FINANCIAL ASSET SECURITIES CORP
8-K, 1997-08-06
ASSET-BACKED SECURITIES
Previous: MILLION DOLLAR SALOON INC, 10QSB, 1997-08-06
Next: TRAVELERS FUND ABD II FOR VARIABLE ANNUITIES, 497, 1997-08-06



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


                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   Form 8-K

                                CURRENT REPORT


                   Pursuant to Section 13 or 15(d) of the 
                       Securities Exchange Act of 1934


                    Date of Report (Date of earliest event
                           Reported) June 26, 1997


     FINANCIAL ASSET SECURITIES  CORP., (as depositor under  the Pooling
     and Servicing Agreement,  dated as of June 9, 1997, relating to the
     Cityscape Home Equity  Loan Trust 1997-C, Home  Equity Pass-Through
     Certificates, Series 1997-C).


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


         Delaware                333-29381       06-1442101     
- ----------------------------  -------------- -------------------
(State or Other Jurisdiction  (Commission    (I.R.S. Employer
     of Incorporation)        File Number)   Identification No.)


600 Steamboat Road
Greenwich, Connecticut                              06830  
- -----------------------------------------------------------
(Address of Principal                             (ZIP Code)
 Executive Offices)


Registrant's telephone number, including area code (203) 625-2700
                                                   ----- --------
                                                                 
- -----------------------------------------------------------------



Item 5.   Other Events.
- ----      ------------

     On  June 26,  1997,  Financial Asset  Securities  Corp. (the  "Company")
entered into a Pooling and Servicing Agreement, dated as of June 9,  1997, by
and  among,  the  Company,  as  depositor, Cityscape  Corp.,  as  seller  and
servicer, and  First Bank National  Association, as trustee, relating  to the
Cityscape  Home Equity  Loan  Owner Trust  1997-C,  Home Equity  Pass-Through
Certificates, Series 1997-C.  The  Pooling and Servicing Agreement is annexed
hereto as Exhibit 99.1.


Item 7.   Financial Statements, Pro Forma Financial
- ----      -----------------------------------------
          Information and Exhibits.
          ------------------------

(a)  Not applicable.

(b)  Not applicable.

(c)  Exhibits:

     99.1      Pooling and Servicing Agreement



                                  SIGNATURES

Pursuant to  the requirements  of the Securities  Exchange Act  of 1934,  the
registrant  duly  caused  this report  to  be  signed on  its  behalf  by the
undersigned hereunto duly authorized.

                              FINANCIAL ASSET SECURITIES CORP.


                              By:  /s/ Peter McMullin                      
                                  -------------------------------
                                  Name:   Peter McMullin
                                  Title:  Vice President

                                    
Dated:  August 6, 1997


                               Exhibit Index
                               -------------

Exhibit                                           Page
- -------                                           ----

99.1      Pooling and Servicing Agreement



                                                               EXECUTION COPY











                      FINANCIAL ASSET SECURITIES CORP.,
                                  Depositor


                               CITYSCAPE CORP.,
                             Seller and Servicer 

                                     and


                       FIRST BANK NATIONAL ASSOCIATION,
                                   Trustee



                       POOLING AND SERVICING AGREEMENT

                           Dated as of June 9, 1997



                      _________________________________

               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-C
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATES


                              TABLE OF CONTENTS

Section                                                                  Page
- -------                                                                ----

                                  ARTICLE I

                                 DEFINITIONS

     SECTION 1.01.  Defined Terms . . . . . . . . . . . . . . . . . . . .   2
          1933 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
          2/28 LIBOR Mortgage Loan  . . . . . . . . . . . . . . . . . . .   2
          Accepted Servicing Procedures . . . . . . . . . . . . . . . . .   2
          Account . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
          Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . .   2
          Additional Servicing Compensation . . . . . . . . . . . . . . .   3
          Addition Notice . . . . . . . . . . . . . . . . . . . . . . . .   3
          Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . .   3
          Aggregate Senior Certificate Principal Balance  . . . . . . . .   3
          Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
          Allocable Loss Amount . . . . . . . . . . . . . . . . . . . . .   3
          Allocable Loss Amount Priority  . . . . . . . . . . . . . . . .   3
          Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . .   3
          Available Funds . . . . . . . . . . . . . . . . . . . . . . . .   3
          Available Funds Cap . . . . . . . . . . . . . . . . . . . . . .   3
          Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . .   4
          Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . .   4
          Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . .   4
          BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
          Book-Entry Certificates . . . . . . . . . . . . . . . . . . . .   4
          Business Day  . . . . . . . . . . . . . . . . . . . . . . . . .   4
          Call Option Date  . . . . . . . . . . . . . . . . . . . . . . .   4
          Capitalized Interest Account  . . . . . . . . . . . . . . . . .   4
          Capitalized Interest Requirement  . . . . . . . . . . . . . . .   4
          Certificate . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Certificate Account . . . . . . . . . . . . . . . . . . . . . .   5
          Certificateholder or Holder . . . . . . . . . . . . . . . . . .   5
          Certificate Owner . . . . . . . . . . . . . . . . . . . . . . .   5
          Certificate Principal Balance . . . . . . . . . . . . . . . . .   5
          Certificate Register  . . . . . . . . . . . . . . . . . . . . .   5
          Cityscape . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Civil Relief Act  . . . . . . . . . . . . . . . . . . . . . . .   5
          Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   5
          Class A-1 Certificate . . . . . . . . . . . . . . . . . . . . .   5
          Class A-1 Certificateholder . . . . . . . . . . . . . . . . . .   6
          Class A-1 Pass-Through Margin . . . . . . . . . . . . . . . . .   6
          Class A-2 Certificate . . . . . . . . . . . . . . . . . . . . .   6
          Class A-2 Certificateholder . . . . . . . . . . . . . . . . . .   6
          Class A-3 Certificate . . . . . . . . . . . . . . . . . . . . .   6
          Class A-3 Certificateholder . . . . . . . . . . . . . . . . . .   6
          Class A-4 Certificate . . . . . . . . . . . . . . . . . . . . .   6
          Class A-4 Certificateholder . . . . . . . . . . . . . . . . . .   6
          Class A-4 Priority Excess Distribution Amount . . . . . . . . .   6
          Class A-4 Priority General Distribution Amount  . . . . . . . .   6
          Class A-4 Priority Percentage . . . . . . . . . . . . . . . . .   7
          Class A-4 Pro Rata Excess Distribution Amount . . . . . . . . .   7
          Class A-4 Pro Rata General Distribution Amount  . . . . . . . .   7
          Class A-5 Certificate . . . . . . . . . . . . . . . . . . . . .   7
          Class A-5 Certificateholder . . . . . . . . . . . . . . . . . .   7
          Class B Certificate . . . . . . . . . . . . . . . . . . . . . .   7
          Class B-1A Certificate  . . . . . . . . . . . . . . . . . . . .   7
          Class B-1A Certificateholder  . . . . . . . . . . . . . . . . .   7
          Class B-1F Certificate  . . . . . . . . . . . . . . . . . . . .   7
          Class B-1F Certificateholder  . . . . . . . . . . . . . . . . .   8
          Class B Optimal Principal Balance . . . . . . . . . . . . . . .   8
          Class Certificate Principal Balance . . . . . . . . . . . . . .   8
          Class M-1 Certificate . . . . . . . . . . . . . . . . . . . . .   8
          Class M-1 Optimal Principal Balance . . . . . . . . . . . . . .   8
          Class M-1A Certificate  . . . . . . . . . . . . . . . . . . . .   8
          Class M-1A Certificateholder  . . . . . . . . . . . . . . . . .   9
          Class M-1F Certificate  . . . . . . . . . . . . . . . . . . . .   9
          Class M-1F Certificateholder  . . . . . . . . . . . . . . . . .   9
          Class M-2 Certificate . . . . . . . . . . . . . . . . . . . . .   9
          Class M-2 Optimal Principal Balance . . . . . . . . . . . . . .   9
          Class M-2A Certificate  . . . . . . . . . . . . . . . . . . . .   9
          Class M-2A Certificateholder  . . . . . . . . . . . . . . . . .   9
          Class M-2F Certificate  . . . . . . . . . . . . . . . . . . . .   9
          Class M-2F Certificateholder  . . . . . . . . . . . . . . . . .   9
          Class R-I Certificate . . . . . . . . . . . . . . . . . . . . .   9
          Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . .  10
          Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
          Collection Account  . . . . . . . . . . . . . . . . . . . . . .  10
          Corporate Trust Office  . . . . . . . . . . . . . . . . . . . .  10
          Cram Down Loss  . . . . . . . . . . . . . . . . . . . . . . . .  10
          Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . .  10
          Cut-Off Date Loan Balance . . . . . . . . . . . . . . . . . . .  10
          DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
          Definitive Certificates . . . . . . . . . . . . . . . . . . . .  10
          Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . .  10
          Delinquency Advance . . . . . . . . . . . . . . . . . . . . . .  10
          Delinquency Percentage  . . . . . . . . . . . . . . . . . . . .  10
          Delinquency Report  . . . . . . . . . . . . . . . . . . . . . .  11
          Delinquent  . . . . . . . . . . . . . . . . . . . . . . . . . .  11
          Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
          Depository  . . . . . . . . . . . . . . . . . . . . . . . . . .  11
          Depository Agreement  . . . . . . . . . . . . . . . . . . . . .  11
          Depository Participant  . . . . . . . . . . . . . . . . . . . .  11
          Determination Date  . . . . . . . . . . . . . . . . . . . . . .  11
          Directly Operate  . . . . . . . . . . . . . . . . . . . . . . .  11
          Disqualified Organization . . . . . . . . . . . . . . . . . . .  12
          Distribution Account  . . . . . . . . . . . . . . . . . . . . .  12
          Distribution Date . . . . . . . . . . . . . . . . . . . . . . .  12
          Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
          Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . .  12
          Eligible Account  . . . . . . . . . . . . . . . . . . . . . . .  12
          ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
          Estate in Real Property . . . . . . . . . . . . . . . . . . . .  13
          FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Final Recovery Determination  . . . . . . . . . . . . . . . . .  13
          First Lien  . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          First Mortgage Loan . . . . . . . . . . . . . . . . . . . . . .  13
          Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          General Excess Available Amount . . . . . . . . . . . . . . . .  13
          Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Group I . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
          Group I Certificate . . . . . . . . . . . . . . . . . . . . . .  13
          Group I Closing Date Deposit  . . . . . . . . . . . . . . . . .  14
          Group I Interest Remittance Amount  . . . . . . . . . . . . . .  14
          Group I Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  14
          Group II  . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Group II Certificate  . . . . . . . . . . . . . . . . . . . . .  14
          Group II Closing Date Deposit . . . . . . . . . . . . . . . . .  14
          Group II Interest Remittance Amount . . . . . . . . . . . . . .  14
          Group II Mortgage Loans . . . . . . . . . . . . . . . . . . . .  15
          Group II Pass-Through Margin  . . . . . . . . . . . . . . . . .  15
          Group Principal Balance . . . . . . . . . . . . . . . . . . . .  15
          Independent . . . . . . . . . . . . . . . . . . . . . . . . . .  15
          Independent Contractor  . . . . . . . . . . . . . . . . . . . .  15
          Initial Adjustment Date . . . . . . . . . . . . . . . . . . . .  16
          Initial Cut-Off Date  . . . . . . . . . . . . . . . . . . . . .  16
          Initial Mortgage Loans  . . . . . . . . . . . . . . . . . . . .  16
          Initial Mortgage Rate . . . . . . . . . . . . . . . . . . . . .  16
          Interest Determination Date . . . . . . . . . . . . . . . . . .  16
          Interest Distributable Amount . . . . . . . . . . . . . . . . .  16
          Late Collection . . . . . . . . . . . . . . . . . . . . . . . .  16
          LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . .  16
          LIBOR Mortgage Loan . . . . . . . . . . . . . . . . . . . . . .  16
          Lien  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
          Lifetime Cap  . . . . . . . . . . . . . . . . . . . . . . . . .  16
          Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . .  16
          Liquidation Report  . . . . . . . . . . . . . . . . . . . . . .  17
          Loan Balance  . . . . . . . . . . . . . . . . . . . . . . . . .  17
          Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . .  17
          Loss Reimbursement Deficiency . . . . . . . . . . . . . . . . .  17
          Majority Certificateholders . . . . . . . . . . . . . . . . . .  17
          Majority Class R Certificateholders . . . . . . . . . . . . . .  17
          Maximum Group I Collateral Amount . . . . . . . . . . . . . . .  17
          Maximum Group II Collateral Amount  . . . . . . . . . . . . . .  17
          Maximum Mortgage Rate . . . . . . . . . . . . . . . . . . . . .  17
          Mezzanine Certificate . . . . . . . . . . . . . . . . . . . . .  17
          Minimum Mortgage Rate . . . . . . . . . . . . . . . . . . . . .  17
          Monthly Interest Distributable Amount . . . . . . . . . . . . .  17
          Monthly Payment . . . . . . . . . . . . . . . . . . . . . . . .  18
          Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
          Mortgage File . . . . . . . . . . . . . . . . . . . . . . . . .  18
          Mortgage Index  . . . . . . . . . . . . . . . . . . . . . . . .  18
          Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  18
          Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . .  18
          Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . .  20
          Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . .  20
          Net Recovery Proceeds . . . . . . . . . . . . . . . . . . . . .  20
          New Lease . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
          Nonrecoverable Delinquency Advance  . . . . . . . . . . . . . .  20
          Nonrecoverable Servicing Advance  . . . . . . . . . . . . . . .  21
          Officers' Certificate . . . . . . . . . . . . . . . . . . . . .  21
          One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . .  21
          Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . . .  21
          Optimal Principal Balance . . . . . . . . . . . . . . . . . . .  22
          Original Class Certificate Principal Balance  . . . . . . . . .  22
          Original Pre-Funding Amount . . . . . . . . . . . . . . . . . .  22
          OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
          Overcollateralization Deficiency Amount . . . . . . . . . . . .  22
          Overcollateralization Target Amount . . . . . . . . . . . . . .  22
          Overcollateralized Amount . . . . . . . . . . . . . . . . . . .  23
          Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . .  23
          Percentage Interest . . . . . . . . . . . . . . . . . . . . . .  23
          Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . . .  23
          Permitted Investments . . . . . . . . . . . . . . . . . . . . .  23
          Person  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
          Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . .  24
          Pre-Funding Amount  . . . . . . . . . . . . . . . . . . . . . .  24
          Pre-Funding Earnings  . . . . . . . . . . . . . . . . . . . . .  24
          Pre-Funding Period  . . . . . . . . . . . . . . . . . . . . . .  25
          Prepayment Assumption . . . . . . . . . . . . . . . . . . . . .  25
          Prepayment Interest Shortfall . . . . . . . . . . . . . . . . .  25
          Principal Prepayment  . . . . . . . . . . . . . . . . . . . . .  25
          Principal Remittance Amount . . . . . . . . . . . . . . . . . .  25
          Property Insurance Proceeds . . . . . . . . . . . . . . . . . .  25
          Pro Rata Pre-Funding Distribution Amount  . . . . . . . . . . .  25
          Prospectus Supplement . . . . . . . . . . . . . . . . . . . . .  25
          Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . .  25
          Qualified Substitute Mortgage Loan  . . . . . . . . . . . . . .  26
          Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . .  26
          Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . .  26
          Realized Loss Percentage  . . . . . . . . . . . . . . . . . . .  26
          Record Date . . . . . . . . . . . . . . . . . . . . . . . . . .  27
          Reference Banks . . . . . . . . . . . . . . . . . . . . . . . .  27
          Regular Certificate . . . . . . . . . . . . . . . . . . . . . .  27
          Regular Pre-Funding Distribution Amount . . . . . . . . . . . .  27
          Regular Principal Distribution Amount . . . . . . . . . . . . .  27
          REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  27
          REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . . .  27
          REMIC Trust . . . . . . . . . . . . . . . . . . . . . . . . . .  28
          Remittance Report . . . . . . . . . . . . . . . . . . . . . . .  28
          Rents from Real Property  . . . . . . . . . . . . . . . . . . .  28
          REO Disposition . . . . . . . . . . . . . . . . . . . . . . . .  28
          REO Property  . . . . . . . . . . . . . . . . . . . . . . . . .  28
          Request for Release . . . . . . . . . . . . . . . . . . . . . .  28
          Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . .  28
          Residential Dwelling  . . . . . . . . . . . . . . . . . . . . .  28
          Responsible Officer . . . . . . . . . . . . . . . . . . . . . .  28
          Rolling Delinquency Percentage  . . . . . . . . . . . . . . . .  29
          S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
          Second Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . .  29
          Second Mortgage Loan  . . . . . . . . . . . . . . . . . . . . .  29
          Senior Certificate  . . . . . . . . . . . . . . . . . . . . . .  29
          Senior Certificateholder  . . . . . . . . . . . . . . . . . . .  29
          Senior Credit Enhancement Percentage  . . . . . . . . . . . . .  29
          Senior Optimal Principal Balance  . . . . . . . . . . . . . . .  29
          Senior Principal Distribution Amount  . . . . . . . . . . . . .  29
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
          Servicer Default  . . . . . . . . . . . . . . . . . . . . . . .  30
          Servicer Information  . . . . . . . . . . . . . . . . . . . . .  30
          Servicer Remittance Date  . . . . . . . . . . . . . . . . . . .  30
          Servicer Remittance Report  . . . . . . . . . . . . . . . . . .  30
          Servicer Termination Trigger Event  . . . . . . . . . . . . . .  30
          Servicing Account . . . . . . . . . . . . . . . . . . . . . . .  30
          Servicing Advances  . . . . . . . . . . . . . . . . . . . . . .  30
          Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . .  30
          Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . .  30
          Servicing Officer . . . . . . . . . . . . . . . . . . . . . . .  31
          Simple Interest Loan  . . . . . . . . . . . . . . . . . . . . .  31
          Six-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . .  31
          Small Mixed-Use/Multifamily Property  . . . . . . . . . . . . .  31
          Startup Date  . . . . . . . . . . . . . . . . . . . . . . . . .  31
          Stepdown Date . . . . . . . . . . . . . . . . . . . . . . . . .  31
          Stepdown Trigger Event  . . . . . . . . . . . . . . . . . . . .  32
          Stepup Rolling Delinquency Test . . . . . . . . . . . . . . . .  32
          Stepup Trigger Event  . . . . . . . . . . . . . . . . . . . . .  32
          Stepup Cumulative Loss Test . . . . . . . . . . . . . . . . . .  32
          Subsequent Cut-Off Date Deposit . . . . . . . . . . . . . . . .  32
          Subsequent Mortgage Loans . . . . . . . . . . . . . . . . . . .  32
          Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . .  32
          Subsequent Transfer Agreement . . . . . . . . . . . . . . . . .  32
          Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Sub-Servicing Account . . . . . . . . . . . . . . . . . . . . .  33
          Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . .  33
          Substitution Shortfall Amount . . . . . . . . . . . . . . . . .  33
          Tax Matters Person  . . . . . . . . . . . . . . . . . . . . . .  33
          Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Termination Price . . . . . . . . . . . . . . . . . . . . . . .  33
          Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Trustee's Fee . . . . . . . . . . . . . . . . . . . . . . . . .  33
          Trustee's Fee Rate  . . . . . . . . . . . . . . . . . . . . . .  34
          Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . .  34
          United States Person or U.S. Person . . . . . . . . . . . . . .  34
          Uninsured Cause . . . . . . . . . . . . . . . . . . . . . . . .  34
          Unpaid Interest Shortfall Amount  . . . . . . . . . . . . . . .  34
          Unutilized Funding Amount . . . . . . . . . . . . . . . . . . .  34
          Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
          Voting Rights . . . . . . . . . . . . . . . . . . . . . . . . .  34
          Written Order to Authenticate . . . . . . . . . . . . . . . . .  35

     SECTION 1.02.  Accounting  . . . . . . . . . . . . . . . . . . . . .  35

                                  ARTICLE II

                         ESTABLISHMENT OF THE TRUST;
                     PURCHASE AND SALE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES . . . . . . . . .  36

     SECTION 2.01.  Establishment of the Trust  . . . . . . . . . . . . .  36
     SECTION 2.02.  Purchase and Sale of Mortgage Loans . . . . . . . . .  36
     SECTION 2.03.  Grant of Security Interest  . . . . . . . . . . . . .  36
     SECTION 2.04.  Document Delivery Requirements  . . . . . . . . . . .  37
     SECTION 2.05.  Acceptance by Trustee . . . . . . . . . . . . . . . .  40
     SECTION 2.06.  Repurchase or  Substitution  of  Mortgage  Loans  by
                    Cityscape or the Servicer . . . . . . . . . . . . . .  41
     SECTION 2.07.  Representations and Warranties  with Respect to  the
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . .  44
     SECTION 2.08.  Representations and Warranties of Cityscape . . . . .  54
     SECTION 2.09.  Representations,  Warranties  and Covenants  of  the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . .  57
     SECTION 2.10.  Representations and Warranties of the Depositor . . .  59
     SECTION 2.11.  Execution of Certificates . . . . . . . . . . . . . .  61
     SECTION 2.12.  Miscellaneous REMIC Provisions  . . . . . . . . . . .  61
     SECTION 2.13.  Subsequent Transfers. . . . . . . . . . . . . . . . .  62
     SECTION 2.14.  Mandatory Prepayment  . . . . . . . . . . . . . . . .  64


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                                 OF THE TRUST

     SECTION 3.01.  Administration  of  the   Trust;  Servicing  of  the
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . .  65
     SECTION 3.02.  Sub-Servicing Agreements  Between Servicer  and Sub-
                    Servicers . . . . . . . . . . . . . . . . . . . . . .  68
     SECTION 3.03.  Termination of Sub-Servicing Agreement  . . . . . . .  69
     SECTION 3.04.  Liability of the Servicer . . . . . . . . . . . . . .  69
     SECTION 3.05.  No  Contractual  Relationship  Between Sub-Servicers
                    and Trustee or Certificateholders . . . . . . . . . .  69
     SECTION 3.06.  Assumption   or    Termination   of    Sub-Servicing
                    Agreements by Trustee . . . . . . . . . . . . . . . .  70
     SECTION 3.07.  Collection of Certain Mortgage Loan Payments  . . . .  70
     SECTION 3.08.  Sub-Servicing Accounts  . . . . . . . . . . . . . . .  70
     SECTION 3.09.  Collection of Taxes,  Assessments and Similar Items;
                    Servicing Accounts  . . . . . . . . . . . . . . . . .  71
     SECTION 3.10.  Collection Account  . . . . . . . . . . . . . . . . .  71
     SECTION 3.11.  Withdrawals from the Collection Account . . . . . . .  73
     SECTION 3.12.  Investment of Funds in the Accounts . . . . . . . . .  74
     SECTION 3.13.  Maintenance  of  Hazard  Insurance  and  Errors  and
                    Omissions and Fidelity Coverage . . . . . . . . . . .  76
     SECTION 3.14.  Enforcement  of   Due-on-Sale  Clauses;   Assumption
                    Agreements  . . . . . . . . . . . . . . . . . . . . .  77
     SECTION 3.15.  Realization upon Defaulted Mortgage Loans . . . . . .  78
     SECTION 3.16.  Trustee to Cooperate; Release of Mortgage Files . . .  80
     SECTION 3.17.  Servicing Compensation  . . . . . . . . . . . . . . .  81
     SECTION 3.18.  Reports   to   the   Trustee;   Collection   Account
                    Statements  . . . . . . . . . . . . . . . . . . . . .  82
     SECTION 3.19.  Statement as to Compliance and Financial Statements .  82
     SECTION 3.20.  Independent Public Accountants' Servicing Report  . .  83
     SECTION 3.21.  Access to Certain Documentation . . . . . . . . . . .  83
     SECTION 3.22.  Title, Management and Disposition of REO Property . .  83
     SECTION 3.23.  Prepayment Interest Shortfalls  . . . . . . . . . . .  85
     SECTION 3.24.  First Liens . . . . . . . . . . . . . . . . . . . . .  85
     SECTION 3.25.  Indemnification . . . . . . . . . . . . . . . . . . .  86
     SECTION 3.26.  Certain  Procedures   Relating  to   Successor  Sub-
                    Servicers and Successor Servicers . . . . . . . . . .  86
     SECTION  3.27. Reports to the Securities and Exchange Commission . .  87

                                  ARTICLE IV

                                FLOW OF FUNDS

     SECTION 4.01.  Establishment of Accounts . . . . . . . . . . . . . .  88
     SECTION 4.02.  (Reserved.) . . . . . . . . . . . . . . . . . . . . .  88
     SECTION 4.03.  Deposits into, and Transfers Among, the Accounts  . .  88
     SECTION 4.04.  Flow of Funds and Distributions . . . . . . . . . . .  88
     SECTION 4.05.  Statements to Certificateholders  . . . . . . . . . .  94
     SECTION 4.06.  Remittance  Reports;  Delinquency  Advances  by  the
                    Servicer and Insurance Claims . . . . . . . . . . . .  98
     SECTION 4.07.  Compliance with Withholding Requirements  . . . . . .  99
     SECTION 4.08.  Pre-Funding   Account   and   Capitalized   Interest
                    Account . . . . . . . . . . . . . . . . . . . . . . .  99
     SECTION 4.09.  Allocation of Losses  . . . . . . . . . . . . . . . . 100

                                  ARTICLE V

                               THE CERTIFICATES

     SECTION 5.01.  The Certificates  . . . . . . . . . . . . . . . . . . 101
     SECTION 5.02.  Registration   of    Transfer   and    Exchange   of
                    Certificates  . . . . . . . . . . . . . . . . . . . . 101
     SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates . . 104
     SECTION 5.04.  Persons Deemed Certificateholders . . . . . . . . . . 104
     SECTION 5.05.  Book-Entry Certificates . . . . . . . . . . . . . . . 105
     SECTION 5.06.  Notices to Depository . . . . . . . . . . . . . . . . 105
     SECTION 5.07.  Definitive Certificates . . . . . . . . . . . . . . . 106

                                  ARTICLE VI

                  CITYSCAPE, THE DEPOSITOR AND THE SERVICER

     SECTION 6.01.  Liability  of  Cityscape,  the   Depositor  and  the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . . 107
     SECTION 6.02.  Merger   or  Consolidation   of  Cityscape   or  the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . . 107
     SECTION 6.03.  Limitation on Liability of Cityscape, the Depositor,
                    the Servicer and Others . . . . . . . . . . . . . . . 107
     SECTION 6.04.  Limitation  on  Resignation  of   the  Servicer;  No
                    Assignment or Delegation of Duties by Servicer  . . . 108
     SECTION 6.05.  Rights    of   Cityscape,    the   Depositor,    the
                    Certificateholders  and  Others  in  Respect of  the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . . 109
     SECTION 6.06.  Eligibility Requirements for Servicer . . . . . . . . 109

                                 ARTICLE VII

                                   DEFAULT

     SECTION 7.01.  Servicer  Defaults;  Certain Matters  Affecting  the
                    Servicer  . . . . . . . . . . . . . . . . . . . . . . 110
     SECTION 7.02.  Trustee to Act; Appointment of Successor  . . . . . . 112
     SECTION 7.03.  Notification to Mortgagors and Certificateholders . . 113
     SECTION 7.04.  Additional   Remedies  of   Trustee  upon   Servicer
                    Defaults  . . . . . . . . . . . . . . . . . . . . . . 114
     SECTION 7.05.  Waiver of Servicer Defaults . . . . . . . . . . . . . 114
     SECTION 7.06.  Survivability of Servicer Liabilities . . . . . . . . 114

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

     SECTION 8.01.  Duties of Trustee . . . . . . . . . . . . . . . . . . 115
     SECTION 8.02.  Certain Matters Affecting the Trustee . . . . . . . . 116
     SECTION 8.03.  Trustee Not  Liable  for  Certificates  or  Mortgage
                    Loans . . . . . . . . . . . . . . . . . . . . . . . . 117
     SECTION 8.04.  Trustee May Own Certificates  . . . . . . . . . . . . 117
     SECTION 8.05.  Expenses of Trustee . . . . . . . . . . . . . . . . . 118
     SECTION 8.06.  Trustee Eligibility Requirements  . . . . . . . . . . 118
     SECTION 8.07.  Resignation and Removal of the Trustee  . . . . . . . 118
     SECTION 8.08.  Successor Trustee . . . . . . . . . . . . . . . . . . 119
     SECTION 8.09.  Merger or Consolidation of Trustee  . . . . . . . . . 120
     SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee . . . . 120
     SECTION 8.11.  Trustee Records . . . . . . . . . . . . . . . . . . . 121
     SECTION 8.12.  Appointment of Office or Agency . . . . . . . . . . . 121
     SECTION 8.13.  Exercise of Trustee Powers by Certificateholders  . . 121

                                  ARTICLE IX

                                  (RESERVED)

                                  ARTICLE X

                                 TERMINATION

     SECTION 10.01. Termination . . . . . . . . . . . . . . . . . . . . . 123
     SECTION 10.02. Additional Termination Requirements . . . . . . . . . 125

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

     SECTION 11.01. Amendment . . . . . . . . . . . . . . . . . . . . . . 126
     SECTION 11.02. Recordation of Agreement; Counterparts  . . . . . . . 127
     SECTION 11.03. Limitation on Rights of Certificateholders  . . . . . 127
     SECTION 11.04. Governing Law; Jurisdiction . . . . . . . . . . . . . 128
     SECTION 11.05. Notices . . . . . . . . . . . . . . . . . . . . . . . 128
     SECTION 11.06. Severability of Provisions  . . . . . . . . . . . . . 128
     SECTION 11.07. Article and Section References  . . . . . . . . . . . 129
     SECTION 11.08. Notice to the Rating Agencies . . . . . . . . . . . . 129
     SECTION 11.09. Further Assurances  . . . . . . . . . . . . . . . . . 130
     SECTION 11.10. Benefits of Agreement . . . . . . . . . . . . . . . . 130
     SECTION 11.11. Acts of Certificateholders  . . . . . . . . . . . . . 130
     SECTION 11.12. Tax Matters Person  . . . . . . . . . . . . . . . . . 130


EXHIBITS:
- --------

 Exhibit A     Forms of Senior Certificates
 Exhibit B-1   Forms of Mezzanine Certificates
 Exhibit B-2   Forms of Class B Certificates
 Exhibit C     Forms of Class R Certificates
 Exhibit D     Mortgage Loan Schedule
 Exhibit E-1   Request for Release (for Trustee)
 Exhibit E-2   Request for Release (Mortgage Loans Paid in Full)
 Exhibit F-1   Form of Trustee's Initial Certification
 Exhibit F-2   Form of Trustee's Final Certification
 Exhibit F-3   Form of Trustee's Quarterly Certification
 Exhibit G     Form of Collection Account Certification
 Exhibit H     Form of Liquidation Report
 Exhibit I     Form of Collection Account Activity Report
 Exhibit J     Form of Transfer Certification
 Exhibit K     Form of Class R Certificate Transfer Affidavit
 Exhibit L     Form of Written Order to Authenticate
 Exhibit M     Cityscape's Underwriting Guidelines
 Exhibit N     Depository Agreement
 Exhibit O     Form of Servicer Request for Reimbursement

          This Pooling and  Servicing Agreement is dated  as of June  9, 1997
(the "Agreement"), among FINANCIAL ASSET SECURITIES CORP.,  as depositor (the
"Depositor"), CITYSCAPE CORP.,  as seller (in such capacity,  the "Seller" or
"Cityscape") and servicer (in such  capacity, the "Servicer"), and FIRST BANK
NATIONAL ASSOCIATION, as trustee (the "Trustee").


                            PRELIMINARY STATEMENT:

          WHEREAS,  Cityscape is in the business of originating or purchasing
from others certain mortgage loans, including the Mortgage Loans;

          WHEREAS, the Depositor has purchased Mortgage Loans from the Seller
and wishes to establish a trust administered by the Trustee, which trust will
(i) purchase the  Mortgage Loans from the Depositor, with the result that the
entire beneficial  ownership of  the  Mortgage Loans  will  be in  the  Trust
Estate, and (ii) issue pass-through  certificates which in the aggregate will
evidence the entire beneficial ownership in the Trust Estate, with the result
that, following such purchase from the Depositor, the Trustee will hold legal
title to  the Trust  Estate and the  Certificateholders will  hold beneficial
title to the Trust Estate; and

          WHEREAS, the Servicer  wishes to service the Mortgage  Loans on the
terms and conditions herein set forth;

          NOW,  THEREFORE, in consideration  of the mutual  agreements herein
contained, Cityscape,  the Depositor, the  Servicer and the Trustee  agree as
follows:

                                  ARTICLE I

                                 DEFINITIONS

          SECTION 1.01.  Defined Terms.

          Whenever used  in this Agreement  or in the  Preliminary Statement,
the following words and phrases, unless the context otherwise requires, shall
have the meanings specified in this Article.  Unless otherwise specified, all
calculations of  interest described herein  shall be made  on the basis  of a
360-day year consisting of twelve  30-day months, except that calculations in
respect  of  interest  on  the  Class  A-1  Certificates  and  the  Group  II
Certificates shall be made  on the basis of the actual number of days elapsed
over 360 days.

          "1933 Act":  The Securities Act of 1933, as amended.

          "2/28 LIBOR Mortgage  Loan":  A LIBOR Mortgage  Loan whose Mortgage
Rate remains  fixed for 24  months after origination thereof  before becoming
subject to the semi-annual adjustment applicable to LIBOR Mortgage Loans.

          "Accepted Servicing Procedures":  Servicing procedures that meet at
least  the same standards  the Servicer would  follow in  servicing first and
second lien  residential mortgage loans held for  its own account, giving due
consideration to standards  of practice of prudent mortgage  lenders and loan
servicers that  originate  and  service  mortgage  loans  comparable  to  the
Mortgage Loans  and to the reliance  placed by the Certificateholders  on the
Servicer for the servicing of the Mortgage Loans but without regard to:

       (i)     any  relationship that the  Servicer, any Sub-Servicer  or any
     affiliate of  the Servicer or any Sub-Servicer may have with the related
     Mortgagor;

      (ii)     the ownership  of  any  Certificate  by the  Servicer  or  any
     affiliate of the Servicer;

     (iii)     the Servicer's  obligation  to make  Delinquency  Advances  or
     Servicing Advances; or

      (iv)     the  Servicer's   or  any  Sub-Servicer's  right   to  receive
     compensation for its  services hereunder with respect  to any particular
     transaction.

          "Account":   Any of  the Collection  Account, Certificate  Account,
Distribution Account, Pre-Funding Account and Capitalized Interest Account.

          "Accrual Period":  With respect  to the Group I Certificates (other
than the Class  A-1 Certificates) and the first Distribution Date, the 21-day
period from and including June 10, 1997 to and including June 30, 1997.  With
respect to the Group  I Certificates (other than the Class  A-1 Certificates)
and any subsequent Distribution Date,  the calendar month preceding the month
of such Distribution  Date (such calendar month assumed  for purposes of this
definition to have 30  days).  With respect to the Class A-1 Certificates and
the  Group  II Certificates  and  the  first  Distribution Date,  the  period
commencing on  the Closing Date and  ending on the day  immediately preceding
such Distribution  Date.  With respect to the  Class A-1 Certificates and the
Group II  Certificates  and  any subsequent  Distribution  Date,  the  period
commencing on the  immediately preceding Distribution Date and  ending on the
day immediately preceding such subsequent Distribution Date.

          "Additional  Servicing Compensation":   As defined in  Section 3.17
hereof.

          "Addition Notice":   For any date during the  Pre-Funding Period, a
notice (which may be verbal or written) given to the Rating Agencies  and the
Trustee pursuant to Section 2.13(b) hereof. 

          "Adjustment Date":   As to each Group  II Mortgage Loan, a  date on
which  the related  Mortgage  Rate may  adjust,  as provided  in  the related
Mortgage Note.

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

          "Agreement":     This  Pooling  and  Servicing  Agreement  and  all
amendments hereof and supplements hereto.

          "Allocable Loss Amount":   With respect  to each Distribution  Date
and  each Group,  the excess,  if  any, of  (a)  the aggregate  of the  Class
Certificate Principal Balances of all Classes of Regular Certificates of such
Group (after  giving effect to  all distributions on such  Distribution Date)
over (b) the related Group  Principal Balance as of the end  of the preceding
Due Period.

          "Allocable Loss Amount Priority":  With respect to any Distribution
Date and each Group, sequentially, to the Class B Certificates, the Class M-2
Certificates and the Class M-1 Certificates of such Group, in that order.

          "Assignment":   An assignment  of Mortgage, notice  of transfer  or
equivalent instrument, in recordable form, which is sufficient under the laws
of  the jurisdiction  wherein the  related Mortgaged  Property is  located to
reflect  of record  the sale  or  transfer of  the Mortgage  to  the assignee
thereof (or,  if such sale or transfer is to the Trustee, then to the Trustee
for the  benefit of Certificateholders), which assignment, notice of transfer
or  equivalent  instrument  may  be  in  the  form  of  one  or  more blanket
assignments covering Mortgages secured by Mortgaged Properties located in the
same county, if permitted by law.

          "Available Funds":  With respect to each Group and any Distribution
Date,  the sum  of all amounts  on deposit  in the Distribution  Account with
respect to such  Group on such Distribution  Date after giving effect  to the
transfer described in Section 4.04(a)(ii).

          "Available Funds Cap":   With respect to any  Distribution Date and
the Class A-1 Certificates and each Class  of Group II Certificates, the rate
per annum  equal to  the product  of (a) (i)  in the  case of  the Class  A-1
Certificates,  the weighted  average of  the Mortgage  Rates on  the Group  I
Mortgage Loans that were outstanding  as of the first day of  the related Due
Period  and (ii)  in the  case of each  Class of  Group II  Certificates, the
weighted average of  the Mortgage Rates on  the Group II Mortgage  Loans that
were outstanding as  of the first day  of the related Due Period,  net of the
sum  of (A) the Servicing Fee Rate  and (B) the Trustee's  Fee Rate and (b) a
fraction the numerator of  which is 30  and the denominator  of which is  the
actual number of days elapsed in the related Accrual Period.

          "Balloon Mortgage  Loan":  Any  Mortgage Loan that provided  on the
date  of  origination  for  scheduled  monthly   payments  in  level  amounts
substantially lower than the amount of the final scheduled payment.

          "Balloon Payment":   With respect to any Balloon  Mortgage Loan, as
of any  date of  determination, the  Monthly  Payment payable  on the  stated
maturity date of such Mortgage Loan.

          "Bankruptcy Code":   The Bankruptcy  Code, as amended (Title  11 to
the United States Code).

          "BIF":  The Bank Insurance Fund of the FDIC.

          "Book-Entry Certificates":   Any  of the Certificates that shall be
registered in  the name of  the Depository or  its nominee, the  ownership of
which is reflected on the books of the Depository or on the books of a Person
maintaining  an account  with  the  Depository  (directly, as  a  "Depository
Participant", or  indirectly, as an  indirect participant in  accordance with
the rules of the Depository and as described in Section 5.05 hereof).  On the
Closing Date, all the Certificates shall be Book-Entry Certificates.

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

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

          "Capitalized Interest  Account":  The Capitalized  Interest Account
established  in accordance  with Section  4.01 hereof  and maintained  by the
Trustee.

          "Capitalized   Interest   Requirement":     With  respect   to  the
Distribution  Date in  July  1997, (A)  the product  of  (a) a fraction,  the
numerator of  which is  the Pre-Funding Amount  on the  Closing Date  and the
denominator of which is the sum of the Pre-Funding Amount on the Closing Date
and the Group I Principal Balance  on the Closing Date and (b) the  aggregate
Monthly  Interest Distributable Amount for each Class of Regular Certificates
in Group I for  the respective Accrual Periods minus  (B) in the case of  any
Subsequent Loan transferred to  the Trust during the related Due  Period that
has  a Monthly  Payment due  on any  day in  the period  beginning after  the
related  Cut-Off Date  and ending on  the last  day of  such Due  Period, the
amount of any  interest due for such  Subsequent Loan and minus (C)  any Pre-
Funding Earnings for the related Due Period.

     With respect to the Distribution Date in August 1997, (A) the product of
(a) a fraction, the numerator of which is the Pre-Funding Amount on the first
day of the related Due Period and the denominator of which is  the sum of the
Pre-Funding Amount on the first day of the related Due Period and the Group I
Principal Balance  on the  first day of  the related  Due Period  and (b) the
percentage equivalent  of fraction  the numerator of  which is  the aggregate
Monthly Interest  Distributable Amount for each Class of Regular Certificates
in  Group I  for the  respective  Accrual Periods  minus (B) any  Pre-Funding
Earnings  for  the  related Due  Period  and  minus (C) in  the  case  of any
Subsequent  Loan transferred to the Trust during  the related Due Period that
has  a Monthly  Payment due  on any  day in  the  period beginning  after the
related Cut-Off Date  and ending  on the  last day  of such  Due Period,  the
amount of any interest due for such Subsequent Loan.

     With respect to the Distribution Date in September 1997, (A) the product
of (a) the Pre-Funding Amount on  the first day of the related Due Period the
denominator of which is the sum of the Pre-Funding Amount on the first day of
the related Due Period and the Group I Principal Balance on the first day  of
the related  Due Period and (b) the aggregate  Monthly Interest Distributable
Amount for each Class of Regular  Certificates in Group I for the  respective
Accrual Periods minus (B) any Pre-Funding Earnings for the related Due Period
and minus (C) in  the case of  any Subsequent Loan  transferred to the  Trust
during the related  Due Period that has  a Monthly Payment due on  any day in
the period beginning  after the related Cut-Off  Date and ending on  the last
day of  such Due Period, the amount  of any interest due  for such Subsequent
Loan. 

          "Certificate":  Any Regular Certificate or Class R Certificate.

          "Certificate Account":   The trust account or  accounts created and
maintained by  the Trustee  pursuant to Section  4.01 hereof  which shall  be
entitled "Certificate Account,  First Bank National Association,  as Trustee,
in trust for the registered  Certificateholders of Cityscape Home Equity Loan
Trust, Series 1997-C", and which must be an Eligible Account.

          "Certificateholder or Holder":     The  Person   in  whose  name  a
Certificate  is  registered  in  the  Certificate  Register,  except  that  a
Disqualified Organization or non-U.S. Person shall not be a Holder of a Class
R Certificate for any purpose hereof.

          "Certificate  Owner":  With respect to each Book-Entry Certificate,
any beneficial owner thereof.

          "Certificate  Principal Balance":    With respect  to  any date  of
determination and a Regular Certificate of  any Class, the product of (i) the
Percentage  Interest represented  by such  Regular  Certificate and  (ii) the
Class  Certificate Principal  Balance  of  such  Class as  of  such  date  of
determination.

          "Certificate Register":    The  register  maintained  pursuant   to
Section 5.02 hereof.

          "Cityscape":   Cityscape Corp.,  a corporation organized  under the
laws of the State  of New York, or its successor in interest, in its capacity
as the seller of the Mortgage Loans.  Cityscape is also recognized in certain
states as Cityscape Mortgage Corp.

          "Civil Relief Act":  The Soldiers' and Sailors' Civil Relief Act of
1940, as amended.

          "Class":  Collectively, Certificates which  have the same  priority
of payment  and bear  the same  class designation and  the form  of which  is
identical except for variation in the Percentage Interest evidenced thereby.

          "Class A-1  Certificate":  Any one of the Class A-1 Certificates as
designated on the face  thereof substantially in the  form annexed hereto  as
Exhibit A,  executed by the  Trustee and  authenticated and delivered  by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  A-1  Certificateholder":    Any  Holder  of   a  Class  A-1
Certificate.

          "Class A-1  Pass-Through Margin":   With respect  to the  Class A-1
Certificates, on each Distribution Date, 0.14% (14 basis points) per annum.

          "Class A-2 Certificate":  Any one  of the Class A-2 Certificates as
designated  on the face  thereof substantially in the  form annexed hereto as
Exhibit A, executed  by the Trustee  and authenticated and  delivered by  the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  A-2  Certificateholder":    Any  Holder  of  a  Class   A-2
Certificate.

          "Class A-3 Certificate":   Any one of the Class A-3 Certificates as
designated on  the face thereof substantially  in the form annexed  hereto as
Exhibit  A, executed by  the Trustee and  authenticated and  delivered by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  A-3   Certificateholder":    Any  Holder  of  a  Class  A-3
Certificate.

          "Class A-4  Certificate":  Any one of the Class A-4 Certificates as
designated on the face  thereof substantially in the  form annexed hereto  as
Exhibit A,  executed by the  Trustee and  authenticated and delivered  by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  A-4  Certificateholder":    Any   Holder  of  a  Class  A-4
Certificate.

          "Class A-4 Priority  Excess Distribution Amount":  With  respect to
any Distribution Date,  the lesser of (A)  the product of (x)  the applicable
Class A-4 Priority Percentage  for such Distribution Date  and (y) the  Class
A-4 Pro  Rata Excess Distribution Amount  for such Distribution Date  and (B)
the  least of (x)  the General Excess  Available Amount for  Group I, (y) the
amount, if any,  by which the Aggregate Senior  Certificate Principal Balance
for Group  I  (after  giving effect  to  any reduction  thereof  pursuant  to
paragraphs  (B) and  (C) of  Section  4.04(b)(I) on  such Distribution  Date)
exceeds  the  Senior   Optimal  Principal  Balance  for  Group   I  for  such
Distribution Date and (z) the Group I Overcollateralization Deficiency Amount
for such Distribution Date.

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

          "Class A-4 Priority Percentage":  With respect to each Distribution
Date, the applicable percentage specified below:

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

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

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

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

          "Class A-5 Certificate":  Any one  of the Class A-5 Certificates as
designated on the  face thereof substantially in  the form annexed hereto  as
Exhibit A,  executed by the  Trustee and authenticated  and delivered  by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group II REMIC Trust for purposes of the REMIC Provisions.

          "Class  A-5  Certificateholder":    Any   Holder  of  a  Class  A-5
Certificate.

          "Class B Certificate":   A Class B-1F  Certificate or a  Class B-1A
Certificate, as the case may be.

          "Class B-1A Certificate":   Any one of the  Class B-1A Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-2, executed by the  Trustee and authenticated and delivered  by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group II REMIC Trust for purposes of the REMIC Provisions.

          "Class  B-1A  Certificateholder":    Any Holder  of  a  Class  B-1A
Certificate.

          "Class B-1F Certificate":   Any one of the  Class B-1F Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-2, executed  by the Trustee and authenticated  and delivered by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  B-1F  Certificateholder":    Any  Holder of  a  Class  B-1F
Certificate.

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

          "Class Certificate Principal Balance":   With respect to  any Class
of Regular  Certificates and  any date of  determination, the  Original Class
Certificate  Principal Balance of  such Class reduced  by the sum  of (i) all
amounts  actually distributed in  respect of principal  of such  Class on all
prior Distribution Dates and (ii)  with respect to any Mezzanine Certificates
and any Class B  Certificates, all related Allocable Loss  Amounts applied in
reduction of principal of such Certificates on all prior Distribution Dates.

          "Class M-1 Certificate":  A Class M-1F  Certificate or a Class M-1A
Certificate, as the case may be.

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

          "Class M-1A Certificate":   Any one of the  Class M-1A Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-1, executed  by the Trustee and authenticated  and delivered by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group II REMIC Trust for purposes of the REMIC Provisions.

          "Class  M-1A Certificateholder":    Any  Holder  of  a  Class  M-1A
Certificate.

          "Class M-1F Certificate":   Any one of the  Class M-1F Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit  B-1, executed by the Trustee  and authenticated and delivered by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  M-1F  Certificateholder":    Any Holder  of  a  Class  M-1F
Certificate.

          "Class M-2 Certificate":   A Class M-2F Certificate or a Class M-2A
Certificate, as the case may be.

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

          "Class M-2A Certificate":   Any one of the  Class M-2A Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-1, executed  by the Trustee and authenticated and  delivered by the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group II REMIC Trust for purposes of the REMIC Provisions.

          "Class  M-2A  Certificateholder":    Any  Holder of  a  Class  M-2A
Certificate.

          "Class M-2F Certificate":   Any one of the  Class M-2F Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-1, executed by the Trustee  and authenticated and delivered by  the
Trustee,  representing the  right to  distributions as  set forth  herein and
therein, and evidencing an interest designated as a "regular interest" in the
Group I REMIC Trust for purposes of the REMIC Provisions.

          "Class  M-2F  Certificateholder":    Any  Holder  of  a Class  M-2F
Certificate.

          "Class R Certificate":  A Class R-I or a Class R-II Certificate, as
the case may be.

          "Class R-I Certificate":   Any one of the Class R-I Certificates as
designated on  the face thereof substantially  in the form annexed  hereto as
Exhibit C, executed, authenticated and delivered by the Trustee, representing
the right to distributions as set forth herein and therein, and evidencing an
interest designated as the "residual interest" in the Group I REMIC Trust for
the purposes of the REMIC Provisions.

          "Class R-II  Certificate":  Any  of the Class R-II  Certificates as
designated on the face thereof,  substantially in the form annexed hereto  as
Exhibit C, executed, authenticated and delivered by the Trustee, representing
the right to distribution as set forth herein and therein, and  evidencing an
interest designated as  the "residual interest" in  the Group II  REMIC Trust
for the purposes of the REMIC Provisions.

          "Closing Date":  June 26, 1997.

          "Code":   The Internal  Revenue Code of  1986 as it  may be amended
from time to time.

          "Collection   Account":    The  account  or  accounts  created  and
maintained  pursuant  to  Section 3.10(a)  hereof,  which  shall be  entitled
"Collection Account,  First Bank National  Association, as Trustee,  in trust
for  the registered Certificateholders  of Cityscape Home  Equity Loan Trust,
Series 1997-C", and which must be an Eligible Account.

          "Corporate Trust Office":   The principal corporate trust office of
the Trustee at which at any particular time its corporate trust business with
respect to the Certificates shall  be administered, which office at  the date
of the execution of this instrument is located  at 180 East Fifth Street, St.
Paul, Minnesota  55101,  Attention:  Structured Finance/Cityscape  1997-C, or
at such  other address  as the  Trustee may  designate from  time to time  by
notice to the Certificateholders, Cityscape, the Depositor and the Servicer. 

          "Cram Down Loss":  With respect  to a Mortgage Loan, the amount  of
reduction of such Mortgage Loan's Loan Balance resulting from an order issued
by a court of appropriate jurisdiction in  an insolvency proceeding.  A "Cram
Down Loss" shall be  deemed to have occurred on the date  of issuance of such
order.

          "Cut-Off Date":   With respect to  the Initial Mortgage  Loans, the
Initial  Cut-Off Date.   With respect  to any  Subsequent Mortgage  Loan, the
close of business  on the date designated  as such in the  related Subsequent
Transfer Agreement.

          "Cut-Off  Date  Loan  Balance":    As to  any  Mortgage  Loan,  the
outstanding principal balance thereof as of the applicable Cut-Off Date.

          "DCR":  Duff & Phelps Credit Rating Co.

          "Definitive Certificates":  As defined in Section 5.05 hereof.

          "Deleted  Mortgage  Loan":   A  Mortgage  Loan  replaced or  to  be
replaced by one or more Qualified Substitute Mortgage Loans.

          "Delinquency Advance":  As defined in Section 4.06(b) hereof.

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

          "Delinquency  Report":   The monthly  report  described in  Section
3.18(a) hereof.

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

          "Depositor":     Financial  Asset   Securities  Corp.,  a  Delaware
corporation, or any successor in interest.

          "Depository":  The initial Depository shall be The Depository Trust
Company, whose nominee is Cede & Co., or any other organization registered as
a "clearing agency" pursuant to Section 17A of the Securities Exchange Act of
1934, as amended.  The Depository shall initially be the registered Holder of
the  Book-Entry  Certificates.    The Depository  shall  at  all  times  be a
"clearing  corporation"  as  defined  in  Section  8-102(3)  of  the  Uniform
Commercial Code of the State of New York.

          "Depository   Agreement":     With   respect   to  any   Book-Entry
Certificates, the agreement among the  Depositor, the Trustee and the initial
Depository, to be  dated on or about  June 26, 1997 and  substantially in the
form of Exhibit N.

