual  taxpayer's  share  of
expenses of the Trust  Fund (including fees to the Servicer  but not interest
expense)  would be miscellaneous itemized deductions.   Such deductions might
be disallowed to the individual in whole or in part  and might result in such
holder being taxed  on an amount  of income that  exceeds the amount of  cash
actually distributed to such holder over the life of the Trust Fund.

    The Trust Fund  intends to make all  tax calculations relating to  income
and allocations to Certificateholders on an aggregate basis.  If the IRS were
to require that such calculations be made separately for each Loan, the Trust
Fund might be  required to incur additional  expense but it is  believed that
there would not be a material adverse effect on Certificateholders.

    Discount  and Premium.   It  is believed that  the Loans were  not issued
with OID, and, therefore, the Trust should not have OID income.  However, the
purchase price  paid by the Trust Fund  for the Loans may be  greater or less
than the remaining  principal balance of the  Loans at the time  of purchase.
If so, in the opinion of  Tax Counsel, the Loan will have been  acquired at a
premium or discount, as the case may be.  (As indicated above, the Trust Fund
will make this  calculation on an aggregate  basis, but might be  required to
recompute it on a Loan by Loan basis.)

    If  the Trust  Fund acquires the  Loans at a market  discount or premium,
the Trust Fund will elect to include any such discount in income currently as
it accrues over the life of the  Loans or to offset any such premium  against
interest income  on the Loans.  As indicated above,  a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

    Section 708 Termination.   In the opinion of  Tax Counsel, under  Section
708 of  the Code,  the Trust  Fund will  be deemed  to terminate  for federal
income tax  purposes if 50% or more  of the capital and  profits interests in
the Trust  Fund are sold  or exchanged within a  12-month period.   If such a
termination  occurs, the  Trust Fund  will  be considered  to distribute  its
assets  to the  partners, who would  then be treated  as recontributing those
assets to the  Trust Fund  as a  new partnership.   The Trust  Fund will  not
comply  with certain  technical requirements  that  might apply  when such  a
constructive termination occurs.  As a result, the Trust Fund may  be subject
to certain tax penalties and may incur  additional expenses if it is required
to comply with  those requirements.  Furthermore, the Trust Fund might not be
able to comply due to lack of data.

    Disposition of Certificates.   Generally, in the opinion of Tax  Counsel,
capital gain  or loss  will be  recognized on  a sale  of Certificates  in an
amount equal to  the difference between the amount  realized and the seller's
tax basis  in the Certificates  sold.  A  Certificateholder's tax basis  in a
Certificate will generally equal the  holder's cost increased by the holder's
share  of Trust  Fund  income (includible  in income)  and  decreased by  any
distributions received with  respect to such Certificate.   In addition, both
the tax basis  in the Certificates  and the  amount realized on  a sale of  a
Certificate  would  include  the  holder's  share  of  the  Notes  and  other
liabilities of the  Trust Fund.  A holder acquiring Certificates at different
prices may  be required to maintain a single  aggregate adjusted tax basis in
such  Certificates,  and, upon  sale  or  other disposition  of  some  of the
Certificates,  allocate  a  portion  of  such  aggregate  tax  basis  to  the
Certificates  sold (rather  than maintaining  a  separate tax  basis in  each
Certificate  for  purposes  of computing  gain  or  loss on  a  sale  of that
Certificate).

    Any gain on the sale of a Certificate attributable to the  holder's share
of unrecognized accrued market discount on the Receivables would generally be
treated as ordinary  income to the holder and would give  rise to special tax
reporting requirements.   The Trust Fund  does not expect  to have any  other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

    If a  Certificateholder is required to  recognize an aggregate amount  of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

    Allocations Between  Transferors and Transferees.   In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular   calendar  month   will   be   apportioned   among  the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as of the close of the last  day of such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
its tax liability and  tax basis) attributable to  periods before the  actual
transaction.

