FINANCIAL ASSET SECURITIES CORP
424B5, 1997-02-18
ASSET-BACKED SECURITIES
Previous: MATZEL & MUMFORD MORTGAGE FUNDING INC, 8-K, 1997-02-18
Next: DUKE REALTY LIMITED PARTNERSHIP, SC 13G, 1997-02-18




PROSPECTUS SUPPLEMENT
(To Prospectus dated February 13, 1997)

                               (CITYSCAPE LOGO)

                    CITYSCAPE HOME LOAN OWNER TRUST 1997-1
           $36,650,000 CLASS A-1 6.54% HOME LOAN ASSET BACKED NOTES
           $10,000,000 CLASS A-2 6.50% HOME LOAN ASSET BACKED NOTES
           $15,350,000 CLASS A-3 6.63% HOME LOAN ASSET BACKED NOTES
           $20,714,000 CLASS A-4 7.23% HOME LOAN ASSET BACKED NOTES
           $17,703,000 CLASS M-1 7.58% HOME LOAN ASSET BACKED NOTES
           $11,609,000 CLASS M-2 7.87% HOME LOAN ASSET BACKED NOTES
         $4,063,942 CLASS B 8.17% HOME LOAN ASSET BACKED CERTIFICATES
                HOME LOAN ASSET BACKED NOTES AND CERTIFICATES
DISTRIBUTIONS PAYABLE ON THE 25TH DAY OF EACH MONTH, COMMENCING IN MARCH 1997
                      FINANCIAL ASSET SECURITIES CORP.,
                                 As Depositor
                               CITYSCAPE CORP.,
                          as Transferor and Servicer
                            ----------------------
     The Cityscape Home Loan Owner Trust 1997-1 (the "Trust") will be formed
pursuant to a trust agreement to be dated as of February 1, 1997 (the "Trust
Agreement")  and  entered  into  by  Financial  Asset  Securities  Corp.,  as
depositor (the  "Depositor"), Wilmington Trust Company, as owner trustee (the
"Owner Trustee"),  First Bank National  Association, as co-owner  trustee (in
such capacity,  the "Co-Owner  Trustee") and  Cityscape Corp.  ("Cityscape").
The Trust  will issue  $112,026,000 aggregate principal  amount of  Home Loan
Asset Backed  Notes (the "Notes") pursuant to an  indenture to be dated as of
February 1, 1997 (the "Indenture"), between the Trust and First Bank National
Association,  as  indenture   trustee  (in  such  capacity,   the  "Indenture
Trustee").  The  Trust will also issue $4,063,942  aggregate principal amount
of  Home Loan  Asset Backed  Certificates  (the "Class  B Certificates"  and,
together with the Notes, the "Offered Securities") and instruments evidencing
the residual  interest in  the Trust  (the  "Residual Interest").   Only  the
Offered Securities are offered hereby.

    The  Trust will  primarily consist of  a pool (the  "Pool") consisting of
home loans (the "Loans") secured by either mortgages, deeds of trust or other
similar security instruments (the "Mortgages") as described herein under "The
Pool".

    Distributions on the  Offered Securities will be  made to the holders  of
the Offered Securities on the 25th day of each month or, if such day is not a
Business Day  (as defined herein), the next  succeeding Business Day (each, a
"Distribution Date"), beginning  in March 1997.  The Notes will be secured by
the  assets of the Trust pursuant to  the Indenture.  Interest on the Classes
of Notes will  accrue at the above-specified fixed per  annum interest rates.
On each Distribution Date, the Noteholders will  be entitled to receive, from
and to the extent that funds are available therefor in the  Note Distribution
Account, distributions  with respect to interest and  principal calculated as
described herein under "Description  of the Offered Securities--Distributions
on  the Offered Securities".  Distributions of  interest and principal on the
Class M-1 and Class M-2 Notes (the "Mezzanine Notes") will be subordinated in
priority to  distributions of interest  and principal,  respectively, on  the
Class A-1, Class A-2, Class A-3 and  Class A-4 Notes (the "Senior Notes")  as
described  herein.    The  Class  B  Certificates  will  represent  undivided
ownership interests in  the Trust.  Interest on the Class B Certificates will
accrue at  the above-specified fixed  per annum  pass-through rate.   On each
Distribution Date,  the Certificateholders will be entitled  to receive, from
and  to the  extent  that funds  are  available therefor  in the  Certificate
Distribution  Account, distributions with  respect to interest  and principal
calculated  as described  under  "Description  of  the  Offered  Securities--
Distributions on the Offered Securities"  herein.  Distributions on the Class
B Certificates will be subordinated in priority to payments due on  the Notes
to the extent described herein.

    FOR A  DISCUSSION OF CERTAIN RISKS  ASSOCIATED WITH AN  INVESTMENT IN THE
OFFERED SECURITIES, SEE THE INFORMATION HEREIN UNDER "RISK FACTORS" BEGINNING
ON PAGE S-11 AND IN THE PROSPECTUS BEGINNING ON PAGE 8.
                             ____________________


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

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

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



                       GREENWICH CAPITAL MARKETS, INC.

                             ____________________

February 13, 1997


    THE  YIELDS TO  MATURITY  OF ANY  OFFERED SECURITIES  MAY  VARY  FROM THE
ANTICIPATED YIELDS TO  THE EXTENT SUCH OFFERED SECURITIES ARE  PURCHASED AT A
DISCOUNT OR PREMIUM AND TO THE EXTENT THE RATE AND TIMING OF PAYMENTS THEREOF
ARE  SENSITIVE  TO THE  RATE  AND  TIMING  OF PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS) OF THE LOANS.   SECURITYHOLDERS SHOULD CONSIDER, IN  THE CASE OF
ANY OFFERED SECURITIES  PURCHASED AT A DISCOUNT,  THE RISK THAT A  LOWER THAN
ANTICIPATED RATE OF  PRINCIPAL PAYMENTS COULD RESULT IN AN  ACTUAL YIELD THAT
IS  LOWER  THAN THE  ANTICIPATED  YIELD  AND,  IN  THE CASE  OF  ANY  OFFERED
SECURITIES PURCHASED  AT A PREMIUM,  THE RISK THAT A  FASTER THAN ANTICIPATED
RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN
THE ANTICIPATED YIELD.

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

    The  Offered Securities are being offered by the Underwriter from time to
time  in  negotiated  transactions  or  otherwise at  varying  prices  to  be
determined at the  time of sale. Proceeds to the Depositor are expected to be
approximately  $114,904,550.72, plus accrued  interest from February  1, 1997
to, but not  including, the Closing Date, before  deducting issuance expenses
payable by the Depositor.

    The Offered Securities are  offered by the Underwriter, subject to  prior
sale, when,  as  and if  delivered to  and accepted  by  the Underwriter  and
subject to approval of certain legal matters by counsel. It is  expected that
delivery  of  the Offered  Securities will  be made  in book-entry  form only
through the facilities of The  Depository Trust Company (the "Depository") on
or about February 14, 1997.
                             ____________________

    This Prospectus  Supplement does not  contain complete  information about
the offering of the Offered  Securities.  Additional information is contained
in  the  Prospectus   dated  February  13,  1997   (the  "Prospectus")  which
accompanies this Prospectus Supplement and  purchasers are urged to read both
this Prospectus Supplement and the Prospectus  in full. Sales of the  Offered
Securities may not be consummated unless the purchaser has received both this
Prospectus Supplement and the Prospectus.

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

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


               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    There are  incorporated herein by  reference all  documents filed by  the
Depositor with the Commission pursuant  to Sections 13(a), 13(c), 14 or 15(d)
of the Securities Exchange  Act of 1934, as amended, on  or subsequent to the
date  of this  Prospectus Supplement  and  prior to  the  termination of  the
offering  of the  Offered Securities.    The Depositor  will provide  without
charge to each person  to whom this Prospectus Supplement and  Prospectus are
delivered, on request of such  person, a copy of any or all  of the documents
incorporated herein  by reference other  than the exhibits to  such documents
(unless  such exhibits  are specifically  incorporated by  reference  in such
documents).  Requests should  be  made  in writing  to  Peter McMullin,  Vice
President  of  Financial  Asset  Securities  Corp.,  at 600  Steamboat  Road,
Greenwich, Connecticut 06830.

                                   SUMMARY

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

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

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

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

  Indenture Trustee . . . . . . . . .     First  Bank National  Association, a
                                          national   banking  association,  as
                                          the trustee  (in such capacity,  the
                                          "Indenture   Trustee")   under    an
                                          indenture   to  be   dated   as   of
                                          February  1, 1997  (the "Indenture")
                                          between the Trust and  the Indenture
                                          Trustee.

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

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

  Closing Date  . . . . . . . . . . .     On or about February 14, 1997.

  Cut-Off Date  . . . . . . . . . . .     February 1, 1997.

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



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

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

  Record Date . . . . . . . . . . . .     The  last Business  Day of the month
                                          immediately  preceding the  month in
                                          which each Distribution Date  occurs
                                          (each, a "Record Date").

  The Offered Securities

  The Notes . . . . . . . . . . . . .     The Trust  will issue the Classes of
                                          Notes pursuant  to the Indenture  in
                                          the   respective  aggregate  initial
                                          principal  amounts specified  on the
                                          cover  hereof  (each such  aggregate
                                          principal     amount    being    the
                                          "Original  Class Principal  Balance"
                                          for the  related Class).  The  Notes
                                          will  be  secured by  the assets  of
                                          the Trust pursuant to  the Indenture
                                          and,  except  as  described  herein,
                                          will  be senior  in right of payment
                                          to the  Class B Certificates and the
                                          Residual Interest.  In  addition, as
                                          described  herein,  the  Class  A-1,
                                          Class A-2, Class  A-3 and  Class A-4
                                          Notes  (the  "Senior  Notes")   will
                                          also  be senior  in right of payment
                                          to  the  Class  M-1  and  Class  M-2
                                          Notes   (the   "Mezzanine   Notes").
                                          Interest will accrue on  the Classes
                                          of  Notes  at  the   respective  per
                                          annum rates  set forth on the  cover
                                          hereof  (as to  each such Class, the
                                          "Note Interest Rate").   Interest on
                                          the Notes  will accrue on the  basis
                                          of  a  360-day  year  consisting  of
                                          twelve    30-day   months.       See
                                          "Description    of    the    Offered
                                          Securities--Distributions   on   the
                                          Offered Securities" herein.

    The Class B Certificates  . . . .     The  Trust  will issue  the Class  B
                                          Certificates  pursuant to  the Trust
                                          Agreement  in the  aggregate initial
                                          principal  amount  specified on  the
                                          cover    hereof   (such    aggregate
                                          principal    amount    being     the
                                          "Original  Class  Principal Balance"
                                          for such  Class).    On the  Closing
                                          Date,  the Original  Class Principal
                                          Balance of the Class  B Certificates
                                          will   equal  the   excess  of   the
                                          Original   Pool  Principal   Balance
                                          over the  aggregate of the  Original
                                          Class  Principal  Balances  of   all
                                          Classes  of  Notes.    The  Class  B
                                          Certificates     will      represent
                                          undivided  ownership  interests   in
                                          the  Trust.  Interest on the Class B
                                          Certificates  will  accrue  at   the
                                          applicable per annum rate  set forth
                                          on the  cover hereof  (the "Class  B
                                          Pass  Through Rate").   Interest  on
                                          the   Class   B  Certificates   will
                                          accrue  on the  basis of  a  360-day
                                          year  consisting  of  twelve  30-day
                                          months.   Payments  of  interest  on
                                          the  Class B  Certificates generally
                                          will  be  subordinate  in  right  of
                                          payment  of interest  on the  Notes,
                                          and  payments of  principal  of  the
                                          Class B  Certificates generally will
                                          be subordinate  in right of  payment
                                          of principal of the Notes,  but will
                                          be  senior  in right  of payment  to
                                          the   Residual   Interest.       See
                                          "Description    of    the    Offered
                                          Securities--Distributions   on   the
                                          Offered Securities" herein.