          "Depository   Participant":    A  broker,  dealer,  bank  or  other
financial institution or other person for whom from time to time a Depository
effects book-entry  transfers and pledges  of securities  deposited with  the
Depository.

          "Determination Date":  With  respect to any Distribution  Date, the
close of  business on the fourteenth day of the  calendar month in which such
Distribution Date occurs  or, if such fourteenth  day is not a  Business Day,
the  close  of  business  on  the Business  Day  immediately  preceding  such
fourteenth day.

          "Directly  Operate":    With  respect  to  any  REO  Property,  the
furnishing or rendering of services to the tenants thereof, the management or
operation  of such REO  Property, the holding of  such REO Property primarily
for sale to  customers, the performance  of any construction work  thereon or
any use  of such REO Property in  a trade or business conducted  by the Trust
other than through an Independent Contractor; provided, however, that the
                                              --------  -------
Trustee (or the Servicer on behalf of the Trustee) shall not be considered to
Directly Operate an REO Property solely because the Trustee  (or the Servicer
on behalf of  the Trustee) establishes rental terms,  chooses tenants, enters
into or renews leases, deals with taxes and insurance, or makes  decisions as
to repairs or capital expenditures with respect to such REO Property.

          "Disqualified Organization":   A "disqualified  organization" under
Section 860E of  the Code, which  as of the Closing  Date is any of:  (i) 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, (ii)  any organization  (other than  a cooperative
described in Section 521 of the Code) which is exempt from the tax imposed by
Chapter 1 of the Code unless such organization is subject  to the tax imposed
by Section 511  of the Code  or (iii) any  organization described in  Section
1381(a)(2)(C)  of the  Code or  (iv) any other  Person  so designated  by the
Trustee based  upon an Opinion  of Counsel provided by  nationally recognized
counsel to the Trustee that the holding of an ownership interest in a Class R
Certificate by such Person may cause the Trust Estate or any Person having an
ownership interest  in any Class of Certificates  (other than such Person) to
incur liability for  any federal tax  imposed under the  Code that would  not
otherwise be  imposed but for  the transfer of  an ownership interest  in the
Class R Certificate to  such Person.  A corporation will not be treated as an
instrumentality of the United States or of any state or political subdivision
thereof, if all of its  activities are subject to tax and, a  majority of its
board of directors is not  selected by a governmental unit.  The term "United
States",  "state" and "international  organizations" shall have  the meanings
set forth in Section 7701 of the Code.

          "Distribution Account":  The trust account or accounts created  and
maintained by the  Trustee pursuant to  Section 4.01 which shall  be entitled
"Distribution Account, First Bank National  Association, as Trustee, in trust
for the registered  Certificateholders of Cityscape  Home Equity Loan  Trust,
Series 1997-C" and which must be an Eligible Account.

          "Distribution Date":   The 25th  day of any  calendar month,  or if
such 25th day is not a  Business Day, the Business Day immediately  following
such 25th day, commencing on July 25, 1997.

          "Due  Date":     With  respect  to  each  Mortgage   Loan  and  any
Distribution Date, the day of the calendar month preceding the calendar month
in which such Distribution Date occurs on  which the Monthly Payment for such
Mortgage Loan was due, exclusive of any days of grace.

          "Due Period":   With respect to the initial  Distribution Date, the
period from and  including June 10, 1997 through and including June 30, 1997.
With  respect  to  any  subsequent  Distribution  Date,  the  calendar  month
preceding the calendar month in which such Distribution Date occurs.

          "Eligible Account":   Either (A)  a segregated account  or accounts
maintained with an institution  whose deposits are insured by the  BIF or the
SAIF  of  the  FDIC,  the  unsecured  and  uncollateralized   long-term  debt
obligations of which shall  be rated "A" or  better by S&P, DCR and  Fitch or
the short-term debt  obligations of which shall  be rated "D-1" or  better by
DCR, "F-1+" or  better by Fitch, and  in one of S&P's  two highest short-term
rating  categories  by S&P,  and  which  is  any  of (i)  a  federal  savings
association duly organized,  validly existing and in good  standing under the
federal banking  laws, (ii) an  institution duly organized,  validly existing
and  in good standing under the applicable banking laws of any state, (iii) a
national banking association  duly organized,  validly existing  and in  good
standing under the  federal banking laws and (iv) a principal subsidiary of a
bank holding  company or (B) a  segregated trust account maintained  with the
trust department  of a federal  or state chartered depository  institution or
trust  company, having  capital and  surplus of  not less  than $100,000,000,
acting in  its fiduciary capacity.   Any Eligible  Account maintained by  the
Trustee shall comply with the provisions of clause (B) hereof.

          "ERISA":  The  Employee Retirement Income Security Act  of 1974, as
amended.

          "Estate in  Real Property":   A  fee simple estate  or a  leasehold
estate in a parcel of real property.

          "FDIC":   Federal Deposit  Insurance Corporation  or any  successor
thereto.

          "FHLMC":  Federal Home Loan  Mortgage Corporation or any  successor
thereto.

          "Final  Recovery Determination":   A determination by  the Servicer
with respect to  any defaulted Mortgage  Loan or REO  Property (other than  a
Mortgage Loan  purchased or replaced by Cityscape or the Servicer pursuant to
Section 2.06  or 3.15(c)  hereof) that  all Net  Recovery Proceeds and  other
payments or recoveries that the Servicer, in its reasonable judgment, expects
to be finally  recoverable have been recovered  or that the Servicer,  in its
reasonable   judgment  as  evidenced   by  an  Officers'   Certificate  which
accompanies the related Liquidation  Report in the form of  Exhibit H hereto,
believes the  cost of  obtaining any additional  recoveries would  exceed the
amount of such recoveries.  The  Servicer shall maintain records, prepared by
a Servicing Officer, of each Final Recovery Determination.

          "First  Lien":   With  respect  to any  Second  Mortgage Loan,  the
mortgage loan relating to the corresponding Mortgaged Property having a first
priority lien.

          "First  Mortgage Loan":   Any Mortgage  Loan that  is secured  by a
first lien on  or first priority  security interest in the  related Mortgaged
Property.

          "Fitch":  Fitch Investors Service, L.P.

          "FNMA":   Federal National  Mortgage Association  or any  successor
thereto.

          "General   Excess  Available  Amount":     With  respect   to  each
Distribution Date  and Group I,  the amount,  if any,  by which  the Group  I
Available  Funds for  such  Distribution Date  exceeds  the aggregate  amount
distributed on such Distribution Date pursuant to paragraphs (A), (B) and (C)
of Section  4.04(b)(I) hereof.   With respect to  each Distribution Date  and
Group II, the amount, if any, by which the Group II Available Funds for  such
Distribution   Date  exceeds  the   aggregate  amount  distributed   on  such
Distribution Date pursuant  to paragraphs (A) and (B)  of Section 4.04(b)(II)
hereof.

          "Gross Margin":  With respect  to each Group II Mortgage  Loan, the
percentage set forth in the related Mortgage Note to be added to the Mortgage
Index for use in  determining the Mortgage Rate on each  Adjustment Date, and
which is set forth in the Mortgage Loan Schedule.

          "Group":  Either of Group I or Group II, as the context requires.

          "Group  I":   With  respect  to the  Mortgage  Loans,  the Group  I
Mortgage  Loans,  and   with  respect  to  the  Certificates,   the  Group  I
Certificates.  When  the words "Group I" immediately  precede another defined
term  herein, the application  of such  term will be  limited to  the Group I
Mortgage  Loans and/or  the Group  I Certificates  and/or  the Group  I REMIC
Trust.

          "Group I Certificate":  Any of the Class A-1, Class A-2, Class A-3,
Class A-4, Class M-1F, Class M-2F and Class B-1F Certificates.

          "Group I Closing  Date Deposit":  With respect  to the Distribution
Date in July 1997 and the Group I Certificates, $109,923.55.

          "Group I Interest Remittance Amount":  With respect to the Servicer
Remittance Date in July 1997, $522,676.01 (which amount includes  the Group I
Closing  Date Deposit  relating  to  the related  Distribution  Date).   With
respect to each  Servicer Remittance Date thereafter, an  amount with respect
to interest equal to (i) the product  of (a) the sum of (x) the  aggregate of
the Loan Balances of the Group I Mortgage Loans as of the opening of business
on the first day of the calendar  month preceding the calendar month in which
such  Servicer Remittance  Date  occurs  and (y) the  aggregate  of the  Loan
Balances  of all Subsequent Mortgage Loans that were transferred to the Trust
during  such preceding  calendar month  and  that have  Monthly Payments  due
between the day  following the related Cut-Off Date and the  last day of such
month and (b) one-twelfth of  the difference between (1) the weighted average
of the Mortgage Rates of such Group I Mortgage Loans (or, if applicable, such
lower rates  as may be in  effect for the Group I Mortgage  Loans pursuant to
application of  the Civil Relief  Act) as of the  opening of business  on the
first day of  the calendar month preceding  the calendar month in  which such
Servicer  Remittance  Date occurs  and  (2) the  Servicing  Fee  Rate,  minus
(ii) the amount,  if  any, by  which  (a)  the aggregate  of  the  Prepayment
Interest Shortfalls resulting from Principal Prepayments on  Group I Mortgage
Loans during the Due Period beginning on  the first day of the calendar month
preceding the  calendar month in  which such Servicer Remittance  Date occurs
exceeds (b) the aggregate Servicing Fee received by the Servicer with respect
to the Group I Mortgage Loans for such Due Period.

          "Group I Mortgage Loans":  Each Mortgage Loan sold, transferred and
assigned to the Trust pursuant to Section  2.02, Section 2.06 or Section 2.13
hereof as  from time to  time is held  as a part  of the Trust,  the Mortgage
Loans so  held being  identified in the  Mortgage Loan  Schedule for  Group I
Mortgage Loans, notwithstanding foreclosure or other acquisition of title  of
the related Mortgaged Property.

          "Group II":   With  respect to  the Mortgage  Loans,  the Group  II
Mortgage  Loans,  and  with  respect   to  the  Certificates,  the  Group  II
Certificates.  When the words  "Group II" immediately precede another defined
term  herein, the application of  such term will  be limited to  the Group II
Mortgage  Loans and/or the  Group II Certificates  and/or the Group  II REMIC
Trust.

          "Group II Certificate":  Any of the Class A-5, Class M-1A, Class M-
2A and Class B-1A Certificates.

          "Group II Closing Date Deposit":   With respect to the Distribution
Date in July 1997 and the Group II Certificates, $642,952.02.

          "Group  II  Interest  Remittance  Amount":   With  respect  to  the
Servicer Remittance Date in July 1997, $751,475.84 (which amount includes the
Group II  Closing Date  Deposit relating to  the related  Distribution Date).
With  respect to  each Servicer  Remittance Date  thereafter, an  amount with
respect to interest equal to (i) the product of (a) the aggregate of the Loan
Balances of the Group II Mortgage Loans as of the opening of business on  the
first day of  the calendar month preceding  the calendar month in  which such
Servicer Remittance Date occurs and (b) one-twelfth of the difference between
(1) the  weighted average  of the  Mortgage Rates of  such Group  II Mortgage
Loans  (or, if  applicable, such  lower rates  as may  be in  effect for  the
Group II Mortgage Loans  pursuant to application of the Civil  Relief Act) as
of  the opening of business on the  first day of the calendar month preceding
the calendar month in which such Servicer Remittance Date  occurs and (2) the
Servicing Fee Rate, minus (ii) the amount, if any, by which (a) the aggregate
of the Prepayment Interest Shortfalls resulting from Principal Prepayments on
Group  II Mortgage Loans during the Due Period  beginning on the first day of
the  calendar month  preceding  the  calendar month  in  which such  Servicer
Remittance Date  occurs exceeds (b)  the aggregate Servicing Fee  received by
the Servicer with respect to the Group II Mortgage Loans for such Due Period.

          "Group  II Mortgage Loans":   Each Mortgage  Loan sold, transferred
and assigned to the Trust  pursuant to Section 2.02 or Section 2.06 hereof as
from time to time is held as a part of the Trust, the  Mortgage Loans so held
being identified in  the Mortgage Loan Schedule  as Group II Mortgage  Loans,
notwithstanding foreclosure  or other  acquisition  of title  of the  related
Mortgaged Property.

          "Group  II Pass-Through  Margin":   With respect  to the  Class A-5
Certificates, on  each Distribution Date on  or before the Call  Option Date,
0.24% (24 basis  points) per annum, and  on each Distribution Date  after the
Call Option Date,  0.48% (48 basis  points) per annum.   With respect to  the
Class  M-1A Certificates,  on each  Distribution Date on  or before  the Call
Option Date, 0.50% (50 basis points) per annum, and on each Distribution Date
after the Call Option Date, 0.75% (75 basis points) per annum.  With  respect
to the Class  M-2A Certificates, on each  Distribution Date on or  before the
Call Option Date, 0.70% (70 basis points) per annum, and on each Distribution
Date after  the Call Option Date,  1.05% (105 basis points) per  annum.  With
respect  to the  Class B-1A  Certificates, on  each  Distribution Date  on or
before the Call Option Date, 1.10% (110 basis points) per annum, and  on each
Distribution Date  after the Call Option  Date, 1.65% (165 basis  points) per
annum.

          "Group  Principal  Balance":     With  respect   to  any  date   of
determination and  each Group,  the aggregate  of the  Loan  Balances of  the
Mortgage Loans of such Group as  of the end of the immediately preceding  Due
Period;  provided,  however,  that   the  Group  Principal  Balance   on  the
Distribution Date on which the Termination Price is to be paid will be deemed
to have been equal to zero as of the last day of the related Due Period.

          "Independent":  When used with respect to any specified Person, any
such Person  who (i) is in fact independent  of Cityscape, the Depositor, the
Servicer  and the  Underwriters,  (ii)  does not  have  any direct  financial
interest  or  any  material indirect  financial  interest  in  Cityscape, the
Depositor, the Servicer or in any affiliate of  any of them, and (iii) is not
connected with Cityscape, the Depositor,  the Servicer or the Underwriters as
an  officer, employee, promoter,  underwriter, trustee, partner,  director or
Person performing similar functions.

          "Independent Contractor":   Either (i)  any Person (other  than the
Servicer,  the  Depositor  and  Cityscape)  that  would  be  an  "independent
contractor" with respect to the Trust within the meaning of Section 856(d)(3)
of the Code if the Trust were a real estate investment trust (except that the
ownership tests  set forth in that  section shall be considered to  be met by
any Person that owns, directly or indirectly, 35 percent or more of any Class
of Certificates), so long as the Trust does not receive or derive  any income
from such Person and provided that  the relationship between such Person  and
the Trust is at  arm's length, all within the meaning  of Treasury Regulation
Section 1.856-4(b)(5), or (ii) any  other Person (including the Servicer, the
Depositor and Cityscape), if the Trustee and the Certificateholders have each
received an Opinion of Counsel to the effect that the taking of any action in
respect of any REO Property by such Person, subject to any conditions therein
specified,  that  is  otherwise  herein   contemplated  to  be  taken  by  an
Independent Contractor will  not cause such REO Property to  cease to qualify
as "foreclosure  property" within  the meaning of  Section 860G(a)(8)  of the
Code (determined without  regard to the exception applicable  for purposes of
Section 860D(a) of the Code), or cause any income realized in respect of such
REO Property to fail to qualify as Rents from Real Property.

          "Initial Adjustment Date":  As to each  Group II Mortgage Loan, the
first Adjustment Date following the origination of such Mortgage Loan.

          "Initial Cut-Off Date":  The close of business on June 9, 1997.

          "Initial  Certificate  Principal  Balance":   With  respect  to any
Regular  Certificate, the  amount designated  "Initial Certificate  Principal
Balance" on the face thereof.

          "Initial  Mortgage Loans":   The  Mortgage  Loans delivered  by the
Depositor on the Closing Date.

          "Initial Mortgage Rate":   As to each  Group II Mortgage Loan,  the
Mortgage Rate in effect prior to the Initial Adjustment Date.

          "Interest  Determination Date":    With respect  to  the Class  A-1
Certificates and the Group  II Certificates and each Accrual Period after the
initial  Accrual  Period,  the  second  LIBOR  Business  Day   preceding  the
commencement of such Accrual Period.

          "Interest Distributable  Amount":   With respect  to each  Class of
Regular  Certificates and  each Distribution  Date,  the sum  of the  Monthly
Interest Distributable Amount  and the Unpaid  Interest Shortfall Amount  for
such Class for such Distribution Date.

          "Late  Collection":   With respect  to  any Mortgage  Loan and  the
Monthly  Payment due  thereon during  any  Due Period,  all amounts  received
subsequent to the  Determination Date immediately following such  Due Period,
whether as a  late payment of such  Monthly Payment or as  Property Insurance
Proceeds, Liquidation Proceeds or otherwise, which represent the late payment
or collection of such Monthly Payment.

          "LIBOR Business Day":   Any day on  which banks in  London, England
and The  City of  New York are  open and  conducting transactions  in foreign
currency and exchange.

          "LIBOR Mortgage Loan":   Any Group II Mortgage  Loan, including the
2/28 LIBOR Mortgage  Loans, the Mortgage  Rate of which  is subject to  semi-
annual adjustment on  the Adjustment Dates specified in  the related Mortgage
Note and whose Mortgage Index is Six-Month LIBOR.

          "Lien":  As defined in Section 2.07(b) hereof.

          "Lifetime Cap":  With respect to  each Group II Mortgage Loan,  the
percentage set forth in the related Mortgage  Note to be added to the initial
Mortgage  Rate thereof  to determine  such  Mortgage Loan's  Maximum Mortgage
Rate.
          "Liquidation Proceeds":  The amount  (other than Property Insurance
Proceeds) received  by the Servicer in connection with  (i) the taking of all
or a part of a Mortgaged Property by  exercise of the power of eminent domain
or condemnation or (ii) the liquidation  of a defaulted Mortgage Loan through
a trustee's sale, foreclosure sale, REO Disposition or otherwise.

          "Liquidation  Report":  The report in the form of Exhibit H annexed
hereto delivered by the Servicer pursuant to Section 3.15(e) hereof.

          "Loan Balance":  With respect to each Mortgage Loan and any date of
determination,  the  outstanding  principal  balance  thereof  calculated  in
accordance with the terms  of the related  Mortgage Note minus the  aggregate
amount  of any  Cram  Down  Losses relating  to  such principal  balance  and
allocated thereto prior to such date; provided, however, that the Loan
                                      --------  -------
Balance for any Mortgage Loan  upon which a Final Recovery Determination  has
been made shall  be zero as of the  last day of the Due  Period in which such
Final Recovery Determination was made, and at all times thereafter. 

          "Loan-to-Value Ratio":    With respect  to any  Mortgage Loan,  the
fraction,  expressed  as a  percentage, the  numerator of  which is  the Loan
Balance of  the related  Mortgage Loan  on the  date of  origination of  such
Mortgage  Loan or the Loan Balance of such  Mortgage Loan at the time of such
purchase, plus,  in the  case  of a  Second  Mortgage Loan,  the  outstanding
principal balance of  the related First Lien  on such date of  origination or
purchase, as the  case may be, of  the Mortgage Loan, and the  denominator of
which is the Value of the related Mortgaged Property.

          "Loss  Reimbursement Deficiency":  With respect to any Distribution
Date  and any Class of the Class M-1,  Class M-2 or Class B Certificates of a
Group, the amount  of Allocable Loss Amounts for the related Group applied to
the reduction of  the Class Certificate Principal  Balance of such Class  and
not reimbursed  pursuant to  Section 4.04(b) hereof  as of  such Distribution
Date.

          "Majority  Certificateholders":     The  Holders  of   Certificates
evidencing at least 51% of the Voting Rights.

          "Majority Class R Certificateholders":  With respect to each Group,
the  Holders of  Class R  Certificates evidencing at  least a  51% Percentage
Interest in the Class R Certificates of such Group.

          "Maximum  Group  I Collateral  Amount":   The sum  of (i)  the Loan
Balances of all Group I Initial Mortgage Loans as of the Initial Cut-Off Date
and  (ii) the  Loan  Balances of  all  Subsequent Mortgage  Loans  as  of the
applicable Cut-Off Dates.

          "Maximum Group II  Collateral Amount":  The aggregate Loan Balances
of all Group II Mortgage Loans as of the Cut-Off Date.

          "Maximum Mortgage  Rate":  With  respect to each Group  II Mortgage
Loan, the maximum rate of interest permitted pursuant to the related Mortgage
Note.

          "Mezzanine  Certificate":   A  Class M-1  Certificate or  Class M-2
Certificate, as the case may be.

          "Minimum Mortgage  Rate":  With  respect to each Group  II Mortgage
Loan, the minimum rate of interest set forth in the related Mortgage Note.

          "Monthly  Interest Distributable  Amount":   With  respect to  each
Class  of Regular  Certificates and  each  Distribution Date,  the amount  of
interest  accrued  during   the  related  Accrual   Period  at  the   related
Pass-Through Rate on  the Class Certificate Principal Balances  of such Class
immediately  prior to such  Distribution Date (or,  in the case  of the first
Distribution Date, on the Closing Date). 

          "Monthly  Payment":    With  respect  to  any  Mortgage  Loan,  the
scheduled monthly  payment of  principal and interest  on such  Mortgage Loan
which is payable by a Mortgagor from time to time  under the related Mortgage
Note, determined  after  giving effect  to  any reduction  in the  amount  of
interest  collectible  from  the  related   Mortgagor  as  a  result  of  the
application of the Civil Relief Act.

          "Mortgage":   The  mortgage,  deed of  trust  or  other  instrument
creating a first lien  on or first priority security interest in,  or, in the
case of certain Group  I Mortgage Loans, a second lien  on or second priority
security interest in, a Mortgaged Property securing a Mortgage Note.

          "Mortgage File":   The mortgage  documents listed  in Section  2.04
hereof pertaining to a particular  Mortgage Loan and any additional documents
required to be added to the Mortgage File pursuant to this Agreement.

          "Mortgage Index":  Six-Month LIBOR.

          "Mortgage Loan":  Each mortgage loan sold, transferred and assigned
to the Trust pursuant  to Section 2.02, Section 2.06 and  Section 2.13 hereof
as from time to time  is held as a part of  the Trust, the Mortgage Loans  so
held  being identified  in the  Mortgage  Loan Schedule.   Any  mortgage loan
which, although  intended by  the  parties hereto  to  have been,  and  which
purportedly was, sold  to the Trust by the Depositor (as indicated by Exhibit
D), that in fact was not transferred and assigned to the Trust for any reason
whatsoever, shall  nevertheless  be  considered a  "Mortgage  Loan"  for  all
purposes of  this Agreement.  As applicable,  "Mortgage Loan" shall be deemed
to refer to the related REO Property.  The term "Mortgage Loan" includes both
Initial Mortgage Loans and Subsequent Mortgage Loans.

          "Mortgage Loan Schedule":   As of  any date,  the list of  Mortgage
Loans included in  the Trust on such  date, attached hereto as  Exhibit D (as
such list may be amended  from time to time), which list shall  set forth the
following information with respect to each Mortgage Loan:

          (i)  the loan number;

          (ii) the Mortgagor's name;

          (iii)     the street address  of the Mortgaged Property,  including
     the city, state and five-digit ZIP code;

          (iv) the type of Mortgaged Property;

          (v)  the Mortgage Rate as of the Cut-Off Date;

          (vi) the occupancy status;

          (vii)     the original term;

          (viii)    as of the Cut-Off Date, the remaining number of months to
     stated maturity;

          (ix) the original principal balance;

          (x)  as of the Cut-Off Date, the paid through date;

          (xi) the amount of the Monthly Payment as of the Cut-Off Date;

          (xii)     the unpaid principal balance as of the Cut-Off Date;

          (xiii)    the Loan-to-Value Ratio;

          (xiv)     the stated maturity date;

          (xv) the Due Date;

          (xvi)     the Value, if available;

          (xvii)    the lien priority of the Mortgage Loan;

          (xviii)   the Net Mortgage Rate as of the Cut-Off Date;

          (xix)     the origination date;

          (xx) Cityscape loan grade;

          (xxi)     balloon  amortization, which is  the number of  months it
     would  take a  Mortgagor making  timely and  equal payments  without any
     reference  to the  Balloon Payment  and the  number of  scheduled months
     which  the Mortgagor has  to pay  off such  Mortgage Loan  including the
     Balloon Payment (e.g., "360 months due in 180 months");

          (xxii)    an indication as to the related Group; 

          (xxiii)   with respect to each Group II Mortgage Loan, the  Initial
     Mortgage Rate;

          (xxiv)    with respect to  each Group  II Mortgage  Loan, the  next
     Adjustment Date after the Cut-Off Date;

          (xxv)     with respect to  each Group II Mortgage Loan, the Maximum
     Mortgage Rate; 

          (xxvi)    with  respect to each Group II Mortgage Loan, the Minimum
     Mortgage Rate; and

          (xxvii)   with  respect to each  Group II Mortgage  Loan, the Gross
     Margin.

Such schedule  shall also set forth the total  of the amounts described under
(xii)  above for all  of the Mortgage Loans  as of the  specified date.  Such
schedule may  be in the form of  more than one list, which  list or lists may
have  one  or  more  attachments,  collectively  setting  forth  all  of  the
information required.  Such list of information contained in a  Mortgage Loan
Schedule  shall also be provided to the Trustee in a computer-readable format
on a tape or disk.  The Mortgage  Loan Schedule shall be amended from time to
time by the Trustee in accordance with  Section 2.06 and Section 2.13 hereof.
With respect to any Qualified Substitute Mortgage Loan, the amounts described
in  clauses (viii) and  (xii), and, in  the case of  any Qualified Substitute
Mortgage Loan that  has an adjustable Mortgage Rate,  clauses (v), (x), (xi),
(xviii) and (xxiv), shall also be set forth as of the date of substitution.

          "Mortgage Note":   The original executed  note or other evidence of
indebtedness  evidencing the  indebtedness of  a Mortgagor  under a  Mortgage
Loan.

          "Mortgage Rate":  With respect to  each Mortgage Loan, the fixed or
adjustable  annual rate,  as applicable,  at which  interest accrues  on such
Mortgage Loan (subject to any reduction in  such rate resulting from an order
issued by a  court of appropriate jurisdiction in  an insolvency proceeding),
as provided in the related Mortgage Note and as shown or described  as of the
Cut-Off Date on the Mortgage Loan Schedule.

          "Mortgaged Property":  The underlying property securing a  Mortgage
Loan,  including any REO  Property, consisting of an  estate in Real Property
improved by a Residential Dwelling.

          "Mortgagor":  The obligor or obligors on a Mortgage Note.

          "Net Mortgage Rate":  With respect to each Mortgage Loan, a rate of
interest per annum equal to the Mortgage Rate minus the Servicing Fee Rate.

          "Net  Recovery  Proceeds":    The  amount  of  any  gross  Property
Insurance  Proceeds  or Liquidation  Proceeds  received with  respect  to any
Mortgage Loan or REO Property minus the sum of (i) all unreimbursed Servicing
Advances,  if any,  with  respect  to such  Mortgage  Loan, (ii) all  accrued
interest on such Mortgage  Loan at the applicable Net Mortgage  Rate from the
Due Date as to which interest was last paid by the related  Mortgagor through
the Due Date in  the calendar month preceding the month in which Net Recovery
Proceeds  are required  to be  distributed on  such Mortgage  Loan, (iii) all
accrued  and unpaid  Servicing Fees,  if any,  and (iv) without  duplication,
liquidation expenses.

          "New Lease":  Any lease of  REO Property entered into on behalf  of
the Trust, including any lease renewed or extended  on behalf of the Trust if
the Trust has the right to renegotiate the terms of such lease.

          "Nonrecoverable  Delinquency  Advance":   Any  Delinquency  Advance
(x) previously  made and  not previously  reimbursed to  the Servicer  or (y)
proposed to  be made in respect of  a Mortgage Loan or REO  Property that the
Servicer  determines will  not, or,  in the  case of  a proposed  Delinquency
Advance, would not,  be recovered from  Late Collections, Property  Insurance
Proceeds or Liquidation  Proceeds on such Mortgage Loan or REO Property.  The
determination by the  Servicer that it has made  a Nonrecoverable Delinquency
Advance or that any proposed Delinquency Advance, if made, would constitute a
Nonrecoverable Delinquency Advance shall be evidenced by a certification of a
Servicing Officer delivered by the Servicer to the Trustee no later  than the
Business  Day following such  determination and, in  turn, by  the Trustee to
Cityscape, the Depositor and  the Rating Agencies no later  than the Business
Day following the Trustee's receipt thereof.

          "Nonrecoverable  Servicing Advance":    Any  Servicing Advance  (x)
previously made and not previously reimbursed to the Servicer or (y) proposed
to be made in  respect of a Mortgage  Loan or REO Property that  the Servicer
determines will  not, or, in the case of  a proposed Servicing Advance, would
not,  be  recovered from  Late  Collections, Property  Insurance  Proceeds or
Liquidation  Proceeds   on  such  Mortgage   Loan  or  REO  Property.     The
determination by  the Servicer  that it has  made a  Nonrecoverable Servicing
Advance or  that any proposed Servicing Advance,  if made, would constitute a
Nonrecoverable Servicing Advance  shall be evidenced by a  certification of a
Servicing Officer delivered by the Servicer to the Trustee no later  than the
Business Day  following such determination  and, in  turn, by the  Trustee to
Cityscape, the Depositor and  the Rating Agencies no later than  the Business
Day following the Trustee's receipt thereof.

          "Officers' Certificate":     With  respect  to  Cityscape   or  the
Servicer, a certificate signed by the Chairman of the Board, the President or
a vice president (however denominated), and by the Treasurer or the Secretary
of Cityscape or the Servicer, as the case may be.

          "One-Month LIBOR":  With respect  to each Accrual Period other than
the initial Accrual Period, the rate determined by the Trustee on the related
Interest  Determination  Date 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  Screen 3750, as of 11:00  a.m. (London time) on  such
Interest  Determination Date.   The  One-Month  LIBOR value  for the  initial
Accrual Period  shall be 5.6875% per  annum.  On  each Interest Determination
Date,  One-Month LIBOR for the related Accrual  Period will be established by
the Trustee as follows:

           (i) If on such Interest  Determination Date two or more  Reference
               Banks provide such offered quotations, One-Month LIBOR for the
               related Accrual Period  shall be the  arithmetic mean of  such
               offered  quotations  (rounded  upwards  if  necessary  to  the
               nearest whole multiple of 1/16 of 1%); and

          (ii) If   on  such  Interest  Determination  Date  fewer  than  two
               Reference  Banks provide  such  offered quotations,  One-Month
               LIBOR for  the related Accrual  Period shall be the  higher of
               (i) One-Month  LIBOR as  determined on  the previous  Interest
               Determination Date and (ii) the Reserve Interest Rate.

          "Opinion of Counsel":   A written  opinion of counsel,  who (unless
such Opinion of Counsel is required to be an Independent Opinion  of Counsel)
may be  counsel for  Cityscape, the  Depositor, the  Trustee or  the Servicer
(including, except as otherwise expressly provided in this Agreement, the in-
house general counsel for Cityscape, the Servicer, the Depositor, the Trustee
or any Certificateholder,  as the case may  be), and who shall  be reasonably
acceptable to the parties to which such opinion is addressed; except that any
opinion of counsel relating to  (a) qualification of the Trust as  a REMIC or
compliance with the  REMIC Provisions must be an opinion of  counsel who is a
tax  counsel experienced in  REMIC matters, and (b)  the qualification of any
account required  to be maintained pursuant to  this Agreement as an Eligible
Account or the  resignation of the Servicer  pursuant to 6.04 hereof  must be
delivered by  an Independent  counsel who is  counsel experienced  in federal
income tax matters.

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

          "Original  Class Certificate Principal  Balance":  With  respect to
any Class  of  Regular  Certificates, the  corresponding  amounts  set  forth
opposite such Class below:

               Class A-1:     $39,600,000
               Class A-2:     $27,500,000
               Class A-3:     $12,438,000
               Class A-4:     $7,800,000
               Class A-5:     $78,527,000
               Class M-1F:    $6,659,000
               Class M-2F:    $4,867,000
               Class M-1A:    $9,268,000
               Class M-2A:    $5,609,000
               Class B-1F:    $3,586,076
               Class B-1A:    $4,145,924

          "Original Pre-Funding Amount":  $22,266,299.36.

          "OTS":  The Office of Thrift Supervision or any successor.

          "Overcollateralization  Deficiency Amount":   With  respect  to any
Distribution  Date  and  each  Group,  the  amount,  if  any,  by  which  the
Overcollateralization  Target Amount  for  such  Group  exceeds  the  related
Overcollateralized Amount on such Distribution Date (such  Overcollateralized
Amount to be calculated after giving effect to all prior distributions on all
Classes of Certificates on such Distribution Date pursuant to paragraphs (A),
(B)  and (C)  of  Section 4.04(b)(I)  hereof,  in the  case  of Group  I,  or
paragraphs (A) and  (B) of Section 4.04(b)(II)  hereof, in the case  of Group
II).

          "Overcollateralization Target Amount":  With respect to Group I and
(a)  any Distribution Date  occurring prior to the  related Stepdown Date, an
amount equal to (i) 1.5% of the Maximum Group I Collateral Amount if a Stepup
Trigger Event  is not  occurring and  (ii)  4.0% of  such Maximum  Collateral
Amount  if a Stepup Trigger  Event is occurring; and (b)  with respect to any
Distribution Date on  or after such Stepdown  Date, an amount equal  to (iii)
3.0% of the Group  Principal Balance as of the end of  the related Due Period
if  a Stepup  Trigger Event  is not  occurring and  (iv)  8.0% of  such Group
Principal Balance if a Stepup  Trigger Event is occurring; provided, however,
that such  Group's Overcollateralization Target  Amount shall in no  event be
less  than 0.50% of the  Maximum Group I Collateral  Amount.  With respect to
Group  II and  (x)  any  Distribution Date  occurring  prior  to the  related
Stepdown Date, an amount equal to (i) 2.0% of the Maximum Group II Collateral
Amount if  a Stepup  Trigger Event  is not  occurring and  (ii) 5.0%  of such
Maximum Collateral Amount if a Stepup Trigger Event is occurring; and (y) any
Distribution Date on  or after such Stepdown  Date, an amount equal  to (iii)
4.0%  of the Group Principal Balance as of  the end of the related Due Period
if a  Stepup Trigger  Event is  not occurring and  (iv) 10.0%  of such  Group
Principal Balance if a Stepup  Trigger Event is occurring; provided, however,
that such  Group's Overcollateralization Target  Amount shall in no  event be
less than 0.50% of the Maximum Group II Collateral Amount.

          "Overcollateralized Amount":  With respect to any Distribution Date
and each Group, the amount,  if any, by which (A) the related Group Principal
Balance on  the last day of the immediately  preceding Due Period exceeds (B)
the  aggregate of  the Class  Certificate Principal  Balances of  the Regular
Certificates of such Group as of  such Distribution Date after giving  effect
to all  distributions to be  made on  such Certificates on  such Distribution
Date.

          "Pass-Through Rate":     Class A-1:     *
                         Class A-2: 6.78% per annum
                         Class A-3: 7.38% per annum
                         Class A-4: 7.00% per annum
                         Class A-5:   xx% per annum
                         Class M-1F: 7.24% per annum
                         Class M-2F: 7.48% per annum
                         Class M-1A:     **
                         Class M-2A:     **
                         Class B-1F: 7.83% per annum
                         Class B-1A:     **
                 
- -----------------
/*/As to each Class  A-1 Certificate and any Distribution Date,  the rate per
annum  equal to  the lesser of  (a) One-Month  LIBOR on the  related Interest
Determination Date  plus 0.14% and (b) the related  Available Funds Cap.  For
the  Initial  Distribution Date,  the  Pass-Through  Rate  on the  Class  A-1
Certificates is 5.8275% per annum.
/**/As to the each Class of Group II Certificates and any  Distribution Date,
the rate per annum equal to the lesser of (a) One-Month LIBOR  on the related
Interest Determination  Date, plus the  related Group II  Pass-Through Margin
and (b) the related Available Funds Cap.  For the initial  Distribution Date,
the  Pass-Through  Rates   on  the   Class  A-5   Certificates,  Class   M-1A
Certificates,  Class M-2A  Certificates  and  Class  B-1A  Certificates  are,
respectively, 5.9275%, 6.1875%, 6.3875% and 6.7875% per annum.

          "Percentage Interest":  With respect to any Certificate (other than
a Class R Certificate), a fraction, expressed as a percentage,  the numerator
of which  is the  Initial Certificate Principal  Balance represented  by such
Certificate and  the denominator of  which is the Original  Class Certificate
Principal  Balance  of  the  related  Class.    With  respect  to  a  Class R
Certificate,  the portion  of the  Class  evidenced thereby,  expressed as  a
percentage, as  stated on  the face of  such Certificate;  provided, however,
that the sum  of all such percentages  for the Class  R Certificates of  each
Group totals 100%.

          "Periodic Rate Cap":  In the case  of a Group II Mortgage Loan, the
provision  in the  related Group  II  Mortgage Note  that limits  permissible
increases and decreases  in the Mortgage Rate  on any Adjustment Date  to not
more than the percentage set forth in such Group II Mortgage Note.

          "Permitted Investments":    As used  herein, Permitted  Investments
shall include the following:

       (i)     direct  general  obligations  of,  or  obligations  fully  and
     unconditionally  guaranteed as to  the timely  payment of  principal and
     interest by, the United States or any agency or instrumentality thereof,
     provided such obligations are backed by the full faith and credit of the
     United  States, Federal Housing  Administration debentures, FHLMC senior
     debt obligations, and FNMA senior debt obligations, but excluding any of
     such securities whose terms do not provide for payment of a fixed dollar
     amount upon maturity or call for redemption;

      (ii)     federal  funds,  certificates  of  deposit,  time  and  demand
     deposits   and  banker's  acceptances  (in  each  case  having  original
     maturities of  not more  than 365  days) of  any bank  or trust  company
     incorporated under the laws of  the United States or any  state thereof,
     provided  that the  short-term debt  obligations of  such bank  or trust
     company at  the date of  acquisition thereof  have been rated  "A-1+" by
     S&P, "D-1" by DCR and "F-1+" by Fitch;

     (iii)     deposits of any bank or savings association which has combined
     capital, surplus  and undivided profits  of at least  $100,000,000 which
     deposits are held up to the applicable limits insured by the BIF  or the
     SAIF of the FDIC and a rating,  with respect to its long-term, unsecured
     debt obligations, of "A" by S&P, DCR and Fitch;

      (iv)     commercial  paper (having original maturities of not more than
     180 days) rated "A-1+" by S&P, "D-1" by DCR and "F-1+" by Fitch;

       (v)     investments in money  market funds rated "AAAm" or "AAAm-G" by
     S&P and "AAA" by Fitch (if rated by Fitch);

provided,  however, that  no instrument  described  hereunder shall  evidence
either the  right to  receive (a) only  interest with respect  to obligations
underlying  such  instrument or  (b)  both  principal and  interest  payments
derived from  obligations  underlying such  instrument and  the interest  and
principal  payments  with respect  to  such  instrument  provide a  yield  to
maturity at par  greater than 120%  of the  yield to maturity  at par of  the
underlying obligations; and  provided, further, that no  instrument described
hereunder may be purchased at a price greater than par if such instrument may
be prepaid or called at a price  less than its purchase price prior to stated
maturity.  Permitted Investments shall mature not later than the Business Day
prior to  the earliest  date  on which  such monies  may  be needed  to  make
payments.

          "Person":  Any individual, corporation, partnership, joint venture,
association,  joint-stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

          "Pre-Funding  Account":  The account created  and maintained by the
Trustee pursuant to Section 4.01 hereof.

          "Pre-Funding  Amount":   With respect  to any  date, the  amount on
deposit in  the Pre-Funding Account as of such  date (net of any reinvestment
earnings thereon).

          "Pre-Funding Earnings":  With respect to the July 1997 Distribution
Date, the actual investment earnings earned on amounts on deposit in the Pre-
Funding Account  during the period  from June 26, 1997  through and including
June 30, 1997; with respect to the August 1997 Distribution Date,  the actual
investment earnings earned  on amounts on deposit in  the Pre-Funding Account
during the  period from July 1, 1997 through and including July 31, 1997; and
with  respect to  the August  1997 Distribution  Date, the  actual investment
earnings earned on amounts on  deposit in the Pre-Funding Account during  the
period  from August  1, 1997 through  and including  August 31, 1997  (in all
cases as calculated by the Trustee pursuant to Section 2.13(c) hereof).

          "Pre-Funding Period":   The period  commencing on the  Closing Date
and ending on  the earliest to occur of  (i) the date on which  the amount on
deposit in the Pre-Funding Account  (exclusive of any investment earnings) is
less than $100,000,  (ii) the date on  which any Servicer Default  occurs and
(iii) August 31, 1997.

          "Prepayment Assumption":  As defined in the Prospectus Supplement.

          "Prepayment  Interest Shortfall":   With  respect  to any  Servicer
Remittance Date,  for each  Mortgage Loan  that  was the  subject during  the
related Due  Period of a Principal Prepayment an  amount equal to the excess,
if any,  of  (i) a  full month's  interest on  the amount  of such  Principal
Prepayment at a rate per  annum equal to the Mortgage Rate (or  at such lower
rate as may  be in effect for  such Mortgage Loan pursuant  to application of
the Civil  Relief Act) minus the Servicing  Fee Rate over (ii)  the amount of
interest actually remitted by the Mortgagor in connection with such Principal
Prepayment less the Servicing Fee for such Mortgage Loan in such month.

          "Principal  Prepayment":   Any  payment of  principal  made by  the
Mortgagor on a  Mortgage Loan which is  received in advance of  its scheduled
Due Date and which  is not accompanied by an amount  of interest representing
the  full amount of  scheduled interest due on  any Due Date  in any month or
months subsequent to the month of prepayment.

          "Principal Remittance  Amount":   As defined  in Section 3.11(i)(B)
hereof.

          "Property  Insurance  Proceeds":   Proceeds  of  any  title policy,
hazard policy  or other  insurance policy  covering a  Mortgage Loan,  to the
extent such proceeds are received  by the Servicer and are not  to be applied
to the  restoration of  the  related Mortgaged  Property or  released to  the
Mortgagor  in accordance with  Accepted Servicing Procedures,  subject to the
terms and conditions of the related Mortgage Note and Mortgage.

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

          "Prospectus Supplement":  That certain Prospectus Supplement  dated
on  or about  June 24, 1997  relating to  the public offering  of the Regular
Certificates.

          "Purchase Price":  With respect to any Mortgage Loan required to be
purchased pursuant to  Section 2.06  hereof or  to be  purchased pursuant  to
Section  3.15(c) hereof  and as  confirmed  by an  Officers' Certificate,  an
amount equal to the sum, without duplication, of (i) 100% of the Loan Balance
as of  the date of  purchase, (ii) interest from  the date interest  was last
paid  by the Mortgagor  through the day  before the Due  Date in the calendar
month in  which  such purchase  occurs,  at a  rate per  annum  equal to  the
applicable Net  Mortgage Rate (or,  if Cityscape is  not the Servicer  at the
time  of  such  purchase,  at   the  applicable  Mortgage  Rate),  (iii)  any
unreimbursed Servicing Advances  allocable to such Mortgage Loan  and (iv) in
the event the Mortgage Loan is  required to be purchased pursuant to  Section
2.06 hereof, expenses  reasonably incurred or to be incurred  by the Servicer
or the Trustee in respect of the breach or defect giving rise to the purchase
obligation, including any reasonable expenses arising out of  the enforcement
of the purchase obligation.

          "Qualified  Substitute Mortgage Loan":  A mortgage loan substituted
for  a Deleted Mortgage  Loan pursuant to  the terms of  this Agreement which
must,  on the date  of such substitution,  (i) have  an outstanding principal
balance  (when taken  together with  any other Qualified  Substitute Mortgage
Loan being  substituted for such  Deleted Mortgage Loan), after  deduction of
all scheduled payments of principal due in  the month of substitution, not in
excess of and not substantially less than the unpaid principal balance of the
Deleted Mortgage  Loan or Loans as of  the date of substitution,  (ii) have a
Mortgage Rate not less than (and not more than one percentage point in excess
of) the Mortgage  Rate of the Deleted  Mortgage Loan, (iii) have  a remaining
term to maturity not  more than two years greater than (and not more than two
years less than) that of the Deleted Mortgage Loan, (iv) have a Loan-to-Value
Ratio equal to  or lower than the Loan-to-Value Ratio of the Deleted Mortgage
Loan as of such date, (v) satisfy the criteria set forth from time to time in
the definition of "qualified  replacement mortgage" at Section  860G(a)(4) of
the Code,  (vi) have  the same or  a superior  lien priority  as the  Deleted
Mortgage  Loan,  (vii)  comply  as  of the  date  of  substitution  with each
representation and warranty set forth in Section 2.07 hereof, (viii) have the
same or better property type as the Deleted Mortgage Loan, (ix) have the same
or better occupancy status, (x) be of the same or of a  better credit quality
(determined  in accordance with Cityscape's credit underwriting guidelines as
attached hereto  as Exhibit M) as the Mortgage Loan being replaced, (xi) have
a Second Loan-to-Value  Ratio equal  to or greater  than the Second  Loan-to-
Value  Ratio of  the  Deleted Mortgage  Loan (if  applicable),  (xii) if  the
Deleted Mortgage Loan is a Group I Mortgage Loan, have a fixed Mortgage Rate,
(xiii) if the Deleted Mortgage Loan is a  Group II Mortgage Loan, (a) have  a
Maximum Mortgage Rate no lower than (and  not more than two percentage points
higher than) the Maximum Mortgage Rate of the Deleted Mortgage Loan, and have
a Minimum Mortgage Rate no lower than (and not more than one percentage point
higher than) the Minimum Mortgage Rate of the Deleted Mortgage Loan, (b) have
the same Mortgage Index and Periodic Rate Cap as that of the Deleted Mortgage
Loan and  a Gross  Margin  that is  (x) not  less than  that  of the  Deleted
Mortgage  Loan  and  (y)  if Group  II  Mortgage  Loans  having an  aggregate
outstanding principal balance equaling 1%  or more of the aggregate principal
balance  of the Group II  Mortgage Loans as  of the Cut-off  Date have become
Deleted Mortgage Loans, not more than two percentage points more than that of
the  Deleted  Mortgage Loan,  (c) have  Adjustment  Dates  that are  no  less
frequent  than the Adjustment Dates of the Deleted Mortgage Loan and (d) will
not  permit conversion  of the  related adjustable  Mortgage Rate to  a fixed
Mortgage Rate.  In the event that one or more  mortgage loans are proposed to
be substituted for one or more Deleted Mortgage Loans, the tests set forth in
clauses (i),  (ii), (iii),  (iv), (xi) and  (xiii)(a) above may  be met  on a
weighted average basis or other aggregate basis (based on the mortgage  loans
substituted in any  one Due Period) acceptable  to the Rating Agencies.   The
Rating Agencies may waive  any of the foregoing tests provided  that any such
substitution shall  not adversely affect the  status of the Group  I Mortgage
Loans as a REMIC.

          "Rating Agency":  Each of S&P, DCR and Fitch.

          "Realized Loss":  As to any Mortgage Loan on which a Final Recovery
Determination has been made, the amount, if any, by which the Loan Balance of
such  Mortgage Loan  as  of the  date  of such  Final Recovery  Determination
exceeds  the Net Recovery  Proceeds allocable to  such Loan Balance  for such
Mortgage Loan.

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

          "Record Date":  With  respect to each  Distribution Date, the  last
Business  Day of  the  month immediately  preceding the  month in  which such
Distribution Date occurs.

          "Reference Banks":  Bankers Trust  Company, Barclay's Bank Plc, The
Bank of Tokyo  and National Westminster Bank Plc; provided,  however, that if
any  of the foregoing  banks are not  suitable to serve  as a Reference Bank,
then  any  leading  banks  selected  by  the  Trustee  which  are engaged  in
transactions   in  United  States   dollar  deposits  in   the  international
Eurocurrency  market (i)  with an  established place  of business  in London,
England, (ii) not  controlling, under the control of or  under common control
with the Depositor or any affiliate thereof, (iii) whose quotations appear on
the Telerate Screen 3750 on the relevant Interest Determination Date and (iv)
which have been designated as such by the Trustee.

          "Regular  Certificate":   As  to  each  Group,  any of  the  Senior
Certificates, Class  M-1 Certificates,  Class M-2  Certificates  and Class  B
Certificates of such Group.

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

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

          (A)  the aggregate of  the Class Certificate Principal  Balances of
     the Classes of  Regular Certificates of such Group  immediately prior to
     such Distribution Date; and 

          (B)  the sum of  (i) each scheduled payment of  principal collected
     on  the Mortgage Loans of such Group  by the Servicer in the related Due
     Period, (ii) all partial and full principal prepayments of such Mortgage
     Loans  applied  by  the  Servicer  during  such  Due  Period,  (iii) the
     principal  portion of all  Net Liquidation Proceeds,  Insurance Proceeds
     and  Released Mortgaged Property Proceeds received  with respect to such
     Group during such  Due Period, (iv) that portion of  the Purchase Price,
     received  during  such   Due  Period,  representing  principal   of  any
     repurchased Mortgage  Loan of such  Group; (v) the principal  portion of
     any Substitution Shortfall Amount with respect to such Group required to
     be deposited in the Collection Account  during such Due Period, (vi)  in
     the case of Group I, on  the Distribution Date immediately following the
     Due  Period  in which  the  end of  the Pre-Funding  Period  occurs, the
     Regular  Pre-Funding Distribution  Amount,  if  any,  and (vii)  on  the
     Distribution  Date on which  the Trust is  to be terminated  pursuant to
     Section  10.01  hereof,  that  portion of  the  Termination  Price  that
     represents principal and relates to such Group.

          "REMIC":   A "real  estate mortgage investment  conduit" within the
meaning of Section 860D of the Code.

          "REMIC Provisions":    Provisions of  the  federal income  tax  law
relating to real estate mortgage  investment conduits which appear at Section
860A through  860G of  Subchapter M  of Chapter 1  of the  Code, and  related
provisions,  and regulations  and  rulings  promulgated  thereunder,  as  the
foregoing may be in effect from time to time.

          "REMIC Trust":   Each  of (i)  the assets  consisting of the  Trust
Estate relating  to the  Group I  Mortgage Loans  except for  the Pre-Funding
Account and the  Capitalized Interest Account and (ii)  the assets consisting
of the Trust Estate relating to the Group II Mortgage Loans.

          "Remittance Report":  A report  prepared by the Trustee pursuant to
Section 4.06(a) hereof.

          "Rents  from Real  Property":   With respect  to any  REO Property,
gross income of the character described in Section 856(d) of the Code.

          "REO Disposition":  The receipt  by the Servicer of all Liquidation
Proceeds,  Property Insurance  Proceeds  and  other  payments  or  recoveries
(including proceeds of a final sale) which the Servicer expects to be finally
recoverable from the sale or other disposition of the related REO Property.

          "REO Property":   A Mortgaged Property acquired by  the Servicer in
the  name  of  the  Trustee  on  behalf  of  the  Certificateholders  through
foreclosure or deed  in lieu  of foreclosure,  as described  in Section  3.22
hereof.

          "Request for Release":  A release signed by a Servicing Officer, in
the form of Exhibit E-1 or Exhibit E-2 attached hereto.

          "Reserve   Interest  Rate":     With   respect   to  any   Interest
Determination  Date, the  rate per annum  that the  Trustee determines  to be
either (i) the arithmetic  mean (rounded upwards if necessary  to the nearest
whole multiple  of 1/16 of 1%) of the  one-month United States dollar lending
rates which banks in The City of New York selected by the Trustee are quoting
on the relevant  Interest Determination Date to the  principal London offices
of leading banks in the London interbank market or (ii) in the event that the
Trustee can  determine no such  arithmetic mean, the lowest  one-month United
States dollar lending  rate which such New York banks selected by the Trustee
are quoting on such Interest Determination Date to leading European banks.