    The use  of such a  monthly convention  may not be  permitted by existing
regulations.  If  a monthly  convention is  not allowed (or  only applies  to
transfers  of less  than all  of the  partner's interest), taxable  income or
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

    Section 754 Election.   In the event  that a Certificateholder  sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the  Certificates than the selling  Certificateholder
had.   The tax  basis of  the Trust  Fund's assets  will not  be adjusted  to
reflect that higher (or  lower) basis unless the  Trust Fund were to file  an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that would be  involved in keeping accurate  accounting records,
as well as potentially onerous information reporting requirements,  the Trust
Fund will  not make such election.  As  a result, Certificateholders might be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

    Administrative  Matters.  The Owner  Trustee is required to  keep or have
kept complete  and accurate books  of the  Trust Fund.   Such  books will  be
maintained for financial reporting and  tax purposes on an accrual basis  and
the fiscal  year of the Trust  will be the  calendar year.  The  Trustee will
file a partnership information return (IRS  Form 1065) with the IRS for  each
taxable  year of  the Trust  Fund  and will  report each  Certificateholder's
allocable share of items of Trust Fund income and  expense to holders and the
IRS  on  Schedule  K-1.   The  Trust  Fund  will  provide  the  Schedule  K-l
information to  nominees  that  fail  to provide  the  Trust  Fund  with  the
information statement described  below and such nominees will  be required to
forward  such  information  to the  beneficial  owners  of  the Certificates.
Generally,  holders  must file  tax  returns  that  are consistent  with  the
information return filed by the Trust Fund  or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies .

    Under  Section 6031 of the  Code, any person that holds Certificates as a
nominee at any time  during a calendar year is required  to furnish the Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i)  the name, address and taxpayer  identification number of the nominee and
(ii)  as to each  beneficial owner (x)  the name, address  and identification
number of such person,  (y) whether such person is a  United States person, a
tax-exempt entity or a foreign government, an international  organization, or
any wholly  owned agency or instrumentality  of either of the  foregoing, and
(z)  certain information on  Certificates that were  held, bought  or sold on
behalf  of such  person  throughout  the  year.   In  addition,  brokers  and
financial  institutions that hold Certificates through a nominee are required
to furnish directly to the Trust Fund  information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be  furnished to  the  Trust Fund  on  or before  the  following January  31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

    The  Depositor  will  be designated  as the  tax  matters partner  in the
related Trust  Agreement and, as  such, will be responsible  for representing
the Certificateholders in  any dispute with the  IRS.  The Code  provides for
administrative  examination of  a partnership  as if  the partnership  were a
separate and  distinct taxpayer.   Generally, the statute of  limitations for
partnership items does  not expire before three years after the date on which
the  partnership information  return  is filed.    Any adverse  determination
following an  audit of the return of the Trust Fund by the appropriate taxing
authorities  could   result  in   an  adjustment  of   the  returns   of  the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the  Trust  Fund.    An  adjustment  could  also  result in  an  audit  of  a
Certificateholder's returns  and  adjustments of  items  not related  to  the
income and losses of the Trust Fund.

    Tax Consequences to Foreign Certificateholders.  It is  not clear whether
the Trust Fund would  be considered to be engaged  in a trade or business  in
the  United States for purposes of  federal withholding taxes with respect to
non-U.S. persons because there is no clear authority dealing with that  issue
under facts  substantially similar to those described herein.  Although it is
not expected that the  Trust Fund would be engaged in a  trade or business in
the United States  for such purposes, the  Trust Fund will withhold  as if it
were so engaged  in order  to protect  the Trust Fund  from possible  adverse
consequences of a failure to withhold.  The Trust Fund expects to withhold on
the   portion  of   its  taxable   income  that   is  allocable   to  foreign
Certificateholders pursuant to  Section 1446 of the  Code, as if  such income
were effectively  connected to a U.S. trade or business, at a rate of 35% for
foreign holders that  are taxable  as corporations  and 39.6%  for all  other
foreign holders.  Subsequent adoption of Treasury regulations or the issuance
of other  administrative pronouncements may  require the Trust to  change its
withholding  procedures.  In  determining a holder's  withholding status, the
Trust  Fund  may  rely  on IRS  Form  W-8,  IRS  Form  W-9  or  the  holder's
certification of nonforeign status signed under penalties of perjury.