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

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

  Form and Registration of the
    Offered Securities  . . . . . . .     The    Offered    Securities    will
                                          initially  be issued  only in  book-
                                          entry   form.   Persons    acquiring
                                          beneficial  ownership  interests  in
                                          the  Offered  Securities  ("Security
                                          Owners")  will  hold  such   Offered
                                          Securities  through  the book  entry
                                          facilities  of The  Depository Trust
                                          Company  ("DTC").   Transfers within
                                          DTC  will be  in accordance with the
                                          usual     rules    and     operating
                                          procedures  of the DTC.   So long as
                                          each Class of Offered  Securities is
                                          in book-entry form, each  such Class
                                          of   Offered   Securities  will   be
                                          evidenced    by    one    or    more
                                          certificates registered in the  name
                                          of  the   nominee  of   DTC.     The
                                          interests  of  such Security  Owners
                                          will be represented by  book-entries
                                          on   the   records   of    DTC   and
                                          participating  members thereof.   No
                                          Security Owner  will be entitled  to
                                          receive  a  definitive   certificate
                                          representing      such      person's
                                          interest, except  in the event  that
                                          Definitive  Securities  are   issued
                                          under   the   limited  circumstances
                                          described  herein.   All  references
                                          in  this  Prospectus  Supplement  to
                                          any  Class  of  Offered   Securities
                                          reflect the  rights of the  Security
                                          Owners of  such Class  only as  such
                                          rights may be exercised  through DTC
                                          and  its  participating  members  so
                                          long  as   such  Class  of   Offered
                                          Securities  is  held  by DTC.    See
                                          "Risk            Factors--Book-Entry
                                          Registration" in the Prospectus  and
                                          "Description   of  the  Securities--
                                          Book-Entry      Registration      of
                                          Securities" in the Prospectus.   The
                                          Security  Owners' interests  in each
                                          Class of Offered Securities  will be
                                          held  only in  minimum denominations
                                          of  $100,000 and  integral multiples
                                          of $1,000 in excess thereof.

  Assets of the Trust . . . . . . . .     On the Closing Date, the Trust  will
                                          purchase from  the Depositor a  pool
                                          (the  "Pool")  of  home  loans  (the
                                          "Loans") having an aggregate  unpaid
                                          principal  balance of  approximately
                                          $116,089,942 as of the  Cut-Off Date
                                          (the    "Original   Pool   Principal
                                          Balance")  pursuant to  a  Sale  and
                                          Servicing Agreement  to be dated  as
                                          of  February 1,  1997 (the "Sale and
                                          Servicing   Agreement")  among   the
                                          Trust,     the    Depositor,     the
                                          Transferor,    the   Servicer,   the
                                          Indenture  Trustee and  the Co-Owner
                                          Trustee.  The Loans will  be secured
                                          by  mortgages,  deeds  of  trust  or
                                          other  similar security  instruments
                                          (the "Mortgages").

                                          The   assets  of   the  Trust   will
                                          primarily  consist  of  the   Loans.
                                          The  assets of  the Trust  will also
                                          include  (i)  payments  of  interest
                                          due in  respect of  the Loans  after
                                          the   Cut-Off  Date   and  principal
                                          received  in respect  of  the  Loans
                                          after   the   Cut-Off   Date;   (ii)
                                          amounts    on    deposit   in    the
                                          Collection       Account,       Note
                                          Distribution       Account       and
                                          Certificate  Distribution   Account;
                                          and  (iii)  certain other  ancillary
                                          or  incidental  funds,  rights   and
                                          properties     related     to    the
                                          foregoing.      See   "The   Trust--
                                          General"  herein.   The  Trust  will
                                          include    the    unpaid   principal
                                          balance of each Loan as of the  Cut-
                                          Off   Date   (the   "Cut-Off    Date
                                          Principal     Balance").         The
                                          "Principal  Balance" of  a  Loan  on
                                          any  day  is equal  to  its  Cut-Off
                                          Date  Principal  Balance, minus  all
                                          principal    reductions     credited
                                          against  the  Principal  Balance  of
                                          such  Loan since  the Cut-Off  Date,
                                          including  any Net  Loan Losses  (as
                                          defined  herein)  reported  by   the
                                          Servicer.    With  respect   to  any
                                          date,  the "Pool  Principal Balance"
                                          will be  equal to  the aggregate  of
                                          the Principal Balances of  all Loans
                                          as   of   the   last   day   of  the
                                          immediately  preceding  Due   Period
                                          (as defined herein).

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

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

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

                                          The  Pool  will  consist   of  3,253
                                          loans   having   an  Original   Pool
                                          Principal  Balance of  $116,089,942.
                                          See "The Pool" herein.

                                          The  Servicer  and  the   Transferor
                                          each  have  the  option   after  the
                                          Closing  Date either  to  repurchase
                                          any  Loan  incident to  foreclosure,
                                          default or imminent default  thereof
                                          (a  "Defaulted Loan")  or to  remove
                                          such  Defaulted Loan  and substitute
                                          a Qualified  Substitute Loan (up  to
                                          an   aggregate   amount   of   Loans
                                          representing  10%  of  the  Original
                                          Pool   Principal   Balance).     The
                                          Transferor  will  also be  obligated
                                          either to  repurchase any Loan as to
                                          which  a representation  or warranty
                                          has  been  breached,  which   breach
                                          remains uncured for  a period  of 60
                                          days  and has  a materially  adverse
                                          effect  on  the  interests   of  the
                                          Securityholders in such Loan  (each,
                                          a  "Defective Loan")  or  to  remove
                                          such  Defective Loan  and substitute
                                          a  Qualified Substitute  Loan.    As
                                          used     herein,    a     "Qualified
                                          Substitute     Loan"    will    have
                                          characteristics  that are  generally
                                          the   same   as   or   substantially
                                          similar  to  the characteristics  of
                                          the Loan  which  it  replaces.   The
                                          repurchase of any Loan  (rather than
                                          the   replacement   thereof  through
                                          substitution)    will   result    in
                                          accelerated  payments  of  principal
                                          distributions    on    the   Offered
                                          Securities.    See  "The  Transferor
                                          and     Servicer--Repurchase      or
                                          Substitution of Loans" herein.

  Credit Enhancement  . . . . . . . .     Credit  enhancement with  respect to
                                          the   Offered  Securities   will  be
                                          provided  by  (i) the  subordination
                                          of   the  right   of  the   Residual
                                          Interest and  of certain Classes  of
                                          Offered   Securities   to    receive
                                          distributions   with   respect    to
                                          interest   and   principal  to   the
                                          extent described below and  (ii) the
                                          overcollateralization        feature
                                          described below.

    Subordination . . . . . . . . . .     The  rights of  the holders  of  the
                                          Class M-1     Notes    to    receive
                                          distributions  of  interest on  each
                                          Distribution Date generally will  be
                                          subordinated to  such rights of  the
                                          holders  of the  Senior  Notes,  the
                                          rights   of  the   holders  of   the
                                          Class M-2     Notes    to    receive
                                          distributions  of  interest on  each
                                          Distribution  Date,  generally  will
                                          be  subordinated to  such rights  of
                                          the holders  of the Class M-1  Notes
                                          and  the   Senior  Notes,  and   the
                                          rights  of the  holders of the Class
                                          B     Certificates    to     receive
                                          distributions  of  interest on  each
                                          Distribution Date generally will  be
                                          subordinated to  such rights of  the
                                          holders of the Notes.   In addition,
                                          the  rights  of the  holders of  the
                                          Class    M-1   Notes    to   receive
                                          distributions  of principal  on each
                                          Distribution Date generally will  be
                                          subordinated to  such rights of  the
                                          holders  of the  Senior  Notes,  and
                                          the  rights  of the  holders of  the
                                          Class    M-2   Notes    to   receive
                                          distributions  of principal  on each
                                          Distribution Date generally will  be
                                          subordinated to  such rights of  the
                                          holders of the Senior Notes  and the
                                          Class M-1 Notes.  The  rights of the
                                          holders of the Class  B Certificates
                                          to    receive    distributions    of
                                          principal on each Distribution  Date
                                          generally  will  be subordinated  to
                                          such rights  of the  holders of  the
                                          Notes.   In  addition, the rights of
                                          the   holders   of   the    Residual
                                          Interest     to     receive      any
                                          distributions      from      amounts
                                          available on each Distribution  Date
                                          will be subordinated to  such rights
                                          of  the   holders  of  the   Offered
                                          Securities.      The   subordination
                                          described   above  is   intended  to
                                          enhance  the  likelihood of  regular
                                          receipt by  the holders of the Notes
                                          of the  full amount of interest  and
                                          principal distributions due to  such
                                          holders and  to afford such  holders
                                          protection  against  losses  on  the
                                          Loans.   The  subordination  of  the
                                          Residual  Interest to  the  Class  B
                                          Certificates is intended to  enhance
                                          the  likelihood  of regular  receipt
                                          by  the   holders  of  the  Class  B
                                          Certificates of  the full amount  of
                                          interest        and        principal
                                          distributions  due  to such  holders
                                          and    to   afford    such   holders
                                          protection  against  losses  on  the
                                          Loans.   See "Description of  Credit
                                          Enhancement--Subordination       and
                                          Allocation of Losses" herein.

    Overcollateralization . . . . . .     As  of any  date  of  determination,
                                          the  "Overcollateralization  Amount"
                                          will  equal the  excess of  the Pool
                                          Principal    Balance    over     the
                                          aggregate  of  the  Class  Principal
                                          Balances of the Offered  Securities.
                                          On    the    Closing    Date,    the
                                          Overcollateralization  Amount   will
                                          be   zero.    As  a  result  of  the
                                          application  of  Excess  Spread   in
                                          reduction  of  the  Class  Principal
                                          Balances of the Offered  Securities,
                                          the Overcollateralization Amount  is
                                          expected   to  increase   over  time
                                          until  such amount  is equal  to the
                                          Overcollateralization Target Amount.

                                          Except    as   otherwise    provided
                                          herein,  the  "Overcollateralization
                                          Target   Amount"   prior   to  the
                                          Stepdown  Date  (as defined  herein)
                                          will be equal  to the greater of (x)
                                          10% of  the Original Pool  Principal
                                          Balance and (y) the  Net Delinquency
                                          Calculation   Amount   (as   defined
                                          herein); on  and after the  Stepdown
                                          Date,   the    Overcollateralization
                                          Target  Amount will  be equal to the
                                          greater  of  (x)  20%  of  the  Pool
                                          Principal Balance  as of the end  of
                                          the  preceding Due  Period  and  (y)
                                          the   Net  Delinquency   Calculation
                                          Amount; provided, however, that  the
                                          Overcollateralization Target  Amount
                                          will in no event be less  than 0.50%
                                          of   the  Original   Pool  Principal
                                          Balance.
                                          While  the  distribution  of  Excess
                                          Spread  to holders  of  the  Offered
                                          Securities  in  reduction  of  their
                                          respective Class Principal  Balances
                                          has  been designed  to  produce  and
                                          maintain    a    given   level    of
                                          overcollateralization  with  respect
                                          to  the  Offered  Securities,  there
                                          can  be  no  assurance  that  Excess
                                          Spread   will   be   generated    in
                                          sufficient  amounts  to ensure  that
                                          such   overcollateralization   level
                                          will  be achieved  or maintained  at
                                          all  times.    See  "Description  of
                                          Credit    Enhancement--Subordination
                                          and Allocation of Losses"  and "Risk
                                          Factors--Adequacy     of      Credit
                                          Enhancement" herein.



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

  Fees and Expenses of the Trust  . .     On each Distribution Date,  prior to
                                          distributions on the Notes,  amounts
                                          from   the   Available    Collection
                                          Amount  will be  distributed to  pay
                                          the  following  periodic  fees:  (1)
                                          the unpaid and  accrued fees  of the
                                          Servicer       (the       "Servicing
                                          Compensation"),  (2) the  unpaid and
                                          accrued   fees   of  the   Indenture
                                          Trustee   (the  "Indenture   Trustee
                                          Fee"),  (3) unpaid  and accrued  the
                                          fees  of  the  Owner   Trustee  (the
                                          "Owner  Trustee Fee")  and  (4)  the
                                          unpaid  and  accrued  fees   of  the
                                          Custodian   (the  "Custodian   Fee")
                                          (collectively,  the "Trust  Fees and
                                          Expenses").