          "Residential Dwelling":   Any one of the following:  (i) a detached
or semi-detached single-family  dwelling, (ii) a two- to  four-unit dwelling,
(iii)  a  townhouse,  (iv)  a  unit  in  a  condominium  or  a  planned  unit
development, none of which is a co-operative unit or a mobile home, but which
may  be  a  pre-fabricated  or  manufactured  unit  affixed  to  a  permanent
foundation or  (v) a Small Mixed-Use/Multifamily Property  where generally at
least 60% of the gross income arises from residential  purposes in accordance
with Cityscape's Underwriting Guidelines attached hereto as Exhibit M.

          "Responsible Officer":  When used with respect to the  Trustee, the
Chairman or Vice Chairman of the Board of Directors, the President,  any vice
president,  any  assistant  vice  president,  the  Secretary,  any  assistant
secretary, the  Treasurer, any  assistant treasurer,  the Controller  and any
assistant  controller  or  any  other  officer  of  the  Trustee  customarily
performing  functions  similar  to  those  performed  by  any  of  the  above
designated officers  and also to whom,  with respect to a  particular matter,
such  matter  is  referred  because   of  such  officer's  knowledge  of  and
familiarity with the particular subject.

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

          "S&P":   Standard  &  Poor's  Rating Services,  a  division of  The
McGraw-Hill Companies, Inc., and its  successors, and, if such division shall
for any reason no longer perform the functions of a securities rating agency,
"S&P" shall be  deemed to refer  to any  other "nationally recognized  rating
organization," as  set forth on  the most current list  of such organizations
released by the Securities and Exchange Commission.

          "SAIF":  The Savings Association Insurance Fund of the FDIC.

          "Second Loan-to-Value  Ratio":  With  respect to any  Mortgage Loan
and any  date of determination, the fraction,  expressed as a percentage, the
numerator of which is the unpaid principal  balance of the second lien on the
related Mortgaged Property  and the denominator of which is the Value of such
Mortgaged Property.

          "Second Mortgage  Loan":  Any  Mortgage Loan that  is secured  by a
second lien on or second priority security interest in the related  Mortgaged
Property.

          "Senior  Certificate":    With  respect to  Group  I,  a Class A-1,
Class A-2, Class A-3 or Class A-4 Certificate.   With respect to Group II,  a
Class A-5 Certificate.

          "Senior Certificateholder":  Any Holder of a Senior Certificate.

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

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

          "Senior Principal Distribution Amount":  With respect to each Group
and  any  Distribution   Date,  the  lesser  of   the  (i) Regular  Principal
Distribution Amount  for such Group  for such Distribution Date  and (ii) the
amount, if any,  by which the Aggregate Senior  Certificate Principal Balance
for such Group  for such Distribution  Date (in  the case of  Group I,  after
giving effect  to distributions  made on such  Distribution Date  pursuant to
Section  4.04(b)(I)(B) hereof) exceeds  the related Senior  Optimal Principal
Balance for such Distribution Date.

          "Servicer":   Cityscape Corp.,  a corporation  organized under  the
laws of New York,  or its successor in interest, in  its capacity as Servicer
of the Mortgage  Loans, which term shall also  include any successor servicer
appointed hereunder.

          "Servicer Default":  One or more of the events described in Section
7.01 hereof.

          "Servicer Information":  Any information contained in a Liquidation
Report, a Servicer Remittance Report or a Delinquency Report.

          "Servicer Remittance Date":  With respect to any Distribution Date,
the fifth Business Day preceding such Distribution Date.

          "Servicer  Remittance Report":   The  monthly  report described  in
Section 3.18(a) hereof.

          "Servicer Termination Trigger  Event":  With respect  to each Group
(i) for any Distribution Date occurring in or prior to June 1999, the related
Realized Loss Percentage is more than 2.08% or 2.43%, (ii) for any subsequent
Distribution Date occurring  in or prior to  June 2000, the  related Realized
Loss  Percentage is  more  than  3.56% or  4.16%,  (iii)  for any  subsequent
Distribution Date occurring  in or prior to  June 2001, the related  Realized
Loss Percentage  is  more  than  4.75% or  5.55%,  (iv)  for  any  subsequent
Distribution Date occurring in  or prior to  June 2002, the related  Realized
Loss  Percentage  is more  than 5.64%  or  6.59%, or  (v) for  any subsequent
Distribution Date occurring in  or after July 2002, the related Realized Loss
Percentage  is 5.94%  or 6.94%,  in each  case with  respect to  the Group  I
Mortgage Loans and Group II Mortgage Loans, respectively.

          "Servicing Account":    The   account  or   accounts  created   and
maintained pursuant to Section 3.09 hereof.

          "Servicing Advances":    The costs  and  expenses incurred  by  the
Servicer in connection  with (i) the preservation, restoration and protection
of  a Mortgaged Property  or REO Property,  (ii) any enforcement  or judicial
proceedings,   including  foreclosures,   (iii)  the   management  (including
reasonable fees in connection therewith) and liquidation of any REO Property,
(iv) the  payment of any  taxes, assessments  or insurance premiums,  and the
performance  of its  obligations  under  Sections  3.01(b)(ii),  3.09,  3.13,
3.15(a) and 3.22  hereof, and  (v) in  connection with the  liquidation of  a
Mortgage Loan,  expenditures relating to  the purchase or maintenance  of the
related First Lien pursuant to Section 3.24 hereof.

          "Servicing Fee":   With respect to each  Mortgage Loan and any  Due
Period, an  amount equal  to one  month's interest  (or in  the event  of any
payment of interest which accompanies a Principal Prepayment in full made  by
the  Mortgagor during  such calendar month,  interest for the  number of days
covered by  such  payment of  interest)  at the  Servicing  Fee Rate  on  the
outstanding Loan Balance of  such Mortgage Loan at the beginning  of such Due
Period.   A portion of such Servicing Fee  may be paid to any Sub-Servicer as
its servicing  compensation.  The Servicing Fee  with respect to each Group's
Mortgage  Loans shall  be payable  from the funds  specified in  Section 3.17
hereof only to the extent related to such Group.

          "Servicing Fee Rate":   With respect to each Mortgage Loan  and Due
Period a rate per annum equal to 0.50%.

          "Servicing Officer":    Any officer  of  the Servicer  or  any Sub-
Servicer involved in, or responsible for, the administration and servicing of
the  Mortgage Loans, whose  name and specimen  signature appear on  a list of
servicing  officers furnished to  the Trustee  by the  Servicer or  such Sub-
Servicer, as such list  may from time to time be amended.   There shall at no
time be fewer than two Servicing Officers.

          "Simple Interest Loan":   A mortgage loan that  accrues interest in
accordance with the "simple interest" method.

          "Six-Month LIBOR":  As to  certain of the Group II  Mortgage Loans,
the index  for the adjustment of the  Mortgage Rate set forth as  such in the
related Mortgage Note,  such index being equal  to the average of  the London
interbank offered  rates for six-month  United States dollar deposits  in the
London market.

          "Small Mixed-Use/Multifamily  Property": A Mortgaged  Property with
improvements generally consisting  of up to  four residential dwelling  units
and which may  include up to  three non-residential  units, provided that  at
least  50% of  the  units in  any such  improvement are  residential dwelling
units.

          "Startup Date":  June 26, 1997.

          "Stepdown Date":  With respect to each Group, the earlier of 

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

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

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

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

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

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

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

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

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

          "Subsequent Cut-Off Date Deposit":   With respect to any Subsequent
Transfer  Date and  any Subsequent  Mortgage  Loan transferred  to the  Trust
during any month  which does not have a Monthly Payment  due until the second
Due  Period following such month,  an amount equal to  the product of (a) the
Loan Balance of such Subsequent Mortgage Loan on the related Cut-Off Date and
(b) one-twelfth of the Net Mortgage Rate on such Subsequent Mortgage Loan.

          "Subsequent Mortgage Loans":  The Mortgage Loans to  be sold to the
Trust for inclusion in Group I pursuant to Section 2.13 of this Agreement and
the Subsequent Transfer Agreement, which shall be listed on the mortgage loan
schedule attached to the Subsequent Transfer Agreement.

          "Subsequent  Transfer Date":  The date specified in each Subsequent
Transfer Agreement, provided that  in no event shall there be  more than five
such Subsequent Transfer Dates.

          "Subsequent  Transfer   Agreement":     Each  Subsequent   Transfer
Agreement executed by  the Trustee (solely in its capacity as Trustee and not
in its  individual  capacity) and  the Seller  substantially in  the form  of
Exhibit P hereto, by which Subsequent Mortgage Loans are sold and assigned to
the Trust.

          "Sub-Servicer":   Any Person  with which  the Servicer has  entered
into a Sub-Servicing Agreement  and which meets the qualifications of  a Sub-
Servicer pursuant to Section 3.02 hereof.

          "Sub-Servicing  Account":  An account established by a Sub-Servicer
which meets  the  requirements  set  forth  in Section  3.08  hereof  and  is
otherwise acceptable to the Servicer.

          "Sub-Servicing Agreement":    The   written  contract  between  the
Servicer and  a  Sub-Servicer  and any  successor  Sub-Servicer  relating  to
servicing and administration of certain Mortgage Loans as provided in Section
3.02 hereof.

          "Substitution Shortfall  Amount":   As defined  in Section  2.06(d)
hereof.

          "Tax  Matters Person":  Each Tax  Matters Person appointed pursuant
to Section 11.12 hereof.

          "Tax Returns":   The federal income tax return  on Internal Revenue
Service Form  1066, U.S. Real  Estate Mortgage Investment Conduit  Income Tax
Return, including Schedule  Q thereto, Quarterly Notice  to Residual Interest
Holders of the REMIC Taxable Income or Net Loss Allocation, or  any successor
forms,  to be filed on behalf of each  REMIC Trust in its capacity as a REMIC
under  the REMIC  Provisions, together  with  any and  all other  information
reports   or  returns   that  may  be   required  to  be   furnished  to  the
Certificateholders of  the related Group  or filed with the  Internal Revenue
Service  or any  other  governmental taxing  authority  under any  applicable
provisions of federal, state or local tax laws.

          "Termination Price":  As defined in Section 10.01(b) hereof. 

          "Trust":   Cityscape Home  Equity  Loan Trust,  Series 1997-C,  the
trust created hereunder. 

          "Trust  Estate":    The  corpus  of the  trust  created  hereunder,
consisting of: (i) such  Mortgage Loans as from  time to time are  subject to
this  Agreement,  together with  the  Mortgage  Files  relating thereto,  and
together  with all  collections thereon  and proceeds  thereof,  (ii) any REO
Property, together with  all collections thereon and  proceeds thereof, (iii)
the Trustee's  rights with respect to the  Mortgage Loans under all insurance
policies  required  to be  maintained  pursuant  to  this Agreement  and  any
proceeds thereof,  (iv) the  rights and remedies  of the Trustee  against any
Person making any representation or warranty to the Trustee hereunder, to the
extent provided herein  and (v) each Account, together with  such assets that
are deposited therein from time to time and any investments thereof, together
with any and all income, proceeds and payments with respect thereto.

          "Trustee":   First Bank  National Association,  a national  banking
association, or any successor trustee appointed as herein provided.

          "Trustee's Fee":   With respect  to any Distribution Date  and each
Group, the product of (x) one-twelfth  of the Trustee's Fee Rate and  (y) the
aggregate of the Loan Balances of all Mortgage Loans in such Group  as of the
opening of business on the first day of the related Due Period.

          "Trustee's Fee Rate":   With respect to any  Distribution Date, the
greater of (x)  0.01125% per annum  and (y) a fraction,  expressed as a  per-
annum  percentage, whose  numerator is  $7,700 and  whose denominator  is the
aggregate of the  Loan Balances of all  Mortgage Loans as  of the opening  of
business on the first day of the related Due Period.

          "Underwriters":   Greenwich  Capital Markets,  Inc. and  Prudential
Securities   Incorporated,  as  underwriters  with  respect  to  the  Regular
Certificates.

          "United States Person  or U.S. Person":   A citizen or resident  of
the  United States,  a corporation,  partnership or  other entity  created or
organized  in,  or under  the laws  of,  the United  States or  any political
subdivision thereof,  or an estate the  income of which  from sources without
the United States  is includible  in gross income  for United States  federal
income tax purposes regardless of its connection  with the conduct of a trade
or business within the United States, or a trust if a court within the United
States is able to exercise primary supervision over the administration of the
trust and one  or more United States  trustees have authority to  control all
substantial decisions of  the trust.  The term "United States" shall have the
meaning set forth in Section 7701 of the Code or successor provisions.

          "Uninsured Cause":   Any  cause of  damage to a  Mortgaged Property
such that the complete restoration of such property is not fully reimbursable
by  the hazard  insurance  policies  required to  be  maintained pursuant  to
Section 3.13 hereof.

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

          "Unutilized Funding Amount":   The  Pre-Funding Amount  immediately
after the end of the Pre-Funding Period.

          "Value":  With respect to any Mortgaged Property, the value thereof
as determined by an independent appraisal made at the time of the origination
of the related  Mortgage Loan; except that, with respect to any Mortgage Loan
that is  a purchase money mortgage loan, the lesser  of (i) the value thereof
as determined by an independent appraisal made at the time of the origination
of such  Mortgage Loan  and (ii)  the sales  price of  the related  Mortgaged
Property.

          "Voting Rights":   The portion of the  voting rights of all  of the
Certificates  which is  allocated to  any Certificate.   Except  as otherwise
expressly provided for herein, on any date  on which any Regular Certificates
of a Group are  outstanding, all of the Voting  Rights related to such  Group
shall be allocated  among Holders of such Certificates  in proportion to such
Certificates'  respective Certificate  Principal Balances  as  of such  date;
provided,  however,  that any  Certificate  registered  in  the name  of  the
Servicer, the Depositor or the Trustee  or any of their respective affiliates
shall not  be included in the calculation of Voting  Rights; when none of the
Regular Certificates of  a Group are  outstanding, 100% of the  Voting Rights
shall be allocated among Holders of the related Class of Class R Certificates
in  accordance  with such  Holders'  respective Percentage  Interests  in the
Certificates of such Class.

          "Written Order  to Authenticate":   A written order in  the form of
Exhibit L hereto  by which  the Depositor directs  the Trustee  to issue  the
Certificates.

          SECTION 1.02.  Accounting.

          Unless  otherwise  specified   herein,  for  the  purpose   of  any
definition or  calculation,  whenever  amounts  are required  to  be  netted,
subtracted  or  added  or  any  distributions are  taken  into  account  such
definition  or calculation and any  related definitions or calculations shall
be determined without duplication of such functions.

                                  ARTICLE II

                         ESTABLISHMENT OF THE TRUST;
                     PURCHASE AND SALE OF MORTGAGE LOANS;
                      ORIGINAL ISSUANCE OF CERTIFICATES

          SECTION 2.01.  Establishment of the Trust.

          The  Depositor does  hereby  establish,  pursuant  to  the  further
provisions of  this Agreement  and the  laws of  the State  of  New York,  an
express trust  to be known,  for convenience, as "Cityscape  Home Equity Loan
Trust, Series 1997-C" and does hereby appoint First Bank National Association
as Trustee in accordance with the provisions of this Agreement.

          SECTION 2.02.  Purchase and Sale of Mortgage Loans.

          The Depositor, concurrently with the execution and delivery hereof,
does hereby sell,  transfer, assign,  set over  and otherwise  convey to  the
Trust  without recourse,  but  subject to  the terms  of this  Agreement, all
right, title and  interest of the Depositor, including  any security interest
therein for the  benefit of the Depositor,  in and to (i) the  Mortgage Loans
identified  on the  Mortgage Loan  Schedule  delivered on  the Closing  Date,
including, without  limitation, all principal  outstanding as of  the Cut-Off
Date  and interest payments  due after  the Cut-Off  Date and  (ii) the other
assets of the Trust Estate.

          In consideration  of such sale  of the Mortgage Loans,  the Trustee
shall pay to the Depositor the purchase price. 

          SECTION 2.03.  Grant of Security Interest.

          In the event that any conveyance pursuant to Section 2.02 hereof is
deemed by a court of competent jurisdiction to be a loan, the  parties intend
that  the Depositor shall be deemed to  have granted to the Trustee on behalf
of the Certificateholders a security  interest in the related Mortgage Loans,
including,  without limitation, all  interest accrued  thereon and  that this
Agreement shall  constitute a security  agreement under applicable law.   The
Depositor  and  the  Trustee  shall,  to  the  extent  consistent  with  this
Agreement, take  such actions  as may be  necessary to  ensure that,  if this
Agreement were deemed  to create a security  interest in the Mortgage  Loans,
such security interest would be deemed to be a perfected security interest of
first priority under applicable law and will be maintained as such throughout
the term of the Agreement.

          Except as  may  otherwise expressly  be  provided herein,  none  of
Cityscape, the Depositor, the Servicer or the Trustee shall (and the Servicer
shall ensure that no Sub-Servicer shall) assign, sell, dispose of or transfer
any interest in the Trust Estate or any portion  thereof, or permit the Trust
Estate or any  portion thereof to  be subject to  any lien, claim,  mortgage,
security interest, pledge or other encumbrance of any other Person.

          In the  event that the  parties hereto have failed  to transfer the
entire legal ownership in and to each Mortgage  Loan to the Trust Estate, the
parties  hereto intend  that this  document  operate to  transfer the  entire
equitable  ownership  interest in  and to  each  Mortgage Loan  to  the Trust
Estate.

          SECTION 2.04.  Document Delivery Requirements.

          (a)  In  connection with each  conveyance pursuant to  Section 2.02
hereof, Cityscape  does hereby  agree to  deliver to,  and deposit  with, the
Trustee, no later than two Business Days prior to the Closing Date or related
Subsequent Transfer  Date, as the  case may  be, the  following documents  or
instruments  with  respect to  each  Mortgage  Loan  (a "Mortgage  File")  so
transferred and assigned:

          (i)  the  original  Mortgage  Note, endorsed  in  blank  or in  the
     following form: "Pay to the order of First Bank National Association, as
     Trustee under  the Pooling and Servicing Agreement,  dated as of June 9,
     1997,  Cityscape  Home   Equity  Loan  Trust,  Series   1997-C,  without
     recourse",  with  all  prior  and  intervening  endorsements  showing  a
     complete chain of  endorsement from the originator of  the Mortgage Loan
     to Cityscape; provided, however,  that in the case of Loan  No. 55000249
     (borrower  - Kim)  a  lost note  affidavit  may be  substituted for  the
     original Mortgage Note;

          (ii) the  original Mortgage with evidence of recording thereon (or,
     if  the original  Mortgage has  not  been returned  from the  applicable
     public  recording office or  is not otherwise  available, a  copy of the
     Mortgage  certified by  a Responsible  Officer  of Cityscape  or by  the
     closing attorney or  by an officer of the title insurer  or agent of the
     title  insurer  which issued  the  related  title  insurance  policy  or
     commitment  therefor to  be a  true and  complete copy  of the  original
     Mortgage submitted  for  recording) and,  if the  Mortgage was  executed
     pursuant to  a power of  attorney, the original  power of  attorney with
     evidence of recording thereon (or, if the original power of attorney has
     not been  returned from the applicable public recording office or is not
     otherwise available,  a copy  of the  power of  attorney certified by  a
     Responsible Officer  of Cityscape or  by the  closing attorney or  by an
     officer of the title insurer or agent of the title insurer  which issued
     the related title insurance policy or commitment therefor, to be  a true
     and  complete copy  of  the  original power  of  attorney submitted  for
     recording);

          (iii)     the  original   executed  Assignment  of   the  Mortgage,
     acceptable   for  recording  except   with  respect  to   any  currently
     unavailable  recording information,  from Cityscape  to  the Trustee  in
     blank or  in the following form:   "First Bank  National Association, as
     Trustee  under the Pooling and Servicing Agreement,  dated as of June 9,
     1997, Cityscape Home Equity Loan Trust, Series 1997-C";

          (iv) the original Assignment and any intervening Assignments of the
     Mortgage, with  evidence of recording thereon, showing  a complete chain
     of assignment from origination of the Mortgage Loan to Cityscape (or, if
     any such  Assignment has  not been returned  from the  applicable public
     recording  office  or  is  not  otherwise  available,  a  copy  of  such
     Assignment certified  by a  Responsible Officer of  Cityscape or  by the
     closing attorney  or by an officer of the  title insurer or agent of the
     title  insurer  which issued  the  related  title  insurance  policy  or
     commitment  therefor to  be a  true and  complete copy  of  the original
     Assignment submitted for recording);

          (v)  the  original, or  a  copy  certified  by  Cityscape  (or,  if
     Cityscape did not originate such  Mortgage Loan, the originator thereof)
     to be a  true and  complete copy  of the original,  of each  assumption,
     modification, written assurance or substitution agreement, if any; 

          (vi) an original, or a copy certified by Cityscape to be a true and
     complete copy of the original, of a lender's title insurance policy,  or
     if a lender's title policy has not been issued as of the Closing Date or
     the  Subsequent  Transfer Date,  as the  case  may be,  of  a commitment
     (binder) (including any marked additions thereto or deletions therefrom)
     to issue such policy;

          (vii)     any of:  (A) an original  hazard insurance policy;  (B) a
     certificate of insurance issued by the  related insurer or its agent  as
     to such policy; or (C)  an Officers' Certificate of Cityscape certifying
     that a hazard insurance policy is in effect as to the Mortgaged Property
     (in which case such Officers' Certificate shall be accompanied by a copy
     of such hazard insurance policy); and 

          (viii)    If any Mortgaged Property is in an area identified in the
     Federal Register by  the Federal Emergency  Management Agency as  having
     special  flood hazards, a  flood insurance policy in  a form meeting the
     requirements   of  the  current  guidelines  of  the  Federal  Insurance
     Administration, if obtainable  with respect to such  Mortgaged Property,
     is in effect  with respect to such  Mortgaged Property with  a generally
     acceptable carrier in an amount  representing coverage not less than the
     least of (A)  the outstanding principal balance of  the related Mortgage
     Loan  (together ,  in  the case  of  a Second  Mortgage  Loan, with  the
     outstanding principal balance of the First Lien), (B) the minimum amount
     required to compensate for damage or loss on a replacement cost basis or
     (C) the maximum amount  of insurance that is  available under the  Flood
     Disaster Protection Act of 1973.

          (b)  With   respect  to  any   Mortgage  referred  to   in  Section
2.04(a)(ii) above as  to which the original  Mortgage is not available  as of
the Closing  Date or the  Subsequent Transfer Date,  as the case may  be, and
with  respect  to any  Assignment  referred  to  in Section  2.04(a)(iii)  or
2.04(a)(iv) above as to which the original  Assignment is not available as of
the  Closing Date  or  the Subsequent  Transfer  Date, as  the  case may  be,
Cityscape shall deliver, prior to the Closing Date or the Subsequent Transfer
Date, as the case may be, a copy of such Mortgage or  such Assignment, as the
case may be,  certified by Cityscape to  be a true and complete  copy, to the
Trustee and shall also deliver  the original Mortgage, or where the  original
Mortgage is  unavailable a  copy thereof certified  by the  applicable public
recording  office,  and  the  original  Assignment,  or  where  the  original
Assignment is unavailable  a copy thereof certified by  the applicable public
recording  office, to  the Trustee  within five  Business Days  after receipt
thereof by  Cityscape but in  no event later  than 360  days (or such  longer
period  as any  one Rating  Agency  may approve  in writing  with  respect to
specific Mortgage Loans upon the request of Cityscape) following the date  of
origination of the  related Mortgage Loan or  the date of such  Assignment to
Cityscape, as the case  may be.  The failure  of Cityscape to deliver to  the
Trustee (x) any  original Mortgage under Section 2.04(a)(ii)  above (or where
the original is unavailable a copy thereof certified by the applicable public
recording office) or (y) any  original Assignment under Section  2.04(a)(iii)
above and (iv) (or where the original is unavailable a copy thereof certified
by the applicable  public recording office) shall  not be deemed a  breach of
this Agreement for  any purpose whatsoever until the expiration  of such 360-
day period (or  such longer period  as any one Rating  Agency may approve  in
writing  with  respect  to  specific  Mortgage  Loans  upon  the  request  of
Cityscape).

          The  Trustee  shall promptly  (and  in  no  event later  than  five
Business Days following  the Closing Date and each  Subsequent Transfer Date)
submit for recording,  at Cityscape's own expense, in  the appropriate public
office for  real property  records, each original  Assignment referred  to in
Section 2.04(a)(iii) above,  as well as each original  Assignment referred to
in Section 2.04(a)(iv) above that was not previously submitted for recording.
With respect to  any original Assignment referred to  in Section 2.04(a)(iii)
above as  to which  the related recording  information is  unavailable within
five  Business Days  following the  Closing Date  or the  Subsequent Transfer
Date, as  the case may  be, such original  Assignment shall be  submitted for
recording within  five Business Days after receipt of such information but in
no event later than  90 days (or such  longer period, up to an  additional 90
days, as any one Rating Agency may approve and any  longer period as approved
by  any one Rating  Agency and by the  Majority Certificateholders in writing
with respect to specific Mortgage Loans upon the request of  Cityscape) after
the  Closing Date or any  Subsequent Transfer Date.   Cityscape shall deliver
each recorded Assignment referred to  in Section 2.04(a)(iii) above or, where
the  original is  unavailable, a  copy  thereof certified  by the  applicable
public  recording office to be  a true and complete copy  of the original, to
the Trustee no later than the earlier of (i) five Business Days after receipt
thereof and (ii)  within 360 days  after the Closing  Date or any  Subsequent
Transfer Date (or  such longer period as any one Rating Agency may approve in
writing  with  respect  to  specific  Mortgage  Loans  upon  the  request  of
Cityscape).  Any failure of Cityscape to deliver to the Trustee, prior to the
expiration of  such 360-day  period (or  any such  longer period  as any  one
Rating  Agency  may have  approved  in accordance  with  the terms  set forth
above), any such recorded Assignment, or such certified copy if such recorded
Assignment has  not been received by it, shall not be deemed a breach of this
Agreement for any purpose.  In the  event that any such Assignment is lost or
returned  unrecorded because  of a defect  therein, Cityscape  shall promptly
prepare a substitute Assignment or cure such defect, as  the case may be, and
thereafter cause each such Assignment to be duly recorded.

          The Trustee shall  promptly upon receipt thereof (and  in any event
no longer than 30 days following the Closing Date or the  Subsequent Transfer
Date, as the case may be), with respect  to each Mortgage Note and Assignment
of  Mortgage delivered  in blank  in accordance  with Section  2.04(a)(i) and
(iii) above,  respectively, endorse each  such Mortgage Note and  assign each
such Assignment in the form described therein.

          The Servicer shall  promptly upon receipt thereof (and  in no event
later than the earlier  of (i) five Business Days following  such receipt and
(ii) 360 days after the Closing Date or any Subsequent Transfer Date (or such
longer period as any one Rating Agency may approve in writing with respect to
specific  Mortgage Loans  upon the  request  of Cityscape)),  deliver to  the
Trustee  (a)  the original  recorded  Mortgage  in  those instances  where  a
certified  copy  thereof was  delivered  to  the  Trustee; (b)  the  original
recorded Assignment or  Assignments of the Mortgage showing  a complete chain
of assignment from  the originator of the Mortgage Loan to Cityscape in those
instances where certified  copies thereof were delivered to  the Trustee; (c)
the original policy of title insurance or a copy certified by Cityscape to be
a  true  and complete  copy in  those instances  where a  commitment (binder)
(including any marked additions thereto or deletions therefrom) to issue such
policy  was delivered to  the Trustee; and  (d) any other  original documents
constituting a part  of a Mortgage File received with respect to any Mortgage
Loan, including,  but not  limited to, any  original documents  evidencing an
assumption or modification of any Mortgage Loan.

          In  the  event that  any  Rating  Agency  approves in  writing  any
extension  of  time for  delivery of  any  document as  provided for  in this
Section 2.04(b), a copy of such written approval shall be sent to the Trustee
and the other Rating Agencies.

          All original documents relating to  the Mortgage Loans that are not
delivered to the Trustee are  and shall be held by Cityscape or the Servicer,
as the case may be, in trust for the benefit of the Trustee  on behalf of the
Certificateholders.  In the event that any such original document is required
pursuant to the terms  of this Section 2.04 to be a part  of a Mortgage File,
such document  shall  be delivered  promptly to  the Trustee.   Any  original
document  that is not required pursuant to the  terms of this Section to be a
part of  a  Mortgage File  delivered  to or  held  by  the Trustee  shall  be
delivered promptly to the Servicer.

          In connection with  the delivery of documentation provided  by this
Section 2.04,  Cityscape hereby appoints  the Trustee its attorney  with full
power and authority  to act  in its stead  for the purpose  of executing  and
certifying  assignments and endorsing  and certifying promissory  notes which
make  a  part  of  each  Mortgage  File  to cure  any  deficiencies  in  such
documentation.

          If  Cityscape has  not delivered  all  required documentation  with
respect to any  Mortgage Loan within the  time periods, if any,  specified in
this Agreement, Cityscape  shall be required to  take action with  respect to
such Mortgage Loan as and to the extent provided in Section 2.06 hereof.

          SECTION 2.05.  Acceptance by Trustee.

          The Trustee agrees to acknowledge  (i) receipt by it on the Closing
Date, in  good  faith  without  notice  of adverse  claims,  subject  to  the
provisions of Sections  2.02 and 2.04 hereof  and to any exceptions  noted on
the Trustee's certification in the  form annexed hereto as Exhibit F-1 to  be
delivered to  Cityscape, the Depositor and the  Servicer on the Closing Date,
of (x) the documents referred to in  Section 2.04(a)(i), (ii), (iii) and (iv)
above (except that such documents may be endorsed in blank upon receipt) with
respect to  the Mortgage  Loans listed on  the Mortgage  Loan Schedule  to be
delivered to the Trustee on the Closing Date and (y) the Certificate Account,
the Capitalized  Interest Account and  the Pre-Funding Account (and,  in each
case, the amounts  on deposit therein) and  (ii) the assignment to it  of all
the other  assets included  in clauses  (i) and  (iii) of  the definition  of
"Trust  Estate"  herein, and  the Trustee  declares  that it  will  hold such
documents and  such other  documents constituting the  Mortgage Files  as are
delivered to it, and  all such assets and  such other assets included  in the
definition of  "Trust  Estate" as  are  delivered to  it,  in trust  for  the
exclusive use and benefit of all present and future Certificateholders.

          Within 10  Business Days after  the Closing Date the  Trustee shall
deliver to Cityscape, the Depositor and the Servicer a Final Certification in
the form annexed hereto as Exhibit F-2, with any applicable exceptions  noted
thereon.

          After the  delivery of the  final certification, the  Trustee shall
provide to the Servicer, Cityscape and the Depositor, no less frequently than
quarterly,  updated certifications,  a form  of which  is attached  hereto as
Exhibit  F-3, indicating the then current status of exceptions until all such
exceptions have been eliminated.

          If, in the  process of reviewing the  Mortgage Files and making  or
preparing  the  certifications  referred  to above,  the  Trustee  finds  any
document or documents constituting a part of a Mortgage File to be missing or
defective in any  material respect or, at  the end of any  360-day period (or
any later period approved  as provided in Section  2.04(b) hereof, notice  of
which approval has been provided to the  Trustee in writing (if such approval
is made  by  a Rating  Agency))  referenced above,  finds that  all  recorded
Assignments and all  original Mortgages or certified copies  thereof have not
been delivered  to it, the  Trustee shall promptly  so notify Cityscape,  the
Depositor,  the Rating  Agencies and  the Servicer.   In performing  any such
review, the  Trustee may conclusively rely  on Cityscape as to  the purported
genuineness of any such document and any signature thereon.  It is understood
that the scope of the Trustee's review of the items delivered to the  Trustee
pursuant to  this Section 2.05,  unless otherwise expressly stated,  shall be
limited solely to confirming that  the documents listed in this  Section 2.05
have been executed and received, relate  to the Mortgage Loans listed in  the
Mortgage Loan  Schedule and  conform as to  the loan  number and  address and
description  thereof in the  Mortgage Loan Schedule.   In  addition, upon the
discovery by Cityscape,  the Depositor, the Servicer, the  Rating Agencies or
the Trustee of a breach of any of the  representations and warranties made by
Cityscape  pursuant  to Sections  2.07  and  2.08  hereof  (and  any  of  the
conditions in  Section 2.13  hereof with respect  to the  Subsequent Mortgage
Loans) in respect of any Mortgage Loan which materially adversely affects the
value of  such Mortgage Loan  or the interests  of the  Certificateholders in
such  Mortgage Loan,  the Person  discovering such  breach shall  give prompt
written notice to the other Persons set forth in this sentence.

          At such time  as any Mortgage Loan becomes 90  days Delinquent, the
Servicer shall  make,  or cause  to be  made, a  reasonable investigation  to
determine  whether such  Mortgage  Loan  satisfied  the  representations  and
warranties of Cityscape  set forth in Section  2.07 hereof as of  the Closing
Date or the related Subsequent Transfer Date; provided, however, that only
                                              --------  -------
one such investigation shall be required for  any Mortgage Loan or Subsequent
Mortgage Loan.

          If  Cityscape has  not delivered  all  required documentation  with
respect  to  any Mortgage  Loan within  the  time periods  specified  in this
Agreement  (as  such may  have  been  extended  pursuant to  Section  2.04(b)
hereof),  Cityscape shall be  required to  take action  with respect  to such
Mortgage Loan or  Subsequent Mortgage Loan as  and to the extent  provided in
Section 2.06 hereof.

          SECTION 2.06.  Repurchase  or  Substitution  of Mortgage  Loans  by
                         Cityscape or the Servicer.

          (a)  Upon   discovery  or  receipt  of  notice  of  any  materially
defective  document  in,  or  that  a required  document  is  missing  (after
expiration of the applicable  time period set forth  in Section 2.04  hereof)
from,  a Mortgage  File, the  Trustee  shall promptly  notify Cityscape,  the
Depositor,  the Rating Agencies  and the Servicer  of such  defect or missing
document and  request that  Cityscape deliver such  missing document  or cure
such defect within 90 days after the date on which Cityscape was notified  of
such  missing document  or defect  and, if  Cityscape does not,  deliver such
missing document  or cure such  defect in  all material respects  during such
period, Cityscape shall  repurchase the related Mortgage Loan  from the Trust
at the Purchase  Price promptly but  no later than 10  days after the  end of
such period.  The Purchase Price  for the repurchased Mortgage Loan shall  be
deposited into the Collection Account by Cityscape, and the Trustee, upon (i)
receipt of an Officers' Certificate of the Servicer as  to the making of such
deposit and (ii) confirmation that such  deposit has been made, shall release
or cause  to be  released to Cityscape  the related  Mortgage File  and shall
execute  and  deliver such  instruments  of  transfer  or assignment  as  are
furnished by Cityscape, in each case without recourse, as shall be reasonably
necessary to  vest in Cityscape  any Mortgage Loan released  pursuant hereto,
and the Trustee shall have no  further responsibility or liability (except as
to its own  negligence or willful  misconduct) with  regard to such  Mortgage
File and such Mortgage Loan.

          In lieu of  repurchasing any such Mortgage Loan  as provided above,
Cityscape may cause such Mortgage Loan to be removed from the Trust (in which
case it shall  become a  Deleted Mortgage  Loan) and substitute  one or  more
Qualified  Substitute  Mortgage  Loans  in  the manner  and  subject  to  the
limitations set forth in Section 2.06(d) hereof.

          (b)(i)   Except  as otherwise  provided in Section  2.06(e) hereof,
within 60  days after  the earlier of  discovery by  Cityscape or  receipt of
notice  by  Cityscape of  the  breach of  any representation  or  warranty of
Cityscape set forth  in Section 2.07 or  Section 2.08 hereof with  respect to
any  Mortgage Loan (notwithstanding that such representation and warranty was
made to Cityscape's best  knowledge) or the failure of any  of the conditions
set forth  in Section  2.13 hereof  with respect  to any Subsequent  Mortgage
Loans, Cityscape  shall (x) cure such breach in  all material respects or (y)
subject to  the restrictions set  forth in Section 2.06(d)  hereof repurchase
the  Mortgage Loan from the Trustee at  the Purchase Price or (z) remove such
Mortgage Loan  from  the Trust  (in  which case  it  shall become  a  Deleted
Mortgage Loan) and substitute one or more Qualified Substitute Mortgage Loans
in the  manner and subject  to the limitations  set forth in  Section 2.06(d)
hereof.   If any such breach  is a breach  of any of the  representations and
warranties included in subsection (m), (w), (y), (cc), (dd), (ll), (mm), (uu)
(zz),   (ccc)  or  (eee)   of  Section  2.07   hereof  (to  the   extent  the
representations  and warranties  in such  subsections  relate to  statistical
information as to the  characteristics of the Initial  Mortgage Loans in  the
aggregate),  and Cityscape  is unable  to cure  such breach,  Cityscape shall
repurchase  or substitute the  smallest number of Mortgage  Loans as shall be
required to  make such  representation  or warranty  true and  correct.   The
Purchase  Price for any repurchased Mortgage Loan shall be deposited into the
Collection  Account by  Cityscape, and  the Trustee,  upon (i) receipt  of an
Officers' Certificate of Cityscape as to the  making of such deposit and (ii)
confirmation that such  deposit has been made,  shall release or cause  to be
released to Cityscape the related Mortgage File and shall execute and deliver
such instruments of transfer or assignment as furnished by Cityscape, in each
case without recourse,  as shall be necessary  to vest in Cityscape  title to
any Mortgage Loan released pursuant hereto.

          (ii)  If any Mortgagor on  a Mortgage Loan fails to  make the first
payment   (not  including  any  payments  withheld  from  loan  proceeds)  as
determined in accordance with  the terms of the related  Mortgage Note within
90 days after the  Due Date of such first payment,  Cityscape shall, prior to
the Determination  Date  related to  the next  succeeding Distribution  Date,
repurchase such Mortgage Loan from the Trustee at the Purchase Price.

          (c)  Within 60 days after the  earlier of discovery by the Servicer
or receipt of  notice by the  Servicer of the  breach of any  representation,
warranty or covenant  of the Servicer set forth in Section 2.09 hereof, which
breach materially and adversely affects the value of any Mortgage Loan or the
interests of the Certificateholders therein, the Servicer shall (i) cure such
breach in all material respects or (ii) subject to the restrictions set forth
in Section 2.06(d) hereof, purchase any affected Mortgage Loan from the Trust
at the Purchase  Price.  The Purchase  Price for the purchased  Mortgage Loan
shall  be deposited  by the  Servicer into  the Collection  Account, and  the
Trustee, upon  (i) receipt of an Officers' Certificate  of the Servicer as to
the making of such  deposit and (ii) confirmation that such  deposit has been
made, shall  release or  cause to  be released  to the  Servicer the  related
Mortgage File and shall execute  and deliver such instruments of  transfer or
assignment as furnished by Cityscape, in each case without recourse, as shall
be  necessary to  vest in the  Servicer title  to any Mortgage  Loan released
pursuant hereto.

          (d)(i)  No purchase or repurchase of  any Mortgage Loan shall occur
if Cityscape or the Servicer delivers (at its  own expense) to the Trustee an
Independent Opinion of Counsel, addressed to  the Trustee, to the effect that
such  purchase or  repurchase of such  Mortgage Loan  will (x) result  in the
imposition of taxes on a "prohibited transaction" for the related REMIC Trust
as defined in Section 860F of the Code, (y) result in the imposition of taxes
on contributions to the Trust under Section  860G(d) of the Code or (z) cause
the related REMIC  Trust to fail to qualify  as a REMIC at any  time that the
Certificates are  outstanding.  Cityscape  or the Servicer, whichever  is the
entity  delivering  the  Independent  Opinion of  Counsel  described  in  the
preceding  sentence, shall  indemnify and  hold  harmless the  Trust for  any
Realized  Loss occurring on a  Mortgage Loan which  Cityscape or the Servicer
does not  purchase or  repurchase due  to the  delivery  of such  Independent
Opinion of Counsel.

          Notwithstanding  the provisions of  this subsection (i)  of Section
2.06(d), if either  Cityscape or the Servicer delivers  an Opinion of Counsel
stating that  the proposed  purchase  or repurchase  of  a Mortgage  Loan  by
Cityscape  or  the  Servicer would  result  in  the imposition  of  the taxes
described in clauses (x) or (y) of this subsection (i) and that such proposed
purchase or repurchase  would not cause  the related REMIC  Trust to fail  to
qualify  as  a REMIC  at  any time  that  the  Certificates are  outstanding,
Cityscape or the Servicer  (A) may purchase or repurchase  such Mortgage Loan
and  (B) shall pay any of the taxes  described in clauses (x) and (y) of this
subsection (i) which are imposed as result of such purchase or repurchase.

          (ii)  Any substitution  of Qualified Substitute  Mortgage Loans for
Deleted Mortgage  Loans made pursuant  to Section 2.06(a) or  Section 2.06(b)
hereof must be effected prior to the date that is two years after the Startup
Date  or  such  other  period as  may  be  specified  therefor  in the  REMIC
Provisions.

          With  respect  to any  Deleted  Mortgage Loan  for  which Cityscape
substitutes a Qualified Substitute Mortgage Loan or Loans,  such substitution
shall  be  effected  by  Cityscape  by delivering  to  the  Trustee  for such
Qualified Substitute Mortgage Loan or  Loans the Mortgage Note, the Mortgage,
the related  Assignment, and  such other documents  and agreements,  with all
necessary endorsements  thereon,  as are  required  by Section  2.04  hereof,
together  with an  Officers' Certificate providing  that each  such Qualified
Substitute Mortgage  Loan satisfies the definition thereof and specifying the
Substitution Shortfall  Amount (as  described below),  if any,  in connection
with  such substitution.    The  Trustee shall  acknowledge  receipt of  such
Qualified Substitute  Mortgage Loan or  Loans and, within five  Business Days
thereafter, shall review such documents (or shall cause such documents  to be
reviewed) as specified in Section 2.04 hereof and shall deliver to Cityscape,
the Depositor  and the  Servicer, with respect  to such  Qualified Substitute
Mortgage Loan or Loans, a certification substantially similar to that made by
the Trustee in the  second paragraph of Section 2.05 hereof.  Within one year
after  the date of substitution, the  Trustee shall deliver to Cityscape, the
Depositor and the Servicer a certification in the form of Exhibit  F-3 hereto
with respect  to such Qualified Substitute Mortgage Loan or Loans pursuant to
Section  2.05  hereof.    Monthly  Payments due  with  respect  to  Qualified
Substitute Mortgage Loans  in the month of  substitution are not part  of the
Trust  Estate  and  will  be  retained  by  Cityscape.    For  the  month  of
substitution, distributions  to Certificateholders will  reflect the  Monthly
Payment due on such Deleted Mortgage  Loan on or before the Due Date  of such
Deleted  Mortgage Loan  in the  month  of substitution,  and Cityscape  shall
thereafter be entitled to retain all amounts subsequently received in respect
of such Deleted Mortgage  Loan.  Cityscape  shall give or  cause to be  given
written  notice  to  the  Certificateholders  and  the  Depositor  that  such
substitution has taken  place, and the Trustee shall  amend the Mortgage Loan
Schedule to reflect the removal of such Deleted Mortgage Loan from  the Trust
and  the substitution  of the  Qualified Substitute  Mortgage Loan  or Loans.
Upon  such substitution,  such  Qualified Substitute  Mortgage Loan  or Loans
shall be  subject to the terms of this  Agreement in all respects, including,
but not  limited to, the representations and  warranties set forth in Section
2.07 hereof, as of the date of substitution.

          For any month in which  Cityscape substitutes one or more Qualified
Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the Trustee
will determine, based  upon information supplied by the  Servicer, and inform
Cityscape of,  the amount (the  "Substitution Shortfall Amount"), if  any, by
which the aggregate unpaid principal balance of all such Qualified Substitute
Mortgage Loans  as of  the date of  substitution is  less than  the aggregate
unpaid principal balance of  all such Deleted Mortgage Loans as  of such date
plus  the  aggregate  amount  of  all  unreimbursed  Servicing  Advances  and
Delinquency Advances relating to such Deleted Mortgage Loans as of such date.
On the  date of  such substitution,  Cityscape will  deposit or  cause to  be
deposited from Cityscape's own funds  into the Collection Account pursuant to
Section 3.10(a)(viii)  hereof an amount  equal to the  Substitution Shortfall
Amount, if  any, without  reimbursement therefor, and  the Trustee,  upon (i)
receipt of  (A) the related  Qualified Substitute Mortgage Loan  or Loans and
(B)  an  Officers'  Certificate  of  Cityscape  as  to  the  deposit  of such
Substitution   Shortfall  Amount  into   the  Collection  Account   and  (ii)
confirmation that such  deposit has been made,  shall release or cause  to be
released to  Cityscape the related Mortgage  File or Files and  shall execute
and  deliver such instruments  of transfer or assignment  as are furnished by
Cityscape, in each  case without recourse, as  shall be necessary to  vest in
Cityscape title to any Deleted Mortgage Loan released pursuant hereto and the
Trustee shall have no further responsibility  or liability (except as to  its
own acts) with regard to such Mortgage Loan.

          Notwithstanding  any contrary  provision  of this  Agreement,  with
respect to any  Mortgage Loan, no substitution pursuant  to this Section 2.06
shall be  made unless  Cityscape obtains an  Independent Opinion  of Counsel,
addressed  to the Trustee, Cityscape, the Depositor  and the Servicer, to the
effect that such substitution would not (i) result in the imposition of taxes
on  "prohibited transactions"  of  the  related REMIC  Trust,  as defined  in
Section  860F  of  the  Code, (ii)  result  in  the  imposition  of taxes  on
contributions to the  Trust under Section 860G(d) of the Code, or (iii) cause
the related REMIC  Trust to fail to qualify  as a REMIC at any  time that any
Certificates are outstanding.

          (e)  Upon  discovery by Cityscape,  the Depositor, the  Servicer or
the Trustee that any Mortgage Loan does not constitute a "qualified mortgage"
within the  meaning of Section 860G(a)(3) of the Code, the Person discovering
such fact shall  promptly (and in any  event within five Business  Days after
the discovery) give written notice thereof to  the other Persons set forth in
this  sentence.   In  connection therewith,  Cityscape  shall repurchase  the
affected Mortgage Loan within 60 days after the earlier of such  discovery by
Cityscape and  the receipt of notice  thereof in the same manner  as would be
required  in the  event of  an uncured  breach of representation  or warranty
contained in  Section 2.07 hereof.   The Trustee shall reconvey  to Cityscape
the  Mortgage Loan to be released pursuant  hereto in the same manner, and on
the  same  terms  and  conditions,  as  it  would  reconvey a  Mortgage  Loan
repurchased for breach  of a representation or warranty  contained in Section
2.07 hereof.

          SECTION 2.07.  Representations and  Warranties with Respect  to the
                         Mortgage Loans.

          Cityscape  hereby represents  and warrants  to  the Depositor,  the
Trustee and the Certificateholders, with respect to each Mortgage  Loan as of
the Closing Date and with respect to each Subsequent Mortgage Loan as  of the
related  Subsequent Transfer  Date, or  as  of such  other date  specifically
provided  herein  (except  that  with  respect to  any  Qualified  Substitute
Mortgage Loan such  representations and warranties shall be as of the date of
substitution and made by Cityscape  or the Servicer, whichever is making  the
substitution), that:

     (a)  The information set forth in the Mortgage Loan Schedule relating to
the Mortgage Loans is complete, true and correct as of the applicable Cut-Off
Date;

     (b)  The Mortgage Note  and the Mortgage are not  assigned or pledged by
Cityscape  to a  Person other than  the Trust,  and immediately prior  to the
transfer of the Mortgage Loans from Cityscape to the Depositor, Cityscape had
good  and marketable title thereto, and was  the sole owner and holder of the
Mortgage  Loan free and  clear of  any and  all liens,  claims, encumbrances,
participation  interests, equities, pledges, charges or security interests of
any  nature (collectively,  a  "Lien"),  other than  any  such Lien  released
simultaneously  with the  sale contemplated  herein, and  had full  right and
authority, subject to no interest or participation of, or agreement with, any
other party, to  sell and  assign the  same pursuant to  this Agreement,  and
immediately upon the transfer and assignment of each Mortgage  Loan as herein
contemplated, the  Trustee shall  have good title  to, and  will be  the sole
legal owner of, each Mortgage Loan free and clear of any Lien;

     (c)  The Mortgage is  a valid and existing lien on  the property therein
described, and the Mortgaged Property  is free and clear of all  encumbrances
and liens having priority over the lien of the Mortgage, except (i) liens for
real estate taxes  and special assessments not  yet due and payable,  (ii) in
the  case of a Mortgaged Property that is a condominium or an individual unit
in a planned unit development, liens for common charges permitted by statute,
and (iii)  in the  case  of a  Second Mortgage  Loan, the  lien securing  the
related First Lien.   Any security agreement, chattel  mortgage or equivalent
document related to the Mortgage and delivered to the Trustee establishes  in
Cityscape a  valid and subsisting lien on the property described therein, and
Cityscape has full right to sell and assign the same to the Trustee;

     (d)  The terms  of  the Mortgage  Note and  the Mortgage  have not  been
impaired, altered or  modified in any  respect which would  have any  adverse
effect on  the Certificateholders, except  by a written instrument  which has
been   recorded,   if   necessary   to   protect   the   interests   of   the
Certificateholders,  and  which has  been  delivered  to  the Trustee.    The
substance of any such alteration or modification is reflected in the Mortgage
Loan Schedule;

     (e)  No instrument of release or  waiver has been executed in connection
with the Mortgage Loan,  and no Mortgagor has  been released, in whole  or in
part,  except in  connection  with  an assumption  agreement  which has  been
approved by the primary mortgage guaranty insurer, if any, and which has been
delivered to the Trustee;

     (f)  Except  with respect  to  delinquencies  described  in  clause  (m)
hereof, no  Mortgagor  is in  default  in complying  with  the terms  of  the
Mortgage Note  or the  Mortgage and  there exists  no event  which, with  the
passage of time or notice or both, would constitute a default thereunder, and
Cityscape  has  not  waived  any  default,  breach,  violation  or  event  of
acceleration  except that  Cityscape may  have  accepted late  payments.   At
origination  all taxes,  governmental  assessments,  insurance  premiums,  or
water, sewer  and municipal charges and  rents under all ground  leases which
previously became due and owing have been paid, and each Mortgage Note and/or
the  related Mortgage  obligate  the  related Mortgagor  to  pay all  similar
amounts as they  become due.  Cityscape  has not advanced funds,  or induced,
solicited or knowingly  received any advance of  funds by a party  other than
the Mortgagor, directly or indirectly, for the payment of any amount required
by the  Mortgage, except for interest accruing from  the date of the Mortgage
Note or  date of disbursement  of the  Mortgage proceeds,  whichever is  more
recent, to the  day which precedes  by one  month the Due  Date of the  first
installment of principal and interest;

     (g)  There  is no  proceeding pending  or,  to the  best of  Cityscape's
knowledge, threatened for the total  or partial condemnation of the Mortgaged
Property, nor is such a proceeding currently occurring, and such  property is
undamaged by  waste, fire,  water, earthquake  or earth  movement, windstorm,
flood, tornado,  or otherwise,  so as to  affect adversely  the value  of the
Mortgaged Property as security for the Mortgage Loan or the use for which the
premises were intended;

     (h)  There are no mechanics' or similar liens or claims which have  been
filed for work, labor or material  (and no rights are outstanding that  under
law could give rise to such lien) affecting the Mortgaged Property which are,
or may be,  liens prior  or equal  to, or coordinate  with, the  lien of  the
Mortgage except those that are stated  in the title insurance policy and  for
which related losses are affirmatively insured against by such policy;

     (i)  All  of the  improvements that  were  included for  the purpose  of
determining  the  Value of  the  Mortgaged  Property  lie wholly  within  the
boundaries  and  building  restriction   lines  of  such  property,   and  no
improvements on  adjoining properties  encroach upon  the Mortgaged  Property
except those  that are  stated in the  title insurance  policy and  for which
related losses are affirmatively insured against by such policy;

     (j)  (Reserved.)