    Each  foreign holder  might  be  required to  file a  U.S.  individual or
corporate income  tax return (including,  in the case  of a corporation,  the
branch profits tax) on  its share of the  Trust Fund's income.  Each  foreign
holder must obtain  a taxpayer identification number from the  IRS and submit
that number to the Trust on Form W-8 in order to assure appropriate crediting
of the taxes withheld.  A foreign  holder generally would be entitled to file
with the IRS a claim for  refund with respect to taxes withheld by  the Trust
Fund taking the  position that no taxes  were due because the Trust  Fund was
not engaged in a U.S. trade or business.  However, interest payments made (or
accrued) to  a Certificateholder who  is a  foreign person generally  will be
considered guaranteed  payments to the  extent such  payments are  determined
without regard to the income of the  Trust Fund.  If these interest  payments
are properly characterized as guaranteed payments, then the interest will not
be considered "portfolio  interest." As a result,  Certificateholders will be
subject to United States federal income tax and withholding tax at a  rate of
30 percent,  unless reduced or  eliminated pursuant to an  applicable treaty.
In such case, a  foreign holder would only be entitled to  claim a refund for
that portion of the taxes in excess of the taxes that should be withheld with
respect to the guaranteed payments.

    Backup Withholding.  Distributions  made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures,  unless the  holder is an  exempt recipient  under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

    The following describes certain considerations under  ERISA and the Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement  will contain  information concerning  considerations relating  to
ERISA and the Code that are applicable to such Securities.

    ERISA  imposes  requirements on  employee benefit  plans (and  on certain
other  retirement  plans and  arrangements,  including  individual retirement
accounts and  annuities,  Keogh plans  and  collective investment  funds  and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to such Plans.  Generally, ERISA applies to investments  made by
Plans.   Among other things, ERISA requires that the  assets of Plans be held
in trust  and that  the  trustee, or  other duly  authorized fiduciary,  have
exclusive authority and discretion  to manage and control the  assets of such
Plans.  ERISA also  imposes certain duties on persons who  are fiduciaries of
Plans.   Under  ERISA,  any person  who exercises  any  authority or  control
respecting  the  management  or  disposition  of  the assets  of  a  Plan  is
considered to be a fiduciary of such  Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in  ERISA Section 3(32)) and, if no election  has been made under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan which is qualified and exempt from taxation under Code Sections
401(a) and  501(a), however, is  subject to the prohibited  transaction rules
set forth in Code Section 503. 

    On November 13,  1986, the United States  Department of Labor (the "DOL")
issued final regulations  concerning the definition  of what constitutes  the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which  a Plan makes an "equity" investment  could be deemed
for purposes  of  ERISA  to  be  assets of  the  investing  Plan  in  certain
circumstances.   However, the regulation provides that, generally, the assets
of a  corporation or partnership in  which a Plan invests will  not be deemed
for  purposes of  ERISA to  be assets  of such  Plan if  the equity  interest
acquired  by  the   investing  Plan  is  a  publicly-offered   security.    A
publicly-offered security,  as defined in the Labor  Reg. Section 2510.3-101,
is  a security that is widely  held, freely transferable and registered under
the Securities Exchange Act of 1934, as amended.

    In  addition   to  the  imposition  of  general  fiduciary  standards  of
investment prudence  and diversification,  ERISA prohibits a  broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans may be  deemed Plan assets of each Plan  that purchases Securities,
an investment in the Securities by  a Plan might be a prohibited  transaction
under ERISA  Sections 406 and  407 and  subject to an  excise tax  under Code
Section 4975 unless a statutory or administrative exemption applies.

    In Prohibited  Transaction Exemption  83-1  ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage  pool pass-through certificates" in the initial issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates representing  an  interest in  such  mortgage pools  by
Plans.    If  the general  conditions  (discussed  below)  of  PTE  83-1  are
satisfied, investments by a Plan in  Securities that represent interests in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions  with Parties in Interest  who are not  fiduciaries) if the Plan
purchases the Single  Family Securities at no more than fair market value and
will be  exempt from  the prohibitions  of ERISA  Sections 406(b)(1)  and (2)
(relating generally to  transactions with fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid
to the  pool sponsor, the Plan does not purchase  more than 25% of all Single
Family  Securities, and  at least  50% of  all  Single Family  Securities are
purchased by persons  independent of the pool  sponsor or pool trustee.   PTE
83-1  does not provide  an exemption  for transactions  involving Subordinate
Securities.  Accordingly, unless otherwise provided in the related Prospectus
Supplement, no transfer  of a Subordinate Security or a Security which is not
a Single Family Security may be made to a Plan.