  Optional Termination  . . . . . . .     The  holders  of  Residual  Interest
                                          exceeding  in the  aggregate  a  50%
                                          percentage  interest (the  "Majority
                                          Residual  Interestholders") may,  at
                                          their   option,   effect  an   early
                                          termination  of  the  Trust   on  or
                                          after   any  Distribution   Date  on
                                          which  the  Pool  Principal  Balance
                                          declines  to  10%  or  less  of  the
                                          Original Pool Principal Balance,  by
                                          purchasing  all  of the  Loans at  a
                                          price equal to  or greater  than the
                                          Termination   Price   (as    defined
                                          herein).    The  proceeds  from  any
                                          such  sale will  be distributed  (i)
                                          first, to the payment of  Trust Fees
                                          and  Expenses, (ii)  second, to  the
                                          Noteholders of  each Class of  Notes
                                          in  an  amount  equal  to  the  then
                                          outstanding  Class Principal Balance
                                          thereof plus all accrued  and unpaid
                                          interest  thereon,  (iii) third,  to
                                          the   holders   of   the   Class   B
                                          Certificates in  an amount equal  to
                                          the    then    outstanding     Class
                                          Principal  Balance thereof  plus all
                                          accrued and unpaid interest  thereon
                                          and  (iv) then, to  the  holders  of
                                          the  Residual  Interest, the  amount
                                          remaining,   if   any,   after   the
                                          distributions  specified in  clauses
                                          (i)-(iii)  above.   See "Description
                                          of the Offered  Securities--Optional
                                          Termination of the Trust" herein.

  Tax Status  . . . . . . . . . . . .     In  the opinion  of Tax  Counsel (as
                                          defined  herein) for  Federal income
                                          tax  purposes,  the  Notes  will  be
                                          characterized as debt and  the Trust
                                          will  not  be  characterized  as  an
                                          association  (or  a publicly  traded
                                          partnership)     taxable    as     a
                                          corporation.    Each Noteholder,  by
                                          the  acceptance  of  a   Note,  will
                                          agree   to  treat   the   Notes   as
                                          indebtedness,        and        each
                                          Certificateholder,      by       the
                                          acceptance    of    a    Class     B
                                          Certificate,  will  agree  to  treat
                                          the Trust as a partnership in  which
                                          the Certificateholders are  partners
                                          for  Federal  income  tax  purposes.
                                          Alternative   characterizations   of
                                          the Trust  and the Certificates  are
                                          possible,  but would  not result  in
                                          materially  adverse tax consequences
                                          to    Certificateholders.        See
                                          "Certain    Federal    Income    Tax
                                          Consequences"  herein  and  "Certain
                                          Material    Federal    Income    Tax
                                          Considerations"  in  the  Prospectus
                                          for      additional      information
                                          concerning   the   application    of
                                          Federal  income  tax  laws   to  the
                                          Trust and the Offered Securities. 

                                          Certificateholders     that      are
                                          tax-exempt   entities   or  non-U.S.
                                          persons  will have  tax consequences
                                          that  may be  considered adverse  by
                                          such   holders.      See    "Certain
                                          Material    Federal    Income    Tax
                                          Considerations--Tax
                                          Characterization of  the Trust as  a
                                          Partnership,"  "--Tax   Consequences
                                          to  Holders  of  the  Certificates--
                                          Partnership   Taxation"  and  "--Tax
                                          Treatment  of Foreign  Investors" in
                                          the Prospectus.

  ERISA . . . . . . . . . . . . . . .     Generally,  plans  that are  subject
                                          to the requirements of  the Employee
                                          Retirement  Income  Security Act  of
                                          1974, as  amended ("ERISA") and  the
                                          Code   are  permitted   to  purchase
                                          instruments like the Notes  that are
                                          debt under applicable state  law and
                                          have    no    "substantial    equity
                                          features"  without reference  to the
                                          prohibited transaction  requirements
                                          of  ERISA  and  the  Code.    In the
                                          opinion   of   ERISA   Counsel   (as
                                          defined herein),  the Notes will  be
                                          classified  as indebtedness  without
                                          substantial   equity   features  for
                                          ERISA  purposes.   However,  if  the

                                          Notes  are   deemed  to  be   equity
                                          interests    and    no    statutory,
                                          regulatory     or     administrative
                                          exemption  applies,  the Trust  will
                                          hold  plan  assets  by reason  of  a
                                          Plan's  investment  in  the   Notes.
                                          Accordingly,   any  Plan   fiduciary
                                          considering whether to purchase  the
                                          Notes on  behalf  of  a Plan  should
                                          consult  with its  counsel regarding
                                          the applicability of the  provisions
                                          of  ERISA   and  the  Code  and  the
                                          availability of any exemptions.  

                                          Under current  law the purchase  and
                                          holding of the Class  B Certificates
                                          by  or  on  behalf of  any  employee
                                          benefit plan  (a "Plan") subject  to
                                          the     fiduciary     responsibility
                                          provisions of ERISA may result in  a
                                          "prohibited transaction" within  the
                                          meaning  of ERISA  and the  Code  or
                                          other  violation  of  the  fiduciary
                                          responsibility  provisions of  ERISA
                                          and  Section   4975  of  the   Code.
                                          Consequently,  Class B  Certificates
                                          may   not  be   transferred   to   a
                                          proposed transferee  that is a  Plan
                                          subject   to  ERISA   or   that   is
                                          described  in Section  4975(e)(1) of
                                          the  Code,  or a  person  acting  on
                                          behalf  of  any such  Plan or  using
                                          the assets of  such plan  unless the
                                          Owner  Trustee  and  the   Depositor
                                          receive   an   opinion  of   counsel
                                          reasonably   satisfactory   to   the
                                          Owner Trustee  and the Depositor  to
                                          the  effect that  the  purchase  and
                                          holding of such Class  B Certificate
                                          will  not result  in the  assets  of
                                          the  Trust being  deemed to be "plan
                                          assets" for ERISA purposes  and will
                                          not  be  a  prohibited   transaction
                                          under  ERISA or  Section 4975 of the
                                          Code.    See "ERISA  Considerations"
                                          herein and in the Prospectus.

  Servicing of the Loans  . . . . . .     The Servicer  will perform the  loan
                                          servicing functions with respect  to
                                          the  Loans pursuant  to the Sale and
                                          Servicing  Agreement  and  will   be
                                          entitled  to  receive  a   fee  (the
                                          "Servicing     Fee")    and    other
                                          servicing               compensation
                                          (collectively,    the     "Servicing
                                          Compensation"),  payable monthly, as
                                          described  herein (see  "Description
                                          of   the   Transfer  and   Servicing
                                          Agreements--Servicing"      herein).
                                          The  Servicer  may  subcontract  its
                                          servicing  obligations  and   duties
                                          with  respect to  certain  Loans  to
                                          certain     qualified      servicers
                                          pursuant    to    a     subservicing
                                          agreement  (each  such servicer,  in
                                          this  capacity,  a   "Subservicer").


                                          However,  the Servicer  will not  be
                                          relieved     of     its    servicing
                                          obligations and duties with  respect
                                          to  any   subserviced  Loans.     In
                                          addition,   the  Servicer   will  be
                                          responsible for  paying the fees  of
                                          any such Subservicer.

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

  Ratings of the Offered Securities .     It  is a  condition to  the issuance
                                          of the Offered Securities  that each
                                          of the  Senior Notes be rated  "AAA"
                                          by Standard & Poor's, a division  of
                                          The   McGraw-Hill  Companies,   Inc.
                                          ("Standard   &   Poor's"),  Duff   &
                                          Phelps  Credit  Rating  Co.  ("DCR")
                                          and  Fitch  Investors Service,  L.P.
                                          ("Fitch" and together with  Standard
                                          &  Poor's   and  DCR,  the   "Rating
                                          Agencies"), and  that the Class  M-1
                                          Notes be  rated "AA", the Class  M-2
                                          Notes be rated  "A" and the  Class B
                                          Certificates  be  rated  "BBB+"   by
                                          Standard  &  Poor's  and  DCR.     A
                                          security  rating  does  not  address
                                          the    frequency    of     principal
                                          prepayments  or  the   corresponding
                                          effect  on yield  to holders  of the
                                          Offered  Securities.   None  of  the
                                          Depositor,   Transferor,   Servicer,
                                          Indenture  Trustee,  Owner  Trustee,
                                          Co-Owner   Trustee   or  any   other
                                          person is obligated to  maintain the
                                          rating  on  any  Class   of  Offered
                                          Securities.


                                 RISK FACTORS

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

ADDITIONAL PREPAYMENT AND YIELD CONSIDERATIONS

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

    The  extent to which  the yield to  maturity of  an Offered  Security may
vary from  the anticipated yield will depend upon  (i) the degree to which it
is purchased at a premium or discount, (ii) the degree to which the timing of
distributions   to  holders  thereof  is  sensitive  to  scheduled  payments,
prepayments,    liquidations,    defaults,    delinquencies,   substitutions,
modifications  and repurchases  of Loans  and to  the distribution  of Excess
Spread  and (iii) to  the application  of Allocable  Loss Amounts  to certain
Classes  of Offered  Securities as  specified  herein.   In the  case  of any
Offered Security  purchased at  a discount, an  investor should  consider the
risk that a slower  than anticipated rate of  principal distributions to  the
holders  of such  Offered Security  (including  without limitation  principal
prepayments on the  Loans) could result in  an actual yield to  such investor
that  is lower than  the anticipated yield  and, in  the case of  any Offered
Security purchased at a premium, the risk that a faster than anticipated rate
of principal distributions to the holders of such Offered Security (including
without limitation  principal prepayments  on the Loans)  could result  in an
actual  yield to such investor that is lower  than the anticipated yield.  On
each Distribution Date,  until the Overcollateralization  Amount is at  least
equal to the Overcollaterization Target  Amount, the allocation of the Excess
Spread for such Distribution Date  as an additional distribution of principal
of the  Offered Securities  will accelerate the  amortization of  the Offered
Securities relative to  the amortization of the Loans.  Further, in the event
that  significant distributions  of  principal  are made  to  holders of  the
Offered Securities as a result of  prepayments, liquidations, repurchases and
purchases of  the Loans or  distributions of Excess  Spread, there can  be no
assurance that  holders of  the Offered Securities  will be able  to reinvest
such distributions in a comparable alternative investment having a comparable
yield.  See "Prepayment and Yield Considerations" herein.

ADEQUACY OF CREDIT ENHANCEMENT

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

    The  rights   of  the  holders   of  the   Class M-1  Notes  to   receive
distributions  of interest  on  each  Distribution  Date  generally  will  be
subordinated to such rights of the holders of the Senior Notes, the rights of
the holders of the  Class M-2 Notes to receive  distributions of interest  on
each Distribution Date  generally will be subordinated to such  rights of the
holders of the  Class M-1 Notes and the  Senior Notes, and the  rights of the
holders of  the Class B Certificates to  receive distributions of interest on
each Distribution Date generally  will be subordinated to such  rights of the
holders of the Notes.   In addition, the  rights of the holders of  the Class
M-1 Notes  to receive  distributions of principal  on each  Distribution Date
generally will be  subordinated to such rights  of the holders of  the Senior
Notes,  and the  rights  of the  holders of  the Class  M-2 Notes  to receive
distributions  of  principal  on each  Distribution  Date  generally will  be
subordinated to such rights of the holders  of the Senior Notes and the Class
M-1  Notes.    In  addition,  distributions  of  principal  of  the  Class  B
Certificates generally  will be  subordinated in priority  of payment  to the
Notes.    Consequently,  the  Class   B  Certificateholders  may  receive  no
distributions of interest and no distributions of principal on a Distribution
Date until all amounts due on the Notes on account of interest and on account
of  principal,  respectively, on  the  Notes  have  been distributed  to  the
Noteholders.    See  "Description of  Credit  Enhancement--Subordination  and
Allocation of Losses" herein.