     (k)  No improvement located  on or being part of  the Mortgaged Property
is in violation of any applicable zoning law or regulation.  All inspections,
licenses and certificates required  to be made or issued with  respect to all
occupied portions of  the Mortgaged Property and, with respect to the use and
occupancy  of  the same,  including,  but  not  limited to,  certificates  of
occupancy and fire underwriting certificates, have been made or obtained from
the appropriate authorities  and the Mortgaged Property  is lawfully occupied
under applicable law;

     (l)  All  parties that  have  had  any interest  in  the Mortgage  Loan,
whether as  mortgagee, assignee,  pledgee or otherwise,  are (or,  during the
period  in  which they  held  and disposed  of  such interest,  were)  (1) in
compliance with any and  all licensing requirements of the  United States and
of  the laws of the state wherein  the Mortgaged Property is located that are
applicable  to such  parties, and  (2)(A) organized  under the  laws of  such
state,  or (B) qualified  to do  business in such  state or  exempt from such
qualification in a manner so as not to affect adversely the enforceability of
such Mortgage  Loan, or  (C) federal savings  associations or  national banks
having principal  offices in such  state, or (D)  not doing business  in such
state;

     (m)  As of the  Cut-Off Date, no more than 2.34% of the Initial Mortgage
Loans in Group I or and no more than 1.89% of the Mortgage Loans in Group II,
each measured by Cut-Off Date Loan Balances, were 30 days or more Delinquent,
and none of the Mortgage Loans was 60 days or more Delinquent;

     (n)  The Mortgage File  contains each of  the documents and  instruments
specified to be included therein duly executed and in due and proper form and
each such document or instrument is in a form generally acceptable to prudent
institutional  mortgage lenders that regularly originate or purchase mortgage
loans comparable to the Mortgage Loans  for sale to prudent investors in  the
secondary market that invest in mortgage loans such as the Mortgage Loans;

     (o)  The Mortgage Note and the related Mortgage are genuine, and each is
the legal, valid  and binding obligation of the maker thereof, enforceable in
accordance  with its  terms, except  as such  enforcement may  be limited  by
bankruptcy,  insolvency, reorganization,  receivership,  moratorium or  other
similar laws relating to or affecting the rights of  creditors generally, and
by  general equity  principles  (regardless of  whether  such enforcement  is
considered in a proceeding in equity or at law).  All parties to the Mortgage
Note and the Mortgage  had legal capacity (and, with respect  to any Mortgage
Loan secured by  a Small Mixed-Use/Multifamily Property, such  party had full
power  and authority and  had been duly  authorized) to  execute the Mortgage
Note and the Mortgage, and each Mortgage Note and Mortgage has  been duly and
properly executed by such parties.  The Mortgagor is a natural person (except
with  respect  to  Mortgage  Loans  secured  by  Small  Mixed-Use/Multifamily
Properties) who  is a  party to  the  Mortgage Note  and the  Mortgage in  an
individual capacity, and not in the capacity of a trustee or otherwise;

     (p)  Any  and all  requirements  of  any federal,  state  or local  law,
including,   without  limitation,   usury,   truth-in-lending,  real   estate
settlement procedures, consumer  credit protection, equal  credit opportunity
or disclosure laws, applicable to the  Mortgage Loan have been complied with,
and  Cityscape has and  shall maintain in  its possession,  available for the
Trustee's inspection, and shall deliver  to the Trustee upon demand, evidence
of compliance with all such requirements;

     (q)  The proceeds of the Mortgage  Loan have been fully disbursed, there
is no requirement for future advances thereunder and any and all requirements
as  to  completion  of  any  on-site  or  off-site  improvements  and  as  to
disbursements of  any escrow  funds therefor have  been complied  with.   All
costs,  fees  and expenses  incurred  in  making,  closing or  recording  the
Mortgage Loan were paid;

     (r)  Any  future advances  made after  the date  of origination  of each
Mortgage Loan but prior to the  Cut-Off Date have been consolidated with  the
outstanding principal amount secured by the related Mortgage, and the secured
principal amount,  as consolidated, bears  a single interest rate  and single
repayment  term reflected  on the Mortgage  Loan Schedule.   The lien  of the
Mortgage securing the  consolidated principal amount is expressly  insured as
having first lien  priority, except  in the  case of a  Second Mortgage  Loan
where such lien  is expressly insured as having  second lien priority subject
only to the lien of the related First Lien, by a title insurance policy or an
endorsement to  the policy  insuring the  mortgagee's consolidated  interest.
The consolidated  principal amount  does not  exceed  the original  principal
amount of the Mortgage Loan.  Cityscape shall not be obligated to make future
advances after the Cut-Off Date;

     (s)  Each Mortgage Loan  is covered by an ALTA  mortgage title insurance
policy or such other form  of policy acceptable to  FNMA or FHLMC, issued  by
and  constituting  the  valid  and  binding obligation  of  a  title  insurer
generally acceptable to  prudent mortgage lenders, which  regularly originate
or  purchase mortgage  loans comparable  to  the Mortgage  Loans for  sale to
prudent investors  in the secondary market that invest in mortgage loans such
as  the Mortgage  Loans, and  qualified to  do business  in  the jurisdiction
wherein the Mortgaged Property is located, insuring Cityscape, its successors
and assigns, as to the first  priority lien of the Mortgage in the  case of a
First Mortgage Loan and the second priority lien of the  Mortgage in the case
of a Second Mortgage  Loan, in the original principal amount  of the Mortgage
Loan.  Cityscape is the sole  payee of such mortgage title insurance  policy,
the assignment to the Trustee of  Cityscape's interest in such mortgage title
insurance  policy  does not  require the  consent of  or notification  to the
insurer or  the same has  been obtained,  and such  mortgage title  insurance
policy is in full  force and effect and will be in full  force and effect and
inure to the benefit of the Trustee upon the consummation of the transactions
contemplated by this Agreement.  No claims have been made under such mortgage
title insurance policy and no prior holder of the related Mortgage, including
Cityscape, has  done,  by act  or omission,  anything that  would impair  the
coverage of such mortgage title insurance policy;

     (t)  All  improvements upon  the Mortgaged  Property  are insured  by an
insurer who meets  FNMA and/or FHLMC guidelines against loss by fire, hazards
of  extended coverage  and such other  hazards as  are customary in  the area
where  the Mortgaged  Property is  located   pursuant  to insurance  policies
conforming to  the requirements of  Section 3.13  hereof.   If the  Mortgaged
Property was, at the time of origination of the related Mortgage Loan,  in an
area identified  on a  Flood Hazard  Boundary Map  or Flood  Hazard Rate  Map
issued by  the Federal  Emergency Management Agency  as having  special flood
hazards (and  if the flood insurance  policy referenced herein has  been made
available), a  flood  insurance policy  is  in effect  with respect  to  such
Mortgaged  Property  with   a  generally  acceptable  carrier  in  an  amount
representing  coverage described  in  Section 3.13  hereof.   All  individual
insurance  policies (collectively,  the "hazard  insurance  policy") are  the
valid and binding obligation of the  insurer and contain a standard mortgagee
clause  naming Cityscape,  its successors  and  assigns, as  mortgagee.   All
premiums  thereon have  been  paid.   The  Mortgage  obligates the  Mortgagor
thereunder  to  maintain all  such  insurance  at  the Mortgagor's  cost  and
expense, and upon  the Mortgagor's failure to do so, authorizes the holder of
the Mortgage to obtain  and maintain such insurance  at the Mortgagor's  cost
and expense and to seek reimbursement therefor from the Mortgagor;

     (u)  The Mortgage  Loan is not subject to  any right of rescission, set-
off,  counterclaim or defense, including  the defense of  usury, nor will the
operation  of any of the terms  of the Mortgage Note  or the Mortgage, or the
exercise of  any right  thereunder, render  either the  Mortgage Note  or the
Mortgage unenforceable,  in whole  or in  part, or  subject to  any right  of
rescission, set-off, counterclaim or defense, including the defense of usury,
and no such right  of rescission, set-off,  counterclaim or defense has  been
asserted with respect thereto;

     (v)  The Mortgage Loans were originated or purchased and re-underwritten
by  Cityscape in accordance with Cityscape's underwriting guidelines attached
hereto as  Exhibit M.   No Mortgage  Loan has  been modified  except as  such
modification may be reflected in the related Mortgage File;

     (w)  The Mortgage Loan is a closed-end First Mortgage Loan or closed-end
Second Mortgage Loan  having an original  term of not  more than 30 years  to
maturity.   Except with respect  to any Balloon Mortgage  Loan, each Mortgage
Loan is payable in equal monthly installments of principal and interest which
would be sufficient, in the absence of late payments, to fully  amortize such
loan  within  the  term thereof,  beginning  no  later  than  60  days  after
disbursement of the proceeds of the  Mortgage Loan and, if the Mortgage  Loan
is a Group I  Mortgage Loan, bears a fixed interest rate for  the term of the
Mortgage Loan.  As  of the Cut-Off Date, approximately 45.54%  of the Initial
Mortgage Loans in Group I (measured by Group I Cut-Off Date Loan Balance) are
Balloon Mortgage Loans  each of which generally  has an original term  of not
less than  fifteen (15) years and  which provides for level  monthly payments
generally  based  on a  thirty (30)  year amortization  schedule and  a final
Monthly  Payment substantially greater  than the preceding  Monthly Payments;
none of the Mortgage Loans in Group II is a Balloon Mortgage Loan;

     (x)  The Mortgage contains a customary provision for the acceleration of
the payment of the unpaid principal balance of the Mortgage Loan in the event
the related  Mortgaged  Property is  sold without  the prior  consent of  the
holder of the Mortgage;

     (y)  With respect to approximately 89.12%  of the Initial Mortgage Loans
in Group I  and approximately 95.02% of the Mortgage  Loans in Group II, each
measured by Cut-Off Date  Loan Balances, at the time that  each such Mortgage
Loan  was originated  the related  Mortgagor represented that  such Mortgagor
would  occupy the  related  Mortgaged Property  as  such Mortgagor's  primary
residence, and Cityscape has no reason to believe that such representation of
the Mortgagor  is no longer true.   No Mortgage Loan is  a construction loan.
Each Mortgaged Property is lawfully occupied under applicable law;

     (z)  The  Mortgage  Note  is  not  and  has  not  been  secured  by  any
collateral,  pledged  account  or  other  security except  the  lien  of  the
corresponding Mortgage and  the security interest of  any applicable security
agreement or chattel mortgage referred to in Section 2.07(c) hereof;

     (aa) The Mortgage contains  customary and  enforceable provisions  which
render  the rights  and  remedies  of the  holder  thereof adequate  for  the
realization against the  Mortgaged Property of the benefits  of the security,
including, (i) in  the case of a  Mortgage designated as a deed  of trust, by
trustee's sale, and  (ii) otherwise by judicial or  non-judicial foreclosure.
Other than applicable  homestead provisions which  may delay the  realization
against the Mortgaged Property, or exemptions  that may arise in the event  a
petition under the  Bankruptcy Code is filed  with respect to  the Mortgagor,
there is  no homestead  or other  exemption available  to the  Mortgagor that
would interfere with  the right to sell the Mortgaged Property at a trustee's
sale or the right to foreclose the Mortgage;

     (bb) With  respect to  each Mortgage  constituting  a deed  of trust,  a
trustee,  duly qualified  under applicable  law to  serve as  such,  has been
properly designated  and currently so serves  and is named in  such Mortgage,
and  no fees or  expenses are or  will become payable  by the  Trustee or the
Certificateholders  to  the  trustee  under  the deed  of  trust,  except  in
connection with a trustee's  sale after default by the  Mortgagor, which fees
and expenses shall constitute Servicing Advances;

     (cc) The Mortgaged  Property is located  in the state identified  in the
Mortgage Loan Schedule and consists of  at least one parcel of real  property
with a one-family residence erected  thereon, a two- to four-family dwelling,
a Small  Mixed-Use/Multifamily Property  or an  individual condominium  unit;
provided, however, that no residence or dwelling is a co-operative unit or
- --------  -------
a mobile home, but which may be a pre-fabricated or manufactured unit affixed
to a  permanent foundation.   As  of the  Cut-Off Date  with  respect to  the
aggregate Loan Balance of all Initial Mortgage Loans in Group I, (i) not more
than  12.89% are  secured by  real property  improved by two-  to four-family
dwellings; (ii) not  more than 1.29% are secured by real property improved by
individual  condominium units;  (iii) at  least  83.40% are  secured by  real
property with a detached or attached single-family residence erected thereon;
(iv) not more than 1.0%  are subject to a ground  lease and the remainder  of
the Group I  Mortgaged Properties are fee  simple estates; (v)  not more than
2.0% are  subject to  a leasehold  mortgage; (vi)  not more  than 15.31%  are
Second Mortgage Loans;  (vii) not more than 2.42% are secured by small mixed-
use Mortgaged  Properties; (viii)  none is  secured by  multifamily Mortgaged
Properties; (ix) not more than 16.85% have been originated under a non-income
verification program; and (x)  each Group I Mortgage Loan secured  by a Small
Mixed-Use/Multifamily  Property is a  first lien on  such Mortgaged Property;
and  with respect  to each  Group I Mortgaged  Property subject  to a  ground
lease: (i) the current ground lessor has been identified and all ground rents
which have previously  become due and owing  have been paid, (ii)  the ground
lease term extends, or  is automatically renewable,  for at least five  years
beyond the maturity date of the related Mortgage Loan, (iii) the ground lease
has been duly executed and  recorded, (iv) the amount of the  ground rent and
any  increases therein  are  clearly  identified in  the  lease  and are  for
predetermined amounts at predetermined times,  (v) the ground rent payment is
included  in the  Mortgagor's monthly payment  as an  expense item,  (vi) the
Trust has the right to cure defaults on the ground lease and  (vii) the terms
and  conditions  of  the  leasehold  do not  prevent  the  free  and absolute
marketability of  such Mortgaged  Property.    As  of the  Cut-Off Date  with
respect to the aggregate  Loan Balance of all Mortgage Loans in Group II, (i)
not more than 9.79% are  secured by real property  improved by two- to  four-
family  dwellings; (ii)  not more  than  3.16% are  secured by  real property
improved by individual  condominium units; (iii) at least  87.05% are secured
by real property with a  detached or attached single-family residence erected
thereon; (iv)  not more  than 0.50%  are subject  to a ground  lease and  the
remainder of the Group II Mortgaged Properties are fee simple estates; (v) no
Group II Mortgage  Loan is subject to a leasehold mortgage;  (vi) none of the
Group II Mortgage Loans is a Second Mortgage Loan; (vii) none of the Group II
Mortgage  Loans is  secured by  a Small  Mixed-Use Multifamily  Property; and
(viii)  not  more  than  14.96%  have  been  originated  under  a  non-income
verification  program; and with  respect to each  Group II Mortgaged Property
subject to a ground lease: (i) the  current ground lessor has been identified
and all  ground rents which  have previously become  due and owing  have been
paid, (ii)  the ground lease term extends, or is automatically renewable, for
at least five  years beyond the maturity  date of the related  Mortgage Loan,
(iii) the ground lease has been  duly executed and recorded, (iv) the  amount
of the ground  rent and any increases  therein are clearly identified  in the
lease  and are  for predetermined  amounts  at predetermined  times, (v)  the
ground  rent payment  is  included in  the  Obligor's monthly  payment  as an
expense item, (vi)  the Trust has  the right to cure  defaults on the  ground
lease and (vii) the terms and conditions of the leasehold do not prevent  the
free and absolute marketability of such Mortgaged Property.

     (dd) The  Loan-to-Value Ratio  as of  the  date of  origination of  each
Group I Initial Mortgage  Loan and each Group  II Mortgage Loan was  not more
than  98.71%  and  97.50% respectively;  the  weighted  average Loan-to-Value
Ratios of the Group  I Initial Mortgage Loans and the Group II Mortgage Loans
are approximately 73.89% and 76.86%, respectively;

     (ee) (Reserved.)

     (ff) There exist  no deficiencies  with respect  to escrow  deposits and
payments,  if  such  are  required,  for  which  customary  arrangements  for
repayment thereof have not been made,  and no escrow deposits or payments  of
other  charges or  payments due  Cityscape  have been  capitalized under  the
Mortgage or the related Mortgage Note;

     (gg) No Mortgage Loan was originated under a buydown plan;

     (hh) Other than as provided by this Agreement, there is no obligation on
the  part of Cityscape  or any  other party to  make payments in  addition to
those made by the Mortgagor;

     (ii) Subject  to the  provisions of  Section  2.04 hereof,  the Mortgage
Note, the  Mortgage, the Assignment  of the Mortgage and  any other documents
required to be delivered have been delivered to the Trustee.  Cityscape is in
possession of a  complete Mortgage File, except those  documents delivered to
the  Trustee, and  there  are  no custodial  agreements  in effect  adversely
affecting the right  or ability of Cityscape to make  the document deliveries
required hereby.   Each  original Mortgage was  recorded, and  all subsequent
Assignments of  the original Mortgage  have been recorded in  the appropriate
jurisdictions  wherein such  recordation  is necessary  to  perfect the  lien
thereof  as against  creditors of  Cityscape  (subject to  the provisions  of
Section 2.04  hereof with respect to  Mortgages and Assignments which  are in
the process of being recorded);

     (jj) No Mortgage Loan was selected for inclusion under this Agreement on
any  basis which  was  intended to  have  a material  adverse  effect on  the
Certificateholders;

     (kk) No  Mortgage Loan  has  a shared  appreciation or  other contingent
interest feature;

     (ll) No more  than 0.64%  and 1.84% for  each of Group  I and  Group II,
respectively, of  the aggregate Loan Balance of all  the Mortgage Loans as of
the  Cut-Off Date  are secured  by  Mortgaged Properties  located within  any
single five-digit ZIP code area;

     (mm) The weighted  average Mortgage Rate of all the Mortgage Loans as of
the Cut-Off Date was approximately 11.67% and 10.40% for each of  Group I and
Group  II, respectively,  and  no Mortgage  Rate for  any  Mortgage Loan  was
greater  than  17.15%  and  15.50%  for  each   of  Group  I  and  Group  II,
respectively, or  less than 7.85% and 5.99% for each of Group I and Group II,
respectively;

     (nn) With respect to each Second Mortgage Loan:

          (i)  if the related  First Lien provides for  negative amortization
     the Loan-to-Value Ratio was calculated  at the maximum principal balance
     of  such First Lien that could result  upon application of such negative
     amortization feature; 

          (ii) either no consent for the  Second Mortgage Loan is required by
     the holder of the related First  Lien or such consent has been  obtained
     and is contained in the Mortgage File; and

          (iii)     no notice  of default with  respect to the  related First
     Lien has been delivered to Cityscape that has not been cured;

     (oo) Cityscape has caused or will cause to be performed any and all acts
required to  be performed to preserve the rights  and remedies of the Trustee
in any  insurance  policies  applicable to  the  Mortgage  Loans,  including,
without limitation, any  necessary notifications of insurers,  assignments of
policies or interests therein, and  establishments of co-insured, joint  loss
payee and mortgagee rights in favor of the Trustee;

     (pp) All  amounts received  after  the Cut-Off  Date  (and all  interest
payments received on or before  the Cut-Off Date that are due  after the Cut-
Off Date)  with  respect to  the Mortgage  Loans to  which  Cityscape is  not
entitled are, as of the Closing Date, in the Collection Account;

     (qq) Each Initial Mortgage Loan conforms  and all Initial Mortgage Loans
in the aggregate conform, and each  Subsequent Mortgage Loan will conform and
all  Subsequent  Mortgage  Loans  in  the  aggregate  will  conform,  to  the
descriptions thereof to be set forth in the Prospectus Supplement (subject to
the variances specified therein);

     (rr) A full appraisal  on forms approved by FNMA or  FHLMC was performed
in  connection  with the  origination  of the  related Mortgage  Loan.   Each
appraisal  meets guidelines  that would  be generally  acceptable  to prudent
mortgage   lenders  that  regularly  originate  or  purchase  mortgage  loans
comparable  to the  Mortgage  Loans  for sale  to  prudent investors  in  the
secondary market that invest in mortgage loans such as the Mortgage Loans;

     (ss) To the best of Cityscape's knowledge, no Mortgaged Property was, as
of the Cut-Off Date,  located within a one-mile radius of  any site listed in
the National Priorities List as defined under the Comprehensive Environmental
Response, Compensation  and Liability  Act of  1980, as  amended,  or on  any
similar state list  of hazardous waste sites  which are known to  contain any
hazardous substance or hazardous waste;

     (tt) None of the Mortgage Loans is subject to a bankruptcy plan; 

     (uu) No more than 1.95% and 3.77% of the aggregate Loan Balances  of all
the Mortgage Loans measured by Cut-Off Date Loan Balances for each of Group I
and Group II, respectively, relate  to Mortgage Loans originated or purchased
under Cityscape's limited documentation program;

     (vv) To the best of Cityscape's knowledge, no statement, report or other
document  constituting  a part  of  the  Mortgage  File contains  any  untrue
statement  of fact or omits to state  a fact necessary to make the statements
contained therein not misleading;

     (ww) The  range of  points financed  or "net  funded" on  Mortgage Loans
originated after January 1, 1994 is 0% to 13.0%;

     (xx) Each  Mortgage Loan constitutes  a "qualified mortgage"  within the
meaning of Section 860G(a)(3) of the Code;

     (yy) Cityscape has the full authority to sell and transfer each Mortgage
Note  and  Mortgage  and  such  transfer   and  sale  will  not  impair   the
enforceability of any Mortgage;

     (zz) With respect to each Mortgage  Loan secured by a Mortgaged Property
which is  a Small Mixed-Use/Multifamily Property, (i) such Mortgaged Property
is  in  compliance   with  all  environmental  laws,   statutes,  ordinances,
regulations,  orders, rules,  decrees and  similar  requirements of  federal,
state, municipal  and any  other governmental  authorities relating  thereto,
(ii) no  hazardous material  or oil  was or  is incorporated  in, stored  on,
transported to or from, or disposed of on or from (except if  the same was or
is  in  compliance  with  all laws,  ordinances  and  regulations  pertaining
thereto), the Mortgaged Property, (iii) neither Cityscape nor, to the best of
its knowledge,  any Mortgagor  has  received notification  from any  federal,
state or other  governmental authority of any potential,  known or threatened
release  of hazardous  material  on or  from  the Mortgaged  Property or  any
potential or known liability that has resulted in or may  result in a lien on
the Mortgaged Property, (iv) the Mortgaged Property is a separate tax parcel,
separate and  apart from  any other property  owned by  the Mortgagor  or any
other Person;  (v) the  liability and rent  coverage insurance  is consistent
with Accepted Servicing  Procedures and (vi) except for no more than 5.00% of
such  Mortgage Loans, the  security documentation  includes an  assignment of
leases and rents.  For purposes of this representation, the term hazardous 

(a)  shall have  the meaning  defined  under any  applicable federal,  state,
municipal or  other jurisdictions' laws,  rules or regulations and  (b) shall
include asbestos;

     (aaa)     The  information set  forth  in  the  Mortgage  Loan  Schedule
relating  to any Subsequent Mortgage Loan will  be complete, true and correct
in all material respects as of the related Cut-Off Date; 

     (bbb)     With respect  to each  Mortgaged Property  subject  to a  land
trust  (a  "Land  Trust  Mortgage"),  (i) a  trustee,  duly  qualified  under
applicable law to serve as such,  has been properly designated and  currently
so serves and is named as  such in the land trust agreement and  such trustee
is named in the Land Trust Mortgage as Mortgagor; (ii) all  fees and expenses
of the land trustee which have previously become due and owing have been paid
and no fees  or expenses are or will become payable by the Certificateholders
or the Trust to  the land trustee under the  land trust agreement; (iii)  the
beneficiary is solely  obligated to  pay any  fees and expenses  of the  land
trustee and the  priority of the lien of  the Land Trust Mortgage  is not and
will not  be primed by the land trustee; (iv) the beneficiary is obligated to
make  payments under  the  related  promissory note  and  will have  personal
liability  for deficiency  judgments;  (v) the  related  Land Trust  Mortgage
together with  each assignment  of beneficial interest  relating thereto  was
made in compliance with the related land trust agreement, was validly entered
into  by the  related  land trustee  or  beneficiary and  did  not, does  not
currently,  and will not  in the future,  violate any provision  of such land
trust agreement or  any agreement between or among  the beneficiaries of such
land trust; (vi) the assignment  of the beneficial interest relating  to such
Land  Trust  Mortgage  was accepted  by,  and  noted in  the  records  of the
respective  land trust  trustee, subsequent  assignments  of such  beneficial
interest  in  whole  or in  part  have  not been  made,  and  such subsequent
assignments of such beneficial interest or any part thereof are not permitted
pursuant to  a written agreement  between the respective beneficiary  and the
related mortgagee, until the expiration of  the promissory note in such  land
trust; (vii) the  Land Trust Mortgage is either  the first or second  lien on
the related  Mortgaged Property; no liens are in place against the beneficial
interests, or  any part thereof,  of such Land  Trust Mortgage  or collateral
assignment of beneficial interest, which liens are superior (except for First
Liens  with  respect  to  Second Mortgage  Loans)  to  the  interest held  by
Cityscape, and  the beneficial  interest, or  any part  thereof, of any  Land
Trust Mortgage; (viii)  the terms and conditions of the  land trust agreement
do not prevent the free and absolute marketability of the Mortgaged Property;
and (ix) each Land Trust Mortgage contains, and will contain, a "due-on-sale"
provision permitting  the mortgagee  under the Mortgage  Note and  Land Trust
Mortgage to  foreclose  or  otherwise exercise  remedies  thereunder  upon  a
transfer of the beneficial interest in the related Mortgaged Property;

     (ccc)     All of  the Group II Mortgage Loans are  LIBOR Mortgage Loans;
approximately  34.45% of  the LIBOR  Mortgage Loans  are 2/28  LIBOR Mortgage
Loans.  With respect  to each Group II Mortgage Loan on each Adjustment Date,
the Mortgage Rate will  be adjusted to equal the related  Mortgage Index plus
the  related Gross  Margin, rounded  to the  nearest 0.125%,  subject to  the
applicable Periodic Rate Cap, applicable Maximum Mortgage Rate and applicable
Minimum  Mortgage Rate.  With respect to each  Group II Mortgage Loan, all of
the adjustments to  the Mortgage Rate, to  the amount of the  Monthly Payment
and to the  principal balance thereof have  been made in accordance  with the
terms of the related Mortgage Note and applicable law; the Mortgage Notes for
the Group II Mortgage Loans  provide that in no event shall the Mortgage Rate
of any Group II Mortgage Loan increase or decrease on  any Adjustment Date by
more than (i) 1.0%  per annum with  respect to 96.39%  of the LIBOR  Mortgage
Loans  or (ii) 1.5%  per annum with  respect to  3.61% of the  LIBOR Mortgage
Loans; no  more than 1.00% of the Group I  Mortgage Loans are Simple Interest
Loans;  none of the Group II Mortgage  Loans is a Simple Interest Loan; Group
II Mortgage Loans  representing approximately 91.28%, 0.08%,  0.65% and 7.99%
of the Group II Cut-Off Date Loan Balance have Lifetime Caps of 6.00%, 6.45%,
6.50% and 7.00%, respectively;

     (ddd)     Each Group II Mortgage Loan has  an initial Adjustment Date no
later than June 1, 1999;

     (eee)     The  Gross Margins on  the Group II Mortgage  Loans range from
2.75% to  11.60% and the  weighted average  of such Gross  Margins as of  the
Cut-off Date was approximately 7.18%. 

     (fff)     Each  of the  Mortgage Loans (other  than the  Simple Interest
Loans) provides  for the calculation  of interest on  the basis of  a 360-day
year  consisting of twelve 30-day  months; each of  the Simple Interest Loans
provides for the calculation of interest on the basis of the actual number of
days elapsed in a year consisting of 365 or 366 days, as applicable;

     (ggg)     No Mortgage Note relating to a Group II Mortgage Loan contains
a provision  permitting the Mortgagor  thereunder, at his option,  to convert
the  related Mortgage  Rate  from  an adjustable  interest  rate to  a  fixed
interest rate; and

     (hhh)     No Mortgage Note provides for negative amortization.

          It is understood and agreed that the representations and warranties
set forth  in this  Section 2.07  shall survive  delivery  of the  respective
Mortgage  Files  to  the  Trustee and  shall  inure  to  the  benefit of  the
Depositor,  the  Certificateholders  and  the  Trustee,  notwithstanding  any
restrictive or qualified endorsement or assignment.  Upon discovery by any of
Cityscape,  the Depositor, the Servicer or the Trustee  of a breach of any of
the  foregoing representations and  warranties that materially  and adversely
affects  the  value   of  any   Mortgage  Loan  or   the  interests  of   the
Certificateholders  therein  (without  giving  effect  to  any  qualification
contained   in  such  representation  or  warranty  relating  to  Cityscape's
knowledge), the  party  discovering such  breach  shall give  prompt  written
notice to the other  parties, and in  no event later  than two Business  Days
after the  date of  such discovery.   It  is understood  and agreed  that the
obligations of  Cityscape set  forth in  Section 2.06(b)  hereof to  cure any
breach  or  to  substitute  for  or  repurchase  a  defective  Mortgage  Loan
constitute  the  sole  remedies  available  to  the  Certificateholders,  the
Servicer  or the  Trustee  respecting  a breach  of  the representations  and
warranties contained in this Section 2.07.

          SECTION 2.08.  Representations and Warranties of Cityscape.

          Cityscape  hereby represents  and  warrants  to  the  Trustee,  the
Certificateholders and  the Depositor that as of the  Closing Date (and as of
each  Subsequent Transfer  Date) or  as  of such  date specifically  provided
herein:

       (a)     Cityscape is a corporation licensed as  a mortgage banker duly
     organized, validly existing  and in good standing under the  laws of the
     State of New York and has, and had at all relevant times, full corporate
     power to originate the Mortgage Loans, to  own its property, to carry on
     its  business as currently conducted  and to enter  into and perform its
     obligations  under  this  Agreement  and to  create  the  Trust pursuant
     hereto;

       (b)     The execution and delivery of  this Agreement by Cityscape and
     its performance of and compliance with the terms of this Agreement  will
     not   violate  Cityscape's  articles  of  incorporation  or  by-laws  or
     constitute a  default (or an event which, with  notice or lapse of time,
     or both, would constitute  a default) under, or result in  the breach or
     acceleration of, any material contract, agreement or other instrument to
     which Cityscape is  a party or which  may be applicable to  Cityscape or
     any of its assets;

       (c)     Cityscape has the  full power and authority to  enter into and
     consummate  all  transactions  contemplated  by  this  Agreement  to  be
     consummated  by it,  has  duly authorized  the  execution, delivery  and
     performance of this Agreement, and  has duly executed and delivered this
     Agreement.   This Agreement,  assuming due authorization,  execution and
     delivery by  the Trustee and  the Depositor, constitutes a  valid, legal
     and  binding  obligation   of  Cityscape,  enforceable  against   it  in
     accordance  with the  terms hereof,  except as  such enforcement  may be
     limited   by  bankruptcy,   insolvency,  reorganization,   receivership,
     moratorium  or other similar laws relating to or affecting the rights of
     creditors generally,  and by  general equity  principles (regardless  of
     whether such enforcement  is considered in a proceeding in  equity or at
     law);

       (d)     Cityscape  is  not in  violation  of,  and the  execution  and
     delivery  of  this  Agreement  by  Cityscape  and  its  performance  and
     compliance  with the  terms  of  this Agreement  will  not constitute  a
     violation with respect to, any order or decree of any court or any order
     or regulation  of any  federal, state,  municipal or  other governmental
     agency  having  jurisdiction,  which   violation  would  materially  and
     adversely affect the condition (financial or otherwise) or operations of
     Cityscape or  its  properties or  materially  and adversely  affect  the
     performance of its duties hereunder;

       (e)     There are no actions or proceedings against, or investigations
     of,  Cityscape pending  or, to the  knowledge of  Cityscape, threatened,
     before any court,  administrative agency or other tribunal  (A) that, if
     determined adversely, would prohibit its entering into this Agreement or
     render the Certificates invalid, (B)  seeking to prevent the issuance of
     the  Certificates  or  the  consummation  of  any  of  the  transactions
     contemplated by  this Agreement  or (C) that,  if determined  adversely,
     would prohibit  or materially  and adversely  affect the performance  by
     Cityscape of  its obligations under,  or the validity  or enforceability
     of, this Agreement or the Certificates;

       (f)     No consent, approval, authorization  or order of any court  or
     governmental agency or body is  required for the execution, delivery and
     performance  by  Cityscape of,  or  compliance by  Cityscape  with, this
     Agreement   or  the  Certificates,  or  for   the  consummation  of  the
     transactions contemplated by  this Agreement, except for  such consents,
     approvals, authorizations and  orders, if any,  that have been  obtained
     prior to the Closing Date;

       (g)     Cityscape did  not sell the  Mortgage Loans to the  Trust with
     any intent to  hinder, delay or defraud any of  its creditors; Cityscape
     will not be rendered insolvent  as a result of the sale of  the Mortgage
     Loans to the Trust;

       (h)     As of  the Closing Date,  or, with respect to  each Subsequent
     Mortgage Loan, as of the related Subsequent Transfer Date, Cityscape had
     good title to, and was the sole owner of, each Initial Mortgage Loan (or
     Subsequent Mortgage Loan, as the case may be) free and clear of any Lien
     other  than  any   such  Lien  released  simultaneously  with  the  sale
     contemplated herein, and  immediately upon each transfer  and assignment
     herein  contemplated, Cityscape will  have taken all  steps necessary so
     that the  Trust will have good title to, and  will be the sole owner of,
     each Mortgage Loan free and  clear of any Lien (except for such Liens as
     may exist  consistent with  the representations  and warranties  made in
     Sections 2.07(c) and (h) hereof); 

       (i)     Cityscape  acquired title to the Mortgage Loans in good faith,
     without notice of any adverse claim;

       (j)     The collection practices used by Cityscape with respect to the
     Mortgage  Loans  have been,  in  all material  respects,  legal, proper,
     prudent and customary in the non-conforming mortgage servicing business;

       (k)     No  Officers' Certificate, statement, report or other document
     prepared by Cityscape and furnished or to be furnished by it pursuant to
     this  Agreement  or  in connection  with  the  transactions contemplated
     hereby contains  any untrue statement of material fact or omits to state
     a material  fact necessary  to make the  statements contained  herein or
     therein not misleading; 

       (l)     The  transfer, assignment and conveyance of the Mortgage Notes
     and  the Mortgages  by  Cityscape  pursuant to  this  Agreement are  not
     subject to the bulk transfer laws or any similar statutory provisions in
     effect in any applicable jurisdiction;

       (m)  Cityscape  is duly licensed where  required as a "Licensee" or
     is otherwise qualified in each state in which it transacts business  and
     is  not  in   default  of  such  state's  applicable   laws,  rules  and
     regulations,  except where  the failure  to so  qualify or  such default
     would not have  a material adverse effect on the ability of Cityscape to
     conduct its business or perform its obligations hereunder;

      (n)  Cityscape  is solvent, is able to pay its debts as they become
     due  and  has  capital  sufficient  to carry  on  its  business  and its
     obligations  hereunder;  it  will  not  be  rendered  insolvent  by  the
     execution and delivery  of this Agreement or  by the performance of  its
     obligations  hereunder; no petition of bankruptcy (or similar insolvency
     proceeding)  has been filed  by or against  Cityscape prior to  the date
     hereof;

       (o)  As of the date  of the Prospectus Supplement,  the information
     under the  captions "SUMMARY OF  TERMS--The Mortgage  Loan Groups,"  "--
     Underwriting Standards," "--Servicing," "RISK FACTORS--Yield, Prepayment
     and Maturity Considerations--Prepayment  Considerations and Risks,"  "--
     Balloon Mortgage  Loans,"  "--Second  Mortgage  Loans,"  "--Underwriting
     Standards, Limited  Operating History and Potential  Delinquencies," "--
     Geographic   Concentration,"   "--Mixed-Use   Properties,"  "--Purchased
     Mortgage Loans,"  "CITYSCAPE'S PORTFOLIO OF MORTGAGE  LOANS," "CITYSCAPE
     CORP." and "THE MORTGAGE LOAN  GROUPS" in the Prospectus Supplement will
     contain no untrue  statement of  a material  fact or omit  to state  any
     material fact necessary to  make the statements therein, in light of the
     circumstances under which they were made, not misleading; and

          (p)  Neither Cityscape nor  the Trust is required to  be registered
     as an "investment  company" under the Investment Company Act of 1940, as
     amended.

          It is understood and agreed that the representations and warranties
set  forth in  this Section  2.08  shall survive  delivery of  the respective
Mortgage  Files  to the  Trustee  and  shall  inure  to the  benefit  of  the
Certificateholders,  the  Depositor,  the Servicer  and  the  Trustee.   Upon
discovery by any  of Cityscape, the Depositor, the Servicer or the Trustee of
a  breach  of  any  of  the foregoing  representations  and  warranties  that
materially  and  adversely affects  the  value of  any  Mortgage Loan  or the
interests  of  the  Certificateholders therein,  the  party  discovering such
breach shall  give prompt  written notice  (but in  no event  later than  two
Business  Days  following  such  discovery)   to  the  other  parties.    The
obligations of Cityscape  set forth  in Section  2.06(b) hereof  to cure  any
breach or  to substitute for  or repurchase an  affected Mortgage  Loan shall
constitute  the  sole  remedies  available  to  the  Certificateholders,  the
Servicer  or the  Trustee  respecting  a breach  of  the representations  and
warranties contained in this Section 2.08.

          SECTION 2.09.  Representations,  Warranties  and Covenants  of  the
                         Servicer.

          The Servicer hereby represents  and warrants to and covenants  with
the Trustee, the  Certificateholders, the Depositor and Cityscape  that as of
the Closing Date or as of such date specifically provided herein:

       (a)     The Servicer is a corporation duly organized, validly existing
     and  in good standing under the laws of  the State of New York and is or
     will be in compliance with the laws of each state in which any Mortgaged
     Property is located to the extent necessary to ensure the enforceability
     of each Mortgage Loan in accordance with the terms of this Agreement;

       (b)     The execution and  delivery of this Agreement  by the Servicer
     and its performance of and compliance  with the terms of this  Agreement
     will not violate the Servicer's  articles of incorporation or by-laws or
     constitute a  default (or an event which, with  notice or lapse of time,
     or both, would constitute  a default) under, or result in  the breach or
     acceleration of, any material contract, agreement or other instrument to
     which the Servicer is a party or which may be applicable to the Servicer
     or any of its assets;

       (c)     The Servicer  has the full  power and authority to  enter into
     and consummate all transactions contemplated by this Agreement, has duly
     authorized  the execution, delivery  and performance of  this Agreement,
     and has  duly executed  and delivered this  Agreement.   This Agreement,
     assuming  due  authorization,  execution and  delivery  by  the Trustee,
     constitutes  a valid,  legal  and binding  obligation  of the  Servicer,
     enforceable against  it in accordance  with the terms hereof,  except as
     such   enforcement   may   be   limited   by   bankruptcy,   insolvency,
     reorganization, receivership, moratorium or  other similar laws relating
     to or affecting the rights of creditors generally, and by general equity
     principles (regardless of  whether such enforcement  is considered in  a
     proceeding in equity or at law);

       (d)     The Servicer  is not  in violation of,  and the  execution and
     delivery  of this  Agreement by  the  Servicer and  its performance  and
     compliance  with the  terms  of  this Agreement  will  not constitute  a
     violation with respect to, any order or decree of any court or any order
     or  regulation of  any federal,  state, municipal or  other governmental
     agency   having  jurisdiction,  which  violation  would  materially  and
     adversely affect the condition (financial or otherwise) or operations of
     the Servicer or  materially and adversely affect the  performance of its
     duties hereunder;

       (e)     There are no actions or proceedings against, or investigations
     of,  the  Servicer  pending,  or,  to the  knowledge  of  the  Servicer,
     threatened,  before any court,  administrative agency or  other tribunal
     (A) that, if determined adversely, would prohibit its entering into this
     Agreement or render the Certificates invalid, (B) seeking to prevent the
     issuance  of  the  Certificates  or  the  consummation  of  any  of  the
     transactions contemplated by  this Agreement or (C)  that, if determined
     adversely,  would  prohibit  or  materially  and  adversely  affect  the
     performance by the Servicer of its obligations under, or the validity or
     enforceability of, this Agreement or the Certificates;

       (f)     The Servicer  will examine  each  Sub-Servicing Agreement  and
     will be familiar  with the terms thereof.   Each designated Sub-Servicer
     and the terms of each Sub-Servicing Agreement will be required to comply
     with the  provisions of  Section 3.02  hereof.   The terms  of any  Sub-
     Servicing Agreement will not be  inconsistent with any of the provisions
     of this Agreement;

       (g)     No consent, approval,  authorization or order of any  court or
     governmental agency or body is  required for the execution, delivery and
     performance by the Servicer of, or compliance by the Servicer with, this
     Agreement  or  the  Certificates,  or   for  the  consummation  of   the
     transactions contemplated by  this Agreement, except for  such consents,
     approvals, authorizations  and orders, if  any, that have  been obtained
     prior to the Closing Date; 

       (h)     The  Servicer believes that the Servicing  Fee Rate provides a
     reasonable level of base compensation  to the Servicer for servicing the
     Mortgage Loans on the terms set forth herein; 

       (i)     The transactions  contemplated by  this Agreement  are in  the
     ordinary course of business of the Servicer;

       (j)  The Servicer is  duly licensed where required  as a "Licensee"
     or is otherwise qualified in each  state in which it transacts  business
     and  is not  in  default  of such  state's  applicable  laws, rules  and
     regulations,  except where  the failure  to so  qualify or  such default
     would not have a material adverse effect  on the ability of the Servicer
     to conduct its business or perform its obligations hereunder;

       (k)  The  Servicer  services  mortgage  loans  in  accordance  with
     Accepted Servicing Procedures;

       (l)  As of the date  of the Prospectus Supplement,  the information
     under the  caption "CITYSCAPE CORP."  in the Prospectus  Supplement will
     contain no  untrue statement  of a material  fact or  omit to  state any
     material fact necessary to make the  statements therein, in light of the
     circumstances under which they were made, not misleading;

       (m)  No Officers' Certificate, statement, report or  other document
     prepared by the Servicer and furnished or to be furnished by it pursuant
     to this  Agreement or in  connection with the  transactions contemplated
     hereby contains any untrue statement of  material fact or omits to state
     a material  fact necessary  to make the  statements contained  herein or
     therein not misleading; and

       (n)  The  Servicer  is   not  required  to  be   registered  as  an
     "investment  company"  under  the  Investment Company  Act  of  1940, as
     amended.

          It  is understood and  agreed that the  representations, warranties
and covenants set  forth in this Section  2.09 shall survive delivery  of the
respective Mortgage Files  to the Trustee and  shall inure to the  benefit of
the Depositor, the Certificateholders and the Trustee.  Upon discovery by any
of Cityscape, the Depositor, the  Servicer or the Trustee of a  breach of any
of  the foregoing representations,  warranties and covenants  that materially
and adversely affects the value of any Mortgage Loan or the interests of  the
Certificateholders  therein, the  party discovering  such  breach shall  give
prompt written notice (but in no event later than two Business Days following
such discovery) to  the other parties.   The obligations of the  Servicer set
forth in  (x) Section  2.06(c) hereof to  cure any breach  or to  purchase an
affected Mortgage Loan,  (y) Section 2.06(d)(i) hereof to  indemnify and hold
harmless the Trust and (z) Section 3.25 hereof to indemnify and hold harmless
Cityscape,  the Trustee,  the  Depositor  and  the  Certificateholders  shall
constitute  the sole remedies available to Cityscape, the Certificateholders,
the  Depositor or  the Trustee  respecting a  breach of  the representations,
warranties and covenants contained in this Section 2.09.

          SECTION 2.10.  Representations and Warranties of the Depositor.

          The  Depositor hereby  represents and  warrants  to Cityscape,  the
Trustee and the Certificateholders, as of the Closing Date or as of such date
specifically provided herein, that:

          (a)  The   Depositor  is  a  corporation  duly  organized,  validly
     existing and in  good standing under the  laws of the State  of Delaware
     and has, and had at all relevant times, full  power to own its property,
     to carry  on its  business  as currently  conducted, to  enter into  and
     perform its  obligations under  this Agreement and  to create  the Trust
     pursuant hereto;

          (b)  The execution and delivery of this  Agreement by the Depositor
     and  its performance of and compliance  with the terms of this Agreement
     will not violate the Depositor's certificate of incorporation or by-laws
     or constitute a  default (or  an event  which, with notice  or lapse  of
     time,  or both,  would constitute  a default)  under, or  result  in the
     breach  or acceleration of,  any material  contract, agreement  or other
     instrument to which the Depositor is a  party or which may be applicable
     to the Depositor or any of its assets;

          (c)  The Depositor has  the full power and authority  to enter into
     and consummate the transactions contemplated by this Agreement, has duly
     authorized  the execution, delivery  and performance of  this Agreement,
     and has  duly executed  and delivered this  Agreement.   This Agreement,
     assuming  due  authorization,  execution and  delivery  by  the Trustee,
     Cityscape and  the  Servicer, constitutes  a  valid, legal  and  binding
     obligation of  the Depositor, enforceable against it  in accordance with
     the  terms  hereof,  except  as  such  enforcement  may  be  limited  by
     bankruptcy,  insolvency,  reorganization,  receivership,  moratorium  or
     other  similar laws  relating to  or affecting  the rights  of creditors
     generally, and by general equity principles (regardless of  whether such
     enforcement is considered in a proceeding in equity or at law);

          (d)  The Depositor  is not in  violation of, and the  execution and
     delivery  of this  Agreement by  the Depositor  and its  performance and
     compliance  with the  terms  of  this Agreement  will  not constitute  a
     violation with respect to, any order or decree of any court or any order
     or regulation  of any  federal, state,  municipal or  other governmental
     agency  having  jurisdiction,  which   violation  would  materially  and
     adversely affect the condition (financial or otherwise) or operations of
     the Depositor or  its properties or materially and  adversely affect the
     performance of its duties hereunder;

          (e)  There are no actions or proceedings against, or investigations
     of,  the  Depositor pending  with  regard  to  which the  Depositor  has
     received  service of  process, or,  to the  knowledge of  the Depositor,
     threatened,  before any court,  administrative agency or  other tribunal
     (A) that, if determined adversely, would prohibit its entering into this
     Agreement or render the Certificates invalid, (B) seeking to prevent the
     issuance  of  the  Certificates  or  the  consummation  of  any  of  the
     transactions  contemplated by this Agreement  or (C) that, if determined
     adversely,  would  prohibit  or  materially  and  adversely  affect  the
     performance by the  Depositor of its obligations under,  or the validity
     or enforceability of, this Agreement or the Certificates; 

          (f)  No consent, approval, authorization or  order of any court  or
     governmental agency or body is  required for the execution, delivery and
     performance by  the Depositor of,  or compliance by the  Depositor with,
     this  Agreement or  the Certificates,  or  for the  consummation of  the
     transactions contemplated by  this Agreement, except for  such consents,
     approvals, authorizations  and orders, if  any, that have  been obtained
     prior to the Closing Date;

          (g)  The Depositor  is solvent, is  able to pay  its debts as  they
     become due  and has capital sufficient to carry  on its business and its
     obligations  hereunder;  it  will  not  be  rendered  insolvent  by  the
     execution and delivery of  this Agreement or its obligations  hereunder;
     no petition  of bankruptcy (or  similar insolvency proceeding)  has been
     filed by or against the Depositor prior to the date hereof;

          (h)  The Depositor  did not  sell the Mortgage  Loans to  the Trust
     with any intent  to hinder, delay or  defraud any of its  creditors; the
     Depositor will not be rendered insolvent as a result  of the sale of the
     Mortgage Loans to the Trust;

          (i)  As of the Closing Date, the  Depositor had good title to,  and
     was  the sole owner of,  each Mortgage Loan  free and clear  of any Lien
     other  than  any  such  Lien  released   simultaneously  with  the  sale
     contemplated  herein, and, immediately upon each transfer and assignment
     herein contemplated, the  Depositor will have taken all  steps necessary
     so that  the Trust will have good  title to, and will be  the sole owner
     of, each Mortgage Loan free and clear of any Lien (except for such Liens
     as may exist consistent with  the representations and warranties made in
     Sections 2.07(c) and (h) hereof);

          (j)  The Depositor acquired title to  each of the Mortgage Loans in
     good faith, without notice of any adverse claim;

          (k)  No Officers' Certificate, statement,  report or other document
     prepared  by the  Depositor  and furnished  or  to  be furnished  by  it
     pursuant  to  this Agreement  or  in  connection with  the  transactions
     contemplated  hereby contains any  untrue statement of  material fact or
     omits  to  state  a  material  fact necessary  to  make  the  statements
     contained herein or therein not misleading; 

          (l)  The  Depositor  is  not  required  to   be  registered  as  an
     "investment company"  under  the  Investment  Company Act  of  1940,  as
     amended; and

          (m)  The  transfer, assignment and conveyance of the Mortgage Notes
     and the  Mortgages by the  Depositor pursuant to this  Agreement are not
     subject to the bulk transfer laws or any similar statutory provisions in
     effect in any applicable jurisdiction.

          It  is understood and  agreed that the  representations, warranties
and covenants set  forth in this Section  2.10 shall survive delivery  of the
respective Mortgage Files  to the Trustee and  shall inure to the  benefit of
the  Servicer, the Trustee and the Certificateholders.  Upon discovery by any
of Cityscape,  the Depositor,  the Servicer or  a Responsible Officer  of the
Trustee  who  must  have  actual  knowledge  of  a  breach  of  any   of  the
representations and  warranties set forth  in this Section 2.10(g),  (h), (i)
and (j)  with respect to  any Mortgage  Loan which  materially and  adversely
affects   the  value  of   any  Mortgage  Loan   or  the  interests   of  the
Certificateholders  therein, the  party discovering  such  breach shall  give
prompt written notice (but in no event later than two Business Days following
such discovery) to the other parties.  

          SECTION 2.11.  Execution of Certificates.

          (a)  The  Trustee acknowledges (x)  the assignment to  the Trust of
the Mortgage Loans  and the  delivery to  it of the  Mortgage Files  relating
thereto, subject to the provisions of Section 2.04 hereof, (y) the receipt of
$22,266,299.36  for  deposit  into the  Pre-Funding  Account,  $109,923.55 in
respect of the  Group I Closing Date  Deposit, $642,952.02 in respect  of the
Group  II  Closing  Date  Deposit   and  $254,310.21  for  deposit  into  the
Capitalized  Interest Account  and,  concurrently  with  such  delivery,  has
executed, authenticated and delivered  to or upon the order of the Depositor,
in  exchange for  such property,  receipt  of which  is hereby  acknowledged,
Certificates in authorized denominations evidencing ownership of the Trust.

          (b)  In  connection with the issuance of the original Certificates,
the Depositor shall  furnish the Trustee with a Written Order to Authenticate
in the form set forth as Exhibit L hereto (a) directing the Trustee to  issue
the original Certificates to  the Persons designated in the Written  Order to
Authenticate and  (b) informing the  Trustee of the Percentage  Interest with
respect to the original Regular Certificates and Class R Certificates.

          SECTION 2.12.  Miscellaneous REMIC Provisions.

          (a)  The  Regular Certificates of each Group  are hereby designated
as "regular interests"  in the related  REMIC Trust for  purposes of  Section
860G(a)(1) of  the Code  and the Class  R Certificates of  each Group  as the
single class of  "residual interests" in the related REMIC Trust for purposes
of Section 860G(a)(2) of Subchapter M of Chapter 1 of Subtitle A of the Code.

          (b)  The Closing Date is hereby  designated as the "startup day" of
each REMIC Trust within the meaning of Section 860G(a)(9) of the Code.

          (c)  Each  REMIC  Trust  shall, for  federal  income  tax purposes,
maintain books  on a  calendar year  basis and  report income  on an  accrual
basis.