    The discussion in this and the next succeeding paragraph  applies only to
Single Family Securities.   The Depositor believes that, for purposes  of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of Trust Securities; provided that the Securities in the case of clause
(i), or the  Securities in the case  of clause (ii), evidence  the beneficial
ownership of both a specified percentage of future interest payments (greater
than 0%) and  a specified percentage  (greater than 0%)  of future  principal
payments  on the Loans.  It  is not clear whether  a class of Securities that
evidences the beneficial  ownership in a Trust Fund divided into Loan groups,
beneficial ownership of  a specified percentage of interest  payments only or
principal payments only, or a notional amount of either principal or interest
payments,  or a class of Securities  entitled to receive payments of interest
and principal on the Loans only after payments to other classes  or after the
occurrence of  certain specified  events would  be  a "mortgage  pass-through
certificate" for purposes of PTE 83-1.

    PTE 83-1 sets forth three general conditions which must be satisfied  for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other  protection for the pooled mortgage  loans and property
securing  such loans, and for indemnifying Securityholders against reductions
in pass-through payments due to property  damage or defaults in loan payments
in an  amount not  less than  the greater  of one  percent  of the  aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage loan; (ii) the existence  of a
pool  trustee who  is not  an  affiliate of  the  pool sponsor;  and (iii)  a
limitation  on  the  amount of  the  payment  retained by  the  pool sponsor,
together with  other funds inuring to its benefit,  to not more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by  the pool sponsor to  the Pool.  The  Depositor believes
that the  first general condition  referred to above  will be satisfied  with
respect to the Securities in a Series issued without a subordination feature,
or  the Securities  only in  a Series  issued with  a subordination  feature,
provided  that  the  subordination  and  Reserve  Account,  subordination  by
shifting of interests, the pool insurance or other form of credit enhancement
described herein (such subordination, pool  insurance or other form of credit
enhancement being  the system  of insurance or  other protection  referred to
above) with respect to a Series of Securities is  maintained in an amount not
less than the  greater of one percent  of the aggregate principal  balance of
the Loans or the principal balance of  the largest Loan.  See "Description of
the Securities"  herein.   In  the absence  of a  ruling that  the system  of
insurance  or  other  protection  with  respect to  a  Series  of  Securities
satisfies  the first  general condition  referred to  above, there can  be no
assurance that these features will be so viewed by the DOL.  The Trustee will
not be affiliated with the Depositor.

    Each  Plan  fiduciary  who  is  responsible  for  making  the  investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as to whether the first  and third
general  conditions, and  the specific  conditions described  briefly  in the
preceding  paragraph,  of  PTE  83-1  have  been  satisfied,  or  as  to  the
availability of  any  other prohibited  transaction  exemptions.   Each  Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of  investment prudence and  diversification, an investment  in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy of  the Plan and the  composition of the Plan's  investment
portfolio.

    On September 6, 1990 the DOL issued  to Greenwich Capital Markets,  Inc.,
an individual  exemption (Prohibited  Transaction Exemption  90-59; Exemption
Application  No. D-8374, 55  Fed. Reg.  36724) (the  "Underwriter Exemption")
which  applies to  certain sales  and  servicing of  "certificates" that  are
obligations of  a "trust"  with respect to  which Greenwich  Capital Markets,
Inc. is the underwriter, manager  or co-manager of an underwriting syndicate.
The Underwriter Exemption provides relief  which is generally similar to that
provided by PTE 83-1, but is broader in several respects.

    The Underwriter  Exemption contains several  requirements, some  of which
differ  from  those  in PTE  83-l.   The  Underwriter  Exemption  contains an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the holder  to pass-through payments  of principal, interest  and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust"  which  permits the  trust  corpus  to  consist of  secured  consumer
receivables.   The  definition  of  "trust", however,  does  not include  any
investment  pool unless, inter alia, (i) the investment pool consists only of
assets of  the type which have been included  in other investment pools, (ii)
certificates evidencing interests  in such other  investment pools have  been
purchased  by investors other than  Plans for at least one  year prior to the
Plan's acquisition of certificates pursuant to the Underwriter Exemption, and
(iii) certificates in such  other investment pools have been rated  in one of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of the  certificates by a  Plan must be  on terms (including  the
price for the  certificates) that are at  least as favorable  to the Plan  as
they  would be in an arm's  length transaction with an  unrelated party.  The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that certificates acquired by  a Plan have received  a rating at the time  of
their acquisition  that  is  in  one of  the  three  highest  generic  rating
categories of Standard & Poor's Corporation, Moody's Investors Service, Inc.,
Duff  &  Phelps  Inc.  or Fitch  Investors  Service,  Inc.   The  Underwriter
Exemption specifies  that the pool  trustee must not  be an affiliate  of the
pool sponsor,  nor an affiliate  of the  Underwriter, the pool  servicer, any
obligor with  respect to  mortgage loans included  in the  trust constituting
more than five percent of the aggregate unamortized principal balance  of the
assets in  the  trust, or  any  affiliate of  such  entities.   Finally,  the
Underwriter Exemption stipulates  that any Plan investing in the certificates
must be an "accredited investor" as defined in Rule 501(a)(1) of Regulation D
of the Securities and Exchange Commission under the Securities Act of 1933.