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

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

ADEQUACY OF THE MORTGAGED PROPERTIES AS SECURITY FOR THE LOANS

    As of the Cut-Off Date,  the combined loan-to-value ratios  for the Loans
ranged from approximately 38% to 125%, with approximately 95% of the Original
Pool  Principal Balance  consisting  of Loans  having  combined-loan-to-value
ratios in  excess of  100%.   As  of the  Cut-Off Date  the weighted  average
combined  loan-to-value ratio of the  Loans was 117.44%.   As a result of the
foregoing, the Mortgaged Properties may not provide adequate security for the
Loans.   Even assuming that  a Mortgaged Property provides  adequate security
for the related  Loan, substantial delays could be  encountered in connection
with  the liquidation of  a Loan that  would result in  current shortfalls in
distributions to  the Securityholders to  the extent such shortfalls  are not
covered by the credit enhancement described herein.  In addition, liquidation
expenses  relating to any  Liquidated Loan (such  as legal fees,  real estate
taxes,   and  maintenance  and   preservation  expenses)  would   reduce  the
liquidation proceeds otherwise payable to  the Securityholders.  In the event
that  any Mortgaged  Property  fails  to provide  adequate  security for  the
related  Loan,  any losses  in connection  with  such Loan  will be  borne by
Securityholders as described herein to the extent that the credit enhancement
described herein is insufficient to absorb all such losses.

RECENT ORIGINATION OF LOANS

    Loans  representing approximately  0.46% of  the Original  Pool Principal
Balance were 30 days or  more delinquent in their scheduled  monthly payments
of  principal and  interest as  of January  31, 1997;  however, approximately
17.33% of the Original Pool Principal  Balance consists of Loans that have  a
first scheduled monthly 
payment due date occurring on or after January 1, 1997 and, therefore, it was
not possible for such Loans to have had  a scheduled monthly payment that was
30 days or more delinquent as of January 31, 1997.

UNDERWRITING GUIDELINES 

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

PURCHASED LOANS

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

GEOGRAPHIC CONCENTRATION

    Approximately  18.50%,  13.54%,  9.15% and  8.19%  of  the Original  Pool
Principal  Balance  will consist  of  Loans  that  are secured  by  Mortgaged
Properties located in the States  of Maryland, California, Virginia and North
Carolina, respectively.  Because of  the relative geographic concentration of
the Loans within these  States, delinquencies and losses on the  Loans may be
higher  than  would  be  the  case  if  the Loans  were  more  geographically
diversified.   Adverse  economic conditions  in  these States  or  geographic
regions (which may  or may not  affect real property  values) may affect  the
ability of the related borrowers to  make timely payments of their  scheduled
monthly payments of principal and interest and, accordingly, the actual rates
of delinquencies, defaults  and losses  on such  Loans could  be higher  than
those currently experienced in the home lending industry for similar types of
loans.   In addition, with  respect to the Loans in  these States, certain of
the Mortgaged  Properties may be more susceptible to certain types of special
hazards that are not  covered by any casualty insurance, such as earthquakes,
floods and  other  natural  disasters  and  major  civil  disturbances,  than
residential  properties located in  other parts of the  country.  In general,
declines in one  or more of the  related residential real estate  markets may
adversely affect the  values of the Mortgaged Properties  securing such Loans
such that the outstanding principal balances of such Loans, together with the
outstanding principal amount  of any senior mortgage loans  on such Mortgaged
Properties,  will  exceed  the  value  of such  Mortgaged  Properties  to  an
increasing  degree.     Accordingly,  the  actual  rates   of  delinquencies,
foreclosures and losses on  such Loans could  be higher than those  currently
experienced in the home lending industry in general.

NO SERVICER DELINQUENCY ADVANCES

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

DEPENDENCE ON SERVICER FOR SERVICING LOANS

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

REALIZATION UPON DEFAULTED LOANS

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

LEGAL CONSIDERATIONS

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

CERTAIN OTHER LEGAL CONSIDERATIONS

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

LIMITATIONS ON REPURCHASE OR REPLACEMENT OF DEFECTIVE LOANS BY TRANSFEROR

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

    No assurance  can be given  that, at any particular  time, the Transferor
will be capable,  financially or otherwise, of repurchasing  or replacing any
Defective  Loan(s)  in  the  manner  described  above.    If  the  Transferor
repurchases, or is  obligated to repurchase, any defective  home loan(s) from
any other  series of asset  backed securities,  the financial ability  of the
Transferor  to  repurchase  any  Defective  Loan(s) from  the  Trust  may  be
adversely affected.  In addition, other events relating to the Transferor and
its home lending can occur that would adversely affect the financial  ability
of the  Transferor to repurchase  Defective Loans from the  Trust, including,
without  limitation, the sale or other disposition  of all or any significant
portion of its assets.  If the  Transferor is unable to repurchase or replace
a Defective Loan,  then the Servicer,  on behalf of  the Trust, will  utilize
customary  servicing practices  to recover  the maximum amount  possible with
respect to such Defective Loan, and  any resulting loss will be borne  by the
holders  of  the Offered  Securities  to the  extent  that such  loss  is not
otherwise covered by amounts available  from  the  credit enhancement provided
for  the  Offered Securities.  See "The Transferor and Servicer" herein.

                                  THE TRUST
GENERAL

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

    The Class  B Certificates  represent an undivided  ownership interest  in
the Trust.   The Residual  Interest represents  the residual interest  in the
assets  of the Trust.  It  is expected that the  Class B Certificates will be
sold to third party investors that  are expected to be unaffiliated with  the
Depositor, the  Transferor,  the Servicer  and  the Trust.    The Trust  will
initially be  capitalized with equity  equal to the Original  Class Principal
Balance of the  Class B Certificates.  The equity of the Trust (including the
Class B  Certificates and  the Residual Interest),  together with  the Notes,
will be delivered  by the  Trust to  the Depositor as  consideration for  the
Loans pursuant to the Sale and Servicing Agreement.


    On the  Closing Date, the Trust  will purchase Loans  having an aggregate
principal balance of  approximately $116,089,942 as of the  Cut-Off Date (the
"Original Pool Principal Balance") from the  Depositor pursuant to a Sale and
Servicing  Agreement to  be dated  as  of February  1, 1997  (as  amended and
supplemented from  time to time,  the "Sale and Servicing  Agreement"), among
the  Trust, the  Depositor, the  Transferor, the  Servicer and  the Indenture
Trustee.

    The  assets of the  Trust will consist  primarily of  the Pool  of Loans,
which  will be secured by Mortgages.   See "The Pool"  herein.  The assets of
the Trust will also include (i) payments of interest in respect  of the Loans
due after  the Cut-Off Date  and principal received  after the Cut-Off  Date;
(ii) amounts  on  deposit in  the  Collection Account  (excluding  investment
earnings  thereon), Note  Distribution Account  and  Certificate Distribution
Account; and  (iii) certain other  ancillary or incidental funds,  rights and
properties related to the foregoing.

    The Trust will include  the unpaid Principal Balance of  each Loan as  of
the  Cut-Off Date  (the "Cut-Off  Date Principal  Balance").   The "Principal
Balance" of a Loan on any day is equal to its Cut-Off Date Principal Balance,
minus all principal reductions credited against the Principal Balance of such
Loan since  the Cut-Off  Date, including any  Net Loan  Losses for  such Loan
recorded by the  Servicer.   With respect  to any date,  the "Pool  Principal
Balance"  will be  equal to the  aggregate of  the Principal Balances  of all
Loans as of the end of the preceding Due Period.

    The Servicer will  service the Loans  pursuant to the Sale  and Servicing
Agreement  (collectively with the Indenture, the Administration Agreement and
the Trust  Agreement, the  "Transfer and Servicing  Agreements") and  will be
compensated for such services as described under "Description of the Transfer
and Servicing Agreements--Servicing" herein.

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

THE OWNER TRUSTEE AND CO-OWNER TRUSTEE

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

    Certain functions of the Owner Trustee  under the Trust Agreement and the
Sale  and  Servicing Agreement  will  be  performed  by First  Bank  National
Association, in  its capacity as  Co-Owner Trustee under the  Trust Agreement
and the Sale and Servicing  Agreement, including maintaining the  Certificate
Distribution Account and making distributions therefrom.


                                   THE POOL

GENERAL

    The Pool will consist  of the Loans conveyed to the Trust on  the Closing
Date.  All of  the Loans will be loans (i.e., not insured  or guaranteed by a
governmental agency) for which the related net  proceeds were used to finance
(i) property improvements, (ii) the  acquisition of personal property such as
home   appliances  or  furnishings,   (iii)  debt  consolidation,   (iv)  the
refinancing of one-to-two family residential property or (v) a combination of
property  improvements,  debt  consolidation  and  other  consumer  purposes.
Substantially  all of  the  Mortgages for  the Loans  will  be junior  (i.e.,
second, third, etc.) in priority  to one or more senior liens  on the related
Mortgaged  Properties, which will consist primarily of owner-occupied single-
family residences.   Substantially all of the Loans  will be secured by liens
on Mortgaged  Properties in  which the  borrowers have  little  or no  equity
therein (i.e., the related combined  loan-to-value ratios exceed 100%) at the
time of origination of such Loans.

    The  Transferor originates  and purchases  loans principally  through two
channels:  (i) originations  through  an  extensive  network  of  independent
mortgage brokers and  (ii) purchases  on a flow  basis through its  Wholesale
Loan  Acquisition Program from  selected financial institutions  and mortgage
bankers known as loan correspondents.

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

PAYMENTS ON THE LOANS

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

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

CHARACTERISTICS OF LOANS

    The following  is  a brief  description of  certain  terms  of the  Loans
included in the Pool  as of the date of this Prospectus Supplement.  The Pool
may vary  from the description  below due to  a number of  factors, including
prepayments received after the Cut-Off Date.  In addition, the Transferor and
Servicer have the option, and in some  cases the obligation, to repurchase or
replace certain Loans  under certain circumstances as set  forth herein under
"The  Transferor  and Servicer--Repurchase  or  Substitution  of Loans."    A
schedule of  the Loans included in  the Pool as  of the Closing Date  will be
attached  to the  Sale and  Servicing  Agreement delivered  to the  Indenture
Trustee upon delivery of the Offered Securities.

    The  Loans included in the Pool have the  characteristics set forth below
and in the tables beginning on the following page.

LOAN STATISTICS

    The  Loans consist of 3,253  Loans secured by mortgages or deeds of trust
on Mortgaged Properties located  in 32 States and  the District of  Columbia.
As  of the  Cut-Off  Date,  Loans representing  0.78%  of  the Original  Pool
Principal Balance  are secured by  first liens, Loans representing  96.71% of
the  Original Pool  Principal Balance are  secured by  second liens,  and the
remaining  Loans  are  secured  by  third  liens  on  the  related  Mortgaged
Properties.  As of  the Cut-Off Date, the aggregate Principal  Balance of the
Loans  was  approximately  $116,089,942.45  (the  "Original  Pool   Principal
Balance").   The Loans  bear interest at  fixed Loan Rates  which ranged from
approximately  10.50% to  approximately 17.49%  per annum  as of  the Cut-Off
Date.  The  weighted average Loan Rate for the Loans was approximately 14.05%
per annum as of  the Cut-Off Date.  The lowest Cut-Off Date Principal Balance
of any  Loan was  approximately $2,059.41 and  the highest  was approximately
$74,942.27.   The average  Cut-Off Date  Principal Balance  of the  Loans was
approximately  $35,687.04.   The weighted  average  remaining term  to stated
maturity of the  Loans as of the  Cut-Off Date was approximately  216 months.
As of  the Cut-Off  Date, the  weighted average  number of  months that  have
elapsed since  origination of  the Loans  was approximately  3  months.   The
lowest and highest combined loan-to-value  ratios of the Loans at origination
were approximately  38.00% and 125.00%,  respectively.  The  weighted average
combined loan-to-value  ratio  of  the  Loans as  of  the  Cut-Off  Date  was
approximately 117.44%.

    Loans representing  approximately 35.42% of  the Original  Pool Principal
Balance are fully  amortizing Loans having original stated  maturities of not
more than 15  years.  The remaining Loans,  representing approximately 64.58%
of the  Original Pool  Principal Balance, consist  of fully  amortizing Loans
having original  stated maturities  of not more  than 20 years.   No  Loan is
scheduled to mature later than January 2017.

    As of  the Cut-Off Date,  Loans representing  approximately 0.46% of  the
Original Pool Principal Balance were between 30 and 59 days past due, and  no
Loan was 60 or more days past due.

    As of  the Cut-Off  Date, 100% of  the Mortgaged  Properties were  owner-
occupied.    Each  Loan  was   a  debt  consolidation  loan  and/or  property
improvement loan.  As of the Cut-Off Date, the obligors on Loans representing
approximately 67.68%  of the Original  Pool Principal Balance had  "A" credit
ratings  and   approximately  32.32%  had   "B"  credit  ratings   under  the
Transferor's "Sav*-A-Loan" program.