          (d)  Each  REMIC Trust shall elect  to be treated  as a REMIC under
Section  860D  of the  Code.    Any inconsistencies  or  ambiguities in  this
Agreement or in the administration of each REMIC Trust shall be resolved in a
manner that preserves the validity of such election to be treated as a REMIC.

          The  Pre-Funding Account and Capitalized Interest Account shall not
be part of the segregated pools of assets which together constitute the REMIC
Trusts, although such Accounts shall constitute part of the Trust Estate.

          (e)  With respect to each REMIC Trust, the Trustee shall provide to
the Internal  Revenue Service  (the  "IRS") and  to the  Person described  in
Section  860E(e)(3) and (6) of the Code the information described in Treasury
Regulation Section  1.860D-1(b)(5)(ii), or  any successor  regulation thereto
and the Trustee shall be reimbursed by such Person  for the cost of providing
such information.  Such information will be  provided in the manner described
in  Treasury Regulation Section  1.860E-2(a)(5), or any  successor regulation
thereto.  The Trustee shall have no responsibility or liability for incorrect
information supplied  to the IRS where  such information was  supplied to the
Trustee by  the Servicer,  and the  Trustee shall  have no responsibility  or
liability for  information required  to be  supplied to  the IRS  and not  so
supplied where such information was known to the Servicer and not supplied by
it despite the Trustee's request for such information.

          (f)  The assumed final Distribution Dates for the Group I and Group
II Certificates are as follows:

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

          SECTION 2.13.  Subsequent Transfers.

          (a)  Subject to the  satisfaction of  the conditions  set forth  in
Article  II hereof and paragraph  (b) below and pursuant to  the terms of the
related  Subsequent Transfer  Agreement, in  consideration  of the  Trustee's
delivery on each Subsequent Transfer Date to or upon the order  of the Seller
of  all or a portion of the balance  of funds in the Pre-Funding Account, the
Seller shall  on such  Subsequent Transfer Date  sell, transfer,  assign, set
over  and otherwise  convey  without  recourse to  the  Trustee,  all of  the
Seller's right, title and interest in and to each related Subsequent Mortgage
Loan  listed in the  Mortgage Loan Schedule  delivered by the  Seller on such
Subsequent Transfer Date for inclusion in Group I, including (i) the  related
Loan Balance, all interest payments  due after the related Subsequent Cut-Off
Date  and  all  collections  in  respect of  principal  received  after  such
Subsequent Cut-Off Date; (ii) any  real property that secured such Subsequent
Mortgage Loan and that has  been acquired by foreclosure  or deed in lieu  of
foreclosure; (iii) its interest in any insurance policies in respect  of such
Subsequent Mortgage  Loan; and  (iv) all  proceeds  of the  foregoing to  the
Trustee.   The  transfer  by the  Seller  to the  Trustee  of the  Subsequent
Mortgage Loans  set forth in the  Subsequent Mortgage Loan Schedule  shall be
absolute and shall be  intended by all parties hereto to be treated as a sale
by the Seller to the Trust.  If the assignment and transfer of the Subsequent
Mortgage Loans and the other property specified in this Section 2.13 from the
Seller to the Trust pursuant to this Agreement is held or deemed  not to be a
sale  or is held or deemed to be a  pledge of security for a loan, the Seller
intends that the  rights and obligations of the parties  shall be established
pursuant to  the terms  of this Agreement  and that,  in such event,  (i) the
Seller  shall be deemed to have granted  and does hereby grant to the Trustee
as  of each  Subsequent Transfer  Date a  perfected, first  priority security
interest in the entire right, title and interest of the Seller in  and to the
related  Subsequent Mortgage  Loans and  all other  property conveyed  to the
Trustee pursuant to this Section 2.13 and all proceeds thereof, and (ii) this
Agreement shall  constitute a security  agreement under applicable law.   The
amount released  from the  Pre-Funding Account shall  be one  hundred percent
(100%) of  the aggregate of the applicable Cut-Off  Date Loan Balances of the
Subsequent Mortgage Loans so transferred.

          (b)  The Trustee  shall  contribute from  the  Pre-Funding  Account
funds in an  amount equal to one  hundred percent (100%) of  the aggregate of
the applicable Cut-Off Date Loan Balances of the Subsequent Mortgage Loans so
transferred  to  the Trust  and  use  such cash  to  purchase the  Subsequent
Mortgage Loans on  behalf of the Trustee,  along with the other  property and
rights  related  thereto described  in  paragraph  (a)  above only  upon  the
satisfaction of  each  of  the  following conditions  on  or  prior  to  each
Subsequent Transfer Date:

          (i)  the  Seller shall  have provided  the Trustee  and the  Rating
     Agencies with an  Addition Notice, which notice shall be  given not less
     than two Business Days prior to such Subsequent  Transfer Date and shall
     designate the Subsequent Mortgage Loans to be sold to the Trust  and the
     aggregate Cut-Off Date Loan Balance of such Mortgage Loans;

          (ii) the Seller shall have deposited in the  Collection Account (A)
     all principal collected  after such Cut-Off  Date and interest  payments
     due after such Cut-Off Date but collected on or before such Cut-Off Date
     in  respect  of  each  Subsequent  Mortgage Loan  and  (B)  the  related
     Subsequent Cut-Off Date Deposit;

          (iii)     the Seller shall have delivered an  Officer's Certificate
     to the Trustee confirming that, as of each Subsequent Transfer Date, the
     Seller was  not  insolvent,  nor would  it  be made  insolvent  by  such
     transfer, nor was it aware of any pending insolvency;

          (iv) the Pre-Funding Period shall not have ended;

          (v)  the Seller  shall have delivered  to the Trustee  an Officer's
     Certificate  confirming  the  satisfaction of  each  condition precedent
     specified in this  paragraph (b) and in the  related Subsequent Transfer
     Agreement;

          (vi) the  Seller shall have  delivered an Officer's  Certificate to
     the Trustee  confirming that the  representations and warranties  of the
     Seller pursuant to Section 2.07 hereof (other than subsections (m), (w),
     (y), (cc), (dd),  (ll), (mm), (uu) (zz),  (ccc) and (eee) to  the extent
     the  representations  and  warranties  in  such  subsections  relate  to
     statistical  information  as  to  the  characteristics  of  the  Initial
     Mortgage Loans in the  aggregate) and Section  2.08 hereof are true  and
     correct with respect to the Seller and the Subsequent Mortgage Loans, as
     applicable, as of the Subsequent Transfer Date;

          (vii)     the  Seller shall have  provided the Rating  Agencies and
     the Trustee  with an  Opinion of  Counsel relating  to the  sale of  the
     Subsequent Mortgage Loans to the Trustee; 

          (viii)    the Trust shall  not purchase a Subsequent  Mortgage Loan
     unless  the Seller  obtains the  prior  written consent  of each  Rating
     Agency, which consent may not be unreasonably withheld; 

          (ix) (reserved); and

          (x)  in   connection  with  the  transfer  and  assignment  of  the
     Subsequent  Mortgage  Loans,  the  Seller  shall  satisfy  the  document
     delivery requirements set forth in Section 2.04 hereof.

          (c)  In connection with  each Subsequent Transfer  Date and on  the
related Distribution  Date, the  Trustee shall determine  (i) the  amount and
correct  dispositions of the Capitalized Interest Requirement and Pre-Funding
Account Earnings for such Distribution Date in accordance with the provisions
of this Agreement and (ii) any other necessary matters in connection with the
administration  of the Pre-Funding  Account and  of the  Capitalized Interest
Account.  In the event that any amounts  are released by the Trustee from the
Pre-Funding Account or  from the Capitalized Interest Account as  a result of
calculation error, the Trustee shall  not be liable therefor, and the  Seller
shall immediately repay such amounts to the Trustee.

          (d)  The  Trustee  shall  acknowledge receipt  on  each  Subsequent
Transfer Date of the  Subsequent Mortgage Loans delivered to it  on such date
and  within  five Business  Days after  such receipt  shall, as  specified in
Section 2.04 hereof,  review the documents required to  be delivered pursuant
to Section 2.13(b)(x)  hereof (or shall cause such  documents to be reviewed)
and shall  deliver to Cityscape, the Depositor and the Servicer, with respect
to such Subsequent  Mortgage Loans, a certification  substantially similar to
the one prepared by  the Trustee pursuant to the second  paragraph of Section
2.05  hereof.  After  the delivery  of each  such certification,  the Trustee
shall  provide  to  the  Servicer,  Cityscape  and  the  Depositor,  no  less
frequently than quarterly, updated certifications in the form attached hereto
as Exhibit  F-3, indicating  the then  current status  of  exceptions to  the
Mortgage  Files of  the  related  Subsequent Mortgage  Loans  until all  such
exceptions have been eliminated.

          SECTION 2.14.  Mandatory Prepayment.

          Any Unutilized  Funding Amount shall  be distributed to  Holders of
the  Group I  Certificates  in accordance  with Section  4.08  hereof on  the
Distribution  Date immediately following  the Due Period in  which the end of
the Funding Period occurs.


                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                                 OF THE TRUST

          SECTION 3.01.  Administration  of  the  Trust;  Servicing  of   the
                         Mortgage Loans.

          (a)  The   parties  hereto  intend  that  each  REMIC  Trust  shall
constitute, and that the affairs of each REMIC Trust shall be conducted so as
to qualify  it as,  a  REMIC in  accordance with  the REMIC  Provisions.   In
furtherance  of such  intention, each  of  the parties  hereto covenants  and
agrees that it  shall not  knowingly take  any actions  or omit  to take  any
actions that would  disqualify either Group for REMIC election  or status and
the Trustee covenants and agrees  that it shall act, in its capacity as agent
of the Tax Matters Person, as agent for  each REMIC Trust and as agent of the
"tax matters person"  (as defined in the  REMIC Provisions) and that  in such
capacity it shall:  (i) prepare or cause to be prepared, execute and file, in
a timely manner, an annual Tax Return and any other Tax Return required to be
filed by the Trust established hereunder using a calendar year as the taxable
year for each  REMIC Trust established hereunder; (ii) in  each related first
such Tax Return, make (or cause  to be made) an election with respect  to the
related Group satisfying the requirements  of the REMIC Provisions, on behalf
of the Trust, to be treated as  a REMIC; (iii) prepare and forward, or  cause
to  be prepared  and forwarded,  to the  Certificateholders all  information,
reports or Tax Returns required with respect to each REMIC Trust as, when and
in  the form  required to be  provided to  the Certificateholders and  to the
Internal Revenue Service and any other relevant governmental taxing authority
in accordance  with the  REMIC Provisions and  any other  applicable federal,
state  or  local  laws, including,  without  limitation,  information reports
relating to  "original issue discount" as defined in  the Code based upon the
Prepayment Assumption and  calculated by using the "Issue  Price" (within the
meaning of  Section 1275  of the  Code) of  the Certificates  of the  related
Class;  (iv) not knowingly take  any action or  omit to take  any action that
would cause the termination  of the REMIC status of each  REMIC Trust, except
as provided under this Agreement; (v) pay,  from the sources specified in the
last paragraph  of this  Section 3.01(a),  the amount  of any  and all  other
federal, state and  local taxes imposed  on each REMIC  Trust, its assets  or
transactions,  including,   without  limitation,   the  tax   on  "prohibited
transactions" imposed by Section 860F of the Code, the tax on "contributions"
imposed  by Section  860G(d) of  the Code  and the  tax on  "net  income from
foreclosure property" imposed  by Section 860G(c) of the Code when and as the
same shall  be due  and payable (but  such obligation  shall not  prevent the
Trustee or  any other  appropriate  Person from  contesting any  such tax  in
appropriate proceedings  and shall not  prevent the Trustee  from withholding
payment of  such  tax, if  permitted  by law,  pending  the outcome  of  such
proceedings);  (vi) represent the  Trust in  any  administrative or  judicial
proceedings relating  to an examination  or audit by any  governmental taxing
authority,  request an administrative adjustment as  to a taxable year of the
Trust, enter into settlement agreements with any governmental taxing  agency,
extend any statute  of limitations relating to any tax item of the Trust, and
otherwise act on behalf of the Trust in  relation to any tax matter involving
the Trust;  (vii) comply with  all statutory or regulatory  requirements with
regard to its conduct of activities pursuant to the foregoing clauses of this
Section 3.01(a),  including, without  limitation, providing  all notices  and
other  information to  the Internal  Revenue Service and  Holders of  Class R
Certificates required of a "tax matters person" pursuant to subtitle F of the
Code and  the  Treasury Regulations  thereunder;  and (viii)  make  available
information  necessary  for the  computation  of  any  tax imposed  (A) on  a
transferor of  residual interests  to certain  Disqualified Organizations  or
(B) on pass-through entities, any interest in which is held by a Disqualified
Organization.   The  obligations  of  the Trustee  pursuant  to this  Section
3.01(a) shall survive the termination or discharge of this Agreement.

          In order to enable  the Trustee to perform its duties  as set forth
herein, Cityscape shall provide or cause to be provided to the Trustee or its
designee, within  ten (10) days  after the Closing  Date, all information  or
data that the  Trustee or its designee  reasonably determines to  be relevant
for  tax  purposes   as  to  the  valuations  and  offering   prices  of  the
Certificates,  including, without  limitation, the  price, yield,  Prepayment
Assumption  and projected  cash flows  of the  Certificates and  the Mortgage
Loans.   Thereafter, Cityscape  shall provide to  the Trustee,  promptly upon
request therefor,  any such additional  information or data that  the Trustee
may from time to time  reasonably request in order  to enable the Trustee  to
perform  its duties  as  set forth  herein.   Cityscape  shall indemnify  the
Trustee and  hold  it harmless  for  any loss,  liability, damage,  claim  or
expense of the Trustee arising from any failure of it to provide, or to cause
to be provided, on a timely  basis in response to the reasonable requests  of
the Trustee made  pursuant to this paragraph, accurate information or data to
the Trustee.   The  indemnification  provisions hereunder  shall survive  the
termination of this Agreement.  

          In the event  that any tax is imposed  on "prohibited transactions"
of either REMIC  Trust as defined in  Section 860F(a)(2) of the  Code, on the
"net income from foreclosure  property" of either REMIC  Trust as defined  in
Section 860G(c) of  the Code, on  any gain recognized  by either REMIC  Trust
pursuant to Section  860F(c) of the Code, on any contribution to either REMIC
Trust  after the Startup Date pursuant to Section 860G(d) of the Code, or any
other tax is imposed, if not paid  as otherwise provided for herein, such tax
shall be  paid by (i) the Trustee,  if any such tax arises  out of or results
from the willful  malfeasance, bad faith or negligence in  the performance by
the Trustee of  any of its obligations  under this Section 3.01(a),  (ii) the
Servicer or  the  Depositor, as  applicable, if  such tax  arises  out of  or
results  from a  breach by  the Servicer  or the  Depositor of  any  of their
respective obligations under this Agreement  or (iii) in all other  cases, or
in the event that the  Trustee, the Servicer or the Depositor fails  to honor
its obligations under the preceding clauses (i) or (ii), any such tax will be
paid with amounts otherwise  to be distributed to the Holders  of the related
Class R  Certificates pursuant to Section 4.04(b)(V)  hereof or, in the event
of an insufficiency in such amounts, such tax shall  be paid directly by such
Class R Certificateholders.

          (b)(i)    The Servicer  shall service  and administer  the Mortgage
     Loans in accordance with the terms of this Agreement  and the respective
     Mortgage Loans and  in accordance with the instructions  of the Trustee.
     Unless otherwise specified  herein with respect to  specific obligations
     of the Servicer, the Servicer  shall service and administer the Mortgage
     Loans in  the best interests  of and for  the benefit of the  Holders in
     accordance with Accepted Servicing Procedures.  To the extent consistent
     with the foregoing, the Servicer also shall seek to maximize  the timely
     and complete recovery  of principal and interest on  the Mortgage Notes.
     Subject only to the above-described servicing standards and the terms of
     this Agreement  and the  respective Mortgage  Loans, the Servicer  shall
     have full power and authority, acting alone and/or through Sub-Servicers
     as provided in  Section 3.02 hereof, to do  or cause to be  done any and
     all things in connection with such servicing and administration which it
     may deem necessary or desirable.  The Servicer shall promptly notify the
     Depositor, the  Trustee and  each Rating  Agency in  writing of (A)  any
     event, circumstance  or occurrence  which may  materially and  adversely
     affect the  ability  of the  Servicer to  service any  Mortgage Loan  or
     otherwise  to perform  and carry  out  its duties,  responsibilities and
     obligations  under and  in accordance  with this  Agreement and  (B) any
     attempt by a court  or by a regulatory authority of  which it has actual
     knowledge to assert jurisdiction over the Trust.
     Without limiting the  generality of the foregoing, the  Servicer, in its
     own name  or in  the name of  a Sub-Servicer,  is hereby  authorized and
     empowered,  when  the  Servicer  believes  it appropriate  in  its  best
     judgment  and subject  to the  requirements of  Section 3.07  hereof, to
     execute and deliver,  on behalf of the Certificateholders  and the Trust
     or any of them, and upon notice to  the Trustee, any and all instruments
     of  satisfaction or  cancellation,  or  of partial  or  full release  or
     discharge, and  all other  comparable instruments, with  respect to  the
     Mortgage Loans and the Mortgaged Properties and to institute foreclosure
     proceedings or obtain a deed in lieu of foreclosure so as to convert the
     ownership of such properties, and  to hold or cause to be held  title to
     such properties,  on behalf  of the Trust  and Certificateholders.   The
     Servicer shall service and  administer the Mortgage Loans in  accordance
     with  applicable  state  and  federal  law  and  shall  provide  to  the
     Mortgagors any reports required to be provided to them thereby.  Subject
     to  Section 3.16  hereof,  the  Trustee shall  execute,  at the  written
     direction of the Servicer, any limited or special powers of attorney and
     other  documents  reasonably acceptable  to  the Trustee  to  enable the
     Servicer  or  any   Sub-Servicer  to  carry  out   their  servicing  and
     administrative duties hereunder,  including, without limitation, limited
     or special powers of attorney with respect  to any REO Property, and the
     Trustee shall not be accountable, or have any liability, for the actions
     of the Servicer or any Sub-Servicers under such powers of attorney.

      (ii)     Subject  to Section 3.24  hereof and  in  accordance with  the
     standards of the preceding paragraph,  the Servicer shall make, or cause
     to be made, Servicing Advances as necessary for the purpose of effecting
     the  payment  of  taxes,  assessments  and  insurance  premiums  on  the
     Mortgaged Properties which Servicing Advances  shall be made in a timely
     fashion so  as  to  not adversely  affect  the value  of  the  Mortgaged
     Property or  the interests of the Certificateholders and which Servicing
     Advances  shall  be reimbursable  in  the  first instance  from  related
     collections from the  Mortgagors pursuant  to Section  3.09 hereof,  and
     further as provided in Section 3.11 hereof; provided, however, that the
                                                 --------  -------
Servicer shall not be required  to make any Nonrecoverable Servicing Advance,
as  evidenced by  a certification  of a  Servicing Officer  delivered  to the
Trustee.  Any cost incurred by the Servicer or by Sub-Servicers  in effecting
the  timely  payment  of  taxes,  assessments and  insurance  premiums  on  a
Mortgaged Property shall not, for the purpose of calculating distributions to
Certificateholders,  be added  to the  Loan Balance  of the  related Mortgage
Loan, notwithstanding that the terms of such Mortgage Loan so permit.

     (iii)     Notwithstanding anything  in this  Agreement to  the contrary,
     the Servicer  shall not make  any future advances to  the Mortgagor with
     respect to  a  Mortgage Loan,  and  the Servicer  shall  not permit  any
     modification with  respect to  any Mortgage Loan  that would  change the
     Mortgage Rate,  reduce or increase  the principal balance or  change the
     maturity date on such Mortgage Loan,  unless the Mortgagor is in default
     with respect to the Mortgage Loan or such default is, in the judgment of
     the Servicer, imminent.

      (iv)     All accounting and  loan servicing records pertaining  to each
     Mortgage Loan  shall be  maintained in  such manner  as will  permit the
     Trustee,  the Depositor, the Certificateholders or their duly authorized
     representatives and  designees  to examine  and audit  and make  legible
     reproductions  of records  during reasonable business  hours.   All such
     records shall be  maintained until the termination of  this Agreement or
     such longer period  as is required under applicable  law, including, but
     not limited to, all transaction registers and loan ledger histories.

          The  Servicer  may   delegate  its   responsibilities  under   this
Agreement; provided, however, that no such delegation shall release the
           --------  -------
Servicer  from  the  responsibilities  or    liabilities arising  under  this
Agreement.

          The  Servicer's rights  and obligations  hereunder  relate to  each
Group of Mortgage Loans.   If the Servicer is terminated  solely with respect
to one  Group  of  Mortgage  Loans  pursuant to  Section  7.01  hereof,  such
Servicer's rights and  obligations with respect to the  remaining Group shall
continue in full force and effect and a Successor Servicer shall be appointed
pursuant to  Section 7.02 hereof  with respect to  the Group as  to which the
rights and obligations of such Servicer shall have been terminated.  Any such
Successor Servicer with respect to one Group  only shall have the same rights
and obligations with respect to such Group that the initial Servicer had with
respect to such  Group, and all terms  and provisions herein relating  to the
Servicer shall be  deemed to relate to  each Servicer solely with  respect to
the   applicable  Group,   including   the   related   Mortgage   Loans   and
Certificateholders.

          SECTION 3.02.  Sub-Servicing Agreements  Between Servicer  and Sub-
                         Servicers.

          (a)  The Servicer may enter into Sub-Servicing Agreements with Sub-
Servicers that (i) are authorized to transact business in the state or states
wherein the Mortgaged Properties related to the Mortgage Loans to be serviced
are situated,  if and to the extent required  by applicable law to enable the
Sub-Servicer to perform its obligations hereunder and under the Sub-Servicing
Agreement, (ii) have been designated  an approved seller-servicer by FHLMC or
FNMA for first- and second-lien mortgage loans, (iii) have equity of at least
$5,000,000,  as determined in  accordance with generally  accepted accounting
principles and (iv)  are approved pursuant to the  provisions of Section 3.26
hereof.  The Servicer shall give  the Trustee and the Rating Agencies  prompt
notice  of any such  Sub-Servicing Agreements.   Each Sub-Servicing Agreement
must impose on the Sub-Servicer requirements conforming to the provisions set
forth in Section  3.08 hereof and provide for servicing of the Mortgage Loans
in a manner  consistent with the terms  of this Agreement and be  approved in
writing by the Rating Agencies.  The Servicer and the Sub-Servicers may enter
into  and make  amendments  to  the Sub-Servicing  Agreements  or enter  into
different forms of Sub-Servicing Agreements; provided, however, that any such
                                             --------  -------
amendments or different forms  shall be consistent with  and not violate  the
provisions of this Agreement.

          (b)  As part of  its servicing activities hereunder,  the Servicer,
for the  benefit of  the Trustee, the  Depositor and  the Certificateholders,
shall enforce  the obligations  of each Sub-Servicer  under the  related Sub-
Servicing Agreement,  including, without  limitation, any  obligation of  the
Sub-Servicer  to make  advances in  respect of  delinquent Mortgage  Loans as
required  by the  Sub-Servicing  Agreement.    Such  enforcement,  including,
without  limitation, the  legal prosecution  of claims,  termination of  Sub-
Servicing Agreements and the pursuit  of other appropriate remedies, shall be
in such form and carried out to such extent and at such time as the Servicer,
in its good faith business judgment, would  require were it the owner of  the
related Mortgage Loans.  The Servicer shall pay the costs of such enforcement
at its own expense, and shall be  reimbursed therefor only (i) from a general
recovery  resulting from such enforcement,  to the extent,  if any, that such
recovery exceeds all amounts due in respect of the related Mortgage Loans, or
(ii) from a  specific recovery of costs, expenses or  attorneys' fees against
the Person against which such enforcement is directed.  Anything contained in
this  Agreement  which  restricts  or  prohibits  the   Servicer's  right  to
reimbursement or indemnity shall not  apply to any reimbursement or indemnity
of the Servicer by any Sub-Servicer.

          SECTION 3.03.  Termination of Sub-Servicing Agreement.

          The  Servicer  shall  be entitled  to  terminate  any Sub-Servicing
Agreement  and the rights and obligations of any Sub-Servicer pursuant to any
Sub-Servicing Agreement in  accordance with the terms and  conditions of such
Sub-Servicing Agreement.   In the  event of termination of  any Sub-Servicer,
and  unless  a successor  Sub-Servicer  shall otherwise  have  been appointed
pursuant  to Section 3.26  hereof,  all servicing  obligations  of such  Sub-
Servicer  shall  be  assumed  simultaneously  by  the  Servicer  without  any
additional act or deed on the part  of such Sub-Servicer or the Servicer, and
the Servicer shall service directly the related Mortgage Loans.

          Each  Sub-Servicing Agreement shall include the provision that such
agreement may immediately  be terminated by the Trustee in the event that the
Servicer  shall,  for  any  reason,  no longer  be  the  Servicer  (including
termination due to a Servicer Default).   In no event shall any Sub-Servicing
Agreement  require  the  Trustee,  as  Successor  Servicer,  for  any  reason
whatsoever, to pay compensation to a Sub-Servicer  in order to terminate such
Sub-Servicer.

          SECTION 3.04.  Liability of the Servicer.

          Notwithstanding any Sub-Servicing Agreement,  any of the provisions
of this Agreement relating to agreements or arrangements between the Servicer
and  a Sub-Servicer,  including, without  limitation, any  provisions  to the
effect   that  the   Sub-Servicer  is   acting   for  the   benefit  of   the
Certificateholders, or reference to actions  taken through a Sub-Servicer  or
otherwise, the  Servicer shall remain  obligated and primarily liable  to the
Trustee and  the Certificateholders for  the servicing and  administration of
the Mortgage  Loans in accordance  with the  provisions of  this Article  III
without  diminution of such  obligation or liability  by virtue of  such Sub-
Servicing Agreements  or arrangements, or  by virtue of  indemnification from
the  Sub-Servicer  and  to the  same  extent  and under  the  same  terms and
conditions  as if  the Servicer  alone were  servicing and  administering the
Mortgage Loans.  The Servicer shall  be entitled to enter into any  agreement
with a Sub-Servicer for indemnification  of the Servicer by such Sub-Servicer
and nothing contained  in this Agreement shall  be deemed to limit  or modify
such indemnification.

          SECTION 3.05.  No  Contractual  Relationship  Between Sub-Servicers
                         and Trustee or Certificateholders.

          Any Sub-Servicing  Agreement  that  may be  entered  into  and  any
transactions  or services  relating to  the Mortgage  Loans involving  a Sub-
Servicer in its capacity as such and not as an  originator shall be deemed to
be between the Sub-Servicer  and the Servicer alone, and the  Trustee and the
Certificateholders  shall not  be deemed  parties thereto  and shall  have no
claims, rights, obligations,  duties or liabilities with respect  to the Sub-
Servicer  except as  set forth  in  Section 3.06  hereof notwithstanding  any
provisions hereof  or in any Sub-Servicing  Agreement to the effect  that the
Sub-Servicer  is acting  for  the  benefit of  the  Certificateholders.   The
Servicer shall be  solely liable for all fees owed by it to any Sub-Servicer,
irrespective   of  whether  the  Servicer's  compensation  pursuant  to  this
Agreement is sufficient to pay such fees.

          SECTION 3.06.  Assumption   or    Termination   of    Sub-Servicing
                         Agreements by Trustee.

          In the  event the Servicer  shall for any  reason no longer  be the
Servicer  (including by  reason of  a Servicer  Default), the Trustee  or any
designee  consented to  by the  Majority  Certificateholders shall  thereupon
assume  all of  the rights and  obligations of  the Servicer under  each Sub-
Servicing  Agreement that  the Servicer  may  have entered  into, unless  the
Trustee elects to terminate any Sub-Servicing Agreement and provided that the
Trustee shall not be required to assume any obligation to pay compensation to
any Sub-Servicer in order to terminate any such Sub-Servicer.  To  the extent
any Sub-Servicing Agreement  is not so terminated, the  Trustee, its designee
or the successor servicer for the Trustee appointed  pursuant to Section 7.02
hereof shall be deemed to have assumed all of the Servicer's interest therein
and to have replaced the Servicer as  a party to each Sub-Servicing Agreement
to the same  extent as if each  Sub-Servicing Agreement had been  assigned to
the assuming party, except that the Servicer shall not thereby be relieved of
any liability or obligations under any Sub-Servicing Agreement with regard to
events occurring  prior to the  date the Servicer  ceased to be  the servicer
hereunder.

          The Servicer  at its  expense shall, upon  request of  the Trustee,
promptly deliver to the assuming party  all documents and records relating to
each Sub-Servicing Agreement  and the Mortgage Loans then  being serviced and
an accounting of amounts collected and held by it and otherwise use its  best
efforts to  effect the  orderly and efficient  transfer of  the Sub-Servicing
Agreements to the assuming party.

          SECTION 3.07.  Collection of Certain Mortgage Loan Payments.

          The Servicer  shall make reasonably diligent efforts to collect all
payments called for under the terms and provisions of the Mortgage Loans, and
shall, to the extent such procedures shall be consistent with this Agreement,
follow Accepted  Servicing Procedures.   The Servicer  may in  its discretion
waive or permit to be waived any penalty interest or  any other fee or charge
which  the  Servicer would  be  entitled  to  retain hereunder  as  servicing
compensation and extend  the Due Date on  a Mortgage Note for a  period (with
respect to each  payment as to  which the Due Date  is extended) not  greater
than  90 days  after  the  initially scheduled  due  date  for such  payment;
provided, however, that such extension shall not result in the imposition of
- --------  -------
a tax on a "prohibited transaction" of  the Trust or affect the qualification
of the Trust as  a REMIC.  Notwithstanding anything in  this Agreement to the
contrary,   the  Servicer  shall  not  permit  any  additional  extension  or
modification with respect  to any Mortgage Loan other than  that permitted by
the immediately preceding sentence unless the Mortgage Loan is in default or,
in the judgment of the Servicer, default is imminent.

          No such  extension or modification shall affect the amortization of
any Mortgage  Loan for  the purposes of  any computation  hereunder.   In the
event of any such  extension or modification, the Servicer shall  make timely
Delinquency  Advances on the related Mortgage  Loan during the period of such
extension or modification.

          SECTION 3.08.  Sub-Servicing Accounts.

          In those  cases where a  Sub-Servicer is servicing a  Mortgage Loan
pursuant to a  Sub-Servicing Agreement, the Sub-Servicer will  be required to
establish and maintain one or more accounts (collectively, the "Sub-Servicing
Account").   The  Sub-Servicing Account  shall be  an Eligible Account.   The
Sub-Servicer will  be required to  deposit into the Sub-Servicing  Account no
later than the  first Business  Day after  receipt all  proceeds of  Mortgage
Loans received  by the Sub-Servicer,  less its servicing compensation  to the
extent permitted by  the Sub-Servicing Agreement, and to  remit such proceeds
to the  Servicer for  deposit in the  Collection Account  not later  than the
second   Business  Day  following   receipt  thereof  by   the  Sub-Servicer.
Notwithstanding  anything in  this Section  3.08  to the  contrary, the  Sub-
Servicer shall only be able to withdraw funds  from the Sub-Servicing Account
for the purpose of remitting such funds  to the Servicer for deposit into the
Collection Account. The Servicer shall  require the Sub-Servicer to cause any
collection  agent of the Sub-Servicer to send  a copy to the Servicer of each
statement of Monthly  Payments collected by or on behalf  of the Sub-Servicer
within  five Business  Days after the  end of  every month, and  the Servicer
shall compare the information provided in such reports with the deposits made
by the Sub-Servicer  into the Collection  Account for the  same period.   For
purposes of this Agreement other than Section 3.10 hereof, the Servicer shall
be deemed to  have received  payments on the  Mortgage Loans on  the date  on
which the Sub-Servicer receives such payments.

          SECTION 3.09.  Collection of Taxes,  Assessments and Similar Items;
                         Servicing Accounts.

          The  Servicer  may and,  if  required  by  the Servicer,  the  Sub-
Servicers  shall,  establish and  maintain  one  or  more accounts  (each,  a
"Servicing Account"),  into which  any collections  from  the Mortgagors  (or
related advances from  Sub-Servicers) for the payment  of taxes, assessments,
hazard  insurance  premiums and  comparable  items  for  the account  of  the
Mortgagors  shall be  deposited and  retained.   Servicing Accounts  shall be
Eligible  Accounts.   Withdrawals of  amounts so  collected from  a Servicing
Account may be made only to (i)  effect timely payment of taxes, assessments,
hazard insurance premiums  and comparable items; (ii)  reimburse the Servicer
(or  a Sub-Servicer  to  the  extent provided  in  the related  Sub-Servicing
Agreement)  out of  related collections  for  any advances  made pursuant  to
Section  3.01(b) hereof  (with respect  to taxes,  assessments and  insurance
premiums)  and  Section  3.13,  hereof (with  respect  to  hazard insurance);
(iii) refund to Mortgagors any sums as may be determined to be overages; (iv)
pay interest, if  required and as described below,  to Mortgagors on balances
in the  Servicing Accounts; or (v) clear and terminate the Servicing Accounts
at the termination of this Agreement in accordance with Section 10.01 hereof.
As part of its servicing duties,  the Servicer or Sub-Servicers shall pay  to
the  Mortgagors  interest on  funds  in  Servicing  Accounts, to  the  extent
required  by law  and, to the  extent that  interest earned  on funds  in the
Servicing  Accounts is insufficient, to  pay such interest  from its or their
own  funds,  without any  reimbursement  from  the  Trust, the  Trustee,  the
Depositor or any Certificateholder therefor.   Upon request of the Trustee or
Cityscape, the  Servicer shall cause  the bank, savings association  or other
depository for  each Servicing Account  to forward to  the Trustee  copies of
such statements or reports as the Trustee, the Depositor, the Underwriters or
any Certificateholder shall reasonably request.

          SECTION 3.10.  Collection Account.

          (a)  The Servicer shall establish and maintain one or more accounts
to conform to the  definition of Collection Account, held in  the name of the
Cityscape Home Equity Loan Trust, Series  1997-C on behalf of the Trustee  in
trust  for the  benefit of  the  Certificateholders, as  their interests  may
appear.  The establishment of the Collection  Account shall be evidenced by a
certification of the Servicer in the form attached hereto as Exhibit G.   The
Servicer shall deposit  or cause to be deposited  into the Collection Account
as soon as practicable, but in  no event later than the close of  business on
the second Business Day after its  receipt thereof (or, if applicable, on  or
prior to  the date  otherwise specified herein),  the following  payments and
collections received or required  to be made by it subsequent  to the Cut-Off
Date (other  than the amounts described in  the penultimate paragraph of this
Section 3.10(a) due and owing on or prior to the Cut-Off Date):

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

      (ii)     all payments on  account of interest on each  Mortgage Loan in
     each Group;

     (iii)     any Delinquency  Advances with  respect to  Mortgage Loans  in
     each Group, as required pursuant to Section 4.06 hereof;

      (iv)     any amounts required to be deposited pursuant to  Section 3.23
     hereof  by  the Servicer  in  connection  with  any Prepayment  Interest
     Shortfalls in respect of the Mortgage Loans in each Group;

       (v)     with respect to  each Mortgage Loan, all  Liquidation Proceeds
     and  Property Insurance  Proceeds, if  any, in  respect thereof,  net of
     (w) all  related   unreimbursed  Servicing   Advances  and   Delinquency
     Advances, if any, (x) all related  accrued and unpaid Servicing Fees, if
     any, (y) the amount, if any, by which the Net Recovery Proceeds, if any,
     in respect  thereof exceeds the  related Loan  Balance, and  (z) without
     duplication, all related liquidation expenses;

      (vi)     any amounts required to be  deposited by the Servicer pursuant
     to the fourth paragraph of Section 3.13 hereof in respect of any blanket
     policy deductibles;

     (vii)     all  Purchase Prices  paid  by Cityscape  or  the Servicer  in
     respect of the Mortgage Loans in each Group;

    (viii)     all  Substitution Shortfall Amounts  paid by Cityscape  or the
     Servicer in respect of the Mortgage Loans in each Group; and

      (ix)     any  amounts required to be deposited by the Servicer pursuant
     to subsection (b) below in respect of investment losses.

For purposes  of the  immediately preceding sentence,  the Cut-Off  Date with
respect to any Qualified  Substitute Mortgage Loan shall be deemed  to be the
date  of substitution,  but the  unpaid principal  balance of  such Qualified
Substitute  Mortgage Loan  shall not  include  the principal  portion of  any
Monthly  Payment made,  or the  scheduled  principal portion  of any  Monthly
Payment that was due to be made but was not received by the Servicer, in such
month of substitution.

          The  Servicer  shall maintain  a  record  of  all deposits  to  the
Collection Account on a Group-by-Group basis.

          Notwithstanding   any  other  provision   herein,  the  amounts  of
principal collected  and interest payments  due on the  Mortgage Loans  on or
before the Cut-Off Date need not be  deposited into the Collection Account by
the Servicer.

          The  foregoing requirements for  deposit in the  Collection Account
shall be exclusive, it being understood and agreed that, without limiting the
generality of the  foregoing, payments in  the nature of  prepayment or  late
payment  charges,  penalty  interest,   extension  fees,  modification  fees,
assumption fees  or insufficient-funds charges  need not be deposited  by the
Servicer into the Collection Account.

          (b)  Not later  than 12:00  noon, New York  time, on  each Servicer
Remittance  Date the  Servicer shall  deposit in  the Collection  Account the
amount of any net loss incurred in connection with the investment of funds in
the Collection Account since the prior Servicer Remittance Date; such amounts
shall  be  funded  from  the  Servicer's  own  funds  without  any  right  to
reimbursement.  The Servicer  shall give prompt notice to each  of the Rating
Agencies and the Underwriters of the amount of any such net loss.

          (c)  Funds in the Collection Account shall be invested in Permitted
Investments  in accordance  with the  provisions  set forth  in Section  3.12
hereof.  The Servicer shall give notice to the Trustee, the Underwriters, the
Certificateholders, Cityscape  and  the  Depositor of  the  location  of  the
Collection Account  on or before  the Closing Date,  and prior to  any change
thereof.

          (d)  Funds  held in  the  Collection  Account at  any  time may  be
delivered by  the  Servicer to  the Trustee  for deposit  in the  Certificate
Account and for all  purposes of this Agreement shall be deemed  to be a part
of the Collection Account.

          SECTION 3.11.  Withdrawals from the Collection Account.

               The Servicer,  or the  Trustee at the  written request  of the
Servicer,  shall, from  time to  time, make  withdrawals from  the Collection
Account for any of the following purposes:

       (i)     to deposit into the  Certificate Account prior to  12:00 noon,
     New York  time, on  the second Business  Day immediately  preceding each
     Distribution Date (after  having received Delinquency Advances  for such
     period):

               (A)    with  respect  to  each  Group,  the  related  Interest
          Remittance Amount; and

               (B)   with respect  to each Group,  an amount with  respect to
          principal  (with respect to  such Group, the  "Principal Remittance
          Amount") equal to (I) the  sum, without duplication, of the amounts
          described  in Section 3.10(a)(i) for such Group, Section 3.10(a)(v)
          for such  Group remaining  after prior  application thereof to  all
          accrued and unpaid  interest on the related Mortgage  Loan (but not
          in excess  of  the then-outstanding  Loan  Balance of  the  related
          Mortgage Loan), Section 3.10(a)(vi) for such Group (insofar as such
          amounts relate to  principal), Section 3.10(a)(vii) for  such Group
          (insofar  as  such   amounts  relate  to  principal)   and  Section
          3.10(a)(viii)  for such  Group (insofar as  such amounts  relate to
          principal), in  each case  to the extent  actually received  in the
          related  Due Period,  minus (II)  the amounts  described in  clause
          (iii) of this Section  3.11 for such Group (insofar as such amounts
          relate to principal) withdrawn by the Servicer from  the Collection
          Account since the  prior Servicer Remittance Date (or,  in the case
          of the first Servicer Remittance Date, since the Closing Date);

      (ii)     to  pay to  the Servicer  (x)  when collected  on the  related
     Mortgage  Loan, all  recovered and  previously  unreimbursed Delinquency
     Advances, Servicing  Advances,  prepayment penalties  and, as  servicing
     compensation, the Servicing  Fee, (y) any interest  or investment income
     earned on funds  deposited in the Collection Account  (net of investment
     losses) and (z)  all amounts in the nature of prepayment or late payment
     charges, penalty interest, extension fees, modification fees, assumption
     fees or insufficient-funds charges;

     (iii)     to pay to the Servicer or Cityscape, as the case may  be, with
     respect  to each  Mortgage Loan  that has  previously been  purchased or
     replaced pursuant to Section 2.06  or Section 3.15(c) hereof all amounts
     received thereon in  any month subsequent to the month  of such purchase
     or substitution, as the case may be;

      (iv)     to  reimburse  the  Servicer for  any  Delinquency  Advance or
     Servicing Advance previously made that the Servicer has determined to be
     a  Nonrecoverable  Delinquency  Advance or  a  Nonrecoverable  Servicing
     Advance;

       (v)     to reimburse the Servicer or the Trustee, as the case  may be,
     for  expenses reasonably  incurred in  respect of  the breach  or defect
     giving rise  to the purchase  obligation under Section 2.06  hereof that
     were included in the Purchase Price  of the Mortgage Loan, including any
     expenses arising out of the  enforcement of the purchase obligation, but
     only to the extent included in the related Purchase Price;

      (vi)     to pay to the Servicer the excess, if any, of any Net Recovery
     Proceeds over  the Loan  Balance of  the related  Mortgage Loan, to  the
     extent any such excess was deposited into the Collection Account;

     (vii)     to withdraw any  amount not required to be  deposited into the
     Collection Account, which amount shall include all interest  payments as
     to which the related Due Date occurs on or prior to the Cut-Off Date;

    (viii)     to  clear and  terminate the  Collection  Account pursuant  to
     Section 10.01 hereof;

          (ix) in the  event of  a prepayment or  satisfaction of  a Mortgage
     Loan, to pay the refunds and expenses to which the Mortgagor is entitled
     as set forth on requests submitted by the Servicer, which requests shall
     be substantially in the form of Exhibit O attached hereto; and

          (x)  to reimburse  Cityscape, the  Depositor and  the Servicer  for
     losses, liabilities, costs and expenses reimbursable to them pursuant to
     Section 6.03 hereof.

          SECTION 3.12.  Investment of Funds in the Accounts.

          (a)  The  Servicer may direct in writing any depository institution
maintaining  the   Collection  Account,  Certificate   Account,  Distribution
Account,  Pre-Funding Account or  Capitalized Interest Account  to invest the
funds held therein in one  or more Permitted Investments bearing interest  or
sold at  a discount,  and maturing,  unless payable  on demand,  (i) if  such
Permitted  Investments are not obligations of the institution maintaining the
account from which the funds  are required to be withdrawn, no later than the
Business Day immediately preceding the earliest  date on which such funds may
be required to be withdrawn from such account pursuant to this  Agreement but
in  no event  later  than the  Business  Day immediately  preceding the  next
Distribution Date, and (ii) if  such Permitted Investments are obligations of
the institution  maintaining the account from which the funds are required to
be  withdrawn, no later  than the  earliest date on  which such funds  may be
required to be  withdrawn from such account pursuant to this Agreement or, in
the case of the Pre-Funding Account and the Capitalized Interest Account, the
date on which the  Seller so designates, but in no event  later than the next
Distribution Date.  All such Permitted Investments shall be held to maturity,
unless payable on demand.

          If   the  Servicer,  with   respect  to  the   Collection  Account,
Certificate Account, Distribution Account, Pre-Funding Account or Capitalized
Interest Account, does  not provide investment  directions to the  depository
institution with respect to the funds on deposit therein, such funds shall be
invested  in  the  Permitted  Investments  specified in  clause  (v)  of  the
definition  thereof,  which may  be  administered  by  an affiliate  of  such
depository institution.

          Any investment of funds on deposit in  any Account shall be made in
the name of  the Trustee, in trust for the benefit of the Certificateholders.
With respect to  any Account held by the Trustee, the Trustee shall have sole
control  (except  with  respect  to  investment  direction)  over  each  such
investment,  and any  certificate  or other  instrument  evidencing any  such
investment shall be delivered directly to the Trustee or its agent,  together
with any  document of transfer necessary to transfer title to such investment
to the Trustee or its nominee.  In the event amounts from funds on deposit in
any  Account are at  any time invested  in a Permitted  Investment payable on
demand, the Trustee shall:

          (x)  consistent  with any notice  required to be  given thereunder,
     demand that  payment thereon  be made  on the  last  day such  Permitted
     Investment  may otherwise  mature hereunder  in an  amount equal  to the
     lesser of (1)  all amounts then  payable thereunder  and (2) the  amount
     required to be withdrawn on such date; and

          (y)  demand  payment of all  amounts due  thereunder promptly  by a
     Responsible  Officer of  the Trustee having  actual knowledge  that such
     Permitted Investment would not constitute a Permitted Investment.

          (b)  All net income and net  gain realized from investment of funds
deposited in the  Collection Account shall be for the benefit of the Servicer
and  shall be  subject to  its  withdrawal in  accordance  with Section  3.11
hereof.  Net income  or net gain realized from investment  of funds deposited
in  the Certificate  Account  shall  be treated  in  accordance with  Section
4.04(a) hereof.

          (c)  Except as otherwise  expressly provided in this  Agreement, if
any default  occurs  in the  making  of a  payment  due under  any  Permitted
Investment, or  if a default occurs  in any other performance  required under
any Permitted  Investment,  the Trustee  shall  take  such action  as  it  is
directed in writing by the Servicer or Cityscape, as appropriate, to  take in
order to  enforce such payment  or performance, including the  initiation and
prosecution of appropriate proceedings; provided, however, that the Trustee
                                        --------  -------
shall be indemnified  and reimbursed for any related  costs, expenses, losses
or liabilities as provided in Section 8.05 hereof.

          SECTION 3.13.  Maintenance  of  Hazard  Insurance  and  Errors  and
                         Omissions and Fidelity Coverage.

          The Servicer shall  cause to be maintained for  each Mortgage Loan,
with  insurers  meeting  FNMA  or FHLMC  guidelines,  hazard  insurance  with
extended coverage on the related Mortgaged Property in an amount which  is at
least equal to  the least of (a)  the Loan Balance of such  Mortgage Loan and
any First  Lien, (b) the maximum  insurable value of such  Mortgaged Property
and (c)  the amount necessary to  compensate fully for any damage  or loss to
the improvements which  are a  part of  such property on  a replacement  cost
basis, in each case in an amount not less than such amount as is necessary to
avoid the  application of  any co-insurance clause  contained in  the related
hazard insurance policy.  The Servicer shall  also cause to be maintained, on
each Mortgaged Property that has become  an REO Property, fire insurance with
extended coverage in an amount which is  at least equal to the lesser of  (i)
the maximum insurable  value of such Mortgaged  Property and (ii) the  sum of
(a)  the Loan Balance of the related Mortgage  Loan and any First Lien at the
time such Mortgaged Property became  an REO Property, (b) accrued interest at
the  Mortgage  Rate as  of the  time  such Mortgaged  Property became  an REO
Property and  (c) related Servicing  Advances as of  the time  such Mortgaged
Property became an REO Property, in each case in an amount not less than such
amount as is necessary  to avoid the  application of any co-insurance  clause
contained in the related fire insurance policy.

          Any amounts to be collected by the Servicer under any such policies
(other than amounts to be applied to the restoration or repair of the related
Mortgaged Property  or amounts to be released  to the Mortgagor in accordance
with Accepted  Servicing Procedures, subject  to the terms and  conditions of
the  related  Mortgage  and  Mortgage  Note)  shall  be  deposited  into  the
Collection Account, subject to withdrawal pursuant to Section 3.11 hereof.

          Any cost incurred by the Servicer in maintaining any such insurance
shall    not,   for   the    purpose   of   calculating    distributions   to
Certificateholders,  be added  to the  Loan Balance  of the  related Mortgage
Loan, notwithstanding  that the terms of such Mortgage Loan so permit.  It is
understood and agreed that no earthquake  or other additional insurance is to
be required of any Mortgagor other than  pursuant to such applicable laws and
regulations as  shall at  any time  be in  force and  as  shall require  such
additional insurance.  If  the Mortgaged Property or REO  Property is located
at the time  of origination of  the Mortgage Loan  in a federally  designated
special  flood hazard  area (and  if  the flood  insurance policy  referenced
herein has been  made available), the  Servicer will  cause to be  maintained
flood insurance in  respect thereof.   Such  flood insurance shall  be in  an
amount equal to the least of  (i) the sum of the Loan Balance  of the related
Mortgage  Loan and any  First Lien, (ii)  the maximum insurable  value of the
related Mortgaged  Property, and (iii)  the maximum amount of  such insurance
available  for the  related  Mortgaged  Property  under  the  national  flood
insurance program (assuming that the area in which such Mortgaged Property is
located is participating in such program).

          In the event  that the Servicer shall obtain and maintain a blanket
policy with an insurer having a General Policy Rating  of A:VIII or better in
Best's Key Rating Guide insuring against fire and hazard losses on all of the
Mortgage  Loans,  it shall  conclusively  be  deemed  to have  satisfied  its
obligations as set forth in the first two sentences of this  Section 3.13, it
being understood  and agreed that such policy may contain a deductible clause
that is in form  and substance consistent with standard industry practice for
servicers of mortgage  loans comparable to the Mortgage Loans,  in which case
the Servicer shall, in the event that there shall not have been maintained on
the related Mortgaged  Property or REO  Property a policy complying  with the
first two  sentences of this Section  3.13, and there shall have  been one or
more losses which  would have been covered  by such policy, deposit  into the
Collection Account from its own funds  the amount not otherwise payable under
the blanket policy  because of such  deductible clause  without any right  of
reimbursement therefor.  In  connection with its activities as  administrator
and servicer  of  the Mortgage  Loans,  the Servicer  agrees  to prepare  and
present, on behalf of itself,  the Trustee and the Certificateholders, claims
under  any such  blanket policy in  a timely  fashion in accordance  with the
terms of such policy.

          The  Servicer shall keep in force during the term of this Agreement
a policy or policies of insurance  covering errors and omissions for  failure
in the performance of the  Servicer's obligations under this Agreement, which
policy  or policies  shall be  in such  form and amount  that would  meet the
requirements of  FNMA or FHLMC  if either of them  were the purchaser  of the
Mortgage Loans.  The Servicer shall also maintain a fidelity bond in the form
and amount  that would meet the  requirements of FNMA  or FHLMC if  either of
them were the purchaser of the Mortgage Loans.   The Servicer shall be deemed
to have complied with this provision if an affiliate of the Servicer has such
errors  and omissions and  fidelity bond coverage  and, by the  terms of such
insurance  policy or fidelity bond,  the coverage afforded thereunder extends
to  the Servicer.   Any such  errors and  omissions policy and  fidelity bond
shall  not be  canceled without  thirty  days' prior  written  notice to  the
Trustee.   Upon  the request  of the  Trustee or  any Certificateholder,  the
Servicer shall furnish  to the  requesting party  copies of  all binders  and
policies or  certificates evidencing that  such bonds and  insurance policies
are in  full force  and effect.   The  Servicer  shall also  cause each  Sub-
Servicer to  maintain a policy of insurance covering errors and omissions and
a fidelity bond which would meet the requirements set forth above.

          SECTION 3.14.  Enforcement  of   Due-on-Sale  Clauses;   Assumption
                         Agreements.