    Any Plan fiduciary  which proposes to cause a Plan to purchase Securities
should consult  with their  counsel concerning  the impact of  ERISA and  the
Code, the applicability of  PTE 83-1 and the  Underwriter Exemption, and  the
potential consequences in their specific circumstances, prior to  making such
investment.  Moreover, each Plan fiduciary should determine whether under the
general  fiduciary standards of  investment procedure and  diversification an
investment in the Securities is appropriate for the Plan, taking into account
the overall  investment policy of the Plan and  the composition of the Plan's
investment portfolio.

                               LEGAL INVESTMENT

    The  Prospectus Supplement  for  each series  of Securities  will specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage  related securities" for purposes  of the Secondary Mortgage Market
Enhancement  Act of 1984  ("SMMEA").  Classes  of Securities  that qualify as
"mortgage related securities" will be legal investments  for persons, trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities  (including depository  institutions,  life insurance  companies and
pension funds)  created pursuant to or existing under  the laws of the United
States or of any  state (including the District of Columbia  and Puerto Rico)
whose authorized  investments are  subject to state  regulations to  the same
extent as, under applicable  law, obligations issued  by or guaranteed as  to
principal and interest  by the  United States  or any such  entities.   Under
SMMEA,  if a state enacted legislation prior  to October 4, 1991 specifically
limiting the legal investment authority of  any such entities with respect to
"mortgage related  securities", securities will constitute  legal investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991  deadline.   SMMEA  provides, however,  that  in no  event  will the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in securities, or require the  sale or
other disposition of  securities, so long as such  contractual commitment was
made  or  such securities  were  acquired  prior  to the  enactment  of  such
legislation.

    SMMEA also amended the  legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks  may invest in,  sell or otherwise  deal in  Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase  certificates for their own account without  regard to the
limitations generally  applicable to  investment securities  set forth  in 12
U.S.C. 24  (Seventh),  subject   in  each case  to  such regulations  as  the
applicable federal  authority may  prescribe.   In  this connection,  federal
credit unions should review the National Credit Union Administration ("NCUA")
Letter to Credit Unions  No. 96, as modified  by Letter to Credit  Unions No.
108,  which includes  guidelines to  assist federal  credit unions  in making
investment  decisions  for   mortgage  related  securities  and   the  NCUA's
regulation  "Investment and Deposit  Activities" (12 C.F.R.  Part 703), which
sets forth  certain restrictions  on investment by  federal credit  unions in
mortgage related securities.

    All depository institutions considering an  investment in the  Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial Institutions Examination Council's Supervisory  Policy Statement on
the  Securities  Activities  (to  the  extent  adopted  by  their  respective
regulators) (the "Policy Statement") setting forth, in relevant part, certain
securities trading and sales practices deemed unsuitable for an institution's
investment portfolio, and  guidelines for (and restrictions  on) investing in
mortgage derivative products, including "mortgage related  securities", which
are  "high-risk  mortgage securities"  as  defined in  the  Policy Statement.
According  to the  Policy  Statement  such  "high-risk  mortgage  securities"
include securities such as Securities not entitled to distributions allocated
to  principal or  interest, or  Subordinated  Securities.   Under the  Policy
Statement,  it is  the  responsibility  of  each  depository  institution  to
determine, prior to purchase (and  at stated intervals thereafter), whether a
particular  mortgage derivative product  is a "high-risk  mortgage security",
and whether the purchase (or retention) of such a product would be consistent
with the Policy Statement.

    The  foregoing does  not  take into  consideration the  applicability  of
statutes,  rules,  regulations,  orders  guidelines or  agreements  generally
governing  investments  made by  a  particular investor,  including,  but not
limited  to "prudent  investor"  provisions which  may  restrict or  prohibit
investment in securities which are not "interest bearing" or "income paying".