    The  sum of  the percentages  in the  following table  may not  equal the
total due to rounding.

               GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES


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

<S>                                        <C>                   <C>
Arizona . . . . . . . . . . .                10                     $282,457.29               0.24 %
California  . . . . . . . . .               427                   15,718,583.82              13.54
Colorado  . . . . . . . . . .                 4                      130,894.06               0.11
Connecticut . . . . . . . . .                65                    2,478,898.79               2.14
Delaware  . . . . . . . . . .                12                      413,673.57               0.36
District of Columbia  . . . .                26                    1,020,366.26               0.88
Florida . . . . . . . . . . .               282                    8,629,387.67               7.43
Georgia . . . . . . . . . . .               128                    3,966,370.39               3.42
Illinois  . . . . . . . . . .               215                    7,339,156.07               6.32
Indiana . . . . . . . . . . .                75                    2,444,101.75               2.11
Iowa  . . . . . . . . . . . .                10                      216,436.06               0.19
Kansas  . . . . . . . . . . .                 5                      180,696.33               0.16
Kentucky  . . . . . . . . . .                30                      979,206.48               0.84
Maryland  . . . . . . . . . .               512                   21,472,393.35              18.50
Massachusetts . . . . . . . .                77                    3,210,383.06               2.77
Michigan  . . . . . . . . . .                15                      660,494.28               0.57
Minnesota . . . . . . . . . .                41                    1,075,588.51               0.93
Missouri  . . . . . . . . . .                19                      544,537.41               0.47
Nevada  . . . . . . . . . . .                 5                      116,986.35               0.10
New Hampshire . . . . . . . .                 5                      188,945.67               0.16
New Jersey  . . . . . . . . .                58                    2,270,489.40               1.96
New York  . . . . . . . . . .               156                    6,799,875.53               5.86
North Carolina  . . . . . . .               291                    9,506,857.43               8.19
Ohio  . . . . . . . . . . . .                 5                      114,784.22               0.10
Oregon  . . . . . . . . . . .                 1                       39,880.04               0.03
Pennsylvania  . . . . . . . .               117                    4,278,948.50               3.69
Rhode Island  . . . . . . . .                29                      911,223.82               0.78
South Carolina  . . . . . . .               244                    7,460,290.78               6.43
Tennessee . . . . . . . . . .                 1                       37,970.15               0.03
Utah  . . . . . . . . . . . .                 5                      203,893.46               0.18
Virginia  . . . . . . . . . .               290                   10,620,384.13               9.15
Washington  . . . . . . . . .                18                      410,031.44               0.35
Wisconsin . . . . . . . . . .                75                    2,365,756.38               2.04
TOTAL                                     3,253                 $116,089,942.45             100.00 %

</TABLE>



                                LIEN PRIORITY


<TABLE>
<CAPTION>                                                Aggregate Cut-Off
                                      Number of            Date Principal         % of Original Pool
Lien Position                           Loans                 Balance              Principal Balance

<S>                                   <C>                  <C>
1st Lien                                  19               $      906,099.37                  0.78 %
2nd Lien                               3,163                  112,271,739.60                 96.71
3rd Lien                                  71                    2,912,103.48                  2.51
TOTAL                                  3,253                 $116,089,942.45                100.00 %

</TABLE>


                     CUT-OFF DATE LOAN PRINCIPAL BALANCES


<TABLE>
<CAPTION>                                                    Aggregate Cut-Off         % of Original
   Range of Cut-Off Date Loan            Number of             Date Principal         Pool Principal
       Principal Balances                  Loans                  Balance                 Balance

 <C>                                        <C>               <C>                           <C>
 $    2,059.41   -    5,000.00                1               $        2,059.41               0.00 %
      5,000.01    -  10,000.00               15                      148,323.14               0.13
     10,000.01    -  15,000.00              120                    1,616,422.47               1.39
     15,000.01    -  20,000.00              285                    5,207,829.32               4.49
     20,000.01    -  25,000.00              491                   11,509,079.81               9.91
     25,000.01    -  30,000.00              436                   12,241,959.62              10.55
     30,000.01    -  35,000.00              430                   14,250,658.70              12.28
     35,000.01    -  40,000.00              346                   13,176,545.25              11.35
     40,000.01    -  45,000.00              280                   11,994,752.43              10.33
     45,000.01    -  50,000.00              335                   16,265,105.83              14.01
     50,000.01    -  55,000.00              145                    7,677,655.11               6.61
     55,000.01    -  60,000.00              358                   21,214,542.75              18.27
     60,000.01    -  65,000.00                2                      125,325.73               0.11
     65,000.01    -  70,000.00                1                       66,948.43               0.06
     70,000.01    -  74,942.27                8                      592,734.45               0.51
TOTAL                                     3,253                 $116,089,942.45             100.00 %

</TABLE>

As  of the Cut-Off  Date, the average  Cut-Off Date Principal  Balance of the
Loans was $35,687.04.


                                  LOAN RATES


<TABLE>
<CAPTION>                                                   Aggregate Cut-Off          % of Original
                                       Number of             Date Principal           Pool Principal
     Range of Loan Rates                 Loans                   Balance                  Balance

<C>                                     <C>             <C>
10.5000    -    11.2500%                    2           $         41,563.37                   0.04 %
11.2501    -    11.7500                     2                     53,657.89                   0.05
11.7501    -    12.0000                     2                     99,323.55                   0.09
12.0001    -    12.2500                     1                     37,970.15                   0.03
12.2501    -    12.5000                     1                     59,031.59                   0.05
12.5001    -    12.7500                     1                     49,717.51                   0.04
12.7501    -    13.0000                   511                 19,761,505.62                  17.02
13.0001    -    13.2500                     3                     96,245.20                   0.08
13.2501    -    13.5000                   913                 33,296,904.03                  28.68
13.5001    -    13.7500                    28                  1,066,810.69                   0.92
13.7501    -    14.0000                   473                 16,658,396.47                  14.35
14.0001    -    14.2500                    16                    604,758.09                   0.52
14.2501    -    14.5000                   604                 19,148,789.65                  16.49
14.5001    -    14.7500                    72                  2,641,076.59                   2.28
14.7501    -    15.0000                   259                  9,736,548.05                   8.39
15.0001    -    15.2500                    16                    524,579.95                   0.45
15.2501    -    15.5000                    45                  1,555,640.65                   1.34
15.5001    -    15.7500                    61                  2,102,077.90                   1.81
15.7501    -    16.0000                   194                  6,875,530.13                   5.92
16.0001    -    16.2500                     1                     47,245.54                   0.04
16.2501    -    16.5000                    23                    769,798.54                   0.66
16.5001    -    16.7500                     1                     35,381.17                   0.03
16.7501    -    17.2500                    23                    800,428.49                   0.69
17.2501    -    17.4900                     1                     26,961.63                   0.02
TOTAL                                   3,253               $116,089,942.45                 100.00 %

</TABLE>

As  of  the   Cut-Off  Date,   the  weighted   average  Loan   Rate  of   the
Loans was 14.05% per annum.


                        COMBINED LOAN-TO-VALUE RATIOS


<TABLE>
<CAPTION>                                                Aggregate Cut-Off
Range of Combined Loan-            Number of               Date Principal          % of Original Pool
    to-Value Ratios                  Loans                    Balances              Principal Balance

<C>                                    <C>              <C>
38.00   -    40.00%                      2              $       93,707.40                     0.08%
40.01   -    55.00                       1                      34,608.59                     0.03
55.01   -    60.00                       1                      58,025.77                     0.05
60.01   -    65.00                       2                      58,082.53                     0.05
65.01   -    70.00                       1                      37,292.93                     0.03
70.01   -    75.00                       1                      20,917.27                     0.02
75.01   -    80.00                       4                     103,954.48                     0.09
80.01   -    85.00                       6                     195,243.03                     0.17
85.01   -    90.00                      21                     756,117.17                     0.65
90.01   -    95.00                      49                   1,508,878.57                     1.30
95.01   -   100.00                     100                   3,322,465.20                     2.86
100.01  -   105.00                     183                   5,736,050.10                     4.94
105.01  -   110.00                     294                   9,748,448.59                     8.40
110.01  -   115.00                     454                  16,336,837.18                    14.07
115.01  -   120.00                     571                  21,128,799.48                    18.20
120.01  -   125.00                   1,563                  56,950,514.16                    49.06
Total                                3,253                $116,089,942.45                   100.00%

</TABLE>

As of the Cut-Off Date, the weighted  average combined loan-to-value ratio of
the Loans was 117.44%.


                           MONTHS SINCE ORIGINATION


<TABLE>
<CAPTION>                                                  Aggregate Cut-Off
         Loan Age                    Number of              Date Principal          % of Original Pool
        (in months)                    Loans                    Balance             Principal Balance

           <C>                          <C>            <C> 
             0                            13           $        449,099.80                    0.39 %
             1                           533                 19,674,272.60                   16.95
             2                           759                 27,549,507.84                   23.73
             3                           666                 23,837,099.60                   20.53
             4                           579                 20,496,321.61                   17.66
             5                           414                 14,616,288.16                   12.59
             6                           156                  5,125,056.06                    4.41
             7                            88                  2,920,641.68                    2.52
             8                            33                  1,052,028.26                    0.91
             9                            10                    303,545.53                    0.26
            10                             2                     66,081.31                    0.06
                                       3,253               $116,089,942.45                  100.00 %
TOTAL

</TABLE>



As of the Cut-Off Date, the weighted average months since origination  of the
Loans was 3 months.



                         REMAINING TERMS TO MATURITY



<TABLE>
<CAPTION>                                                    Aggregate Cut-Off         % of Original
    Range of Remaining Terms             Number of             Date Principal         Pool Principal
      to Maturity (months)                 Loans                  Balance                 Balance

 <C>                                     <C>                <C>
 170 - 180                                1,289             $   41,123,687.98                35.42 %
 229 - 240                                1,964                 74,966,254.47                64.58
TOTAL                                     3,253              $ 116,089,942.45               100.00 %

</TABLE>


As of the  Cut-Off Date, the weighted  average remaining term to  maturity of
the Loans was 216 months.


                           MORTGAGED PROPERTY TYPES


<TABLE>
<CAPTION>                                                   Aggregate Cut-Off         % of Original 
                                        Number of            Date Principal           Pool Principal
Property Type                             Loans                  Balance                 Balance

<S>                                       <C>                <C>
Single Family                               3,196            $114,046,199.66               98.24 %
Two Family                                     57               2,043,742.79                1.76
TOTAL                                       3,253            $116,089,942.45              100.00 %

</TABLE>



                         THE TRANSFEROR AND SERVICER

GENERAL

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

    Cityscape has  its principal offices  at 565  Taxter Road, Elmsford,  New
York 10523 (telephone number (914) 592-6677).  It currently has 650 employees
including professionals and  support staff.  For the years ended December 31,
1994  and 1995,  Cityscape  originated  or purchased  $154  million and  $418
million of loans,  respectively.  Cityscape's  net worth  as of December  31,
1991,  1992, 1993,  1994  and 1995  was  $1,993,330, $2,083,076,  $2,398,279,
$3,176,738 and $57,099,000, respectively.

    As of  December 31,  1996, the Servicer  was servicing  a loan  portfolio
(including loans  it has retained  for its  own account, but  excluding those
master serviced on  behalf of others) of approximately  $1,485,308,459.  This
loan portfolio consisted of 24,305 loans with an average principal balance of
approximately $61,111.

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

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

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

SERVICING EXPERIENCE

    The Servicer  commenced servicing home  loans in 1994.   Since 1996,  the
Servicer has substantially  increased the volume  of home  loans, as well  as
other types of home loans (e.g., Sav/*/-A-Loans), that it  has originated and
serviced.     Accordingly,  neither  the  Transferor  nor  the  Servicer  has
representative  historical delinquency,  bankruptcy,  foreclosure or  default
experience that  may be  referred to  for purposes  of estimating the  future
delinquency and loss experience of the Loans.

UNDERWRITING CRITERIA

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

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

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

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

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

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

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

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

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

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

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




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

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

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

             -    Maximum loan-to-value ratio:  up to 125%.

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

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

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

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

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

             -    Maximum loan-to-value ratio:  up to 125%.