          (a)  Except  as  otherwise  provided  in  the  next  sentence,  the
Servicer  will,  to  the  extent  it  has  knowledge  of  any  conveyance  or
prospective conveyance of any Mortgaged Property by any Mortgagor (whether by
absolute conveyance or  by contract of sale, and whether or not the Mortgagor
remains or is to remain liable under the Mortgage Note and/or  the Mortgage),
exercise its  rights to accelerate the  maturity of such  Mortgage Loan under
the  "due-on-sale" clause,  if  any,  applicable thereto.    If the  Servicer
reasonably believes it  is unable under applicable law to  enforce such "due-
on-sale" clause or enforcement would  materially increase the risk of default
or  delinquency  on, or  impair  the security  for,  the  Mortgage Loan,  the
Servicer will  enter into  an assumption and  modification agreement  from or
with the person to whom such property has been conveyed or is  proposed to be
conveyed, pursuant  to which  such person becomes  liable under  the Mortgage
Note and, to  the extent  permitted by  applicable state  law, the  Mortgagor
remains liable thereon.   The  Servicer is  also authorized to  enter into  a
substitution of liability  agreement with such person, pursuant  to which the
original Mortgagor is released from  liability and such person is substituted
as  the Mortgagor  and  becomes  liable under  the  Mortgage Note;  provided,
however,  that no  such substitution  shall be  effective unless  such person
satisfies the  underwriting  criteria of  the  Servicer  as of  the  date  of
substitution which shall  not be less  restrictive than such criteria  as set
forth  in  Exhibit  M   hereof.    In  connection  with   any  assumption  or
substitution,  the Servicer shall  apply Accepted Servicing  Procedures.  Any
fee collected by the Servicer in respect  of an assumption or substitution of
liability agreement will be retained  by the Servicer as additional servicing
compensation.   In connection with  any such assumption, no  material term of
the Mortgage Note  (including, but not limited to,  the related Mortgage Rate
and the amount  of the Monthly Payment) may be amended or modified, except as
otherwise required pursuant to  the terms thereof.  The Servicer shall notify
the  Trustee that  any such  substitution  or assumption  agreement has  been
completed by forwarding to the Trustee the original copy of such substitution
or assumption agreement,  which copy shall  be added to the  related Mortgage
File and  shall, for all purposes, be considered a part of such Mortgage File
to the same extent as all other documents and instruments constituting a part
thereof.

          Notwithstanding the foregoing paragraph or any other provision
of  this Agreement, the Servicer shall not be deemed to be in default, breach
or  any  other  violation  of its  obligations  hereunder  by  reason of  any
assumption  of a Mortgage  Loan by operation  of law or  by the  terms of the
Mortgage Note  or any assumption  which the  Servicer believes in  good faith
that it may  be restricted by law  from preventing, for any  reason whatever.
For purposes of  this Section 3.14, the  term "assumption" is deemed  to also
include a sale  (of the Mortgaged Property)  subject to the Mortgage  that is
not accompanied by an assumption or substitution of liability agreement.

          SECTION 3.15.  Realization upon Defaulted Mortgage Loans.

          (a)  The Servicer shall,  consistent with  the servicing  standards
set forth in  Section 3.01(b) hereof, foreclose upon  or otherwise comparably
convert the ownership of  properties securing such of  the Mortgage Loans  as
come  into  and  continue  in  default   and  as  to  which  no  satisfactory
arrangements can  be made for  collection of delinquent payments  pursuant to
Section 3.07 hereof.  In  connection with realization upon defaulted Mortgage
Loans,  the Servicer shall follow  such practices and  procedures as it shall
deem necessary or advisable, as shall be normal and usual in  accordance with
Accepted Servicing  Procedures and  the  requirements of  insurers under  any
insurance policies  required to be  maintained hereunder with respect  to the
related Mortgage Loans.  The Servicer shall be responsible for all  costs and
expenses incurred by it in any such proceedings; provided, however, that such
                                                 --------  -------
costs and expenses will  be recoverable as Servicing Advances by the Servicer
as contemplated in this Section 3.15.

               The Servicer  shall  not be  required  to make  any  Servicing
Advance, to  foreclose upon any  Mortgaged Property, or otherwise  expend its
own funds toward  the restoration of any  Mortgaged Property that  shall have
suffered damage  from an Uninsured  Cause, unless  it shall determine  in its
reasonable judgment, as evidenced by a certificate  of a Servicing Officer (a
copy of  which certificate shall  be delivered to  each Rating  Agency), that
such foreclosure  or  restoration, as  the  case may  be,  will increase  the
proceeds of liquidation  of the related Mortgage Loan  after reimbursement to
itself for Servicing Advances.  Any Servicing Advances made with respect to a
Mortgage Loan  shall be recoverable by  the Servicer only from  recoveries on
such Mortgage Loan  except to the extent  such Servicing Advance is  deemed a
Nonrecoverable Servicing Advance.

          (b)  Prior to conducting  any sale in  a foreclosure proceeding  or
accepting  a deed  in  lieu  of foreclosure  with  respect  to any  Mortgaged
Property, the Servicer  shall cause a review  to be performed, in  accordance
with Accepted  Servicing Procedures, on  the Mortgaged Property by  a company
such as Equifax,  Inc. or Toxicheck,  and the scope of  such review shall  be
limited to  the review of public  records and documents  for indications that
such Mortgaged Property has on it or under it, or is near, hazardous or toxic
material or waste.  If such review reveals that the Mortgaged Property has on
it or under it, or is near, hazardous  or toxic material or waste, or if such
review reveals any other environmental  problem, the Servicer shall provide a
copy  of the related report  with an attached  certification of a Responsible
Officer that,  based on an  analysis of all available  information (including
cleanup costs and liability claims) at  the time, it is the best  judgment of
such Responsible  Officer that  such foreclosure  will increase  Net Recovery
Proceeds to the Trustee.  The Trustee shall promptly forward such  report and
certification to the Certificateholders.
 
          (c)  The Servicer  may at  its option purchase  from the  Trust any
Mortgage Loan which is 90 days or more Delinquent and will, in the Servicer's
in good faith  determination (evidence of such determination  to be delivered
in writing to the Trustee and Cityscape prior to purchase),  otherwise become
subject  to foreclosure proceedings, with  such purchase to  be effected at a
price equal to the Purchase Price; provided, however, that the aggregate Loan
                                   --------  -------
Balance of Mortgage Loans  that may be purchased by the  Servicer pursuant to
this Section 3.15(c) shall not exceed an amount equal to 10% of the Aggregate
Maximum  Collateral  Amount.    The  Purchase Price  for  any  Mortgage  Loan
purchased hereunder  shall be deposited  into the Collection Account  and the
Trustee, upon (i) receipt of an  Officer's Certificate of the Servicer as  to
the making  of such deposit and (ii) confirmation  that such deposit has been
made, shall  release or  cause to  be released  to the  Servicer the  related
Mortgage File  and shall execute and deliver  such instruments of transfer or
assignment as are furnished  by the Servicer, in each  case without recourse,
as shall  be necessary to  vest in the  Servicer title  to any Mortgage  Loan
released   pursuant  hereto,   and  the   Trustee  shall   have  no   further
responsibility or  liability (except as to its own  acts) with regard to such
Mortgage Loan.

          (d)  Unless otherwise  required pursuant  to the  Mortgage Note  or
applicable  law,  any  Property Insurance  Proceeds  or  Liquidation Proceeds
received with respect to a Mortgage Loan or REO Property (other than any such
proceeds   received  in   connection  with   a  purchase   by  the   Class  R
Certificateholders of all the Mortgage Loans and REO Properties in  the Trust
Estate pursuant to Section  10.01 hereof) will be allocated  in the following
order of priority, in each case to the  extent of available funds:  first, to
pay property taxes and assessments; second,  to reimburse the Servicer or any
Sub-Servicer for  any related unreimbursed Servicing Advances and any related
unreimbursed Delinquency Advances  theretofore funded by the  Servicer or any
Sub-Servicer from its  own funds, in each  case, with respect to  the related
Mortgage Loan; third, to accrued and  unpaid interest on the Loan Balance  of
the Mortgage Loan at  the Mortgage Rate (or at such lesser rate  as may be in
effect for  such Mortgage Loan  pursuant to  application of the  Civil Relief
Act), to the date of the  Final Recovery Determination if one has  been made,
or to the Due Date in the Due  Period prior to the Distribution Date on which
such amounts are to be distributed if  a Final Recovery Determination has not
been made, minus any accrued and  unpaid Servicing Fees with respect to  such
Mortgage Loan; fourth, to the extent of the Loan Balance of the Mortgage Loan
outstanding immediately prior to the receipt of  such proceeds, as a recovery
of principal of  the related Mortgage Loan;  and fifth, to any  prepayment or
late  payment charges  or penalty  interest  payable in  connection with  the
receipt  of such proceeds and to  all other fees and  charges due and payable
with respect to such Mortgage Loan.

          (e)  The Servicer shall deliver to the Trustee, Cityscape and  each
of the Rating Agencies on each Servicer Remittance Date a  Liquidation Report
in the form annexed as Exhibit H hereto as well as an electromagnetic tape in
computer readable format (along with the  Officers' Certificate referenced in
the definition of Final Recovery Determination) with respect to each Mortgage
Loan as to which the Servicer makes a Final Recovery Determination during the
related Due Period.

          SECTION 3.16.  Trustee to Cooperate; Release of Mortgage Files.

          Upon  the payment  in  full of  any Mortgage  Loan  of a  Servicing
Officer or the receipt by the Servicer of a notification that payment in full
shall be escrowed in a manner customary  for such purposes, the Servicer will
notify the  Trustee by a certification of a Servicing  Officer in the form of
Exhibit E-2 (which certification shall include a statement to the effect that
all amounts received or to be received  in connection with such payment which
are required to be deposited into the  Collection Account pursuant to Section
3.10 hereof have been or will be  so deposited) and shall request delivery to
it of the Mortgage File.  Upon receipt of such certification and request, the
Trustee shall  promptly release  the related Mortgage  File to  the Servicer.
The Servicer shall  provide for preparation of the  appropriate instrument of
satisfaction covering any Mortgage Loan which is paid in full and the Trustee
shall  cooperate in the  execution and return of  such instrument and provide
for  its delivery or recording as  may be required.   No expenses incurred in
connection with any instrument of  satisfaction or deed of reconveyance shall
be chargeable to any Account or  shall be otherwise chargeable to the  Trust,
the Trustee or the Certificateholders.

          From  time  to  time  and  as  appropriate  for  the  servicing  or
foreclosure of  any Mortgage  Loan, the Trustee  shall, upon  request of  the
Servicer and delivery to the Trustee of a  Request for Release in the form of
Exhibit  E-1, release  the related  Mortgage File  to the  Servicer,  and the
Trustee shall,  at the direction of  the Servicer, execute such  documents as
shall be necessary to the prosecution of  any such proceedings.  Such Request
for Release shall  obligate the Servicer  to return each  and every  document
previously  requested from  the Mortgage  File to the  Trustee when  the need
therefor by the Servicer no longer exists,  unless the Mortgage Loan has been
liquidated  and the  Liquidation  Proceeds  or  Property  Insurance  Proceeds
relating to  the Mortgage  Loan (net  of the  amounts, if  any, described  in
clauses  (w), (x),  (y)  and (z)  of  Section  3.10(a)(v) hereof)  have  been
deposited in the Collection Account or the Mortgage File or such document has
been delivered  to  an attorney,  or  to a  public  trustee or  other  public
official as required  by law,  for purposes of  initiating or pursuing  legal
action or  other proceedings  for the foreclosure  of the  Mortgaged Property
either judicially  or non-judicially, and  the Servicer has delivered  to the
Trustee a certificate  of a Servicing Officer  certifying as to the  name and
address of  the  Person to  which such  Mortgage File  or  such document  was
delivered and the purpose  or purposes of such  delivery.  Upon receipt  of a
certificate  of a  Servicing  Officer  stating that  such  Mortgage Loan  was
liquidated and that all amounts received or to be received in connection with
such  liquidation which  are required  to  be deposited  into the  Collection
Account have  been so deposited, a  copy of the Request for  Release shall be
released by the Trustee to the Servicer.

          Upon  written certification  of a  Servicing  Officer, the  Trustee
shall execute and deliver to  the Servicer any court pleadings, requests  for
trustee's sale or  other documents necessary to the  foreclosure or trustee's
sale in  respect of a  Mortgaged Property or to  any legal action  brought to
obtain judgment against  any Mortgagor on the Mortgage Note or Mortgage or to
obtain a  deficiency judgment,  or to  enforce any  other remedies  or rights
provided by the Mortgage Note or Mortgage or otherwise available at law or in
equity.  Each such certification shall include a request  that such pleadings
or documents be executed by the Trustee and a statement as to the reason such
documents  or pleadings  are required  and  that the  execution and  delivery
thereof by the  Trustee will not invalidate  or otherwise affect the  lien of
the Mortgage, except  for the termination of  such a lien upon  completion of
the foreclosure or trustee's sale.

          SECTION 3.17.  Servicing Compensation.

          As  compensation for the activities of  the Servicer hereunder, the
Servicer shall be  entitled to  the Servicing  Fee, subject  to Section  3.23
hereof, with respect to each Mortgage Loan in the Group with respect to which
such Servicer is then acting as Servicer hereunder, payable from payments  of
interest, Property Insurance Proceeds or  Liquidation Proceeds in respect  of
such Mortgage Loan and from  amounts distributable in accordance with Section
4.04(b)(IV).  The right to receive  the Servicing Fee may not be  transferred
in whole  or in part  except in connection  with the transfer  of all of  the
Servicer's responsibilities and obligations under this Agreement with respect
to either Group or  both Groups, as applicable, although  any portion thereof
may  be paid  to a  Sub-Servicer  as provided  in  the related  Sub-Servicing
Agreement.

          Additional  servicing  compensation  in the  form  of  Net Recovery
Proceeds in  excess of  the Loan  Balance of  the related  Mortgage Loan  (if
permitted  by   applicable  law),   prepayment  charges,   penalty  interest,
assumption fees, modification fees, insufficient-funds charges, late  payment
charges or otherwise  shall be retained  by the Servicer  only to the  extent
such fees or charges are received by the  Servicer (such amounts, "Additional
Servicing Compensation").   The Servicer  shall also be entitled  pursuant to
Section 3.11(a)(ii) hereof to interest or other investment income earned from
the investment of  funds on deposit in  the Collection Account  as additional
servicing compensation.   The Servicer shall be required to  pay all expenses
incurred  by  it  in  connection  with  its  servicing  activities  hereunder
(including,  without limitation,  (x) payment  of premiums for  the insurance
required  by Section 3.13 hereof, to the extent such premiums are not paid by
the related Mortgagors or by a Sub-Servicer and (y) servicing compensation of
each Sub-Servicer) and shall not be entitled to reimbursement therefor except
as specifically provided herein.

          SECTION 3.18.  Reports   to   the   Trustee;   Collection   Account
                         Statements.

          (a)  On  or  before  each Determination  Date,  the  Servicer shall
deliver to  the Trustee (i)  a computer-readable magnetic tape  setting forth
the  payments and  collections received  with respect  to the  Mortgage Loans
during the Due Period for the month immediately preceding the month  in which
such Determination Date  occurs (such tape,  a "Servicer Remittance  Report")
and  (ii), if not included in the Servicer Remittance Report, a report and an
electromagnetic  tape  in   computer  readable  format,  setting   forth  the
information described in clauses (A) - (H), inclusive, of Section 4.05 hereof
for the  month immediately  preceding the month  in which  such Determination
Date occurs and such other information as the Trustee may request in order to
fulfill its Obligations hereunder (such report, a "Delinquency Report").

          (b)  If funds  in the Collection  Account during a Due  Period have
been  invested in  investments other  than  bank deposits  of the  depository
institution  maintaining the  Collection  Account or  money market  funds (as
described in the definition of Permitted Investments), then, on or before the
related  Distribution Date,  the Servicer  shall forward  to the  Trustee and
Cityscape a statement in the  form annexed hereto as Exhibit I setting  forth
the activity in the Collection Account during the preceding calendar month.

          SECTION 3.19.  Statement as to Compliance and Financial Statements.

          The  Servicer  will  deliver  to  the Trustee,  the  Depositor  and
Cityscape not  later  than 90  days following  the end  of  each fiscal  year
(beginning  with  the  1997  fiscal  year)  of  the  Servicer,  an  Officers'
Certificate stating, as to  each signatory thereof, that (i) a  review of the
activities of the Servicer during the preceding year and of performance under
this Agreement has been made under such officer's supervision and (ii) to the
best  of such officer's  knowledge, based  on such  review, the  Servicer has
fulfilled all of  its obligations under this Agreement  throughout such year,
or, if there has been  a default in the  fulfillment of any such  obligation,
specifying each such default known to such  officer and the nature and status
thereof.

          Contemporaneously with the submission of the Officers'  Certificate
required  by the  preceding  paragraph,  the Servicer  shall  deliver to  the
Trustee  a copy  of its annual  audited financial statements  prepared in the
ordinary course of  business.  The  Servicer shall, upon  the request of  the
Depositor, deliver to such party any unaudited quarterly financial statements
of the Servicer.

          The  Servicer agrees to make available on a reasonable basis to the
Depositor  a  knowledgeable  officer  of  the Servicer  for  the  purpose  of
answering reasonable questions  respecting recent developments  affecting the
Servicer  or  the financial  statements  of the  Servicer and  to  permit the
Depositor  or the  Underwriters on  reasonable  prior notice  to inspect  the
Servicer's servicing facilities during normal business hours for the  purpose
of satisfying  Depositor that  the Servicer  has the ability  to service  the
Mortgage Loans in accordance with this Agreement.

          The Servicer shall also furnish and certify to the requesting party
such other information  as to (i) its organization,  activities and personnel
relating to  the performance  of the obligations  of the  Servicer hereunder,
(ii)  its  financial  condition,  (iii)  the  Mortgage  Loans  and  (iv)  the
performance of  the obligations  of any Sub-Servicer  under the  related Sub-
Servicing  Agreement,  in each  case  as  the Trustee  or  the  Depositor may
reasonably request from time to time.

          SECTION 3.20.  Independent Public Accountants' Servicing Report.

          Not  later than  90  days following  the end  of  each fiscal  year
(beginning with the  1997 fiscal year) of  the Servicer, the Servicer  at its
expense shall cause any of Arthur Andersen & Co., Coopers & Lybrand, Deloitte
& Touche, Ernst & Young, KPMG Peat Marwick and Price Waterhouse & Co. or such
other  nationally recognized firm of Independent Certified Public Accountants
(which may also render other services to the Servicer) to furnish a statement
to  the Trustee, Cityscape and the Depositor to the effect that such firm has
examined  certain documents  and records  relating  to the  servicing of  the
Mortgage Loans under  this Agreement or  of mortgage loans under  pooling and
servicing  agreements (including  the  Mortgage  Loans  and  this  Agreement)
substantially similar to one another (such statement to have attached thereto
a  schedule  setting  forth  the  pooling  and  servicing  agreements covered
thereby) and that,  on the basis of such  examination conducted substantially
in  compliance  with the  Uniform  Single  Attestation Program  for  Mortgage
Bankers or  the Attestation  Program for Mortgages  serviced for  FHLMC, such
firm confirms  that such servicing has been conducted in compliance with such
pooling  and servicing agreements  except for such  significant exceptions or
errors in  records that,  in the  opinion of  such firm,  the Uniform  Single
Attestation Program for  Mortgage Bankers or the Audit  Program for Mortgages
serviced for FHLMC requires it to report, each of which errors  and omissions
shall be specified in such statement.  In rendering such statement, such firm
may rely,  as to matters  relating to direct  servicing of mortgage  loans by
Sub-Servicers,   upon  comparable   statements  for   examinations  conducted
substantially in compliance with  the Uniform Single Attestation  Program for
Mortgage  Bankers or  the  Audit  Program for  Mortgages  serviced for  FHLMC
(rendered  within  one   year  of  such  statement)  of   independent  public
accountants with respect to the related Sub-Servicer.

          SECTION 3.21.  Access to Certain Documentation.

          The Servicer  shall provide  to  the OTS,  the FDIC  and any  other
federal or state banking or  insurance regulatory authority that may exercise
authority over any  Certificateholder, access to the  documentation regarding
the  Mortgage  Loans  required  by  applicable state  and  federal  laws  and
regulations.  The  Servicer shall similarly  provide to  the Trustee and  the
Depositor such  access to the  documentation regarding the Mortgage  Loans as
such Persons  may reasonably  require.   Such access  shall in  each case  be
afforded without charge,  but only upon reasonable request  and during normal
business  hours  at the  offices of  the  Servicer or  of a  Sub-Servicer, as
applicable, designated by it.

          SECTION 3.22.  Title, Management and Disposition of REO Property.

          (a)  The deed or certificate of sale  of any REO Property shall  be
taken  in the name  of the  Trust on behalf  of the Certificateholders.   The
Servicer,  on behalf  of the Trust,  shall sell  any REO Property  within two
years after the Trust acquires ownership of such REO Property for purposes of
Section 860G(a)(8)  of the  Code, unless the  Servicer has  delivered to  the
Trustee and the Depositor an Independent Opinion of Counsel, addressed to the
Trustee, the Depositor and the Servicer, to the effect that holding  such REO
Property for more than two years after its acquisition will not result in the
imposition of taxes on "prohibited  transactions" of the Trust as defined  in
Section 860F of the Code or cause the  related REMIC Trust to fail to qualify
as  a  REMIC  under  federal  law  at  any time  that  any  Certificates  are
outstanding.  The  Servicer shall manage, conserve, protect  and operate each
REO Property for the Certificateholders solely  for the purpose of its prompt
disposition and sale in  a manner which does  not cause such REO Property  to
fail  to qualify  as "foreclosure  property"  within the  meaning of  Section
860G(a)(8)  of the Code or result in the  receipt by the REMIC of any "income
from non-permitted assets" within the meaning of Section 860F(a)(2)(B) of the
Code  or  any "net  income from  foreclosure  property" which  is  subject to
taxation under the REMIC Provisions.

          (b)  The Servicer shall have full power and authority, subject only
to the specific  requirements and prohibitions of  this Agreement, to  do any
and all things in connection with any REO Property as are consistent with the
manner in which the  Servicer manages and operates similar property  owned by
the Servicer or any  of its affiliates, all on such terms and for such period
as the Servicer deems to be in the best interests of Certificateholders.

          Notwithstanding the foregoing, the Servicer shall not:

       (i)     permit the Trust to enter into, renew or  extend any New Lease
     with respect to  any REO Property,  if the New  Lease by its terms  will
     give rise  to  any  income that  does  not constitute  Rents  from  Real
     Property;

      (ii)     permit  any amount  to be  received or  accrued under  any New
     Lease other than amounts that will constitute Rents from Real Property;

     (iii)     authorize  or permit  any construction  on  any REO  Property,
     other than  the completion of  a building or other  improvement thereon,
     and then  only if  more than  ten percent  of the  construction of  such
     building  or  other improvement  was  completed  before default  on  the
     related Mortgage Loan became imminent, all within the meaning of Section
     856(e)(4)(B) of the Code; or

      (iv)     allow any Person  to Directly Operate any REO  Property on any
     date more than 90 days after its date of acquisition by the Trust;
unless, in any such case, the Servicer has obtained an Independent Opinion of
Counsel, addressed to itself and the Trustee, to the effect that  such action
will not cause such REO Property to fail to qualify as "foreclosure property"
within the meaning of  Section 860G(a)(8) of the Code at any  time that it is
held  by the Trust, in which  case the Servicer may  take such actions as are
specified in such Opinion of Counsel.

          The Servicer may  contract with any Independent  Contractor for the
operation and management of any REO Property, provided that:

       (i)     the terms  and conditions  of any such  contract shall  not be
     inconsistent herewith;

      (ii)     any such contract shall require,  or shall be administered  to
     require, that  the Independent  Contractor  pay all  costs and  expenses
     incurred in  connection with  the operation and  management of  such REO
     Property, including  those listed above  and remit all  related revenues
     (net of such costs and expenses) to the Servicer as soon as practicable,
     but in no  event later than thirty days following the receipt thereof by
     such Independent Contractor;

     (iii)     none of the provisions of this Section 3.22(b) relating to any
     such  contract  or  to  actions  taken  through   any  such  Independent
     Contractor shall be deemed to relieve the  Servicer of any of its duties
     and obligations to the Trustee  on behalf of the Certificateholders with
     respect to the operation and management of any such REO Property; and

      (iv)     the Servicer  shall be obligated  with respect thereto  to the
     same extent as if it alone were performing all duties and obligations in
     connection with the operation and management of such REO Property.

The  Servicer  shall  be  entitled  to enter  into  any  agreement  with  any
Independent Contractor performing  services for it related to  its duties and
obligations hereunder for indemnification of the Servicer by such Independent
Contractor, and nothing in this Agreement shall be deemed to limit  or modify
such indemnification.  The Servicer shall be  solely liable for all fees owed
by it to any such Independent Contractor; provided, however, that the amount,
if any,  by  which  such fees  with  respect to  any  Due Period  exceed  the
Servicer's compensation  for such Due  Period pursuant to Section  3.17 shall
constitute Servicing  Advances, reimbursable  to the Servicer  to the  extent
provided in Section 3.11.

          (c)  Subject to the time constraints set forth  in Section 3.22(a),
each liquidation of an  REO Property shall be carried out  by the Servicer at
such  price and  upon such terms  and conditions  as the Servicer  shall deem
necessary or advisable, as shall be normal and usual in its general servicing
activities, and the  resulting Liquidation Proceeds  shall be distributed  in
accordance with Section 3.15(d).

          (d)  The Servicer shall prepare and file reports of foreclosure and
abandonment  in accordance with Section  6050J of the  Code and shall provide
written notice to the Trustee  by February 15 of each year  that such reports
have been filed or that no filing was required.

          SECTION 3.23.  Prepayment Interest Shortfalls.

          The Servicer shall deposit into the Collection Account on or before
12:00 noon,  New York time, on each Servicer  Remittance Date an amount equal
to the  lesser of  (i) the  aggregate of  the Prepayment  Interest Shortfalls
resulting from Principal  Prepayments during the related Due  Period and (ii)
its aggregate Servicing Fee received in such Due Period.

          SECTION 3.24.  First Liens.

          Subject to the remainder  of this Section 3.24, if the  Servicer is
notified that  any  holder of  a First  Lien has  accelerated  or intends  to
accelerate the  obligations secured  by the First  Lien, or  has declared  or
intends to  declare a  default  under the  mortgage  or the  promissory  note
secured thereby,  or has filed  or intends  to file an  election to  have the
Mortgaged Property sold or foreclosed, the  Servicer shall take, on behalf of
the  Trust, whatever actions  are necessary to  protect the  interests of the
Certificateholders, and/or to preserve  the security of the related  Mortgage
Loan, subject to the application of the REMIC Provisions.  The Servicer shall
advance the necessary funds to cure the  default or reinstate the First Lien,
if  such  advance would  have  the  effect  of  increasing the  Net  Recovery
Proceeds.

          No advance shall  be required to be made under this Section 3.24 if
such advance would, if made, constitute a Nonrecoverable Servicing Advance.

          SECTION 3.25.  Indemnification.

          (a)  The  Servicer  shall  indemnify   Cityscape,  the  Trust,  the
Depositor and  the Trustee  (each an "Indemnified  Party") and  hold harmless
each of them against any and  all claims, losses, damages, penalties,  fines,
forfeitures, reasonable legal  fees and related  costs, judgments, and  other
costs and  expenses resulting  from any claim,  demand, defense  or assertion
based  on or  grounded  upon, or  resulting  from,  a breach  of  any of  the
Servicer's representations  and warranties  and covenants  contained in  this
Agreement or in  any way relating to  the failure of the Servicer  to perform
its  duties and service  the Mortgage Loans  in compliance with  the terms of
this Agreement; provided, however, that if the Servicer is not liable
                --------  -------
pursuant to the provisions of Section 6.03 hereof for its failure  to perform
its duties and  service the Mortgage  Loans in compliance  with the terms  of
this Agreement, then  the provisions of this Section 3.25 shall have no force
and effect with respect to such failure.

          (b)  Cityscape, the Depositor  or the Trustee, as the  case may be,
shall  promptly notify the Servicer if a claim  is made by a third party with
respect to a breach of  any of the Servicer's representations  and warranties
and covenants  contained in  this Agreement  or in  any way  relating to  the
failure of the Servicer to perform its duties and service the  Mortgage Loans
in compliance with the terms of this  Agreement.  The Servicer shall promptly
notify the  Trustee and  the Depositor  of  any claim  of which  it has  been
notified pursuant  to this Section 3.25 by a  Person other than the Depositor
and, in any event, shall promptly notify the Depositor of its intended course
of action with respect to any claim.

          (c)   The Servicer shall  be entitled to  participate in and,  upon
notice to  the Indemnified Party,  assume the defense  of any such  action or
claim in reasonable cooperation with, and with the reasonable cooperation of,
the Indemnified Party.   The Indemnified Party will have the  right to employ
its  own  counsel in  any  such action  in  addition to  the  counsel of  the
Servicer, but the fees and expenses of such counsel will be at the expense of
such  Indemnified  Party,  unless  (a)  the  employment  of  counsel  by  the
Indemnified  Party at  its  expense has  been  authorized in  writing  by the
Servicer,  (b) the Servicer  has not in  fact employed counsel  to assume the
defense of such action within a reasonable time after receiving notice of the
commencement  of the action, or  (c) the named parties  to any such action or
proceeding (including  any impleaded parties)  include both the  Servicer and
one or more Indemnified Parties, and the Indemnified Parties shall have  been
advised by counsel that there may be  one or more legal defenses available to
them  which  are  different from  or  additional  to those  available  to the
Servicer.  The Servicer  shall not be liable  for any settlement of any  such
claim or action unless the  Servicer shall have consented thereto in  writing
or be in default on its obligations hereunder.  Any failure by an Indemnified
Party to comply  with the provisions of  this Section 3.25 shall  relieve the
Servicer of liability only if such  failure is materially prejudicial to  the
position of the Servicer and then only to the extent of such prejudice.

          SECTION 3.26.  Certain  Procedures   Relating  to   Successor  Sub-
                         Servicers and Successor Servicers.

          (a)  In the  event that any  Sub-Servicer is to be  terminated, the
Servicer shall appoint a successor  Sub-Servicer (it being acknowledged  that
the Servicer is obligated to  service the Mortgage Loan directly pursuant  to
Section 3.03  hereof if  no successor  Sub-Servicer is appointed  pursuant to
this Section 3.26(a)).

          (b)  In the event that the Servicer  is to be replaced, the Trustee
shall appoint a successor Servicer (it being acknowledged that the Trustee is
obligated to act as successor Servicer pursuant to Section 7.02 hereof, if no
other successor Servicer is appointed pursuant to this Section 3.26(b)).

          (c)  In  connection with  any change  in  the Servicer's  servicing
software, the  Servicer shall  promptly deliver to  the Trustee  an Officers'
Certificate detailing  the substance  of such change  and the  Servicer shall
cooperate fully with  the Trustee in  any manner that the  Trustee reasonably
deems  necessary with  respect  to such  change,  to the  extent  such change
affects the ability of the Trustee to perform its obligations hereunder.

          SECTION  3.27. Reports to the Securities and Exchange Commission.

     The Trustee  shall, on behalf of the  Trust, cause to be  filed with the
Securities and Exchange Commission any  periodic reports required to be filed
under the provisions of the Securities Exchange Act of 1934, as  amended, and
the  rules  and  regulations  of  the   Securities  and  Exchange  Commission
thereunder.   Upon  the  request of  the  Trustee, each  of  the Seller,  the
Servicer  and  the  Depositor  shall   cooperate  with  the  Trustee  in  the
preparation of any such report  and shall provide to the Trustee in  a timely
manner all  such information or  documentation as the Trustee  may reasonably
request  in connection  with the  performance of  its duties  and obligations
under this Section.

                                  ARTICLE IV

                                FLOW OF FUNDS

          SECTION 4.01.  Establishment of Accounts.

          The Trustee  shall establish  on the Closing  Date, and  thereafter
maintain,  the Certificate Account, the Distribution Account, the Capitalized
Interest Account and the Pre-Funding Account,  each of which shall conform to
the definition of Eligible Account  and shall be held by the Trustee  for the
benefit of the Certificateholders.

          SECTION 4.02.  (Reserved.)

          SECTION 4.03.  Deposits into, and Transfers Among, the Accounts.

          (a)  The Trustee shall  deposit into the Certificate  Account, upon
receipt, the  Group I Interest  Remittance Amount and  the Group II  Interest
Remittance Amount,  the  Principal Remittance  Amount  with respect  to  each
Group, the  Termination Price received  by the  Trustee in connection  with a
termination  of  the Trust  pursuant  to  Article X  hereof  and  any amounts
transferred from either  the Pre-Funding Account or  the Capitalized Interest
Account pursuant to Section 4.08 hereof.  Records with respect to all amounts
deposited into the Accounts shall be maintained on a Group-by-Group basis.

          (b)  Prior to 1:00 p.m. New York time on any Distribution Date, the
Trustee shall  make  all transfers  required in  order to  make the  payments
required pursuant to Section 4.04 hereof.

          SECTION 4.04.  Flow of Funds and Distributions.

          (a)  No later than  1:00 p.m., New York time,  on each Distribution
Date (or as  described below), the Trustee shall apply the amounts on deposit
in the Certificate Account in the following order of priority:

       (i)     first, from amounts then on deposit in the Certificate Account
     with respect to  each Group, the Trustee shall pay  itself the Trustee's
     Fee then due with respect to each such Group; and

      (ii)     second,  the Trustee shall transfer all remaining amounts then
     on deposit in the Certificate Account to the Distribution Account.

          (b)  On  each Distribution Date,  the Trustee shall  distribute the
Available Funds  for each Group  in the following  order of  priority (except
that  distributions  pursuant to  Section  4.04(b)(I)  shall be  deemed  made
concurrently with distributions pursuant to Section 4.04(b)(II)):

          (I)(A)    from Group I Available Funds for such Distribution Date:

          (i)  concurrently,  to each Class  of Group I  Senior Certificates,
     the  Interest Distributable Amount for such  Class for such Distribution
     Date (any  insufficiency being  allocated among the  Classes of  Group I
     Senior Certificates in  proportion to such Classes'  respective Interest
     Distributable Amounts for such Distribution Date); and

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

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

          (C)  from  the lesser of (1) that  portion of the Group I Available
     Funds remaining after making the distributions in paragraphs (A) and (B)
     of  this  Section  4.04(b)(I)  and  (2) the Group  I  Regular  Principal
     Distribution Amount:

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

          (ii) sequentially,  to  the  Class A-1,  Class A-2,  Class A-3  and
     Class A-4  Certificates, in  that  order,  until  the  respective  Class
     Certificate Principal Balances thereof are  reduced to zero, the amount,
     if any, by which (a)  the Aggregate Senior Certificate Principal Balance
     for Group  I (after giving effect  to any reduction thereof  pursuant to
     paragraphs   (B)  and  (C)(i)   of  this  Section   4.04(b)(I)  on  such
     Distribution  Date) exceeds  (b) the  related  Senior Optimal  Principal
     Balance for such Distribution Date;

          (iii)     to  the Class M-1F Certificates,  the amount, if  any, by
     which (a)  the Class Certificate  Principal Balance thereof  exceeds (b)
     the  related Class M-1 Optimal  Principal Balance for  such Distribution
     Date;

          (iv) to the Class M-2F  Certificates, the amount, if any,  by which
     (a)  the Class  Certificate Principal  Balance thereof  exceeds  (b) the
     related  Class M-2 Optimal Principal Balance for such Distribution Date;
     and

          (v)  to the Class  B-1F Certificates, the amount, if  any, by which
     (a)  the Class  Certificate Principal  Balance thereof  exceeds (b)  the
     related Class B Optimal Principal Balance for such Distribution Date;

          (D)  from the General Excess Available  Amount for Group I for such
     Distribution Date:

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

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

               (2)   sequentially, to the Class A-1, Class A-2, Class A-3 and
          Class A-4 Certificates, in  that order, until the  respective Class
          Certificate Principal  Balances thereof  are reduced  to zero,  the
          amount  necessary  to  reduce  the  Aggregate   Senior  Certificate
          Principal Balance for Group I (after giving effect to any reduction
          thereof  pursuant to  paragraphs  (B), (C)  and  (D)(i)(1) of  this
          Section 4.04(b)(I) on such Distribution Date) to the related Senior
          Optimal Principal Balance for such Distribution Date;

               (3)  to the Class M-1F  Certificates, the amount necessary  to
          reduce  the  Class  Certificate  Principal  Balance thereof  (after
          giving effect  to any reduction  thereof on such  Distribution Date
          pursuant to paragraphs (B) and  (C) above) to the related Class M-1
          Optimal Principal Balance for such Distribution Date;

               (4)  to  the Class M-2F Certificates, the amount  necessary to
          reduce  the Class  Certificate  Principal  Balance  thereof  (after
          giving effect  to any reduction  thereof on such  Distribution Date
          pursuant to paragraphs (B) and  (C) above) to the related Class M-2
          Optimal Principal Balance for such Distribution Date; and

               (5)  to  the Class B-1F Certificates, the  amount necessary to
          reduce  the  Class  Certificate  Principal Balance  thereof  (after
          giving effect  to any reduction  thereof on such  Distribution Date
          pursuant to  paragraphs (B) and (C)  above) to the related  Class B
          Optimal Principal Balance for such Distribution Date;

          (ii) to  the Class M-1F Certificates,  the related  Unpaid Interest
     Shortfall Amount for such Distribution Date;

          (iii)     to   the  Class M-1F   Certificates,  the   related  Loss
     Reimbursement Deficiency, if any, for such Distribution Date; 

          (iv) to the  Class M-2F Certificates,  the related Unpaid  Interest
     Shortfall Amount for such Distribution Date;

          (v)  to the Class M-2F Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date;

          (vi) to the Class B-1F  Certificates, the  related Unpaid  Interest
     Shortfall Amount for such Distribution Date; and

          (vii)     to   the  Class B-1F   Certificates,  the   related  Loss
     Reimbursement Deficiency, if any, for such Distribution Date;

          (II)(A)   from Group II Available Funds for such Distribution Date:

          (i)  to  the   Class A-5   Certificates,   the   related   Interest
     Distributable Amount for such Distribution Date; and

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

          (B)  from the lesser of (1) that portion of the Group II  Available
     Funds remaining after making the distributions in Section 4.04(b)(II)(A)
     and (2) the Group II Regular Principal Distribution Amount:

          (i)  to  the Class A-5 Certificates, the amount necessary to reduce
     the Class  Certificate Principal Balance  thereof to the  related Senior
     Optimal Principal Balance for such Distribution Date;

          (ii) to the Class M-1A Certificates, the amount necessary to reduce
     the Class Certificate Principal Balance thereof to the related Class M-1
     Optimal Principal Balance for such Distribution Date;

          (iii)     to the Class M-2A  Certificates, the amount  necessary to
     reduce the Class  Certificate Principal Balance  thereof to the  related
     Class M-2 Optimal Principal Balance for such Distribution Date; and

          (iv) to the Class B-1A Certificates, the amount necessary to reduce
     the Class Certificate  Principal Balance thereof to the  related Class B
     Optimal Principal Balance for such Distribution Date;

          (C)  from the General Excess Available Amount for Group II for such
     Distribution Date:

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

               (1)   to the Class A-5  Certificates, the amount  necessary to
          reduce  the  Class  Certificate  Principal Balance  thereof  (after
          giving effect to  any reduction thereof  on such Distribution  Date
          pursuant  to paragraph  (B) above)  to the  related Senior  Optimal
          Principal Balance for such Distribution Date;

               (2)  to the  Class M-1A Certificates, the amount necessary  to
          reduce the  Class  Certificate  Principal  Balance  thereof  (after
          giving effect to  any reduction thereof  on such Distribution  Date
          pursuant  to paragraph (B) above) to  the related Class M-1 Optimal
          Principal Balance for such Distribution Date;

               (3)  to  the Class M-2A Certificates, the amount  necessary to
          reduce  the  Class  Certificate Principal  Balance  thereof  (after
          giving effect  to any reduction  thereof on such  Distribution Date
          pursuant to paragraph (B) above)  to the related Class M-2  Optimal
          Principal Balance for such Distribution Date; and

               (4)  to  the Class B-1A Certificates, the  amount necessary to
          reduce  the  Class  Certificate  Principal  Balance thereof  (after
          giving effect  to any reduction  thereof on such  Distribution Date
          pursuant to  paragraph (B)  above) to the  related Class  B Optimal
          Principal Balance for such Distribution Date;

          (ii) to the Class M-1A  Certificates, the  related Unpaid  Interest
     Shortfall Amount for such Distribution Date;

          (iii)     to   the  Class M-1A   Certificates,  the   related  Loss
     Reimbursement Deficiency, if any, for such Distribution Date; 

          (iv) to  the Class M-2A  Certificates, the related  Unpaid Interest
     Shortfall Amount for such Distribution Date;

          (v)  to the Class M-2A Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date;

          (vi) to the  Class B-1A Certificates,  the related  Unpaid Interest
     Shortfall Amount for such Distribution Date; and

          (vii)     to   the  Class B-1A   Certificates,  the   related  Loss
     Reimbursement Deficiency, if any, for such Distribution Date;

     (III)   to  the Servicer,  from  the amount,  if any,  remaining  in the
Distribution  Account with respect  to the Group  I Mortgage  Loans after the
distributions in clause  (I) above are  made, the amount  of any  Delinquency
Advances  and Servicing Advances with  respect to the  Group I Mortgage Loans
not previously reimbursed pursuant to Section 3.11(ii) hereof;

     (IV)   to  the Servicer,  from  the amount,  if  any, remaining  in  the
Distribution Account  with respect to  the Group II Mortgage  Loans after the
distributions in clause (II)  above are made,  the amount of any  Delinquency
Advances and Servicing Advances with  respect to the Group II  Mortgage Loans
not previously reimbursed pursuant to Section 3.11(ii) hereof;

     (V)    to  the Servicer,  from  the  amount, if  any,  remaining  in the
Distribution Account with  respect to the  Group I Mortgage  Loans after  the
distributions  in clauses (I) and  (III) above are  made, payment pursuant to
Section  3.17 hereof of any portion of  the Servicing Fee with respect to the
Group  I Mortgage  Loans not  previously  paid pursuant  to Section  3.11(ii)
hereof; and

     (VI)  to  the Servicer,  from  the  amount,  if any,  remaining  in  the
Distribution Account  with respect to the  Group II Mortgage  Loans after the
distributions in clauses (II)  and (IV) above are  made, payment pursuant  to
Section 3.17 hereof  of any portion of the Servicing Fee  with respect to the
Group  II Mortgage  Loans not  previously paid  pursuant to  Section 3.11(ii)
hereof;

     (VII)  to the Class R-I  Certificates, the amount, if any, remaining  in
the Distribution Account with respect to the Group I Mortgage Loans after the
distributions in clauses (I) , (III) and (V) above are made; and

     (VIII) to the Class R-II Certificates, the amount, if any, remaining  in
the Distribution  Account with respect to  the Group II  Mortgage Loans after
the distributions in clauses (II), (IV) and (VI) above are made.

          (c)  Notwithstanding  paragraphs (I)  and (II)  of Section  4.04(b)
above, if the  aggregate of the  Class Certificate Principal Balances  of the
Senior  Certificates of  a Group  on any Distribution  Date would  exceed the
Group Principal Balance of such Group after giving effect to distributions to
be  made  on  such  Distribution  Date, then  all  amounts  distributable  as
principal  of such  Senior Certificates  on such  Distribution Date  shall be
allocated   concurrently  to   the  outstanding   Classes   of  such   Senior
Certificates, pro  rata, on the  basis of their respective  Class Certificate
Principal Balances.

          (d)  Whenever in the administration of the Trust the  Trustee comes
into possession of money or other property not otherwise required to  be paid
to the Holders of the Regular Certificates, the Servicer or any other Person,
or not  required  to  be  otherwise  applied at  any  time  pursuant  to  the
provisions of  this  Agreement, the  Trustee shall  promptly distribute  such
money or  other property to  the related class of  Class R Certificateholders
pro rata.

          (e)  Payments  to  the  Certificateholders of  each  Class  on each
Distribution Date  will be made  to the Certificateholders of  the respective
Class of record on the related Record Date (other than as provided in Section
4.04(g) or  Section 10.01  hereof respecting the  final distribution  on such
Class), and shall be made to each such Certificateholder (x) by wire transfer
of immediately available funds to the account of such Certificateholder  at a
bank  or  other  entity  having  appropriate  facilities  therefor,  if  such
Certificateholder is  the registered owner  of a Class R Certificate,  or the
registered owner of  a Class of Regular Certificates  evidencing a Percentage
Interest aggregating at  least 10%  hereof, and  shall have  so notified  the
Trustee in writing in the case of the first Distribution Date, by the Closing
Date, and, in  the case of all  subsequent Distribution Dates, at  least five
Business Days prior to the Record Date immediately prior to such Distribution
Date; or (y) otherwise by check mailed  by first class mail to the address of
such Certificateholder appearing in the Certificate Register.

          (f)  The  rights of the Certificateholders to receive distributions
from  the proceeds  of the  Trust  in respect  of the  Certificates,  and all
interests of the Certificateholders in and to such distributions, shall be as
set forth in this Agreement.   In no event shall the Holders of  any Class of
Certificates, the  Trustee, Cityscape, the  Depositor or the Servicer  in any
way  be  responsible  or  liable  to  the  Holders  of  any  other  Class  of
Certificates in  respect of  amounts properly  previously distributed  on the
Certificates.

          (g)  Except as otherwise provided in Section 10.01 hereof, whenever
the Trustee expects that the final distribution with respect to any  Class of
Certificates will  be made on the next  Distribution Date, the Trustee shall,
no  later than  four days prior  to the  related Distribution Date,  send, by
overnight delivery or by registered mail, to each Holder on such date of such
Class of Certificates a notice to the effect that:

       (i)     the Trustee expects  that the final distribution  with respect
     to such Class of Certificates will be made on such Distribution Date and
     requests  that   such  Holder  send  its  Certificates  to  the  Trustee
     immediately following such final Distribution Date, and

      (ii)     no  interest shall accrue on such  Certificates from and after
     the end of the related Due Period, and upon the Trustee's making of such
     final  distribution with  respect to  such Class  of  Certificates, such
     Certificates will be absolutely null and  void and of no further  effect
     thereafter.

          (h)  (Reserved.)

          (i)  With respect to  each Account, the  Servicer shall deliver  to
the Trustee for deposit into the Certificate Account the amount of any losses
incurred in  connection with the investment  of funds in such  Account within
one Business Day after receipt from the Trustee of notice of any such losses.
The  Trustee shall  not be responsible  for and  shall be indemnified  by the
Servicer  against any  expenses or  liability incurred  with respect  to such
investment losses.

          SECTION 4.05.  Statements to Certificateholders.

          On each Distribution Date the Trustee shall forward by mail to each
Holder of a  Regular Certificate a statement,  parts of which shall  be based
upon Servicer Information and upon which the Trustee shall conclusively rely,
without independent  verification,  as  to  the distributions  made  on  such
Distribution Date, setting forth the following information:

          (a)  the amount of  the distributions, separately  identified, with
     respect to the Regular Certificates;

          (b)  the  amount  of  such  distributions  allocable to  principal,
     separately identifying the aggregate amount of any Principal Prepayments
     and  monthly scheduled  payments of  principal for  each Group  or other
     recoveries  of principal included therein and separately identifying any
     Overcollateralization Deficiency Amounts for each Group;

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

          (d)  the Group Principal  Balance for each Group  as of the  end of
     the related Due Period;

          (e)  the  Class  Certificate  Principal  Balance  of  each  Regular
     Certificate  (including  information  based  on  a  Certificate  in  the
     original principal amount of $1,000)  after giving effect to any payment
     of principal on such Distribution Date;

          (f)  the Available Funds Cap for the Class A-1 Certificates and for
     the Group II Certificates;

          (g)  the Overcollateralization Target  Amount for each Group  as of
     such Distribution Date;

          (h)  the Overcollateralization Deficiency Amount, if any, for  each
     Group  after giving  effect to  the  distribution of  principal on  such
     Distribution Date;

          (i)  the amount, if any, of Realized  Losses for each Group for the
     related Due Period;

          (j)  the  Overcollateralized   Amount  for  each   Group,  if  any,
     remaining  after giving effect to all distributions on such Distribution
     Date;

          (k)  the Unpaid Interest Shortfall Amount,  if any, for each  Class
     of Regular Certificates;

          (l)  the  total of any  Substitution Shortfall Amounts  or Purchase
     Price  amounts paid  or received  by the  Servicer with  respect to  the
     related Due Period for each Group;

          (m)  the  weighted average Mortgage Rate  of the Mortgage Loans for
     each Group as of the last day  of the calendar month preceding the month
     of such Distribution Date;

          (n)  the  current weighted  average of  the remaining terms  of the
     Mortgage Loans for each Group;

          (o)  the  amount  of Servicing  Fee  paid  to  or retained  by  the
     Servicer with respect to each Group;

          (p)  the amount of  Trustee's Fee paid to the  Trustee with respect
     to each Group;

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

          (r)  the number of Mortgage Loans outstanding for each Group;

          (s)  the cumulative number and Loan Balances of liquidated Mortgage
     Loans for each Group;

          (t)  the amount of cumulative Realized Losses and its percentage of
     the Maximum Collateral Amount for each Group; 

          (u)  the aggregate  of the  Loan Balances of  the Group  I Mortgage
     Loans  secured   by  Small  Mixed-Use/MultiFamily  Properties   and  the
     aggregate of the Loan Balances of the remaining Group I Mortgage Loans;

          (v)  the   current  outstanding  aggregate  Loan  Balances  of  the
     Mortgage  Loans for each  Group as of  the last  day of the  related Due
     Period; 

          (w)  the original  Cut-Off Date Loan Balance of  each Mortgage Loan
     which was modified or extended pursuant to Section 2.11 or 3.07 hereof;

          (x)  the Remittance Report (as defined in Section 4.06 hereof); 

          (y)  the Regular Principal  Distribution Amount for each  Group for
     such Distribution Date;

          (z)  the  statement or report  of all  earnings on  and withdrawals
     from the Capitalized Interest Account and the Pre-Funding Account;

          (aa) the Class  A-4 Priority  General Distribution  Amount and  the
     Class  A-4 Priority  Excess Distribution  Amount  for such  Distribution
     Date;

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

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

          (dd) the  Optimal  Principal  Balance  of  each  class  of  Regular
     Certificates;

          (ee) the Pass-Through Rate  for the Class A-1  Certificates and for
     each class of Group II Certificates for such Distribution Date; and

          (ff) the amount  on deposit in  the Pre-Funding Account and  in the
     Capitalized Interest Account.

          Items (a), (b) and (c) above  shall also be presented on the  basis
of a certificate having a $1,000 denomination.

          In addition, on each Distribution Date the Trustee shall distribute
to each Holder, together with  the information described above, the following
information based solely  upon Servicer Information  provided to the  Trustee
pursuant to  Section 3.18(a) hereof  upon which the Trustee  may conclusively
rely without independent verification:

          (A)   the number  of, and  aggregate Loan  Balances (including  the
     percent of  the aggregate Loan  Balances of  such Mortgage Loans  to the
     aggregate Loan  Balances of all  Mortgage Loans) of, Mortgage  Loans (i)
     30-59 days  delinquent, (ii) 60-89 days delinquent  and (iii) 90 days or
     more  delinquent (which  statistics  shall  include  Mortgage  Loans  in
     foreclosure  and bankruptcy but which  shall exclude REO Properties), as
     of the  close of business  on the  last day of  the calendar month  next
     preceding such Distribution Date and  the aggregate Loan Balances of all
     Mortgage Loans as of such date;

          (B)  the number  of, and aggregate  Loan Balances of,  all Mortgage
     Loans   in  foreclosure  proceedings  (other  than  any  Mortgage  Loans
     described in  clause (C) below)  and the  percent of the  aggregate Loan
     Balances  of such Mortgage  Loans to the aggregate  Loan Balances of all
     Mortgage Loans, all as  of the close of business on the  last day of the
     calendar month next preceding such Distribution Date; 

          (C)   the  number  of,  and the  aggregate  Loan  Balances of,  the
     Mortgage Loans  in bankruptcy proceedings (other than any Mortgage Loans
     described in  clause (B) above)  and the percent  of the  aggregate Loan
     Balances of such Mortgage  Loans to the  aggregate Loan Balances of  all
     Mortgage Loans, all as  of the close of business on the  last day of the
     calendar month next preceding such Distribution Date; 

          (D)  the number of  REO Properties, the aggregate  Loan Balances of
     the related Mortgage  Loans, the book  value of such REO  Properties and
     the percent of the aggregate Loan Balances of such Mortgage Loans to the
     aggregate Loan Balances  of all Mortgage Loans,  all as of the  close of
     business  on the  last day  of the  calendar month  next preceding  such
     Distribution Date;

          (E)  for  each Mortgage  Loan which  is an  REO Property,  the Loan
     Balance of  such Mortgage Loan, the  loan number of  such Mortgage Loan,
     the Value of the  Mortgaged Property, the value  established by any  new
     appraisal, the estimated cost of disposing  of the Mortgage Loan and the
     amount of any unreimbursed Delinquency Advances and Servicing Advances; 

          (F)  for  each Mortgage  Loan  which is  in  foreclosure, the  Loan
     Balance of such  Mortgage Loan, the Value of the Mortgaged Property, the
     Loan-to-Value Ratio as of the date of origination, and the Loan-to-Value
     Ratio as of the close of business  on the last day of the calendar month
     next  preceding such Distribution Date  and the last paid-to-date, based
     on the original Value; 

          (G)  the principal  balance of each Mortgage Loan that was modified
     or extended pursuant to Section 2.10 or 3.01 hereof; and

          (H)  the  outstanding  Loan Balance  of the  then largest  Group II
     Mortgage Loan.