    There may  be other  restrictions on  the ability  of certain  investors,
including  depositors institutions,  either  to  purchase  Securities  or  to
purchase  Securities representing  more than  a specified  percentage  of the
investor's  assets.   Investors should  consult their  own legal  advisors in
determining  whether  and  to  what extent  the  Securities  constitute legal
investments for such investors.

                            METHOD OF DISTRIBUTION

    The Securities  offered hereby and by  the Prospectus Supplement will  be
offered in  Series.  The distribution of the  Securities may be effected from
time to time in one  or more transactions, including negotiated transactions,
at a fixed public offering price or at varying prices to be determined at the
time of sale or  at the time of commitment therefor.  If  so specified in the
related Prospectus Supplement,  the Securities will be distributed  in a firm
commitment  underwriting,   subject  to  the  terms  and  conditions  of  the
underwriting agreement, by Greenwich Capital  Markets, Inc. ("GCM") acting as
underwriter with other underwriters, if any,  named therein.  In such  event,
the related Prospectus Supplement may also specify that the underwriters will
not  be  obligated  to pay  for  any  Securities agreed  to  be  purchased by
purchasers pursuant to  purchase agreements acceptable to the  Depositor.  In
connection  with  the  sale  of  the  Securities,  underwriters  may  receive
compensation from the Depositor or  from purchasers of the Securities  in the
form  of discounts,  concessions  or  commissions.   The  related  Prospectus
Supplement will describe any such compensation paid by the Depositor.

    Alternatively,  the related  Prospectus Supplement  may specify  that the
Securities  will be distributed  by GCM acting  as agent or  in some cases as
principal  with respect  to Securities  that it  has previously  purchased or
agreed to purchase.  If GCM acts as agent in the sale of Securities, GCM will
receive  a selling  commission with  respect  to each  Series of  Securities,
depending on  market conditions, expressed  as a percentage of  the aggregate
principal balance of  the related Trust Fund  Assets as of the  Cut-off Date.
The exact percentage for each Series  of Securities will be disclosed in  the
related Prospectus Supplement.   To  the extent that  GCM elects to  purchase
Securities as  principal, GCM may  realize losses  or profits based  upon the
difference  between its purchase  price and the sales  price.  The Prospectus
Supplement with respect to any Series offered other than through underwriters
will  contain information  regarding  the  nature of  such  offering and  any
agreements  to  be entered  into  between  the  Depositor and  purchasers  of
Securities of such Series.

    The  Depositor will indemnify  GCM and  any underwriters  against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments GCM and any  underwriters may be required to make
in respect thereof.

    In  the ordinary course of  business, GCM and the Depositor may engage in
various   securities  and   financing   transactions,  including   repurchase
agreements to provide  interim financing of the Depositor's  loans or private
asset  backed securities,  pending the  sale of  such loans or  private asset
backed securities, or interests therein, including the Securities.

    The Depositor anticipates that  the Securities will be sold primarily  to
institutional investors.   Purchasers of Securities, including  dealers, may,
depending on  the facts and circumstances of such  purchases, be deemed to be
"underwriters" within the meaning of the Securities Act of 1933 in connection
with reoffers and  sales by them of Securities.  Holders of Securities should
consult with their legal advisors in this regard prior to any such reoffer or
sale.

                                LEGAL MATTERS

    The  legality  of  the  Securities  of  each  Series,  including  certain
material federal income tax consequences with respect thereto, will be passed
upon for the Depositor by Brown & Wood LLP, New York, New York 10048.

                            FINANCIAL INFORMATION

    A  new Trust  Fund  will  be  formed  with  respect  to  each  Series  of
Securities and  no Trust Fund will engage in  any business activities or have
any assets or  obligations prior  to the  issuance of the  related Series  of
Securities.  Accordingly,  no financial statements with respect  to any Trust
Fund  will be  included  in  this Prospectus  or  in  the related  Prospectus
Supplement.

                                    RATING

    It is  a condition  to the  issuance  of the  Securities  of each  Series
offered hereby  and by the  Prospectus Supplement  that they shall  have been
rated  in  one  of  the four  highest  rating  categories  by  the nationally
recognized statistical  rating agency or  agencies (each, a  "Rating Agency")
specified in the related Prospectus Supplement.