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

REPURCHASE OR SUBSTITUTION OF LOANS

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

    The Transferor  is required (i) within 60 days after  discovery or notice
thereof to cure in all material respects any breach of the representations or
warranties made with respect to any Loan or as to which a document deficiency
exists (each, a "Defective Loan") or (ii) on or before the Determination Date
next succeeding the end  of such 60-day period, to  repurchase such Defective
Loan at a price (the "Purchase Price") equal to the Principal Balance of such
Defective Loan  as of  the date of  repurchase, plus  all accrued  and unpaid
interest  on  such Defective  Loan to  and including  the date  of repurchase
computed  at the Loan  Rate.  In  lieu of repurchasing a  Defective Loan, the
Transferor  may  replace such  Defective  Loan  with  one or  more  Qualified
Substitute  Loans.   If the  aggregate outstanding  principal balance  of the
Qualified  Substitute Loan(s) is less than  the outstanding Principal Balance
of the Defective Loan(s), the Transferor  will also remit for distribution to
the holders of the Offered Securities an amount (a "Substitution Adjustment")
equal to such shortfall which will result in a prepayment of principal on the
Offered Securities  for the  amount of  such shortfall.   As  used herein,  a
"Qualified Substitute Loan"  is a  home loan  that (i) has  an interest  rate
which differs  from the Loan  Rate for the  Defective Loan which  it replaces
(each, a  "Deleted Loan") by no  more than two percentage points,  (ii) has a
principal balance (after application of all payments received on  or prior to
the date of such substitution) equal to or less than the Principal Balance of
the Deleted Loan as of such date, (iii) has a lien priority no lower than the
Deleted Loan,  (iv)  complies  as  of  the date  of  substitution  with  each
representation and  warranty set  forth in the  Sale and  Servicing Agreement
with respect to  the Loans, and (v)  has a borrower with  a comparable credit
grade classification than the borrower with respect to the Deleted Loan.

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

                      DESCRIPTION OF CREDIT ENHANCEMENT

    Credit  enhancement  with  respect  to  the Offered  Securities  will  be
provided by (i) the  subordination of the right of the  Residual Interest and
certain Classes of Offered  Securities to receive distributions with  respect
to  interest and  principal  as described  below  under "--Subordination  and
Allocation  of Losses" and  (ii) the overcollateralization  feature described
below under "--Overcollateralization."

SUBORDINATION AND ALLOCATION OF LOSSES

    Distributions of interest on the  Notes will be made  first to the Senior
Notes and  then to the Mezzanine Notes, such that no interest will be paid on
the Mezzanine  Notes until all required  interest payments have  been made on
the  Senior Notes.   In  addition, distributions  of principal  of  the Notes
generally will be made sequentially, such that no Class of Notes will receive
any  distributions of  principal until  the Class  Principal Balances  of all
Classes of Notes having lower numerical designations (and in the case  of the
Classes  of Mezzanine Notes, all  Classes of Senior  Notes) have received all
required distributions of principal.  In addition, all Allocable Loss Amounts
applied in reduction  of the Class Principal Balances of  the Mezzanine Notes
will be applied first to the Class M-2 Notes and then to the Class M-1 Notes,
until their  respective Class Principal  Balances have been reduced  to zero.
Allocable Loss Amounts  will not be applied  to the Classes of  Senior Notes.
The  rights  of  the  holders   of  the  Class  B  Certificates   to  receive
distributions of interest and distributions of principal on each Distribution
Date generally will be subordinated to the rights of the holders of the Notes
to   receive  distributions  of  interest  and  distributions  of  principal,
respectively,  on each  Distribution Date.   In  addition, no  Allocable Loss
Amounts will be  applied to the reduction  of the Class Principal  Balance of
any Class  of Mezzanine  Notes until  the application  thereof  to the  Class
Principal  Balance  of  the  Class  B Certificates  has  reduced  such  Class
Principal Balance  to  zero.   The  rights of  the  holders of  the  Residual
Interest to receive any distributions on any Distribution Date generally will
be subordinated to the rights of the holders of the Offered Securities.   The
subordination described  above is intended  to enhance the likelihood  of the
regular receipt of interest  and principal due to the holders  of the Classes
of Offered Securities and to afford such holders protection against losses on
the Loans, with the greatest amount of such  enhancement and protection being
provided to the Classes of Senior Notes,  a lesser amount of such enhancement
and protection being  provided to the Class M-1 and, in particular, the Class
M-2  Notes, and  the least  amount of  such enhancement and  protection being
provided to the Class B Certificates.   See "Risk Factors--Adequacy of Credit
Enhancement Limitations" herein.

    On each Distribution Date, the  "Allocable Loss Amount" will  be equal to
the excess, if any,  of (a) the aggregate of the  Class Principal Balances of
all Classes of  Offered Securities (after giving effect  to all distributions
on such Distribution Date)  over (b) the Pool Principal Balance as of the end
of the  preceding  Due Period.    As  described herein  the  "Pool  Principal
Balance" at any time will be equal to the aggregate of the Principal Balances
of all Loans as of the last  day of the immediately preceding Due Period, and
the "Principal  Balance" of a  Loan on any day  is equal to  its Cut-Off Date
Principal  Balance  minus  all  principal  reductions  credited  against  the
Principal Balance of such Loan since the Cut-Off Date, including any Net Loan
Losses reported by the Servicer.

    On  each  Distribution  Date, with  respect  to  any  Loans  that  became
Liquidated Loans during  the immediately preceding Due Period,  the "Net Loan
Losses" will be equal to the amount (but not less than zero) determined as of
the related Determination Date as follows: (A) with respect to any Liquidated
Loans (as defined herein), equal  to: (i) the aggregate uncollected Principal
Balances  of such Liquidated  Loans as  of the last  day of such  Due Period,
minus  (ii) the  aggregate amount  of  any recoveries  with  respect to  such
Liquidated  Loans from whatever source, including  without limitation any Net
Liquidation Proceeds, any Insurance Proceeds, any Released Mortgaged Property
Proceeds, any  payments from the  related borrower and  any payments  made to
purchase such Liquidated Loans pursuant  to the Sale and Servicing Agreement,
less the amount of any  expenses incurred in connection with  such recoveries
and liquidation; and (B)  with respect to any Defaulted Loan  that is subject
to  a modification  by the Servicer,  equal to  the portion of  the Principal
Balance, if any, released in connection with such modification.  

OVERCOLLATERALIZATION

    As  of any date of determination, the "Overcollateralization Amount" will
equal the  excess of the Pool Principal Balance as of the end of the previous
Due Period over the aggregate of  the sum of the Class Principal Balances  of
all  Classes  of Notes  and  the  Class  Principal  Balance of  the  Class  B
Certificates.  On the Closing  Date, the Overcollateralization Amount will be
equal to zero.  A limited  acceleration of the principal amortization of  the
Offered Securities  relative to the  principal amortization of the  Loans has
been  designed  to increase  the  Overcollateralization Amount  over  time by
making additional  distributions of principal  to the holders of  the Offered
Securities   from   the    distribution   of   Excess   Spread    until   the
Overcollateralization Amount is  at least equal to  the Overcollateralization
Target  Amount.     The   "Overcollateralization  Target   Amount"  for   any
Distribution Date  occurring prior to  the Stepdown Date (as  defined herein)
will  be equal  to the  greater of  (x) 10%  of the  Original Pool  Principal
Balance  and (y) the Net Delinquency Calculation  Amount; with respect to any
other  Distribution Date,  the Overcollateralization  Target  Amount will  be
equal  to the greater of (x) 20% of  the Pool Principal Balance as of the end
of the related  Due Period and  (y) the Net  Delinquency Calculation  Amount;
provided,  however, that the  Overcollateralization Target Amount  will in no
event be less than 0.50% of the Original Pool Principal Balance.

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

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

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


                    DESCRIPTION OF THE OFFERED SECURITIES

GENERAL

    The Cityscape Home Loan Owner Trust 1997-1  (the "Trust") will issue  six
Classes of  Home Loan Asset  Backed Notes (collectively, the  "Notes") having
the designations and  aggregate initial  principal amounts  specified on  the
cover hereof pursuant to an Indenture to be dated as of February 1, 1997 (the
"Indenture"), between the Trust and  the Indenture  Trustee.  The  Trust will 
also  issue one  Class of Asset  Backed Certificates  having  the  designation
and  aggregate  initial principal amount  specified on the  cover hereof (the 
"Class  B Certificates" and, together with the Notes, the "Offered Securities")
pursuant to the terms of  a  Trust Agreement  to  be  dated  as  of February 1,
1997  (the  "Trust Agreement"), between the Depositor and the Owner  Trustee.
The Notes will be secured by the assets of the Trust pursuant to the 
Indenture. The Class B Certificates will represent an undivided ownership 
interest in the Trust.

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

    Beneficial ownership  interests in each  Class of Notes  will be held  in
minimum denominations of $100,000 and  integral multiples of $1,000 in excess
thereof;  provided  that one  Note  of  each  Class  may be  issued  in  such
denomination as may be necessary to represent the remainder of the  aggregate
amount of Notes of such Class.  Beneficial ownership interests in the Class B
Certificates  will also  be held  in  minimum denominations  of $100,000  and
integral multiples  of $1,000 in  excess thereof;  provided that one  Class B
Certificate may  be  issued in  such  denomination  as may  be  necessary  to
represent the remainder of the aggregate amount of Class B Certificates.

DISTRIBUTIONS ON THE OFFERED SECURITIES

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

    AVAILABLE COLLECTION AMOUNT.  Distributions on  the Offered Securities on
each Distribution  Date will  be made from  the Available  Collection Amount.
The Servicer will calculate the Available Collection Amount on the fourteenth
calendar day  of each month or, if  such day is not a  Business Day, then the
immediately preceding Business Day  (each such day, a "Determination  Date").
With respect to each Distribution  Date, the "Available Collection Amount" is
the sum  of (i) all amounts received  on the Loans or required  to be paid by
the  Servicer, the  Transferor or  the  Depositor (exclusive  of amounts  not
required to be deposited in or permitted to be withdrawn from  the Collection
Account)  during  the related  Due  Period  (including  amounts paid  by  the
Transferor in  connection with the purchase or  substitution of  a Defective
Loan) as  reduced by any portion thereof that  may not be withdrawn therefrom
pursuant  to  an  order of  a  United  States bankruptcy  court  of competent
jurisdiction imposing  a stay pursuant  to Section  362 of the  United States
Bankruptcy Code and (ii) with respect to the final Distribution Date  upon an
early  retirement  of  the  Offered  Securities   arising  from  an  optional
termination of  the  Trust  by  the Majority  Residual  Interestholders,  the
Termination Price (as defined herein).  

    Distributions of  Interest.  Interest on  the Class Principal Balance  of
each Class      ---------------------
of Notes and the Class B Certificates will accrue thereon at their respective
per  annum  Note  Interest  Rates  or  the  Class  B  Pass-Through  Rate,  as
applicable, and  will be  payable to  the holders  of the  Offered Securities
monthly  on each Distribution  Date, commencing in  March 1997.   Interest on
each Class of Offered Securities will be calculated on the basis of a 360-day
year of twelve 30-day months.

    Interest distributions  on the Offered Securities  will be made from  the
Available Collection Amount remaining after the payment of the Trust Fees and
Expenses (the  "Available Distribution Amount").   Interest payments  will be
made, first, to the  Classes of Senior Notes, pro rata, second,  will be made
to the Classes  of Mezzanine Notes, pro  rata, and then  will be made to  the
Class B Certificates.  Under  certain circumstances, the amount available for
interest payments could  be less than the  amount of interest payable  on all
Classes of Offered Securities on any Distribution  Date.  In such event, each
affected  Class will  receive its  ratable  share (based  upon the  aggregate
amount of interest due to such Class) of the remaining amount available to be
distributed as interest after the  payment of all interest due on each Class 
having a higher interest payment priority.  In addition, any such interest 
deficiency  will be carried forward    as    a   Noteholders'    Interest
Carry-Forward  Amount  or Certificateholders' Interest Carry-Forward Amount, 
as applicable, and will be distributed  to  holders  of   each  such  Class  
of  Notes  or  the  Class B Certificates,  as applicable, on subsequent 
Distribution  Dates to the extent that  sufficient funds  are available. 
Any  such interest  deficiency could occur, for example,  if delinquencies 
or  losses realized on  the Loans  were exceptionally high or were  
concentrated in a particular month.   No interest will   accrue  on   any  
Noteholders'   Interest   Carry-Forward  Amount   or Certificateholders' 
Interest Carry-Forward Amount.