          The information provided in clauses  (A) through (G) above shall be
provided  on  a Group-by-Group  basis.   Within a  reasonable period  of time
(which shall  not be more than 45 days) after  the end of each calendar year,
the Trustee shall furnish to each Person who at any time  during the calendar
year  was a  Holder  of  a Regular  Certificate  a statement  containing  the
information set  forth in  subclauses (a) through  (c) above,  aggregated for
such calendar year or applicable portion thereof during which such Person was
a Certificateholder.   Such obligation of the Trustee shall be deemed to have
been  satisfied to the extent that substantially comparable information shall
be provided  by the Trustee pursuant  to any requirements of the  Code as are
from time to time in force.

          On  each  Distribution  Date  the  Trustee  shall  forward  to  the
Depositor, Cityscape, each Holder of a Class R Certificate and the Servicer a
copy  of the  reports forwarded  to  the Regular  Certificateholders on  such
Distribution Date,  and a report of the amounts, if any, actually distributed
with  respect  to  the Class R  Certificates  of  the related  Group  on such
Distribution Date.

          Within a reasonable period  of time after the end  of each calendar
year, the  Trustee shall furnish  to any Person  who at  any time during  the
calendar year  was a Holder of  a Class R Certificate a  statement containing
the  information provided pursuant  to the previous  paragraph aggregated for
such calendar year or applicable portion thereof during which such Person was
a Certificateholder.

          The   Trustee   upon   written  request   shall   forward   to  any
Certificateholder  within five Business Days after  the furnishing or receipt
thereof by  the Trustee, as  the case may be,  copies of any  (i) directions,
notices, certificates, opinions or reports furnished hereunder by the Trustee
to  the   Servicer,  Cityscape,  the   Depositor  or  the   Rating  Agencies,
(ii) directions,  notices,  certificates,  reports,  opinions  or  any  other
information or document furnished to  the Trustee by the Servicer, Cityscape,
the Depositor or the Rating Agencies and  (iii) anything requested in writing
by  any Certificateholder  which the  Trustee otherwise  sends to  some other
Person pursuant to this Agreement  (excluding, however, routine items sent to
Mortgagors,  taxing or local property records  authorities and similar items)
which,  in the case of clause (iii),  such Certificateholder is not otherwise
receiving; provided, however, that any such documents or information
           --------  -------
requested  under  clause (iii)  shall  be at  the  expense of  the requesting
Certificateholder; and provided, further, that the Trustee shall not be
                       --------  -------
required to provide any document or information which it is otherwise legally
prohibited from providing.

          SECTION 4.06.  Remittance  Reports;  Delinquency  Advances  by  the
                         Servicer and Insurance Claims.

          (a)  The Trustee shall, not later  than four Business Days prior to
each Distribution Date, prepare and furnish by telecopy to Cityscape  and the
Servicer a statement (with respect to such Distribution Date, the "Remittance
Report") setting forth, with respect to each Group:  (i) the Monthly Interest
Distributable Amount  and the Unpaid  Interest Shortfall Amount, if  any, for
each Class of  such Group and the  Regular Principal Distribution Amount  for
such Group,  in each  case for  such Distribution  Date; (ii)  the amount  of
Delinquency Advances for  such Group made by  the Servicer for such  Group in
respect of the related Distribution Date, the aggregate amount of Delinquency
Advances outstanding after  giving effect to  such Delinquency Advances,  and
the aggregate amount of Nonrecoverable Delinquency Advances for such Group in
respect of such Distribution Date;  (iii) the aggregate amount of payments in
respect of  Prepayment Interest  Shortfalls for such  Group deposited  in the
Collection Account  by the Servicer  on the related Servicer  Remittance Date
pursuant to Section 3.23 hereof; and (iv) the amount allocated to the payment
of  any  Overcollateralization Deficiency  Amount  for  such  Group  on  such
Distribution  Date and  the related  Overcollateralized  Amount after  giving
effect to all distributions on such Distribution Date.

          (b)  On  or before  12:00  noon,  New York  time,  on the  Servicer
Remittance Date, the Servicer shall  deposit into the Collection Account, for
inclusion in  the Group I  Interest Remittance  Amount and Group  II Interest
Remittance Amount,  as  applicable,  on  such Servicer  Remittance  Date,  in
immediately available funds, the amount necessary to make the sum  of (i) the
amount then  on deposit in  the Collection Account  with respect to  interest
collections  received  on  the  Mortgage  Loans  that  were  due  during  the
immediately preceding Due Period (or, in  the case of any Subsequent Mortgage
Loans,  due  during the  period  commencing with  the day  after  the related
Cut-Off  Date and ending  on the  last day of  the Due Period  preceding such
Servicer Remittance  Date), (ii) with  respect to the July  1997 Distribution
Date, the  Closing Date Deposit relating to such Distribution Date and Group,
and  (iii) with respect to any Subsequent  Transfer Date, any Subsequent Cut-
Off Date  Deposit relating to  the related Distribution Date,  if applicable,
equal  to the related  Group Interest Remittance Amount  with respect to such
Due Period, after  taking into account  all amounts in respect  of Prepayment
Interest Shortfalls paid by the Servicer pursuant to Section 3.23 hereof (any
such deposit made by the Servicer, a "Delinquency Advance").  The Servicer is
permitted to  fund its payment of  Delinquency Advances from amounts  then on
deposit  in the Collection  Account representing collections  on the Mortgage
Loans relating  to the then-current  or any subsequent  Due Period;  any such
amounts shall  be  replaced by  Servicer on  or prior  to  the next  Servicer
Remittance Date.  The Servicer shall be required to make Delinquency Advances
from its own  funds (subject to reimbursement from  subsequent collections on
the Mortgage Loans,  when available) to the  extent that such amounts  in the
Collection Account are insufficient.

          (c)  The  obligation of the  Servicer to make  Delinquency Advances
(other than Nonrecoverable Delinquency Advances) is mandatory with respect to
any Mortgage Loan or REO Property, and  shall continue until a Final Recovery
Determination or an  REO Disposition in connection therewith  or the purchase
or repurchase thereof from the Trust pursuant to any  applicable provision of
this Agreement.

          SECTION 4.07.  Compliance with Withholding Requirements.

          Notwithstanding  any other provision of this Agreement, the Trustee
shall comply with all federal withholding requirements respecting payments to
Certificateholders of interest  or original issue  discount that the  Trustee
reasonably  believes  are  applicable  under   the  Code.    The  consent  of
Certificateholders shall not be required for  such withholding.  In the event
the Trustee does withhold any amount from interest or original issue discount
payments or  advances thereof to  any Certificateholder  pursuant to  federal
withholding   requirements,    the   Trustee    shall   indicate   to    such
Certificateholders the  amount withheld.   Any amounts  so withheld  shall be
deemed to  have been  distributed to the  related Certificateholders  for all
purposes of this Agreement.

          SECTION 4.08.  Pre-Funding   Account   and   Capitalized   Interest
                         Account.

          (a)  The  Trustee  has  heretofore  established  or  caused  to  be
established and shall hereafter maintain or cause to be maintained a separate
account denominated a Pre-Funding Account, which is and shall  continue to be
an Eligible Account in the name of the Trustee and shall be designated "First
Bank National Association, as Trustee of the Cityscape Home Equity Loan Trust
1997-C Pre-Funding Account".   The Pre-Funding Account shall be treated as an
"outside reserve fund" under applicable Treasury regulations and shall not be
part of the REMIC.  Any investment earnings on the Pre-Funding  Account shall
be treated as owned by the Seller and will be taxable to the Seller.  

          The  Trustee has heretofore established or caused to be established
and shall  hereafter maintain or  cause to  be maintained a  separate account
denominated a Capitalized Interest Account, which is and shall continue to be
an Eligible Account in the name of the Trustee and shall be designated "First
Bank National Association, as Trustee of the Cityscape Home Equity Loan Trust
Series  1997-C Capitalized  Interest  Account".    The  Capitalized  Interest
Account  shall be  treated  as  an "outside  reserve  fund" under  applicable
Treasury  regulations  and shall  not be  part  of either  REMIC Trust.   Any
investment earnings on  the Capitalized Interest Account shall  be treated as
owned by the Seller and will be taxable to the Seller.

          The amount on  deposit in the Pre-Funding Account  and the Capital-
ized Interest Account shall be invested in Eligible Investments in accordance
with the provisions of Section 3.12 hereof.

          (b)  On the Closing Date, the Seller shall cause to be deposited in
the Pre-Funding Account  and in the Capitalized Interest  Account the amounts
of $22,266,299.36 and $254,310.21, respectively.

          (c)  On each  Subsequent Transfer  Date, upon  satisfaction of  the
conditions set forth in Section 2.13 hereof, the Trustee shall  withdraw from
the Pre-Funding Account an amount equal to 100% of the aggregate of the  Cut-
Off Date Loan Balances of the Subsequent Mortgage Loans sold to the Trust for
inclusion in Group I on such Subsequent Transfer Date and  pay such amount to
or upon the order of the Seller.

          (d)  On the Business Day prior to the Distribution Date immediately
following the  Due Period in which  the Pre-Funding Period  ends, the Trustee
shall  (i) withdraw the  Unutilized Funding  Amount,  if any,  from the  Pre-
Funding Account, (ii) promptly deposit such amount in the Certificate Account
and  (iii) distribute  such  amount  on  such  Distribution  Date.    If  the
Unutilized  Funding  Amount equals  or  exceeds $100,000,  the  Trustee shall
distribute it to  Holders of the Group I Certificates, pro rata, on the basis
of the respective Original Class  Certificate Principal Balances of the Group
I Certificates pursuant  to Section 4.04(b)(I)(B) hereof.   If the Unutilized
Funding Amount is  less than $100,000,  such amount  shall be distributed  as
part of the Regular Principal Distribution Amount pursuant to Section 4.04(b)
hereof.

          The amount  deposited in  the Certificate Account  pursuant to  the
preceding paragraph shall be net of any Pre-Funding Earnings.

          (e)  On the Business Day prior  to each Distribution Date,  through
the  Distribution Date  immediately following  the  Due Period  in which  the
Pre-Funding Period  ends, the  Trustee shall  transfer  from the  Pre-Funding
Account  to  the  Certificate  Account  the  Pre-Funding  Earnings,  if  any,
applicable to such Distribution Date.

          (f)  On the Business  Day prior to each Distribution  Date, through
the  Distribution Date  immediately following  the  Due Period  in which  the
Pre-Funding  Period ends,  the Trustee  shall transfer  from the  Capitalized
Interest   Account  to  the  Certificate  Account  the  Capitalized  Interest
Requirement, if any, for such Distribution Date.

          (g)  All amounts,  if any,  remaining in  the Capitalized  Interest
Account on the Distribution  Date following the Due Period in  which the Pre-
Funding Period ends shall be transferred to the Seller on such date.

          SECTION 4.09.  Allocation of Losses.

          On each Distribution Date, any Allocable Loss Amount for each Group
shall be applied to the reduction of the Class Certificate Principal Balances
of the  Class B Certificates,  the Class M-1  Certificates and the  Class M-2
Certificates  of such  Group in  accordance  with the  Allocable Loss  Amount
Priority.    Under no  circumstances  shall the  Class  Certificate Principal
Balance  of any  Class of Senior  Certificates be  reduced on account  of any
Allocable Loss Amount.

                                  ARTICLE V

                               THE CERTIFICATES

          SECTION 5.01.  The Certificates.

          The  Certificates consist  of  the  Regular  Certificates  and  the
Class R Certificates.   The Certificates in the aggregate  will represent the
entire  beneficial ownership  interest in  the Mortgage  Loans and  all other
assets included in the Trust Estate.

          The Certificates will be substantially in the forms annexed  hereto
as Exhibits A, B and C.   Each Class of Regular Certificates shall  be issued
upon original issuance as Definitive  Certificates.  The Class R Certificates
shall  be issued  at  all  times as  Definitive  Certificates.   The  Regular
Certificates  are issuable  only  in denominations  of $100,000  and integral
multiples of  $1,000 in excess thereof  (except that one certificate  of each
such Class may be issued  in a denomination exceeding $100,000 but  otherwise
not corresponding to  such formulation).   The Class R  Certificates of  each
Group are issuable only in denominations representing Percentage Interests of
at least 10%.

          Upon   original  issue,   the  Certificates   shall  be   executed,
authenticated  and  delivered  by  the  Trustee upon  the  Written  Order  to
Authenticate  and upon  receipt of  the documents  specified in  Section 2.04
hereof.   The Certificates shall be executed by manual or facsimile signature
on behalf of the  Trustee by an authorized  signatory.  Certificates  bearing
the manual or  facsimile signatures of individuals  who were at any  time the
proper officers of  the Trustee shall bind the  Trustee, notwithstanding that
such individuals or any of them shall have ceased to hold  such offices prior
to the authentication  and delivery of such Certificates or did not hold such
offices at  the date of such Certificates.   No Certificate shall be entitled
to any benefit under this Agreement or be valid for any purpose, unless there
appears on  such Certificate a certificate of authentication substantially in
the form  provided herein executed  by the Trustee  by manual  signature, and
such certificate of authentication shall be conclusive evidence, and the only
evidence, that  such Certificate has  been duly  authenticated and  delivered
hereunder.  All Certificates shall be dated the date of their authentication.

          Interest shall accrue  on the Group I Certificates  (other than the
Class A-1  Certificates) on the basis of a  360-day year consisting of twelve
30-day months, except as otherwise provided herein.  Interest shall accrue on
the Class A-1 Certificates and the Group II Certificates on the actual number
of  days in  each Accrual  Period  and a  360-day year,  except  as otherwise
provided herein.

          SECTION 5.02.  Registration   of    Transfer   and    Exchange   of
                         Certificates.

          (a)   The Trustee shall  cause to be kept  at the office  or agency
appointed  by the Trustee  in accordance with the  provisions of Section 8.12
hereof  a  Certificate  Register   in  which,  subject  to  such   reasonable
regulations  as  it  may  prescribe,   the  Trustee  shall  provide  for  the
registration of Certificates and  of transfers and exchanges  of Certificates
as herein provided.  The Depositor  and each Certificateholder shall have the
right to inspect the Certificate Register or to obtain a copy  thereof at all
reasonable times, and to rely conclusively upon a certificate  of the Trustee
as to  the information set  forth in the  Certificate Register.   The Trustee
shall  furnish  or  cause  to  be  furnished  to  the  Depositor  and  to any
Certificateholder   a  listing   of   the   names   and  addresses   of   the
Certificateholders on reasonable request.

          (b)  (i)  The Class  R  Certificates have  not  been registered  or
               qualified under the  1933 Act or any state  securities laws or
               "blue  sky"  laws.     No  transfer,  sale,  pledge  or  other
               disposition of  any Class R  Certificate shall be  made unless
               such disposition is made pursuant to an effective registration
               statement under  the 1933  Act and  effective registration  or
               qualification under applicable state  securities laws or "blue
               sky" laws, or is  made in a transaction which does not require
               such  registration  or qualification.    In the  event  that a
               transfer is to be made in reliance upon  an exemption from the
               1933 Act, the Trustee shall not register such transfer unless:

               (A)  each  Class R Certificateholder  desiring to  effect such
                    disposition   and   such  Class   R   Certificateholder's
                    prospective  transferee  certifies  to   the  Trustee  in
                    writing  the facts  surrounding  such disposition,  which
                    certification shall  be  substantially  in  the  form  of
                    Exhibit J hereto; or

               (B)  the Class  R  Certificateholder desiring  to effect  such
                    disposition delivers to the Trustee an Opinion of Counsel
                    satisfactory to  the Trustee  that such  transfer may  be
                    made  pursuant to an  exemption from the  1933 Act, which
                    Opinion  of  Counsel shall  not  be  an  expense  of  the
                    Trustee. 

               None of Cityscape, the Depositor, the Servicer or the  Trustee
               is obligated  under this  Agreement to  register  the Class  R
               Certificates under the 1933 Act or any other securities law or
               to take any action not otherwise required under this Agreement
               to permit  the transfer of  Class R Certificates  without such
               registration or qualification.  Any Class R  Certificateholder
               desiring to effect  such transfer shall, and does hereby agree
               to, promptly indemnify  and reimburse the  Trustee, Cityscape,
               the Depositor and the Servicer for costs and expenses incurred
               in connection with any liability that results if the  transfer
               is  not  so exempt  or  is not  made in  accordance  with such
               applicable federal and state laws.

          (ii) Notwithstanding anything  to the contrary herein,  the Trustee
               shall   not  register  the  acquisition  or  transfer  of  any
               Mezzanine  Certificate,  Subordinate  Certificate  or Class  R
               Certificate   unless    it   shall   have   received   (a)   a
               representation, in form substantially identical to the one set
               forth  in Exhibit J hereto, to the effect that the acquiror or
               transferee of such Certificate is not an employee benefit plan
               or  arrangement subject  to Section  406  of ERISA  or a  plan
               subject to Section  4975 of the  Code, or  a Person acting  on
               behalf of any such plan or arrangement or using  the assets of
               any such  plan or  arrangement to effect  such acquisition  or
               transfer or  (b) if  the acquiror is  an insurance  company, a
               representation  that the acquiror is an insurance company that
               is  purchasing such  Certificate with  funds  contained in  an
               "insurance company general  account" (as such term  is defined
               in  Section V(e) of Prohibited Transaction Class Exemption 95-
               60 ("PTCE  95-60")) and  that the  acquisition and  holding of
               such  Certificates  are   covered  under  PTCE  95-60.     The
               representations described above  shall be deemed to  have been
               made   to  the  Trustee  by  the  acquiror's  or  transferee's
               acceptance of a Mezzanine Certificate, Subordinate Certificate
               or Class R Certificate.  In the event that such representation
               is violated, such  attempted transfer or acquisition  shall be
               void and of no effect.

          (c)  Notwithstanding  anything to  the  contrary contained  herein,
except for the  transfer on the Closing  Date of the Class  R Certificates to
Cityscape, prior to  registration of any transfer, sale  or other disposition
of  a Class R  Certificate,  the  proposed transferee  shall  provide to  the
Servicer, Cityscape, the Class R Certificateholders  and the Trustee:  (i) an
affidavit substantially in  the form of Exhibit K  hereto to the effect  that
such transferee is not a Disqualified Organization or a non-U.S. Person or an
agent (including a  broker, nominee or middleman)  of a non-U.S. Person  or a
Disqualified Organization; and (ii) a certificate which acknowledges that (A)
each Class R  Certificate has  been designated  as a  residual interest in  a
REMIC, (B) the transferee will include in its income the entire net income of
the related REMIC Trust and that such income may be an "excess inclusion", as
defined in the Code, that, with certain exceptions, cannot be offset by other
losses or benefits from any tax exemption, (C) the transferee expects to have
the financial  means to  satisfy all of  its tax obligations  including those
relating  to  holding  Class R  Certificates,  and  (D)  no  purpose  of  the
acquisition of a Class  R Certificate is to avoid or impede the assessment or
collection  of tax.    Notwithstanding the  registration  in the  Certificate
Register of any transfer, sale or other disposition of a Class  R Certificate
to a Disqualified Organization or a non-U.S.  Person or an agent (including a
broker, nominee  or middleman) of  a Disqualified Organization or  a non-U.S.
Person, such registration shall be deemed  to be of no legal force or  effect
whatsoever and such Person shall not be  deemed to be a Certificateholder for
any  purpose  hereunder,  including,  but  not limited  to,  the  receipt  of
distributions in  respect of  such Class  R  Certificate.   If any  purported
transfer shall  be in  violation of the  provisions of this  Section 5.02(c),
then  the prior  Holder of  the Class  R Certificate  purportedly transferred
shall, upon discovery that the transfer of the Class R Certificate was not in
fact permitted by this  Section 5.02(c), be restored to all  rights as Holder
thereof  retroactive to  the date of  the purported  transfer of the  Class R
Certificate.    The  Trustee,  the  Depositor  (except  in  its  capacity  as
transferor of  such Certificate),  Cityscape and the  Servicer shall  have no
liability  to any  Person  for any  registration  or transfer  of  a Class  R
Certificate that  is  not permitted  by this  Section 5.02(c)  or for  making
payments due on such  Class R Certificate to the purported  Holder thereof or
taking any  other action  with respect  to  such purported  Holder under  the
provisions of this  Agreement if the Trustee, Cityscape and the Servicer have
received the  affidavit and certificate  referenced above.  The  prior Holder
shall be  entitled  to  recover  from  any purported  Holder  of  a  Class  R
Certificate that  was in fact  not a permitted transferee  under this Section
5.02(c) at  the time it  became a Holder,  all payments  made on the  Class R
Certificate to such purported Holder.   The Holder of a Class R  Certificate,
by its acceptance thereof, shall be deemed for all purposes to have consented
to  the  provisions of  this Section  5.02(c)  and to  any amendment  of this
Agreement  deemed  necessary by  counsel  to  Cityscape  to ensure  that  the
transfer of a Class R Certificate to a Disqualified Organization or any other
Person will not cause the related REMIC  Trust to cease to qualify as a REMIC
or cause the imposition of a tax upon such REMIC Trust.

          (d)  Subject  to  the  preceding  paragraphs,  upon  surrender  for
registration of transfer of any Certificate (duly endorsed, or accompanied by
an  executed assignment, as  specified in the  Certificate) at any  agency or
office  appointed by  the Trustee for  such purpose pursuant  to Section 8.12
hereof, the Trustee or  its agent shall execute, authenticate and deliver, in
the  name of  the  designated  transferee or  transferees,  one  or more  new
Certificates of the same Class of a like aggregate Percentage Interest.

          (e)  At  the option of the Certificateholders, each Certificate may
be  exchanged  for other  Certificates  of  the  same Class  with  authorized
denominations and  a like aggregate  Percentage Interest,  upon surrender  of
such  Certificate to be  exchanged at any  office or agency  appointed by the
Trustee  for such  purpose  pursuant to  Section 8.12  hereof.   Whenever any
Certificates  are so  surrendered  for exchange  the  Trustee shall  execute,
authenticate  and deliver the Certificates which the Certificateholder making
the  exchange  is  entitled  to  receive.   Every  Certificate  presented  or
surrendered for transfer  or exchange shall (if so required by the Trustee or
its agent) be duly  endorsed by, or  be accompanied by  an assignment in  the
form attached to the Certificate or by  a written instrument of transfer in a
form  reasonably satisfactory  to the  Trustee duly  executed by,  the Holder
thereof or his attorney duly authorized in writing.

          (f)  No service charge to the  Certificateholders shall be made for
any transfer or exchange of Certificates, but the Trustee may require payment
of  a sum  sufficient to cover  any tax  or governmental  charge that  may be
imposed in connection with any transfer or exchange of Certificates.

          (g)  All Certificates  surrendered for transfer and  exchange shall
be  canceled and destroyed  by the Trustee  in accordance  with its customary
procedures.

          (h)  The Trustee shall not register  any Regular Certificate in the
name of the Trust, the Servicer, Cityscape, any Sub-Servicer or any  of their
respective affiliates, and the Trustee may require any prospective transferee
of any Regular Certificate to certify that it is not such an affiliate.

          SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.

          If (i) any  mutilated Certificate is surrendered to  the Trustee or
the Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any  Certificate, and (ii)  there is delivered  to the Trustee  such
security or indemnity (provided  that an unsecured  letter of indemnity in  a
form  reasonably satisfactory  to  the  Trustee from  a  Holder which  is  an
insurance company  having long-term  unsecured debt which  is rated  at least
investment grade  (or having a  comparable claim-paying  ability rating)  and
having a minimum net worth of $100,000,000 shall satisfy such requirement) as
may be required by  them to save each of them harmless,  then, in the absence
of actual  knowledge  by  a Responsible  Officer  of the  Trustee  that  such
Certificate has  been acquired  by a bona  fide purchaser, the  Trustee shall
execute, authenticate and  deliver, in exchange  for or in  lieu of any  such
mutilated, destroyed,  lost or stolen  Certificate, a new Certificate  of the
same  Class and  of  like denomination  and  Percentage Interest.   Upon  the
issuance of any  new Certificate under this Section,  the Trustee may require
the payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in relation thereto and any other expenses (including the
fees  and expenses  of the  Trustee)  connected therewith.   Any  replacement
Certificate issued  pursuant to  this Section  shall constitute  complete and
indefeasible evidence  of ownership  in the Trust,  as if  originally issued,
whether or not  the lost, stolen or  destroyed Certificate shall be  found at
any time.

          SECTION 5.04.  Persons Deemed Certificateholders.

          Cityscape, the Depositor,  the Servicer, the Trustee and  any agent
of  any of  them  may treat  the  Person in  whose  name  any Certificate  is
registered  in the  Certificate  Register as  the  Certificateholder for  the
purpose of  receiving distributions pursuant  to Section 4.04 hereof  and for
all  other purposes  whatsoever, and  none of  Cityscape, the  Depositor, the
Servicer, the Trustee or any agent of any of them shall be affected by notice
to the contrary.

          SECTION 5.05.  Book-Entry Certificates.

          At such time, if any, as any Class of Regular Certificates shall be
registered on the Certificate Register in  the name of the Depository or  its
nominee, such Class shall  be issued in the form  of one or more  typewritten
Certificates  representing Book-Entry  Certificates to  be  delivered to  the
Depository by or on behalf of the Depositor.  Any  Certificate Owner owning a
beneficial  interest Book-Entry  Certificates shall  be  entitled to  receive
definitive, fully registered Certificates ("Definitive Certificates")
                                                    -----------------------
representing  such Certificate Owner's interest in such Certificates pursuant
to Section  5.07 hereof.   Following the issuance of  Book-Entry Certificates
with  respect to  any Regular Certificates  and until  such time, if  any, as
Definitive Certificates shall  have been issued to the  Certificate Owners of
such Certificates:

          (a)  the provisions of this Section 5.05 shall be in full force and
effect;

          (b)  the Depositor, the Servicer and  the Trustee may deal with the
Depository and the  Depository Participants for  all purposes (including  the
making of distributions)  as the authorized representative  of the respective
Certificate Owners of such Certificates;

          (c)  the  rights of  the  respective  Certificate  Owners  of  such
Certificates  shall  be  exercised  only   through  the  Depository  and  the
Depository Participants  and shall be limited to those established by law and
agreements between the Owners of  such Certificates and the Depository and/or
the  Depository Participants.   Pursuant  to  the Depository  Agreement, with
respect  to any Book-Entry Certificates,  the Depository will make book-entry
transfers   among  the  Depository  Participants  and  receive  and  transmit
distributions  of  principal  and  interest  on  such  Certificates  to  such
Depository Participants;

          (d)  the  Depository  may  collect its  usual  and  customary fees,
charges and expenses from its Depository Participants;

          (e)  the Trustee may rely, and shall be fully protected in relying,
upon information furnished  by the Depository with respect  to its Depository
Participants; and

          (f)  to  the  extent that  the  provisions  of  this  Section  5.05
conflict  with any other provisions of this Agreement, the provisions of this
Section 5.05 shall control.

          For  purposes  of  any provision  of  this  Agreement  requiring or
permitting actions with  the consent of, or  at the direction of,  Holders of
Certificates evidencing a  specified percentage  of the  Voting Rights,  such
consent or  direction may  be given  by a combination  of Certificate  Owners
(acting  through the Depository and the Depository Participants) owning Book-
Entry Certificates,  and Certificateholders  owning Definitive  Certificates,
evidencing in the aggregate such specified percentage of the Voting Rights.

          SECTION 5.06.  Notices to Depository.

          Whenever any notice or other  communication is required to be given
to Holders of any  Class of Certificates represented  in whole or in  part by
Book-Entry  Certificates, the Trustee shall, with  respect to such Book-Entry
Certificates,  give all  such notices  and  communications to  the Depository
rather than to the related Certificate Owners.

          SECTION 5.07.  Definitive Certificates.

          After  any   issuance  of   Regular   Certificates  as   Book-Entry
Certificates,  upon the request of any Certificate Owner that its interest in
such Book-Entry Certificates  be exchanged for Definitive  Certificates, such
Certificate  Owner, upon  presentation of  appropriate  documentation to  the
Trustee as required by this Article V and subject to the rules and procedures
of the Depository,  shall be  entitled to  be issued one  or more  Definitive
Certificates in  an aggregate denomination  equal to that of  such Book-Entry
Certificates.   Additionally, after  any issuance of  Regular Certificates as
Book-Entry Certificates,  if (a) the  Depositor advises the Trustee  that the
Depository  is  no   longer  willing  or  able  to   discharge  properly  its
responsibilities   under  the  Depository  Agreement  with  respect  to  such
Certificates and the Trustee or the Depositor is unable to locate a qualified
successor, (b) the Depositor, at its sole option, advises the Trustee that it
elects to terminate  the book-entry system with respect  to such Certificates
through the  Depository or  (c) after  the occurrence  and continuation  of a
Servicer Default, Certificate Owners of  any Class of Certificates evidencing
at  least 51%  of  the  Percentage Interests  represented  by the  Book-Entry
Certificates of such  Class advise the Trustee and  the Depository in writing
through  the Depository  Participants that  the continuation of  a book-entry
system  with respect  to such  Certificates  through the  Depository (or  its
successor) is no longer in the best  interests of the Certificate Owners with
respect to such  Certificates, then the Trustee shall  notify all Certificate
Owners of the  availability of Definitive Certificates to  Certificate Owners
requesting the same.

          The Depositor shall provide the Trustee with  an adequate inventory
of  certificates  to  facilitate  the  issuance  and  transfer  of Definitive
Certificates.  Upon  surrender to the Trustee of  any Book-Entry Certificates
by   the  Depository,  accompanied  by  registration  instructions  from  the
Depository  for registration,  the Trustee  shall  execute, authenticate  and
deliver  the Definitive  Certificates  that are  to  replace such  Book-Entry
Certificates.  Neither the Depositor nor the Trustee shall be liable  for any
delay in delivery of such instructions and each may conclusively rely on, and
shall be protected  in relying on, such  instructions.  Upon the  issuance of
such  Definitive Certificates, all  references herein to  obligations imposed
upon or to be performed by the  Depository shall be deemed to be imposed upon
and performed by the Trustee, to  the extent applicable with respect to  such
Definitive Certificates, and the Trustee  shall recognize the Holders of such
Definitive Certificates as Certificateholders hereunder.

                                  ARTICLE VI

                  CITYSCAPE, THE DEPOSITOR AND THE SERVICER

          SECTION 6.01.  Liability  of  Cityscape,  the   Depositor  and  the
                         Servicer.

          Cityscape, the  Depositor and the Servicer each  shall be severally
liable  in  accordance  herewith  only  to  the  extent  of  the  obligations
specifically imposed  by this Agreement  and undertaken herein  by Cityscape,
the Depositor and the Servicer, respectively.

          SECTION 6.02.  Merger   or  Consolidation   of  Cityscape   or  the
                         Servicer.

          Subject  to the following  paragraph, Cityscape  will keep  in full
effect its existence, rights  and franchises as a corporation  under the laws
of the  jurisdiction of its  incorporation.  The  Servicer will keep  in full
effect its existence, rights and  franchises as a corporation organized under
the  laws  of  the  State of  New  York  (or under  the  laws  of  such other
jurisdiction as  may  in  the  future issue  a  charter  for  the  Servicer).
Cityscape and the Servicer each will (and the Servicer will require each Sub-
Servicer in the  related Sub-Servicing Agreement to) obtain  and preserve its
qualification to do business as a foreign corporation in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of  this Agreement,  the Certificates or  any of  the Mortgage
Loans and to perform its respective duties under this Agreement.

          Cityscape or  the Servicer  may be merged  or consolidated  with or
into any Person,  or transfer all or  substantially all of its  assets to any
Person, in which case  any Person resulting from any merger  or consolidation
to which Cityscape or the Servicer shall be a party, or any Person succeeding
to the  business of  Cityscape or  the Servicer,  shall be  the successor  of
Cityscape  or the  Servicer,  as  the case  may  be, hereunder,  without  the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding; provided,
                                                                 --------
however, that the successor or surviving Person to the Servicer shall satisfy
- -------
the  requirements  of Sections  6.06  and  7.02 hereof  with  respect to  the
qualifications of a successor Servicer.

          SECTION 6.03.  Limitation on Liability of Cityscape, the Depositor,
                         the Servicer and Others.

          None of  Cityscape, the  Depositor or  the Servicer  or any of  the
directors, officers, employees  or agents of Cityscape, the  Depositor or the
Servicer, or  members  or affiliates  of  the Depositor  shall be  under  any
liability to the Trust or the Certificateholders for any action taken, or for
refraining from the  taking of  any action,  in good faith  pursuant to  this
Agreement, or for errors in judgment; provided, however, that this provision
                                      --------  -------
shall not protect Cityscape,  the Depositor, the Servicer or any  such Person
against  the remedies  provided  herein  for the  breach  of any  warranties,
representations or covenants  made herein, or against  any specific liability
imposed on  Cityscape, the Depositor or  the Servicer herein,  or against any
liability which would otherwise be  imposed by reason of willful misfeasance,
bad  faith or negligence  in the performance  of duties of  the Servicer, the
Depositor  or  Cityscape,  as the  case  may  be, or  by  reason  of reckless
disregard  of  obligations and  duties  of  the  Servicer, the  Depositor  or
Cityscape,  as the  case may  be, hereunder.   Cityscape, the  Depositor, the
Servicer  and any  director, officer,  employee  or agent  of Cityscape,  the
Depositor or the  Servicer, or any member  or affiliate of the  Depositor may
rely  in good  faith  on any  document of  any  kind which,  prima facie,  is
properly executed and submitted by  any Person respecting any matters arising
hereunder.

          The  Servicer,  Cityscape  and  the  Depositor  and  any  director,
officer, employee  or agent of the  Servicer, Cityscape or the  Depositor and
any member or  affiliate of the Depositor  shall be indemnified by  the Trust
and  held  harmless  against  any  loss, liability  or  expense  incurred  in
connection with any  audit, controversy or judicial proceeding  relating to a
governmental taxing authority or any  legal action relating to this Agreement
or the Certificates, other than any loss, liability or expense related to any
specific Mortgage Loan or Mortgage Loans (except to the extent any such loss,
liability or  expense is otherwise  reimbursable pursuant to  this Agreement)
and any loss, liability or expense incurred by reason of willful misfeasance,
bad faith or negligence in the  performance of duties hereunder or by  reason
of  reckless  disregard of  obligations  and  duties  hereunder.   Except  as
otherwise provided herein,  none of Cityscape, the Depositor  or the Servicer
shall be  under any obligation  to appear in,  prosecute or defend  any legal
action that is  not related to  its respective duties  under this  Agreement;
provided, however, that, except as otherwise provided herein, any of
- --------  -------
Cityscape, the  Depositor or the Servicer may, with  the prior consent of the
Trustee,  in  its discretion  undertake  any such  action which  it  may deem
necessary or  desirable with respect  to this  Agreement and  the rights  and
duties  of the  parties hereto  and the  interests of  the Certificateholders
hereunder.  In such event, the legal  expenses and costs of such action,  and
any liability resulting  therefrom, shall be expenses,  costs and liabilities
of the Trust, and Cityscape, the Depositor and the Servicer shall be entitled
to be reimbursed therefor out of the Collection Account.

          SECTION 6.04.  Limitation  on  Resignation   of  the  Servicer;  No
                         Assignment or Delegation of Duties by Servicer.

          The Servicer  shall  not resign  from  the obligations  and  duties
hereby imposed on it except upon determination that its  duties hereunder are
no longer permissible under applicable  law.  Any such determination pursuant
to the preceding sentence permitting the resignation of the Servicer shall be
evidenced  by an Independent Opinion of Counsel  to such effect delivered (at
the expense of the Servicer) to the Trustee.  No  resignation of the Servicer
shall become effective  until the Trustee or a  successor servicer, appointed
pursuant  to the  provisions of  Section  3.26(b) hereof  and satisfying  the
requirements  of  Sections   6.06  and  7.02  hereof  with   respect  to  the
qualifications of  a successor  Servicer, shall have  assumed the  Servicer's
responsibilities, duties, liabilities  (other than those  liabilities arising
prior  to the  appointment  of  such successor)  and  obligations under  this
Agreement.

          Except as  expressly provided herein, the Servicer shall not assign
or transfer any of its rights, benefits or privileges hereunder to  any other
Person,  or (except  as  permitted by  Section 3.02  hereof)  delegate to  or
subcontract with, or  authorize or appoint any other Person to perform any of
the  duties,  covenants  or  obligations  to be  performed  by  the  Servicer
hereunder,  without the prior written consent of the Trustee and, absent such
written consent,  any agreement, instrument  or act purporting to  effect any
such assignment, transfer, delegation or appointment shall be void.

          SECTION 6.05.  Rights    of   Cityscape,    the   Depositor,    the
                         Certificateholders  and  Others  in Respect  of  the
                         Servicer.

          The Servicer  shall  (and shall  require  any Sub-Servicer  in  the
related  Sub-Servicing  Agreement  to) afford  Cityscape  the  Depositor, the
Trustee  and any  Regular  Certificateholder  which has  a  greater than  10%
Percentage Interest in the  related Class and any representative  or agent of
the foregoing, upon  reasonable prior notice,  during normal business  hours,
access to all records maintained by the Servicer in respect of its rights and
obligations hereunder and  access to officers of  the Servicer and each  Sub-
Servicer  responsible  for  such  obligations.   Upon  request  and  at  such
requesting party's  expense, the  Servicer shall  furnish  to Cityscape,  the
Depositor, any Certificateholder  and the Trustee the  Servicer's most recent
publicly available financial  statements and each Sub-Servicer's  most recent
financial statements (annual or quarterly statements, as the case may be) and
such other information reasonably relating to their capacity to perform their
obligations  under  this Agreement  as  the  Servicer  or  such  Sub-Servicer
possesses.

          To the  extent such information  is not otherwise available  to the
public,  Cityscape, the Depositor, the Certificateholders, the Servicer (with
respect  to  information of  any  Sub-Servicer)  and  the Trustee  shall  not
disseminate any information obtained pursuant to  the preceding two sentences
without the  written consent of the  Servicer or the  Sub-Servicer (only with
respect to information  of such Sub-Servicer) except as  required pursuant to
this Agreement or to the extent that it is necessary to do  so (i) in working
with  legal counsel,  auditors,  taxing  authorities  or  other  governmental
agencies for  reasons  consistent with  the performance  of their  respective
duties  or (ii) pursuant to any law, rule, regulation, order, judgment, writ,
injunction or  decree of any  court or governmental  authority, or as  may be
required in any report submitted  to any regulatory body, having jurisdiction
over   Cityscape,   the   Depositor,   the   Servicer,   the   Trustee,   any
Certificateholder or the  Trust Estate, as the case may be,  and in any case,
Cityscape, the  Depositor, the Servicer  (with respect to information  of any
Sub-Servicer) or the Trustee, as the case may be, shall  use its best efforts
to  assure   the  confidentiality   of  any   such  disseminated   non-public
information.

          SECTION 6.06.  Eligibility Requirements for Servicer.

          The Servicer  hereunder shall  at all times  be a corporation  or a
state-chartered or  national bank  acceptable to the  Trustee.   The Servicer
shall be organized and doing business under the laws of the  United States of
America or any  state thereof or the District of Columbia and have, except in
the case of  the original Servicer, having equity of at least $25,000,000 (or
such lower level as  may be acceptable to the Trustee).  In  case at any time
the Servicer shall cease to be eligible  in accordance with the provisions of
this Section  6.06, the Servicer shall  resign immediately in the  manner and
with the effect specified in Section 7.02(a) hereof.

                                 ARTICLE VII

                                   DEFAULT

          SECTION 7.01.  Servicer  Defaults;  Certain Matters  Affecting  the
                         Servicer.

          (a) "Servicer Default", wherever used  herein, means any one of the
following events:
       (i)     any failure  by the Servicer  to deposit  into the  Collection
     Account and the Certificate Account any amount (other than a Delinquency
     Advance required to be made  from its own funds) that it is  required to
     deposit  under the  terms  of this  Agreement,  which failure  continues
     unremedied for  a period of two Business Days  after the date upon which
     such payment was required to be remitted or paid; or

      (ii)     any  failure on the  part of the  Servicer duly to  observe or
     perform in any material respect any other of the covenants or agreements
     on the  part of the  Servicer contained in  the Certificates or  in this
     Agreement, which  failure continues unremedied  for a period of  30 days
     after the first date on  which (x) a Servicing Officer has knowledge  of
     such failure or  (y) written notice of such failure,  requiring the same
     to  be  remedied,  shall have  been  given  to  a Servicing  Officer  by
     Cityscape,  the  Majority  Certificateholders,   the  Depositor  or  the
     Trustee; or

     (iii)     a  decree  or  order  for  relief  of  a  court or  agency  or
     supervisory   authority  having  jurisdiction  in  the  premises  in  an
     involuntary  case  under   any  present  or  future   federal  or  state
     bankruptcy,  insolvency  or  similar   law  or  the  appointment   of  a
     conservator or receiver or liquidator in any insolvency, readjustment of
     debt,  marshalling of assets  and liabilities or  similar proceeding, or
     for  the winding-up  or  liquidation  of its  affairs,  shall have  been
     entered  against  the Servicer  and  such  decree  or order  shall  have
     remained in force undischarged or unstayed for a period of 45 days; or

      (iv)     the Servicer shall consent to the appointment of a conservator
     or  receiver or  liquidator  in any  insolvency,  readjustment of  debt,
     marshalling  of  assets and  liabilities  or similar  proceedings  of or
     relating to the Servicer or of  or relating to all or substantially  all
     of its property; or

       (v)     the Servicer shall  admit in writing its inability  to pay its
     debts generally as they become due, file a petition to take advantage of
     any  applicable insolvency or reorganization statute, make an assignment
     for the benefit  of its creditors, or voluntarily suspend payment of its
     obligations; or

      (vi)     if  Cityscape is  the  Servicer, any  failure of  Cityscape to
     repurchase,  or substitute a Qualified Substitute Mortgage Loan for, any
     Mortgage Loan as required by Section 2.06 hereof; or

     (vii)     any failure of the Servicer  to pay any Delinquency Advance or
     any amount in respect of  Prepayment Interest Shortfalls on any Servicer
     Remittance Date  required to  be  made from  its own  funds pursuant  to
     Section  3.23  or  4.06 hereof,  respectively,  which  failure continues
     unremedied for a period of one Business Day; or

    (viii)     (reserved.); or

      (ix)     either (a)  the Servicer  fails to make  any payment  due with
     respect  to  recourse debt  or  other  obligations  which such  debt  or
     obligations have an aggregate principal  balance of $750,000 or more; or
     (b) the occurrence of any event  or the existence of any condition,  the
     effect of which is  to cause (or  permit one or  more Persons to  cause)
     $750,000 or  more of recourse debt or  other obligations of the Servicer
     to become  due before  their stated maturity  or before  their regularly
     scheduled dates of payment, in each case, so long as such failure, event
     or condition shall be  continuing and shall not have been  waived by the
     Person or Persons entitled to performance; or

       (x)     the rendering against the Servicer of a final judgment, decree
     or  order for  the  payment of  money  in excess  of  $750,000 which  is
     uninsured,  and  the  continuance  of such  judgment,  decree  or  order
     unsatisfied and in effect for any  period of 60 consecutive days without
     a stay of execution; or

      (xi)     the  stockholders'   equity  of  the  Servicer  calculated  in
     accordance  with generally accepted  accounting principles is  less than
     $20,000,000; or

          (xii)     a Servicer Termination Trigger Event is occurring; or 

    (xiii)     the merger, consolidation or other combination of the Servicer
     with or into  any other entity, unless (1) the Servicer is the surviving
     entity of such combination or (2)  the surviving entity is a corporation
     or a national or state-chartered  bank or a national banking association
     that is (x) organized  and doing business under the laws of any state or
     the United  States or any state thereof or  the District of Columbia and
     (y) acceptable to the Majority Class R Certificateholders.

          If a Servicer Default shall occur, then, and in each and every such
case, so long  as such  Servicer Default  shall not have  been remedied,  the
Trustee, at the direction of  the Majority Certificateholders with respect to
the related Group may, by notice in writing to the Servicer, the Trustee, the
Depositor, Cityscape and each related Certificateholder, terminate all of the
rights  and obligations  of the  Servicer in  its capacity  as Servicer  with
respect to either Group or  both Groups, as applicable under this  Agreement,
to the extent permitted by law, and in and to the related Mortgage Loans  and
the proceeds thereof.

          On  and after  the  receipt by  the Servicer  of  any such  written
notice, all authority and power of the Servicer under this Agreement, whether
with respect to the Certificates (other than as a Holder of  any Certificate)
or the Mortgage  Loans of one  or both Groups,  as applicable, or  otherwise,
shall pass  to  and be  vested in  the Trustee  or  other successor  Servicer
appointed  pursuant  to Section  3.26  hereof  and,  without limitation,  the
Trustee or such other successor  Servicer is hereby authorized and empowered,
as attorney-in-fact or otherwise, to execute and deliver, on behalf of and at
the expense of the Servicer, any and all documents and other  instruments and
to do or  accomplish all  other acts  or things necessary  or appropriate  to
effect the purposes  of such notice of  termination, whether to  complete the
transfer  and endorsement  or assignment  of the  related Mortgage  Loans and
related documents, or otherwise.

          The Servicer agrees promptly  (and in any  event no later than  ten
Business Days  subsequent to such  notice) to provide the  successor Servicer
with all documents and  records requested by  it to enable  it to assume  the
functions of  the Servicer under this  Agreement with respect to  the related
Group  or Groups, and  to cooperate with the  successor Servicer in effecting
the termination  of the  Servicer's responsibilities  and  rights under  this
Agreement,  including, without limitation,  the transfer within  one Business
Day, to  the successor  Servicer or its  designee for administration,  of all
cash amounts which shall at the  time be or should have been credited  by the
Servicer to any Account,  or which shall thereafter be received  with respect
to the related Mortgage Loans or any related REO Property (provided, however,
that the Servicer shall continue to be entitled
          --------  -------
to receive  all amounts accrued  or owing to  it under  this Agreement on  or
prior to  the date  of such  termination, whether  in respect  of Delinquency
Advances  or otherwise and  shall continue to  be entitled to  the benefit of
Section 6.03 hereof, notwithstanding such termination).

          For purposes of  this Section 7.01, the Trustee shall not be deemed
to have knowledge of  a Servicer Default unless a Responsible  Officer of the
Trustee has actual  knowledge thereof or unless  written notice of any  event
which is in fact such a Servicer Default is received at the notice address of
the Trustee  provided herein  and  such notice  references the  Certificates,
Cityscape, the Depositor, the Trust or this Agreement.

          (b)  All rights of action under this Agreement or under any of  the
Certificates,  enforceable by  the  Servicer  on behalf  of  Trustee, may  be
enforced by  it without  the possession of  any of  the Certificates,  or the
production thereof at the trial or other proceeding relating thereto, and any
such suit,  action or  proceeding instituted  by the  Servicer  on behalf  of
Trustee shall be  brought in its name  for the benefit of all  the Holders of
such Certificates, subject to the provisions of this Agreement.

          SECTION 7.02.  Trustee to Act; Appointment of Successor.

          On and after the  day the Servicer receives a notice of termination
pursuant to Section  7.01 hereof or on and after the day the Servicer becomes
ineligible to act  as Servicer due  to an inability  to meet the  eligibility
requirements of  Section 6.07 hereof,  and unless a successor  Servicer other
than the Trustee shall  have been appointed pursuant to  Section 3.26 hereof,
the Trustee shall  be the successor in  all respects to  the Servicer in  its
capacity as Servicer  under this Agreement with respect to  the related Group
or Groups  and the transactions set forth or provided for herein and shall be
subject to all the responsibilities, duties and liabilities relating  thereto
and arising thereafter placed on the Servicer (except for any representations
or  warranties of  the Servicer and  any obligation to  repurchase a Mortgage
Loan for any reason hereunder) by the terms and provisions hereof, including,
without limitation, the  Servicer's obligations to make  Delinquency Advances
pursuant to Section  4.06 hereof (but only  to the extent that  it determines
that  such  Delinquency Advance  would  not be  a  Nonrecoverable Delinquency
Advance) and payments  of Prepayment Interest Shortfalls  pursuant to Section
3.23 hereof (including, if the Servicer  was terminated in connection with  a
Servicer  Default described in  Section 7.01(a)(vii) hereof,  the Delinquency
Advance(s)  and/or Prepayment  Interest Shortfalls  not made by  the Servicer
which resulted in such termination); provided, however, that if the Trustee
                                     --------  -------
is prohibited by law or regulation (as evidenced by an Independent Opinion of
Counsel)  from  obligating  itself  to  make  advances  regarding  delinquent
Mortgage Loans, then  the Trustee shall not be obligated  to make Delinquency
Advances  or  payments in  respect  of  Prepayment Interest  Shortfalls;  and
provided, further, that any failure to perform such duties or
- --------  -------
responsibilities caused  by the Servicer's  failure to provide  the documents
and records required by Section 7.01 hereof shall not be considered a default
by the Trustee as successor to the Servicer hereunder.

          Notwithstanding the above, if the Trustee shall be unable to so act
as successor Servicer  or if  the Trustee  is prohibited by  law from  making
advances regarding delinquent Mortgage Loans or making payments in respect of
Prepayment  Interest  Shortfalls,  and  in  such  event that  the  procedures
described  in Section  3.26 hereof  have  not commenced  within a  reasonable
period  of time,  then  the  Trustee  shall petition  a  court  of  competent
jurisdiction  to  appoint,  as  the  successor to  the  Servicer  under  this
Agreement in  the assumption  of all  or any  part  of the  responsibilities,
duties or liabilities  of the Servicer under this  Agreement, any established
mortgage  loan servicing institution qualified to service mortgage loans such
as the  Mortgage Loans  which meets the  eligibility requirements  of Section
6.07 hereof.

          In connection with such appointment made by such court, the Trustee
may make  such arrangements  for the  compensation of  such successor  out of
payments on Mortgage Loans as it and such successor shall agree; provided,
                                                                 --------
however, that no such compensation shall be in excess of that permitted the
- -------
Servicer as such hereunder.  Cityscape,  the Trustee and such successor shall
take such action,  consistent with this Agreement,  as shall be necessary  to
effect any  such succession.   Upon a successor Servicer's  acceptance of its
appointment by  such court,  the Trustee shall  notify in  writing Cityscape,
each  Certificateholder,  the  Depositor  and  each  Rating  Agency  of  such
appointment.

          No appointment of a successor  to the Servicer under this Agreement
shall be  effective until the assumption by the  successor to the Servicer of
all the responsibilities,  duties and liabilities  hereunder with respect  to
the related Group or Groups, except as otherwise provided herein.