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

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

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

<TABLE>
<CAPTION>

<S>                                              <C>               <C>
     No dealer, salesman or other person has
been authorized to  give any information  or                       CITYSCAPE HOME LOAN
to make any representations other than those                       OWNER TRUST 1997-3
contained in or incorporated by reference in
this Prospectus Supplement or the Prospectus
and, if  given or made,  such information or
representations  must  not  be  relied upon.                     $50,100,000  Class A-1,
This Prospectus Supplement and the  Prospec-           Variable Rate Home Loan Asset Backed Notes
tus do  not constitute an offer to sell or a
solicitation   of  an   offer  to   buy  any                     $28,400,000  Class A-2,
securities other than the securities offered               7.37% Home Loan Asset Backed Notes
hereby, nor  an offer of  the securities  in
any state  or jurisdiction  in which,  or to                     $22,000,000  Class A-3,
any  person  to whom,  such  offer would  be               7.31% Home Loan Asset Backed Notes
unlawful. The  delivery  of this  Prospectus
Supplement  or the  Prospectus  at any  time                     $22,900,000  Class A-4,
does not  imply that  information herein  or               7.57% Home Loan Asset Backed Notes
therein is correct as of any time subsequent
to its date.                                                     $13,600,000  Class A-5,
                                                           7.89% Home Loan Asset Backed Notes
              TABLE OF CONTENTS
                                        Page                     $14,000,000  Class A-6
            PROSPECTUS SUPPLEMENT                          7.41% Home Loan Asset Backed Notes
Incorporation   of   Certain   Documents  by
Reference . . . . . . . . . . . . . . . . ii                     $22,500,000  Class M-1,
Summary of Terms  . . . . . . . . . . .  S-1               7.68% Home Loan Asset Backed Notes
Risk Factors  . . . . . . . . . . . . . S-11
The Trust . . . . . . . . . . . . . . . S-16                     $15,500,000  Class M-2,
The Pool  . . . . . . . . . . . . . . . S-17               7.84% Home Loan Asset Backed Notes
Cityscape Corp. . . . . . . . . . . . . S-25
Description of Credit Enhancement . . . S-29                      $9,000,000  Class B,
Description of the Notes  . . . . . . . S-31               8.17% Home Loan Asset Backed Notes
Description   of   Transfer   and  Servicing
Agreements  . . . . . . . . . . . . . . S-41
Prepayment and Yield Considerations . . S-45                         FINANCIAL ASSET
Certain Federal Income Tax Consequences S-60                        SECURITIES CORP.
State Tax Consequences  . . . . . . . . S-60                           (DEPOSITOR)
ERISA Considerations  . . . . . . . . . S-60
Method of Distribution  . . . . . . . . S-62
Legal Investment Matters  . . . . . . . S-63                                           
Legal Matters . . . . . . . . . . . . . S-63                      PROSPECTUS SUPPLEMENT
Ratings . . . . . . . . . . . . . . . . S-63                                           

                 PROSPECTUS                                         GREENWICH CAPITAL
                                                                
                                                                        MARKETS, INC.    
Prospectus  Supplement or Current  Report on
Form 8-K  . . . . . . . . . . . . . . . .   2
Incorporation  of  Certain   Information  by                    BEAR, STEARNS & CO. INC.
Reference . . . . . . . . . . . . . . . .   2                    
Available Information . . . . . . . . . .   2                                           
Reports to Securityholders  . . . . . . .   3                          June 10, 1997
Summary of Terms  . . . . . . . . . . . .   4
Risk Factors  . . . . . . . . . . . . . .  11
The Trust Fund  . . . . . . . . . . . . .  16
Use of Proceeds . . . . . . . . . . . . .  22
The Depositor . . . . . . . . . . . . . .  22
Loan Program  . . . . . . . . . . . . . .  22
Description of the Securities . . . . . .  24
Credit Enhancement  . . . . . . . . . . .  34
Yield and Preypayment Considerations  . .  40
The Agreements  . . . . . . . . . . . . .  42
Certain Legal Aspects of the Loans  . . .  55
Certain Material Federal Income Tax 
  Consequences  . . . . . . . . . . . . .  67
State Tax Considerations  . . . . . . . .  87
ERISA Considerations .  . . . . . . . . .  87
Legal Investment  . . . . . . . . . . . .  89
Method of Distribution  . . . . . . . . .  90
Legal Matters . . . . . . . . . . . . . .  91
Financial Information . . . . . . . . . .  91
Rating  . . . . . . . . . . . . . . . . .  91

</TABLE>




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