    Distributions of Principal.  Principal distributions will be  made to the
holders of
     ----------------------
the Offered Securities on each Distribution Date in an amount generally equal
to (i) the Regular  Principal Distribution Amount plus (ii) to  the extent of
the  Overcollateralization  Deficiency  Amount, any  Excess  Spread  for such
Distribution Date less (iii) the excess, if any, of the Overcollateralization
Amount over the Overcollateralization Target Amount.

Distribution Priorities.
- --------------------

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

         (i) to the  holders of  the Senior Notes,  pro rata, the  applicable
    portion of the  Noteholders' Interest Distributable Amount required to be
    distributed in respect of the Senior Notes; 

         (ii)     sequentially, to the holders of the Class M-1 and Class  M-2
    Notes, in that order, the remaining portion of  the Noteholders' Interest
    Distributable Amount;

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

         (iv)     sequentially, to  the holders of the  Class A-1, Class  A-2,
    Class A-3 and Class A-4 Notes, in that order, until the  respective Class
    Principal Balances thereof are  reduced to zero, the amount necessary  to
    reduce  the aggregate Class Principal Balance of the  Senior Notes to the
    Senior Optimal Principal Balance for such Distribution Date,

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

         (vi)     to  the  holders of  the  Class  B Certificates,  the amount
    necessary to  reduce the Class Principal  Balance thereof to  the Class B
    Optimal Principal Balance for such Distribution Date;

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

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


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

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

             (A)  sequentially,  to the  holders of the Class  A-1, Class A-2,
         Class A-3  and Class A-4 Notes, in that order, until the  respective
         Class Principal  Balances thereof  are reduced to  zero, the  amount
         necessary to  reduce the  aggregate Class  Principal Balance of  the
         Senior  Notes  to the  Senior  Optimal  Principal  Balance for  such
         Distribution Date;

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

             (C)  to the holders of the Class B Certificates, until the  Class
         Principal Balance  thereof has been  reduced to the  Class B Optimal
         Principal Balance for such Distribution Date; and

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

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

RELATED DEFINITIONS

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

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

    Certificateholders' Interest Carry-Forward Amount:   With respect to  any
Distribution
     ------------------------------------------
Date,  the excess of  the Certificateholders' Monthly  Interest Distributable
Amount   for  the   preceding   Distribution   Date   and   any   outstanding
Certificateholders'   Interest  Carry-Forward   Amount   on  such   preceding
Distribution Date, over the  amount in respect of  interest that is  actually
deposited  in  the   Certificate  Distribution  Account  on   such  preceding
Distribution Date.

    Certificateholders' Interest Distributable Amount:   With respect to  any
Distribution
     ------------------------------------------
Date,  the  sum  of the  Certificateholders'  Monthly  Interest Distributable
Amount and  the Certificateholders'  Interest Carry-Forward  Amount; provided
however, that on the Distribution Date, if any, on which the  Class Principal
Balance of the Class B Certificates is reduced to zero through application of
the Allocable  Loss Amount, the  amount of  the Certificateholders'  Interest
Distributable  Amount will  be  equal  to  the  Certificateholders'  Interest
Distributable Amount calculated  without giving effect to this proviso, minus
the portion,  if any, of  the Allocable Loss  Amount that otherwise  would be
applied to the Classes of Mezzanine Notes on such date in the absence of this
proviso.

    Certificateholders' Monthly Interest Distributable Amount:   With respect
to any
     -------------------------------------------------
Distribution Date, interest accrued for the related Due Period at the Class B
Pass-Through Rate on  the related Class Principal Balance  on the immediately
preceding Distribution Date (or, in the  case of the first Distribution Date,
on the Closing  Date), after giving effect  to all payments allocable  to the
reduction of such Class Principal Balance made  on or prior to such preceding
Distribution Date.

    Class B  Optimal Principal  Balance:   With respect  to any  Distribution
Date prior to
     ----------------------------
the Stepdown Date, zero; and with respect to any other Distribution Date, the
Pool Principal Balance as of  the preceding Determination Date minus  the sum
of (i) the aggregate Class  Principal Balance of the Notes (after taking into
account any distributions made on such  Distribution Date in reduction of the
Class Principal Balances of the  Notes made prior to such determination)  and
(ii) the Overcollateralization Target Amount for such Distribution Date.

    Class M-1  Optimal Principal Balance:   With respect to any  Distribution
Date prior
     ------------------------------
to the Stepdown  Date, zero; and with respect to any other Distribution Date,
the Pool Principal  Balance as of the preceding  Determination Date minus the
sum of (i) the aggregate Class  Principal Balance of the Senior  Notes (after
taking into account distributions made on such Distribution Date in reduction
of the Class Principal Balances of the  Classes of Senior Notes made prior to
such determination) and (ii) the greater of  (x) 27.00% of the Pool Principal
Balance as of the 
preceding Determination Date plus the Overcollateralization Target Amount for
such Distribution  Date (calculated without  giving effect to the  proviso in
the definition thereof) and (y) 0.50% of the Original Pool Principal Balance.

    Class M-2  Optimal Principal Balance:   With respect to any  Distribution
Date prior
     ------------------------------
to the Stepdown  Date, zero; and with respect to any other Distribution Date,
the Pool Principal Balance as  of the preceding Determination Date minus  the
sum of  (i) the aggregate Class Principal Balance  of the Senior Notes (after
taking  into account  any distributions  made  on such  Distribution Date  in
reduction of the Class Principal Balances of the Classes of Senior Notes made
prior to  such determination) plus the  Class Principal Balance of  the Class
M-1  Notes  (after  taking  into  account  any  distributions  made  on  such
Distribution Date  in reduction of  the Class Principal Balance  of the Class
M-1 Notes) and (ii) the greater of (x) 7.00% of the Pool Principal Balance as
of the  preceding Determination  Date plus  the Overcollateralization  Target
Amount for such Distribution  Date (without giving effect  to the proviso  in
the definition thereof) and (y) 0.50% of the Original Pool Principal Balance.

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

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

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

    Loss Reimbursement Deficiency:   As of any  date of determination  and as
to the Class
     -------------------------
M-1 Notes, Class M-2 Notes or  Class B Certificates, the amount of  Allocable
Loss Amounts applied to the reduction of the Class Principal Balance  of such
Class plus, in the case of the  Class M-1 Notes and Class M-2 Notes, interest
accrued on the  unreimbursed portion thereof at the  applicable Note Interest
Rates  through the end  of the Due  Period immediately preceding  the date of
payment.

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

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

    Noteholders'  Interest  Carry-Forward  Amount:     With  respect  to  any
Distribution Date,
     ------------------------------------
the excess of the Noteholders'  Monthly Interest Distributable Amount for the
preceding  Distribution  Date  and  any  outstanding  Noteholders'   Interest
Carry-Forward Amount on such preceding  Distribution Date, over the amount in
respect  of interest  that is  actually  deposited in  the Note  Distribution
Account on such preceding Distribution Date.

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

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

    Overcollateralization  Amount:   With respect  to any  Distribution Date,
the amount
     ------------------------
equal to  the excess of (a) the  Pool Principal Balance as of  the end of the
preceding Due Period over (b) the  aggregate of the Class Principal  Balances
of the Offered Securities.

    Overcollateralization Deficiency  Amount:   With respect to  any date  of
determination,
     ----------------------------------
the  excess, if  any, of  the  Overcollateralization Target  Amount over  the
Overcollateralization Amount.

    Overcollateralization Target  Amount:  With  respect to  any Distribution
Date occurring
     ------------------------------
prior to the Stepdown Date, an amount equal  to the greater of (x) 10% of the
Original  Pool  Principal Balance  and  (y) the  Net  Delinquency Calculation
Amount; with respect to any other  Distribution Date, an amount equal to  the
greater of (x) 20% of the Pool Principal Balance as of the end of the related
Due Period and (y) the Net Delinquency Calculation Amount; provided, however,
that the Overcollateralization Target  Amount will in no  event be less  than
0.50% of the Original Pool Principal Balance.

    Regular Distribution Amount:  With respect to any  Distribution Date, the
lesser of
     -----------------------
(a) the Available Distribution Amount and (b) the sum of (i) the Noteholders'
Interest   Distributable  Amount,   (ii)  the   Certificateholders'  Interest
Distributable Amount and (iii) the Regular Principal Distribution Amount.

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

    (A)  the sum of (i) each  scheduled payment of principal collected by the
Servicer  in the  related Due  Period,  (ii) all partial  and full  principal
prepayments applied by the Servicer during such related Due Period, (iii) the
principal portion  of all  Net Liquidation  Proceeds, Insurance  Proceeds and
Released Mortgaged Property Proceeds received during the  related Due Period,
(iv) that  portion  of the  purchase  price  of  any repurchased  Loan  which
represents  principal and  (v) the  principal  portion  of  any  Substitution
Adjustments required  to be  deposited in  the Collection  Account as of  the
related Determination Date; and

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

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

    Senior Optimal Principal Balance:  With respect to  any Distribution Date
prior to
     ----------------------------
the Stepdown  Date, zero;  with respect  to any other  Distribution Date,  an
amount equal to the  Pool Principal Balance as of the preceding Determination
Date minus the greater of (a) 57.50%  of the Pool Principal Balance as of the
preceding Determination Date plus the Overcollateralization Target Amount for
such  Distribution  Date  (without  giving  effect  to  the  proviso  in  the
definition thereof) and (b) 0.5% of the Original Pool Principal Balance.

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

    Stepdown Date:   The  first Distribution  Date  occurring after  February
2000 as to which
     -----------
the aggregate Class Principal Balance of the Senior Notes has been reduced to
the  excess  of   (i)  the  Pool  Principal  Balance   as  of  the  preceding
Determination Date over (ii) the greater of  (a) 57.50% of the Pool Principal
Balance as of the preceding Determination Date plus the Overcollateralization
Target Amount for such Distribution Date (calculated without giving effect to
the proviso in  the definition  thereof) and  (b) 0.5% of  the Original  Pool
Principal Balance.

APPLICATION OF ALLOCABLE LOSS AMOUNTS

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

OPTIONAL TERMINATION OF THE TRUST

    The holders of an aggregate percentage interest in  the Residual Interest
in  excess of  50% (the  "Majority Residual  Interestholders") may,  at their
option, effect an early termination of the Trust on or after any Distribution
Date on  which the  Pool Principal  Balance declines to  10% or  less of  the
Original Pool Principal  Balance, by purchasing all  of the Loans at  a price
equal to  or greater than  the Termination Price.   The   "Termination Price"
shall  be  an amount  equal  to the  sum of  (i)  the then  outstanding Class
Principal Balances  of  the Classes  of  Notes plus  all accrued  and  unpaid
interest thereon,  (ii) the then  outstanding Class Principal Balance  of the
Class B Certificates plus all accrued  and unpaid interest thereon, (iii) any
Trust Fees and Expenses due and unpaid on such date and (iv) any unreimbursed
Servicing  Advances   including  such   Servicing  Advances   deemed  to   be
nonrecoverable.  The  proceeds from such sale will  be distributed (i) first,
to the outstanding Trust Fees and Expenses, (ii) second, to  the Servicer for
unreimbursed Servicing Advances  including such Servicing Advances  deemed to
be nonrecoverable,  (iii) third, to the Noteholders in an amount equal to the
then outstanding Class Principal  Balance of the Notes  plus all accrued  and
unpaid interest thereon, (iv) fourth, to the Certificateholders in  an amount
equal  to  the  then  outstanding Class  Principal  Balance  of  the  Class B
Certificates plus all accrued and  unpaid interest thereon, and (v) fifth, to
the  holders of the Residual  Interest, in an  amount equal to  the amount of
proceeds remaining, if any, after  the distributions specified in clauses (i)
through (iii) above.