          Any successor to the Servicer,  other than a successor appointed by
a court of  competent jurisdiction upon the petition of the Trustee, shall be
entitled to receive, as compensation  therefor, the Servicing Fee, calculated
at a servicing fee rate to be agreed  upon at the time between such successor
and Cityscape (it  being acknowledged that the Trustee  as Successor Servicer
shall be entitled  to the Servicing Fee Rate provided for herein), but not in
excess of the  Servicing Fee  Rate, and  all funds relating  to the  Mortgage
Loans which  the Servicer  would have been  entitled to  if the  Servicer had
continued to act hereunder.

          The  successor Servicer (other  than the  Trustee) shall  be solely
liable  for all costs and expenses  associated with the transfer of servicing
to such successor Servicer, other than  the costs and expenses of sending  to
the successor  Servicer any  Mortgage Loan  files and  records held   by  the
Servicer  being replaced,  for which  costs and  expenses the  Servicer being
replaced shall have sole responsibility.

          SECTION 7.03.  Notification to Mortgagors and Certificateholders.

          (a)  Upon any such termination  pursuant to Section 7.02 hereof  or
the appointment of  a successor to  the Servicer, the  Trustee shall, at  the
expense of the  Servicer, give prompt written  notice thereof to the  related
Certificateholders at their respective addresses appearing in the Certificate
Register  and  to  the  related  Mortgagors  at  their  respective  addresses
appearing in the Mortgage Loan Schedule.

          (b)  Within  three Business Days after the occurrence  of any event
which constitutes  or which,  with notice  or lapse  of time  or both,  would
constitute a Servicer  Default, the Trustee  shall transmit by  mail, at  the
expense of the Servicer, to all Holders of Certificates of the related Group,
notice of any Servicer Default actually known to a Responsible Officer of the
Trustee.

          SECTION 7.04.  Additional   Remedies  of   Trustee  upon   Servicer
                         Defaults.

          Upon any Servicer Default, the Trustee shall have the right, in its
own name  and as Trustee,  to take all actions  now or hereafter  existing at
law,  in equity  or by  statute  to enforce  its rights  and remedies  and to
protect  the  interests,  and  enforce   the  rights  and  remedies,  of  the
Certificateholders  (including  the   institution  and  prosecution  of   all
judicial, administrative and  other proceedings and the filings  of proofs of
claim  and debt  in connection therewith).   No  remedy provided for  by this
Agreement shall  be exclusive of any other remedy,  and each and every remedy
shall be  cumulative and  in addition  to any  other remedy and  no delay  or
omission to  exercise any  right or  remedy shall  impair any  such right  or
remedy or shall be deemed to be a waiver of any Servicer Default.

          SECTION 7.05.  Waiver of Servicer Defaults.

          The  Majority Certificateholders may waive any Servicer Default and
its consequences, except that a default in the making of any required deposit
into the Collection Account or the Certificate Account that would result in a
failure by the Trustee to make  any required distribution on the Certificates
may be  waived only by  all of the  Certificateholders of the  related Group.
Upon any waiver of a past Servicer Default, such Servicer Default shall cease
to exist, and any Servicer Default arising  therefrom shall be deemed to have
been  remedied for  every purpose of  this Agreement.   No such  waiver shall
extend  to  any subsequent  or other  Servicer  Default or  impair  any right
consequent thereto except to  the extent expressly so waived.   Notice of any
such waiver shall be  given by the Trustee to  each Rating Agency and to  all
Certificateholders of the related Group.

          SECTION 7.06.  Survivability of Servicer Liabilities.

          Notwithstanding anything  herein to the  contrary, upon termination
of  the Servicer  hereunder, any  liabilities of  the Servicer  which accrued
prior to such termination shall survive such termination.

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

          SECTION 8.01.  Duties of Trustee.

          The  Trustee, prior  to the  occurrence of  a Servicer  Default and
after the curing of all Servicer Defaults which may have occurred, undertakes
to perform such duties and only such  duties as are specifically set forth in
this Agreement.   During a Servicer Default, the  Trustee shall exercise such
of the rights and  powers vested in  it by this Agreement,  and use the  same
degree  of  care and  skill  in their  exercise,  as a  prudent  person would
exercise or use under the circumstances  in the conduct of such person's  own
affairs.   Any permissive  right of the Trustee  enumerated in this Agreement
shall not be construed as a duty.

          The  Trustee,  upon  receipt  of   all  resolutions,  certificates,
statements,  opinions,   reports,  documents,  orders  or  other  instruments
furnished  to the  Trustee which  are specifically  required to  be furnished
pursuant to any provision of this Agreement, shall examine  them to determine
whether they are in the form specified in this Agreement.

          The Trustee  may, in accordance  with its duties hereunder,  do all
things  necessary and  proper  as  may be  required  in  connection with  any
secondary  mortgage licensing laws  and similar requirements,  including, but
not limited, to consenting to jurisdiction, and the appointment of agents for
service of  process, in jurisdictions  in which the Mortgaged  Properties are
located.

          No provision  of this Agreement  shall be construed to  relieve the
Trustee  from liability  for  its  own negligent  action,  its own  negligent
failure to act or its own willful misconduct; provided, however, that:
                                              --------  -------

       (i)     Prior to the  occurrence of a Servicer Default,  and after the
     curing of all such Servicer Defaults which may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions of this Agreement, the Trustee shall not be liable except for
     the performance of  such duties and obligations as  are specifically set
     forth in  this Agreement, no  implied covenants or obligations  shall be
     read into this Agreement against the Trustee and, in the absence  of bad
     faith on the part of the Trustee,  the Trustee may conclusively rely, as
     to  the truth  of the  statements  and the  correctness of  the opinions
     contained therein (including, but not limited to, Servicer Information),
     upon  any certificates or opinions furnished to  the Trustee that are in
     the forms specified in this Agreement;

      (ii)     The Trustee  shall not  be personally liable  for an  error of
     judgment  made in  good faith  by a  Responsible Officer  or Responsible
     Officers of the Trustee, unless it shall be proved that the  Trustee was
     negligent in ascertaining the pertinent facts; and

     (iii)     The Trustee  shall not  be liable with  respect to  any action
     taken, suffered or omitted to be taken by it in good faith in accordance
     with the  direction of  the Majority  Certificateholders  issued to  the
     Trustee pursuant to Section 8.13 hereof.

     The Trustee shall, upon receipt of the request substantially in the form
of  Exhibit O  attached hereto, prepare,  issue and  forward to  the Servicer
checks for refunds and expenses indicated on such request.

          SECTION 8.02.  Certain Matters Affecting the Trustee.

          (a)  Except as otherwise provided in Section 8.01 hereof:

       (i)     The Trustee may  request and rely upon and  shall be protected
     in  acting or  refraining  from acting  upon  any resolution,  Officers'
     Certificate,   certificate  of  auditors   or  any   other  certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or  other paper or document (including,  but not limited
     to, Servicer Information) reasonably believed by it to be genuine and to
     have been signed or presented by the proper party or parties;

      (ii)     The  Trustee  may  consult  with counsel  and  any  Opinion of
     Counsel  shall  be full  and  complete authorization  and  protection in
     respect of any  action taken or suffered  or omitted by it  hereunder in
     good faith and in accordance with such Opinion of Counsel;

     (iii)     The Trustee  shall be under  no obligation to exercise  any of
     the trusts  or powers  vested in  it by  this Agreement  or to  make any
     investigation  of matters  arising hereunder  to  institute, conduct  or
     defend any  litigation hereunder or  in relation hereto at  the request,
     order or  direction of  any of the  Certificateholders, pursuant  to the
     provisions  of this Agreement, unless such Certificateholders shall have
     offered to  the Trustee  reasonable security  or  indemnity against  the
     costs, expenses and liabilities which may be incurred therein or thereby
     (provided that  an unsecured  letter of indemnity  in a  form reasonably
     satisfactory to  the Trustee from a Holder which is an insurance company
     having long-term unsecured debt that  is rated at least investment grade
     (or has a  comparable claim-paying ability rating) and  having a minimum
     net  worth  of  $100,000,000 shall  satisfy  such  requirement); nothing
     contained herein shall, however, relieve the Trustee  of the obligation,
     upon the  occurrence of  a Servicer  Default  of which  the Trustee  has
     actual knowledge (which  has not been cured or waived), to exercise such
     of the rights and powers vested in it by this Agreement, and to use  the
     same degree of  care and  skill in  their exercise as  a prudent  person
     would exercise  or use under  the circumstances in  the conduct  of such
     person's own affairs;

      (iv)     The  Trustee shall  not be  personally liable  for any  action
     taken, suffered or omitted by it in good faith and  believed by it to be
     authorized or within  the discretion or rights or  powers conferred upon
     it by this Agreement;

       (v)     Prior to the  occurrence of a  Servicer Default hereunder  and
     after the curing  of all Servicer Defaults which may  have occurred, the
     Trustee shall  not be bound to make any  investigation into the facts or
     matters stated  in any resolution,  certificate, statement,  instrument,
     opinion,  report, notice,  request, consent,  order,  approval, bond  or
     other  paper or document,  unless requested in  writing to do  so by the
     Majority Certificateholders; provided, however, that if the payment of
                                  --------  -------
the costs,  expenses or liabilities likely to be incurred by it in the making
of such  investigation is,  in  the opinion  of the  Trustee, not  reasonably
assured  to the Trustee by the  security afforded to it  by the terms of this
Agreement, the  Trustee may  require reasonable indemnity  (provided that  an
unsecured  letter of  indemnity  in  a form  reasonably  satisfactory to  the
Trustee  from  a  Holder  which  is an  insurance  company  having  long-term
unsecured debt  which  is  rated  at least  investment  grade  (or  having  a
comparable claim-paying  ability rating)  and having a  minimum net  worth of
$100,000,000   shall  satisfy  such  requirement)  against  such  expense  or
liability as  a condition to taking any such  action.  The reasonable expense
of every such examination shall  be paid by the Servicer  or, if paid by  the
Trustee, shall be repaid by the Servicer upon demand;

      (vi)     The Trustee may execute any  of the trusts or powers hereunder
     or perform any  duties hereunder either directly or by or through agents
     or attorneys; and

     (vii)     The  Trustee  shall  not be  personally  liable  for  any loss
     resulting from the investment of funds at the direction of the  Servicer
     or Cityscape held in any Account; provided, however, that the Trustee
                                       --------  -------
shall be  personally liable  on any  investment on  which the  Trustee or  an
affiliate thereof is the obligor and has defaulted.

          (b)  Following  the Closing Date, and except  as otherwise provided
in this Agreement, the Trustee shall not knowingly accept any contribution of
assets to  the Trust unless  it shall have  been provided with an  Opinion of
Counsel at  the expense of the party delivering  such assets acceptable to it
to the effect  that the inclusion of  such assets in either  REMIC Trust will
not cause such REMIC Trust to fail to qualify as a REMIC at any time that any
Certificates are outstanding or subject the Trust to any tax under  the REMIC
Provisions or other applicable  provisions of federal, state and local law or
ordinances.

          (c)  All rights of action under this Agreement or under  any of the
Certificates, enforceable by the  Trustee, may be enforced by  it without the
possession of any of the Certificates, or the production thereof at the trial
or other proceeding relating thereto, and any such suit, action or proceeding
instituted by the Trustee shall be brought in its name for the benefit of all
the  Holders  of  such  Certificates,  subject  to  the  provisions  of  this
Agreement.

          SECTION 8.03.  Trustee Not  Liable  for  Certificates  or  Mortgage
                         Loans.

          The recitals contained herein and  in the Certificates (other  than
the  signature on  the  Certificates) shall  be  taken as  the  statements of
Cityscape, and the Trustee  assumes no responsibility for their  correctness.
The Trustee  makes no  representations or  warranties as  to the  validity or
sufficiency  of  this  Agreement  or  of the  Certificates  (other  than  the
signature  of the  Trustee on the  Certificates) or  of any Mortgage  Loan or
related  document.   The Trustee  shall  not be  accountable for  the  use or
application  by  Cityscape,  the  Depositor,  the  Servicer  of  any  of  the
Certificates or  of the  proceeds of  such Certificates,  or for  the use  or
application of any funds paid to Cityscape, the Depositor or the  Servicer in
respect of  the Mortgage  Loans or for  the use  or application of  any funds
deposited into or withdrawn from the Collection Account by the Servicer.

          SECTION 8.04.  Trustee May Own Certificates.

          The Trustee  in its individual  capacity or any other  capacity may
become the owner  or pledgee of  Certificates with the  same rights it  would
have if it were not Trustee.

          SECTION 8.05.  Expenses of Trustee.

          The  Trustee's  Fee  shall be  paid  as  described in  Section 4.04
hereof.  In  addition, Cityscape covenants and agrees to pay or reimburse the
Trustee,  upon  request,  for  all  reasonable  expenses,  disbursements  and
advances incurred or made by the Trustee, and any director, officer, employee
or agent acting for and  on behalf of the Trustee, in accordance  with any of
the provisions of this Agreement  (including the reasonable compensation  and
the  expenses  and disbursements  of  its  counsel  and of  all  persons  not
regularly  in its  employ,  whether  or not  such  expenses are  incurred  in
connection  with any Opinion of Counsel obtained  or permitted to be obtained
by the Trustee) except any such expense, disbursement or advance as may arise
from its  negligence or bad  faith.  The  Trustee and any  director, officer,
employee or  agent of the Trustee shall be  indemnified by Cityscape and held
harmless against any  loss, liability or expense incurred  in connection with
or relating to  this Agreement or the Certificates, or the performance of any
of the Trustee's duties hereunder, other  than any loss, liability or expense
incurred by reason  of willful misfeasance,  bad faith  or negligence in  the
performance of duties hereunder; provided, however, that with respect to any
                                --------such loss, liability or expense, the-
- ------ Trustee shall have given to Cityscape, the Depositor, the Servicer and
the  Certificateholders written  notice thereof  promptly  after the  Trustee
shall have knowledge  thereof.  Such indemnity shall  survive the termination
or discharge of this Agreement and the resignation or removal of the Trustee.

          SECTION 8.06.  Trustee Eligibility Requirements.

          The Trustee  hereunder shall  at all  times be  a corporation  or a
national or  state-chartered bank or  a national banking association  that is
not  an affiliate of Cityscape or  the Servicer, organized and doing business
under the laws of  the United States of  America or any state thereof  or the
District of Columbia, authorized under  such laws to exercise corporate trust
powers, having a combined  capital and surplus of  at least $100,000,000  and
subject to supervision or examination by federal or state authority.  If such
corporation or association publishes reports of conditions at least annually,
pursuant  to  law or  to  the requirements  of  the aforesaid  supervising or
examining  authority, then for the purposes of this Section 8.06 the combined
capital and surplus  of such corporation, bank or association shall be deemed
to be its combined capital and surplus as set forth in its most recent report
of conditions so published.  In  case at any time any Trustee shall  cease to
be  eligible in  accordance  with the  provisions of  this Section  8.06, the
Trustee shall resign immediately in the manner and with the effect  specified
in Section  8.07 hereof.   The  corporation, bank or  association serving  as
Trustee may  have normal banking  and trust relationships with  Cityscape and
the Servicer and the respective affiliates.

          SECTION 8.07.  Resignation and Removal of the Trustee.

          The Trustee  may at  any time  resign and  be  discharged from  the
trusts  hereby created  by giving  written notice  thereof to  Cityscape, the
Depositor, the Servicer  and to all Certificateholders.   Upon receiving such
notice of any such resignation, the Servicer shall select a successor Trustee
and  shall present  such party  to the  Majority Certificateholders  and upon
their joint approval such party shall promptly be appointed successor trustee
by written instrument,  in duplicate, which instrument shall  be delivered to
the  resigning  Trustee and  to  the  successor  trustee.   A  copy  of  such
instrument shall be delivered to  the Certificateholders and Cityscape by the
Servicer.  If  no successor trustee shall have been so appointed and accepted
appointment  within 30 days after  the giving of  such notice of resignation,
the resigning  Trustee may petition  any court of competent  jurisdiction for
the appointment of a successor trustee.

          If at any time the Trustee shall cease to be eligible in accordance
with the  provisions of Section  8.06 hereof and  shall fail to  resign after
written  request  therefor,  or  if at  any  time  the  Trustee shall  become
incapable  of  acting,  or shall  be  adjudged  bankrupt or  insolvent,  or a
receiver of the Trustee or of its property shall be  appointed, or any public
officer shall take charge  or control of  the Trustee or  of its property  or
affairs for the purpose of rehabilitation,  conservation or liquidation, then
the Servicer shall  solicit and present to the  Majority Certificateholders a
written  instrument removing the  Trustee and appointing  a successor trustee
and, upon their joint written approval, such instrument shall be delivered to
the  Trustee  so removed  and  to the  successor  trustee.   A  copy of  such
instrument shall be delivered to  the Certificateholders and Cityscape by the
Servicer.

          The Majority Certificateholders may at  any time remove the Trustee
and appoint a successor by  written instrument or instruments, in triplicate,
signed by  such  Holders  or  their attorneys-in-fact  duly  authorized,  one
complete  set of  which  instruments  shall be  delivered  to Cityscape,  one
complete set  to the Trustee so removed and one complete set to the successor
so  appointed.    A copy  of  such  instrument  shall  be  delivered  to  the
Certificateholders, the Servicer and Cityscape by the Trustee.

          Any  resignation or  removal of  the Trustee  and appointment  of a
successor trustee  pursuant to  any of the  provisions of  this Section  8.07
shall not become  effective until acceptance of appointment  by the successor
trustee as provided in Section 8.08 hereof.

          SECTION 8.08.  Successor Trustee.

          Any  successor trustee appointed as provided in Section 8.07 hereof
shall  execute,  acknowledge  and  deliver  to  the  Certificateholders,  the
Servicer  and  to  its  predecessor  trustee  an  instrument  accepting  such
appointment  hereunder,  and  thereupon  the resignation  or  removal  of the
predecessor  trustee shall  become  effective  and  such  successor  trustee,
without any further  act, deed or conveyance, shall  become fully vested with
all the rights, powers, duties  and obligations of its predecessor hereunder,
with  the  like  effect  as if  originally  named  as  trustee  herein.   The
predecessor trustee shall deliver to the successor trustee all Mortgage Files
and  related documents and  statements held by  it hereunder  (other than any
Mortgage Files at the time held by a custodian, which shall  become the agent
of  any successor  trustee hereunder),  and Cityscape,  the Servicer  and the
predecessor trustee  shall execute and  deliver such instruments and  do such
other  things as  may reasonably  be required  for more  fully and  certainly
vesting  and confirming  in the  successor trustee  all such  rights, powers,
duties and obligations.

          No  successor trustee shall accept appointment  as provided in this
Section 8.08 unless  at the  time of such  acceptance such successor  trustee
shall be eligible under the provisions of Section 8.06 hereof.

          Upon acceptance of appointment by  a successor trustee as  provided
in  this Section  8.08,  the predecessor  trustee  shall mail  notice  of the
succession of such  trustee hereunder to each Holder of Certificates at their
respective addresses as shown in the  Certificate Register and to each Rating
Agency.  If the predecessor trustee fails to mail such notice within ten (10)
days after acceptance of appointment  by the successor trustee, the successor
trustee  shall  cause  such  notice  to  be  mailed  at  the  expense  of the
predecessor trustee.

          The Trustee shall not be liable for the acts or omissions to act of
any successor Trustee appointed hereunder.

          SECTION 8.09.  Merger or Consolidation of Trustee.

          Any corporation, bank or association  into which the Trustee may be
merged or  converted or with which it may  be consolidated or any corporation
or  association resulting  from any  merger, conversion  or  consolidation to
which the Trustee shall be a  party, or any corporation, bank or  association
succeeding to  the business  of the Trustee,  shall be  the successor  of the
Trustee hereunder, provided  such corporation, bank  or association shall  be
eligible under the  provisions of Section 8.06 hereof,  without the execution
or  filing of any paper or any further act  on the part of any of the parties
hereto.

          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding any  other provisions hereof,  at any time  for the
purpose of  meeting any legal  requirements of any jurisdiction  in which any
part  of the Trust  Estate or property securing  the same may  at the time be
located, the Trustee shall have the  power and shall execute and deliver  all
instruments to appoint one or more Persons approved  by the Trustee to act as
co-trustee or co-trustees,  jointly with the Trustee, or  separate trustee or
separate trustees, of  all or any  part of the Trust  Estate, and to  vest in
such Person or Persons, in such capacity, such title to  the Trust Estate, or
any part thereof, and, subject to the  other provisions of this Section 8.10,
such  powers, duties,  obligations, rights  and trusts  as Cityscape  and the
Trustee may  consider necessary or desirable.  If  the Trustee shall not have
joined in  such appointment  within 15  days after  the receipt  by  it of  a
request so to  do, the Holders  of 25% of  the Voting Rights  shall have  the
power to make such appointment.  No co-trustee or separate trustee  hereunder
shall be required  to meet the  terms of eligibility  as a successor  trustee
under Section  8.06 hereof and  no notice to  Holders of Certificates  of the
appointment of co-trustee(s)  or separate trustee(s) shall be  required under
Section 8.08 hereof.

          In  the case of any appointment of a co-trustee or separate trustee
pursuant to  this Section  8.10, all rights,  powers, duties  and obligations
conferred or imposed  upon the Trustee shall be conferred or imposed upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly, except to  the extent  that, under  any law of  any jurisdiction  in
which any particular act or acts are to be performed by the  Trustee (whether
as Trustee  hereunder or as successor to the Servicer hereunder), the Trustee
shall be incompetent  or unqualified to  perform such act  or acts, in  which
event such rights,  powers, duties and obligations (including  the holding of
title to the Trust or any portion  thereof in any such jurisdiction) shall be
exercised  and  performed by  such  separate  trustee  or co-trustee  at  the
direction of the Trustee.

          Any notice, request or other writing  given to the Trustee shall be
deemed to  have been  given to  each of  the then  separate trustees and  co-
trustees, as  effectively as  if given  to each  of them.   Every  instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the  conditions of  this Article  VIII.   Each separate  trustee and  co-
trustee, upon its acceptance  of the trusts conferred,  shall be vested  with
the estates  or property specified  in its instrument of  appointment, either
jointly with the Trustee or  separately, as may be provided therein,  subject
to  all the  provisions  of  this Agreement,    specifically including  every
provision  of  this Agreement  relating  to  the  conduct of,  affecting  the
liability of, or affording protection to, the Trustee.  Every such instrument
shall be filed with the Trustee.

          Any separate  trustee or co-trustee  may, at any time,   constitute
the Trustee, its agent or attorney-in-fact with full power and authority,  to
the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or co-
trustee shall  die, become incapable of acting, resign  or be removed, all of
its  estates, properties, rights,  remedies and trusts  shall vest  in and be
exercised  by  the Trustee,  to  the extent  permitted  by  law, without  the
appointment of a new or successor trustee.

          SECTION 8.11.  Trustee Records.

          The Trustee shall afford Cityscape, the Depositor, the Servicer and
each  Certificateholder, upon reasonable notice during normal business hours,
access to  all records  maintained by the  Trustee in  respect of  its duties
hereunder and  access to officers  of the Trustee responsible  for performing
such  duties, such  inspection to take  place at  180 East Fifth  Street, St.
Paul, Minnesota   55101  or such other  place as  designated by  the Trustee.
Upon  request, the  Trustee shall  furnish  the Servicer  and any  requesting
Certificateholder with  its most recent  financial statements.   The  Trustee
shall cooperate fully with Cityscape, the Servicer and such Certificateholder
and   shall   make  available   to   Cityscape,   the   Servicer   and   such
Certificateholder for review and copying  such books, documents or records as
may be requested with respect to the Trustee's duties  hereunder.  Cityscape,
the Servicer and the Certificateholders  shall not have any responsibility or
liability  for  any action  or  failure to  act by  the  Trustee and  are not
obligated to supervise the performance of the Trustee under this Agreement or
otherwise.

          SECTION 8.12.  Appointment of Office or Agency.

          The Trustee  designates its  office at 180  East Fifth  Street, St.
Paul,  Minnesota    55101  as  its  agency  where  the  Certificates  may  be
surrendered for registration of transfer  or exchange and presented for final
distribution.   The Trustee designates its  offices at 180 East Fifth Street,
St. Paul, Minnesota   55101, as the office at which notices and demands to or
upon the Trustee in respect of the Certificates may be served and will notify
the  Certificateholders  of any  change in  the  location of  such  office or
agency.

          SECTION 8.13.  Exercise of Trustee Powers by Certificateholders.

          Subject  to  the provisions  of  this  Article  VIII, the  Majority
Certificateholders may  direct the time,  method and place of  conducting any
proceeding  relating to  the  Trust or  the Certificates  or  for any  remedy
available  to  the Trustee  in  its  capacity  as  Trustee (and  not  in  its
individual capacity) with respect to the Certificates or exercising any trust
or power  conferred on the  Trustee with respect  to the Certificates  of the
Trust; provided, however, that:
       --------  -------

                    (i)  such direction  shall not  be in  conflict with  any
          rule of law or with this Agreement; and

                   (ii)  the Trustee shall have been  provided with indemnity
          satisfactory to it (provided that an unsecured letter of  indemnity
          in  a form  reasonably satisfactory  to the  Trustee from  a Holder
          which is an insurance company  having long-term unsecured debt that
          is rated at  least investment grade (or having  a comparable claim-
          paying   ability  rating)  and  having  a   minimum  net  worth  of
          $100,000,000 shall satisfy such requirement).

                                  ARTICLE IX

                                  (RESERVED)

                                  ARTICLE X

                                 TERMINATION

          SECTION 10.01. Termination.

          (a)  Subject  to   Section  10.02  hereof,   this  Agreement  shall
terminate  upon  notice to  the  Trustee of  either:   (i) the  later  of the
distribution to  Certificateholders of the  final payment or  collection with
respect to the last Mortgage Loan  (or advances of same by the  Servicer), or
the disposition of all  funds with respect to the last Mortgage  Loan and the
remittance of all funds due hereunder and  the payment of all amounts due and
payable to the Trustee or (ii) mutual consent of the Servicer,  Cityscape and
each and every Certificateholder in writing; provided, however, that in no
                                             --------  -------
event shall  the Trust established by this Agreement terminate later than the
earlier of (i) twenty-one years  after the death of the last surviving lineal
descendant of  John D. Rockefeller, Sr.,  the late President of  Standard Oil
Corporation, alive as of the date hereof, and (ii) July 31, 2029.

          (b)  Subject   to  Section  10.02  hereof,  the  Majority  Class  R
Certificateholders of  each  Group  may,  at  their  option,  terminate  this
Agreement with respect  to such Group on any Distribution  Date following the
Call Option Date  with respect to such  Group by purchasing, on  the Servicer
Remittance Date  preceding  such Distribution  Date, all  of the  outstanding
Mortgage Loans and REO Properties of  such Group at a price equal to  the sum
of (x) the greater  of (i) 100% of the Loan Balance  of each such outstanding
Mortgage Loan and each such REO Property as of the  last day of the preceding
Due Period and (ii) the fair  market value (disregarding accrued interest) of
such  Mortgage Loans and  REO Properties, determined as  the average of three
written bids  (copies of  which shall  be delivered  to the  Trustee and  the
Servicer) made  by  nationally  recognized dealers,  (y)  30  days'  interest
thereon at a rate equal to  the Mortgage Rate (or such lesser rate  as may be
in effect  due  to the  application  of the  Civil  Relief Act)  and  (z) the
aggregate  amount  of  (i) all  unreimbursed  Delinquency  Advances, (ii) all
unreimbursed Servicing Advances relating only  to such Mortgage Loans and REO
Properties relating to such  Group then held as part of the  Trust Estate and
(iii) any accrued and unpaid Servicing Fees relating to such Group (such sum,
the "Termination Price").

          (c)  Subject  to Section  10.02 hereof,  the Servicer  may,  at its
option,  terminate  this  Agreement  with   respect  to  each  Group  on  any
Distribution Date with respect  to which the Group Principal  Balance of such
Group  as of the end of the related Due Period is less than or equal to 5% of
the Aggregate Maximum  Collateral Amount of such Group by  purchasing, on the
Servicer  Remittance  Date  preceding  such  Distribution  Date, all  of  the
outstanding Mortgage  Loans and REO  Properties relating to  such Group  at a
price equal to the Termination Price.

          (d)  In  connection with  any  such  purchase  pursuant  to  either
paragraph (b) or  (c) above, the Servicer shall deposit  into the Certificate
Account all amounts then on  deposit in the Collection Account (less  amounts
permitted to  be withdrawn by the Servicer  pursuant to Section 3.11 hereof),
which deposit  shall be  deemed to have  occurred immediately  preceding such
purchase.

          Any  such purchase  shall be  accomplished  by the  deposit of  the
Termination Price  into the  Certificate Account  on the  applicable Servicer
Remittance  Date, which amount  shall be applied  to the distributions  to be
made on the Distribution Date immediately following such  Servicer Remittance
Date.  Upon such deposit of the Termination Price, the Trustee shall  pay the
Servicer the amount described in clause (z) of the definition of "Termination
Price" from the amounts on deposit in the Certificate Amount.

          (e)  In  connection with  any  such  purchase  pursuant  to  either
paragraph  (b) or  (c) above,  the party  or parties effecting  such purchase
shall (i) at its  or their own expense, provide to the  Trustee an Opinion of
Counsel  experienced in  federal income  tax matters,  in form  and substance
satisfactory  to the Trustee, to the  effect that such purchase constitutes a
"Qualified Liquidation" of  the related REMIC Trust, as  such term is defined
in the REMIC Provisions, and (ii) give  the Trustee and the Servicer (if  the
purchaser is  not the Servicer) at least 60 days' prior written notice of its
or their  intent to exercise such option.   The Class R Certificateholders of
the related Group and the Servicer shall at the time discuss future servicing
arrangements for the Mortgage Loans.

          (f)  Notice of  any termination,  specifying the Distribution  Date
upon which the Trust will terminate shall, after the Trustee's receipt of any
such  notice,  be   given  promptly  by   the  Trustee   by  letter  to   the
Certificateholders by first class mail or overnight delivery during the month
of such final distribution two Business Days after the Determination Date  in
such month,  specifying (i) the Distribution Date upon which final payment of
the Certificates will be made and (ii) the amount of any such final payment.

          (g)  In the event that not all of the Class R Certificateholders of
the  related  Group pay  the  Termination Price,  the  non-purchasing Class R
Certificateholder  shall  not be  entitled  to,  and  the Trustee  shall  not
distribute  to  such  non-purchasing Class R  Certificateholder,  any  of the
remaining Mortgage Loans, REO Properties or  Mortgage Files, or any amount in
excess of the amount such  Class R Certificateholder would have been entitled
to receive on such Distribution Date had such termination not occurred.

          (h)  Each Holder is  required, and hereby agrees, to  return to the
Trustee any Certificate with respect to which the Trustee has made  the final
distribution due thereon.   Any such Certificate as to which  the Trustee has
made  the final distribution  thereon shall be  deemed canceled  and shall no
longer be outstanding for any purpose of this Agreement, whether or  not such
Certificate is ever returned to the Trustee.

          (i)  In  the   event   that  any   amount   due  to   any   Regular
Certificateholder remains  unclaimed, the Trustee shall, at  its expense, use
its best  efforts to contact  each such Regular Certificateholder  by mail or
telephone and if such  efforts fail shall cause to be published  once, in the
eastern edition  of The Wall Street  Journal, notice that  such money remains
unclaimed.   Such  funds shall  remain uninvested  and shall  not  accrue any
interest.  If,  within two years after such publication,  such amount remains
unclaimed, the  party or  parties effecting the  purchase pursuant  to either
clause (b) or (c)  above shall be entitled to  all unclaimed funds and  other
assets which  remain subject hereto  and the Trustee,  upon transfer of  such
funds,  shall be  discharged of  any responsibility  for such funds,  and the
Certificateholders shall look to such party for payment.

          (j)  Following any  purchase by the party or  parties effecting the
purchase pursuant  to  either clause  (b)  or (c)  above,  the Trustee  shall
promptly  release  to  such  party or  parties  the  Mortgage  Files for  the
remaining  Mortgage  Loans, and  the Trustee  shall execute  all assignments,
endorsements and other  instruments necessary to effect such  transfer as are
furnished by such party or parties.

          SECTION 10.02. Additional Termination Requirements.

          (a)  In the  event that  the purchase  of the  Mortgage Loans  of a
Group  as  provided  in Section  10.01  hereof  occurs,  the  Trust shall  be
terminated  with respect  to  such  Group in  accordance  with the  following
additional requirements, unless the party or  parties effecting such purchase
obtains at its or their own expense and delivers or deliver to the Trustee an
Opinion of Counsel, addressed  to Cityscape, the Servicer and the Trustee, to
the  effect  that  the  failure  of  such  REMIC Trust  to  comply  with  the
requirements of this Section 10.02 will  not (x) result in the imposition  of
taxes on "prohibited transactions" of such REMIC Trust as defined  in Section
860F of the Code or (y) cause such REMIC Trust to fail to  qualify as a REMIC
at any time that any Certificates are outstanding:

       (i)     Within 90 days  prior to the time  of the making of  the final
     payment  on the  Certificates  of a  Group, the  Trustee, on  behalf the
     related REMIC Trust, shall adopt a plan of complete liquidation of  such
     REMIC  Trust, meeting the requirements  of a qualified liquidation under
     Section  860F of  the  Code  and any  regulations  thereunder and  shall
     specify  the first day  of such period  in a statement  attached to such
     REMIC  Trust's  final  Tax  Returns  pursuant  to  Treasury  Regulations
     Section 1.860F1;

      (ii)     At or after  the time of adoption  of such a plan  of complete
     liquidation and at or  prior to the time of making  of the final payment
     on the Certificates  of a Group, the  Servicer, with the cooperation  of
     the Trustee, shall  conduct a  sale of  the assets of  the Trust  Estate
     relating to such Group to the purchasing party or parties for cash; and

     (iii)     At the  time  of  the  making  of the  final  payment  on  the
     Certificates  of a  Group, the  Trustee shall  distribute or  credit, or
     cause to be distributed or credited, to the  purchasing party or parties
     all cash on hand in any Account not required to be paid to the Servicer,
     the Regular Certificateholders  of such Group, or any  other Person, and
     the Trust shall terminate with respect to such Group at that time.

          (b)  By  their  acceptance  of  Class R Certificates,  the  related
Holders  thereof hereby  agree  to authorize  the  Trustee on  behalf of  the
related REMIC Trust  to adopt a  plan of complete  liquidation of such  REMIC
Trust,  which authorization  shall  be  binding upon  all  successor Class  R
Certificateholders of such Group.

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

          SECTION 11.01. Amendment.

          This  Agreement may be amended from  time to time by Cityscape, the
Depositor,  the Servicer  and the  Trustee;  and without  the consent  of the
Certificateholders, (i) to cure any  ambiguity, (ii) to correct or supplement
any  provisions herein which may be defective  or inconsistent with any other
provisions  herein or  (iii) to  make any  other provisions  with respect  to
matters  or  questions  arising  under  this Agreement  which  shall  not  be
inconsistent with the provisions of this Agreement; provided, however, that
                                                    --------  -------
any  such  action listed  in clause  (i)  through (iii)  above shall  not, as
evidenced by an Independent Opinion of  Counsel delivered to the Servicer and
the  Trustee,  adversely   affect  in  any  respect  the   interests  of  any
Certificateholder.

          In  addition, this  Agreement may be  amended from time  to time by
Cityscape, the Depositor, the  Servicer and the Trustee  with the consent  of
the Majority Certificateholders  for the purpose of adding  any provisions to
or  changing in  any manner  or  eliminating any  of the  provisions  of this
Agreement  or  of  modifying in  any  manner  the rights  of  the  Holders of
Certificates; provided, however, that no such amendment or waiver shall
              --------  -------
(x) reduce in any  manner the  amount of,  or delay the  timing of,  payments
required to be  distributed on  any Certificate  without the  consent of  the
Holder of such Certificate, (y) adversely  affect in any material respect the
interests of  the Holders of any Class of Certificates in a manner other than
as described  in clause  (x) above,  without the  consent of  the Holders  of
Certificates  of such Class evidencing at least  a 66% Percentage Interest in
such Class, or (z) reduce the percentage  of Voting Rights required by clause
(y)  above without  the consent of  the Holders  of all Certificates  of such
Class then outstanding.  

          Notwithstanding  any provision of  this Agreement to  the contrary,
the Trustee shall  not consent to any  amendment to this Agreement  unless it
shall have first  received an Independent  Opinion of  Counsel to the  effect
that such amendment  will not  result in the  imposition of  a tax on  either
REMIC Trust  pursuant to the REMIC Provisions or  cause either REMIC Trust to
fail to qualify as a REMIC at any time that any Certificates are outstanding.

          Promptly after  the  execution of  any such  amendment the  Trustee
shall furnish, at the  expense of the Person that requested  the amendment if
such  Person is Cityscape or the Servicer (but  in no event at the expense of
the Trustee), otherwise at the expense of the Trust, a copy of such amendment
and the Opinion of Counsel referred to in the immediately preceding paragraph
to the Servicer, each Certificateholder and each Rating Agency.

          It shall  not be  necessary for  the consent of  Certificateholders
under  this Section  11.01 to  approve  the particular  form of  any proposed
amendment; instead it shall be  sufficient if such consent shall  approve the
substance  thereof.  The manner of obtaining  such consents and of evidencing
the  authorization of  the execution  thereof by Certificateholders  shall be
subject to such reasonable regulations as the Trustee may prescribe.

          The  Trustee may,  but shall  not be obligated  to, enter  into any
amendment pursuant to  this 11.01 Section that affects its rights, duties and
immunities under this Agreement or otherwise.

          SECTION 11.02. Recordation of Agreement; Counterparts.

          To  the  extent  permitted by  applicable  law,  this  Agreement is
subject to  recordation in all  appropriate public offices for  real property
records in all the counties or other comparable jurisdictions in which any or
all of the properties subject to the Mortgages are situated, and in any other
appropriate  public recording  office or  elsewhere,  such recordation  to be
effected by the Servicer at the expense of the Trust, to the effect that such
recordation   materially  and  beneficially  affects  the  interests  of  the
Certificateholders.

          For the purpose of  facilitating the recordation of this  Agreement
as  herein provided and  for other purposes,  this Agreement may  be executed
simultaneously  in  any number  of counterparts,  each of  which counterparts
shall  be deemed  to be  an original,  and such  counterparts  shall together
constitute but one and the same instrument.

          SECTION 11.03. Limitation on Rights of Certificateholders.

          The  death or  incapacity of  any Certificateholder  shall not  (i)
operate  to  terminate  this  Agreement  or  the  Trust,  (ii)  entitle  such
Certificateholder's legal representatives or heirs to claim an accounting  or
to take any action or  proceeding in any court for a partition  or winding up
of  the  Trust,  or  (iii)  otherwise  affect  the  rights,  obligations  and
liabilities of the parties hereto or any of them.

          Except as expressly provided for herein, no Certificateholder shall
have any right to vote  or in any manner otherwise control the operation  and
management of the  Trust, or the obligations of the parties hereto, nor shall
anything herein set  forth or contained in  the terms of the  Certificates be
construed so  as to constitute  the Certificateholders  from time to  time as
partners or  members of  an association; nor  shall any  Certificateholder be
under any liability to any third person  by reason of any action taken by the
parties to this Agreement pursuant to any provision hereof.

          No  Certificateholder  shall  have  any  right  by  virtue  of  any
provision of  this Agreement to institute  any suit, action or  proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a written notice of default
and of the continuance thereof, as hereinbefore provided, and unless also the
Holders of Certificates entitled to at  least 25% of the Voting Rights  shall
have made written request upon the Trustee to institute such action,  suit or
proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee  such reasonable  indemnity  (provided that  an  unsecured letter  of
indemnity in  a form  reasonably satisfactory to  the Trustee  from a  Holder
which is  an insurance company having long-term unsecured debt which is rated
at  least  investment grade  (or  having  a comparable  claim-paying  ability
rating) and  having a minimum  net worth  of $100,000,000 shall  satisfy such
requirement) as it may require against the costs, expenses and liabilities to
be incurred therein or thereby, and the Trustee for 15 days after its receipt
of such  notice, request  and offer  of  indemnity, shall  have neglected  or
refused to institute any  such action, suit or proceeding.   It is understood
and  intended, and expressly covenanted by  each Certificateholder with every
other  Certificateholder  and the  Trustee, that  no one  or more  Holders of
Certificates shall have  any right in  any manner whatever  by virtue of  any
provision of this Agreement to affect, disturb or prejudice the rights of the
Holders of  any other of  such Certificates, or  to obtain or  seek to obtain
priority  over or  preference to  any other  such Holder,  which  priority or
preference is  not otherwise  provided for  herein, or  to enforce  any right
under this Agreement, except in the manner herein provided and for the equal,
ratable and common benefit of all Certificateholders.  For the protection and
enforcement  of  the  provisions  of   this  Section  11.03  each  and  every
Certificateholder and the Trustee shall be entitled to such relief as  can be
given either at law or in equity.

          SECTION 11.04. Governing Law; Jurisdiction.

          This Agreement  shall be construed  in accordance with the  laws of
the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with  such laws.  With respect to
any claim arising out of this Agreement each party irrevocably submits to the
exclusive jurisdiction of the courts of the State of New  York and the United
States District  Court located in the Borough of Manhattan in The City of New
York, and each  party irrevocably waives any  objection which it may  have at
any time to the laying of venue of any suit, action or proceeding arising out
of or relating  hereto brought  in any  such courts,  irrevocably waives  any
claim that any such suit, action or proceeding brought  in any such court has
been brought  in any  inconvenient forum and  further irrevocably  waives the
right  to object,  with respect  to such  claim,  suit, action  or proceeding
brought in any  such court, that such  court does not have  jurisdiction over
such party,  provided that  service of process  has been  made by  any lawful
means.

          SECTION 11.05. Notices.

          All directions, demands  and notices hereunder shall  be in writing
and shall  be deemed to have been duly given (except as otherwise provided in
Section 11.12 hereof)  if personally  delivered at or  mailed by  first class
mail, postage prepaid, or by express delivery service, to (a) in the  case of
Cityscape and  the Servicer, 565  Taxter Road, Elmsford, New  York 10523-2300
(telecopy number (914) 592-7101), or such other address or telecopy number as
may hereafter  be furnished to  the Depositor and  the Trustee in  writing by
Cityscape, (b) in the  case of the Trustee, First  Bank National Association,
180  East Fifth  Street, 2nd Floor,  St. Paul,  Minnesota   55101, Attention:
Structured Finance/Cityscape 1997-C (telecopy number (612) 244-0089), or such
other  address  or telecopy  number  as  may hereafter  be  furnished to  the
Depositor, Cityscape and the  Servicer in writing by the Trustee,  and (c) in
the case  of the Depositor,  Financial Asset Securities Corp.,  600 Steamboat
Road, Greenwich, Connecticut  06830, Attention:  General  Counsel, (203) 625-
6065  (telecopy number  (203) 629-4571),  or such  other address  or telecopy
number  as may  be furnished to  Cityscape, the  Servicer and the  Trustee in
writing by the Depositor.  Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown  in the Certificate Register.  Notice  of any
Servicer Default  shall be  given by  telecopy and  by certified  mail.   Any
notice  so mailed  within  the time  prescribed  in this  Agreement  shall be
conclusively presumed to have duly been given when mailed, whether or not the
Certificateholder receives such notice.  A copy of any notice required  to be
telecopied hereunder shall  also be mailed  to the  appropriate party in  the
manner set forth above.

          SECTION 11.06. Severability of Provisions.

          If  any one  or more  of the  covenants, agreements,  provisions or
terms of this Agreement shall for any reason whatsoever be held invalid, then
such  covenants, agreements,  provisions or  terms shall be  deemed severable
from  the  remaining  covenants,  agreements, provisions  or  terms  of  this
Agreement and shall  in no way affect  the validity or enforceability  of the
other provisions of  this Agreement or of  the Certificates or the  rights of
the Holders thereof.

          SECTION 11.07. Article and Section References.

          All article and section  references used in this Agreement,  unless
otherwise provided, are to articles and sections in this Agreement.

          SECTION 11.08. Notice to the Rating Agencies.

          (a)  Each of the Trustee and the Servicer shall be obligated to use
its best reasonable efforts promptly to provide notice to the Rating Agencies
with respect to each  of the following of which a  Responsible Officer of the
Trustee or Servicer, as the case may be, has actual knowledge:

          (i)  any material change or amendment to this Agreement;

          (ii) the occurrence of any Servicer Default that has not been cured
     or waived;

          (iii)     the resignation  or termination  of the  Servicer or  the
     Trustee;

          (iv) the final payment to Holders of the Certificates of any Class;

          (v)  any change in the location of any Account; and

          (vi) if the  Trustee is  acting as successor  Servicer pursuant  to
     Section 7.02 hereof, any event that would result in the inability of the
     Trustee to make Delinquency Advances.

          (b)  In  addition, (i) the  Trustee shall promptly  furnish to each
Rating Agency copies of the following:

          (A)  each annual report to  Certificateholders described in Section
     4.05 hereof; and

          (B)  each Statement to Certificateholders described in Section 4.05
     hereof; and

(ii) the Servicer shall promptly furnish to each Rating Agency copies  of the
following:

          (C)  each  annual statement as  to compliance described  in Section
     3.19 hereof;

          (D)  each annual  independent public accountants'  servicing report
     described in Section 3.20 hereof;

          (E)  each  Collection Account  Statement described in  Section 3.18
     hereof; and

          (F)  each notice delivered pursuant to Section 7.01(a) hereof which
     relates to  the  fact  that the  Servicer  has not  made  a  Delinquency
     Advance.

          Any such notice pursuant to  this Section 11.08 shall be in writing
and shall be deemed to have been duly given if personally delivered or mailed
by  first class  mail, postage  prepaid,  or by  express delivery  service to
Standard &  Poor's Ratings Services, 26  Broadway, 15th Floor,  New York, New
York 10004-1064, Attention: Mortgage Surveillance Group; Duff & Phelps Credit
Rating Co.,  55 East  Monroe Street,  35th Floor,  Chicago, Illinois   60603,
Attention:  MBS  Monitoring; and  Fitch  Investors Service,  L.P.,  One State
Street Plaza, New York, New York  10004, Attention: Glenn Costello.

          SECTION 11.09. Further Assurances.

          Notwithstanding  any other provision of this Agreement, neither the
Regular  Certificateholders  nor the  Trustee  shall have  any  obligation to
consent to any  amendment or modification of this  Agreement unless they have
been  provided reasonable security  or indemnity against  their out-of-pocket
expenses (including reasonable attorneys' fees) to be incurred in  connection
therewith.

          SECTION 11.10. Benefits of Agreement.

          Nothing  in this  Agreement or  in  the Certificates,  expressed or
implied, shall give to any Person,  other than the Certificateholders and the
parties hereto and  their successors hereunder, any  benefit or any legal  or
equitable right, remedy or claim under this Agreement.

          SECTION 11.11. Acts of Certificateholders.

          (a)    Any  request,   demand,  authorization,  direction,  notice,
consent, waiver  or other action  provided by this  Agreement to be  given or
taken by the  Certificateholders may be embodied  in and evidenced by  one or
more   instruments  of   substantially   similar   tenor   signed   by   such
Certificateholders in person  or by agent duly appointed in writing; and such
action  shall  become  effective  when  such  instrument or  instruments  are
delivered to the  Trustee, Cityscape and  the Servicer.   Such instrument  or
instruments  (and the  action  embodied therein  and  evidenced thereby)  are
herein sometimes referred  to as the "act" of  the Certificateholders signing
such instrument or instruments.  Proof of execution of any such instrument or
of a writing appointing any such agent shall be sufficient for any purpose of
this Agreement and  conclusive in favor of the Trustee and the Trust, if made
in the manner provided in this Section 11.11.

          (b)  The fact  and date of the execution by  any Person of any such
instrument or writing  may be proved by  the affidavit of  a witness of  such
execution  or  by  the  certificate  of a  notary  public  or  other  officer
authorized  by law  to take  acknowledgments  of deeds,  certifying that  the
individual  signing  such  instrument  or  writing  acknowledged  to  him the
execution thereof.    Whenever such  execution is  by a  signer  acting in  a
capacity  other than  his or  her  individual capacity,  such certificate  or
affidavit shall also constitute sufficient proof of his authority.

          (c)  Any   request,  demand,   authorization,  direction,   notice,
consent, waiver  or other  action by any  Certificateholder shall  bind every
future  Holder of such Certificate and the holder of every Certificate issued
upon the registration of transfer thereof or in exchange therefor or  in lieu
thereof, in respect  of anything done, omitted or suffered to  be done by the
Trustee or  the Trust in  reliance thereon, whether  or not notation  of such
action is made upon such Certificate.

          SECTION 11.12. Tax Matters Person.  

          So long as Cityscape owns a 100% Percentage Interest in the Class R
Certificates of a Group,  Cityscape  shall act as the Tax Matters  Person for
the related REMIC Trust for all purposes of the Code.  The Tax Matters Person
shall perform, or  cause to  be performed,  such duties, and  shall take,  or
cause to be taken, such actions as are required to be performed or taken by a
"tax  matters person"  under the  Code.   Cityscape, as  Tax Matters  Person,
hereby appoints the Trustee  to act as agent of  the Tax Matters Person.   If
Cityscape  hereafter transfers  ownership  of a  Percentage  Interest in  the
Class R Certificates of a Group to a third party, Cityscape may  appoint such
third party to be the Tax Matters Person for such REMIC Trust.

          IN WITNESS WHEREOF, Cityscape, the Depositor, the  Servicer and the
Trustee have  caused  their names  to be  signed hereto  by their  respective
officers thereunto duly  authorized, all as of  the day and year  first above
written.

                              FINANCIAL ASSET SECURITIES CORP.,
                                as Depositor


                              By: /s/ Peter McMullin
                                 ---------------------------
                                 Name:  Peter McMullin
                                 Title: Vice President


                              CITYSCAPE CORP.,
                                as Seller and Servicer


                              By: /s/ Cheryl P. Carl
                                 ---------------------------
                                 Name:  Cheryl P. Carl
                                 Title: Senior Vice President




                              FIRST BANK NATIONAL ASSOCIATION,
                                as Trustee


                              By: /s/ Lynn M. Steiner
                                 ---------------------------
                                 Name:  Lynn M. Steiner
                                 Title: Assistant Vice President




STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


          On the 25th day of June, 1997 before me, a notary public in and for
said State,  personally appeared  Peter McMullin  known to  me to  be a  Vice
President of  Financial Asset Securities  Corp., a Delaware  corporation that
executed the  within instrument, and  also known to me  to be the  person who
executed it on behalf  of said corporation, and acknowledged to  me that such
corporation executed the within instrument.

          IN WITNESS  WHEREOF, I  have hereunto  set my  hand and  affixed my
official seal the day and year in this certificate first above written.


                                   ---------------------------------------
                                            Notary Public




STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


          On the 25th day of June, 1997 before me, a notary public in and for
said State, personally appeared  Cheryl P. Carl  known to me  to be a  Senior
Vice President  of Cityscape  Corp., a corporation  that executed  the within
instrument, and also known  to me to be the person who  executed it on behalf
of said  corporation, and acknowledged  to me that such  corporation executed
the within instrument.

          IN WITNESS  WHEREOF, I  have hereunto  set my  hand and  affixed my
official seal the day and year in this certificate first above written.


                                   ___________________________
                                          Notary Public





STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


          On the 25th day of June, 1997 before me, a notary public in and for
said  State, personally  appeared  Lynn M.  Steiner,  known to  me  to be  an
Assistant Vice  President  of First  Bank  National Association,  a  national
banking association that executed the within instrument, and also known to me
to be  the  person  who  executed  it on  behalf  of  said  association,  and
acknowledged to me that such corporation executed the within instrument.

          IN WITNESS  WHEREOF, I have  hereunto set  my hand  and affixed  my
official seal the day and year in this certificate first above written.


                                   ---------------------------------------
                                            Notary Public





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