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

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

SALE AND ASSIGNMENT OF THE LOANS

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

    In addition, the Depositor will  deliver or cause to  be delivered, as to
each Loan, to  the Indenture  Trustee or  to the Custodian  the related  Note
endorsed in blank or to the order of the Indenture Trustee, without recourse,
any assumption and modification agreements  and the Mortgage with evidence of
recording indicated  thereon (except for  any Mortgage not returned  from the
public recording office),  an assignment of the  Mortgage in blank or  in the
name  of the  Indenture  Trustee,  in recordable  form,  and any  intervening
assignments  of  the Mortgage  (each,  an "Indenture  Trustee's  Loan File").
Assignments  to the Indenture  Trustee of the  Mortgages will  be recorded in
order to protect the Trust and the Indenture Trustee's interest in  the Loans
against  the claims  of certain  creditors  of the  Transferor or  subsequent
purchasers.   The  Transferor will deliver  or cause  to be delivered  to the
Indenture Trustee after recordation the assignments of the Mortgages.  In the
event that the Transferor cannot deliver the  Mortgage or any assignment with
evidence of  recording thereon concurrently with the conveyance thereof under
the Sale  and Servicing Agreement because they have  not yet been returned by
the  public recording  office or  because  such office  retains the  original
thereof, then  the Transferor will  deliver or cause  to be delivered  to the
Indenture  Trustee  or the  Custodian  a  certified  true photocopy  of  such
Mortgage or assignment.  The Transferor will deliver or cause to be delivered
to the Indenture  Trustee or the  Custodian any such  Mortgage or  assignment
with evidence  of recording indicated  thereon upon receipt thereof  from the
public recording office.   The Indenture Trustee or the Custodian will agree,
for the benefit of the holders of the Offered Securities, to review (or cause
to be  reviewed) each Indenture Trustee's Loan File  within 10 days after the
conveyance of the  related Loan to the  Trust to ascertain that  all required
documents have  been executed  and received, subject  to the  applicable cure
period in the Transfer and Servicing Agreements.

TRUST FEES AND EXPENSES

    As  compensation for  its services  pursuant to  the  Sale and  Servicing
Agreement,  the Servicer  is entitled  to  the Servicing  Fee and  additional
servicing  compensation  and  reimbursement  as described  under  "Servicing"
below.    As compensation  for  their  services  pursuant to  the  applicable
Transfer and Servicing  Agreements, the Indenture Trustee is  entitled to the
Indenture Trustee Fee, the Owner Trustee is entitled to the Owner Trustee Fee
and the Custodian is entitled to the Custodian Fee.  

SERVICING

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

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

COLLECTION  ACCOUNT, NOTE DISTRIBUTION  ACCOUNT AND  CERTIFICATE DISTRIBUTION
ACCOUNT

    The  Servicer  is required  to  use its  best efforts  to  deposit in  an
Eligible  Account (the  "Collection  Account"), within  two Business  Days of
receipt, all payments received after the Cut-Off Date on account of principal
and all payments received with respect to interest due after the Cut-Off Date
on  the related  Loans,  all Net  Liquidation  Proceeds, Insurance  Proceeds,
Released Mortgaged Property Proceeds, any amounts payable  in connection with
the repurchase or  substitution of  any Loan  and any amount  required to  be
deposited in the Collection Account in connection with the termination of the
Offered Securities.  The foregoing requirements for deposit in the Collection
Account will  be exclusive of payments  on account of  principal collected on
the  Loans on or before the Cut-Off Date  and on account of interest payments
due  on or prior  to the  Cut-Off Date.   Withdrawals will  be made  from the
Collection Account only for the purposes specified in  the Sale and Servicing
Agreement.   The  Collection  Account  may be  maintained  at any  depository
institution which satisfies  the requirements set forth in  the definition of
Eligible Account in the Sale and Servicing Agreement.  

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

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

         (i) to provide for  the payment  of the Trust  Fees and Expenses  in
    the  following order:   (a)  to  the Servicer,  an  amount  equal to  the
    Servicing Compensation and all unpaid  Servicing Compensation from  prior
    Due  Periods,  (b) to  the  Indenture Trustee,  an  amount  equal to  the
    Indenture Trustee  Fee and all unpaid  Indenture Trustee Fees from  prior
    Due  Periods, (c)  to the  Owner Trustee,  an amount  equal to  the Owner
    Trustee  Fee and all  unpaid Owner Trustee  Fees from  prior Due Periods,
    and (d) to  the Custodian, an amount equal  to the Custodian  Fee and all
    unpaid Custodian Fees from prior Due Periods; and

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

INCOME FROM ACCOUNTS

    So long as  no Event  of Default  will have  occurred and be  continuing,
amounts on deposit in the  Distribution Accounts together with the Collection
Account,  the "Accounts")  will  be  invested by  the  Indenture Trustee,  as
directed by the Servicer, in one or more Permitted Investments (as defined in
the Sale and Servicing Agreement) bearing interest or sold at a discount.  So
long  as  no  Event of  Default  is  continuing, amounts  on  deposit  in the
Collection Account will be invested at the direction of the Servicer,  in one
or more Permitted  Investments bearing interest  or sold at  a discount.   No
such investment in any Account will mature later than the Business Day 
immediately preceding the  next Distribution Date.  All  income or other gain
from investments in any Account will be deposited in such Account immediately
on receipt, unless otherwise specified herein.

THE OWNER TRUSTEE AND INDENTURE TRUSTEE

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

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

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

DUTIES OF THE OWNER TRUSTEE AND INDENTURE TRUSTEE

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

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

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

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


                     PREPAYMENT AND YIELD CONSIDERATIONS

    Except as otherwise provided herein,  no principal distributions  will be
made on any Class of Senior  Notes until the Class Principal Balance  of each
Class of Senior Notes  having a lower numerical designation has  been reduced
to zero,  and no principal distributions will be  made on the Mezzanine Notes
until all required  principal distributions have been made  in respect of the
Senior Notes.  In addition, except as otherwise provided, no distributions of
principal  with respect to  the Class B  Certificates will be  made until the
required principal distributions have been made  in respect of all Classes of
Notes.   See  "Description  of the  Offered Securities--Distributions  on the
Offered Securities"  herein.   As the rate  of payment  of principal  of each
Class of  Notes and the Class B Certificates depends primarily on the rate of
payment (including prepayments) of the Loans,  final payment of any Class  of
Notes and the final distribution in respect of the Class B Certificates could
occur  significantly  earlier  than their  respective  Final  Maturity Dates.
Holders  of the  Offered  Securities will  bear  the risk  of  being able  to
reinvest  principal payments  on the  Offered Securities  at yields  at least
equal to the yield on their respective Offered Securities.  No prediction can
be made  as to  the rate  of prepayments  on the  Loans in  either stable  or
changing  interest rate environments.   Any reinvestment  risk resulting from
the rate of prepayment of the Loans and  the distribution of such payments to
the holders  of the Offered Securities will be  borne entirely by the holders
of the Offered Securities.

    The  subordination of the Class  B Certificates to the Notes will provide
limited  protection   to  the  Noteholders  against  losses   on  the  Loans.
Accordingly,  the  yield  on  the  Class B  Certificates  will  be  extremely
sensitive to the delinquency and loss experience of the Loans and  the timing
of any such delinquencies and losses as well as the amount of Excess Spread 
from time to time.   If the actual rate and amount of delinquencies and losses
experienced by the Loans exceed the rate  and amount of such  delinquencies  
and  losses assumed  by  an investor,  the  yield  to maturity on the Class B 
Certificates may be lower than anticipated.

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

    The rate of principal  payments on the Offered Securities, the  aggregate
amount of each  interest payment on the  Offered Securities and the  yield to
maturity on the  Offered Securities will be directly related  to and affected
by the rate and timing of principal  reductions on the Loans, the application
of  Excess  Spread to  reduce  the Class  Principal  Balances of  the Offered
Securities  to  the extent  described  herein  under "Description  of  Credit
Enhancement--Overcollateralization,"  and, under  certain circumstances,  the
delinquency rate experienced by the Loans.   The principal reductions on such
Loans may be  in the form of  scheduled amortization payments or  unscheduled
payments  or reductions,  which  may  include  prepayments,  repurchases  and
liquidations  or write-offs  due  to default,  casualty,  insurance or  other
dispositions.  On or after any Distribution Date on which the  Pool Principal
Balance declines to 10%  or less of the Original Pool  Principal Balance, the
Majority Residual  Interestholders may  effect an  early  termination of  the
Trust, resulting in a redemption  of the Notes and prepayment of the  Class B
Certificates.     See  "Description   of  the   Offered  Securities--Optional
Termination of the Trust" herein.

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

    The  rate  and  timing of  principal  reductions  on  the  Loans  will be
influenced by  a variety of  economic, geographic, social and  other factors.
These factors may include changes in borrowers' housing needs, job transfers,
unemployment, borrowers'  net equity,  if any,  in the  mortgaged properties,
servicing  decisions, homeowner mobility, the existence and enforceability of
"due-on-sale" clauses, seasoning of loans, market interest rates  for similar
types of loans  and the availability  of funds for such  loans.  Each  of the
Loans may  be assumed,  with the  Servicer's consent,  upon the  sale of  the
Mortgaged  Property.    Certain  of  the  Loans  are  subject  to  prepayment
penalties, which may  reduce the amount  or the likelihood of  prepayments on
such Loans.   The remaining Loans  may be prepaid in  full or in part  at any
time without penalty.  As with fixed rate obligations, generally, the rate of
prepayment on a  pool of  loans is affected  by prevailing market  interest 
rates  for similar types of  loans of a comparable term and  risk level.  If 
prevailing interest rates  were to  fall significantly  below the  respective
Loan Rates  on the Loans,  the  rate  of  prepayment  (and refinancing)  would
be  expected  to increase.     Conversely,  if   prevailing  interest   rates
were   to  rise significantly above  the respective Loan  Rates on the Loans,
the rate  of prepayment  on the  Loans  would  be  expected to  decrease.  In  
addition, depending on prevailing market interest  rates, the future outlook 
for market interest rates and economic conditions  generally, some borrowers 
may sell or refinance  mortgaged properties  in  order  to realize  their  
equity in  the mortgaged  properties, if  any, to  meet  cash flow  needs or
to  make other investments.  In addition, any future limitations on the rights 
of borrowers to deduct interest payments on mortgage loans for Federal income 
tax purposes may result in a higher rate of prepayment on the Loans.  The 
Transferor makes no  representations  as  to  the  particular factors  that  
will  affect  the prepayment of the Loans, as to the relative importance of 
such factors, or as to the percentage of the Principal Balances of the Loans 
that will be paid as of any date.

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

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

    Because principal distributions generally are  paid to certain Classes of
Offered Securities before other Classes,  holders of the Class B Certificates
and, to a lesser extent,  the Classes of Mezzanine Notes bear a  greater risk
of losses from  delinquencies and defaults on  the Loans than holders  of the
Classes of  Notes having  earlier priorities  for payment  of principal.   In
addition,  because  principal   distributions  generally  are  paid   to  the
Noteholders before the Certificateholders, the Certificateholders will bear a
greater risk of such delinquencies and losses than holders of the Notes.  See
"Description of  Credit Enhancement--Subordination and Allocation  of Losses"
herein.

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

EXCESS SPREAD AND REDUCTION OF OVERCOLLATERALIZATION AMOUNT

    An overcollateralization  feature has  been  designed  to accelerate  the
principal amortization of  the Offered Securities  relative to the  principal
amortization   of  the   Loans.      If  on   any   Distribution  Date,   the
Overcollateralization Target Amount exceeds the Overcollateralization Amount,
any  Excess  Spread will  be distributed  to  the holders  of the  Classes of
Offered  Securities  in  the   order  and  amounts  specified  herein   under
"Description  of  the  Offered   Securities--Distributions  on  the   Offered
Securities--Distribution Priorities."   If  the Overcollateralization  Amount
equals  the Overcollateralization Target  Amount for such  Distribution Date,
Excess   Spread  otherwise  distributable  to  the  holders  of  the  Offered
Securities as described above will instead be distributed in respect  of Loss
Reimbursement  Deficiencies, if  any, and  thereafter to  the holders  of the
Residual  Interest.   On the  Stepdown  Date and  on  each Distribution  Date
thereafter as to  which the Overcollateralization Amount is  or, after taking
into account all  other distributions to be  made on such Distribution  Date,
would be at  least equal to the Overcollateralization  Target Amount, amounts
otherwise distributable as principal to the holders of the Offered Securities
on such  Distribution Date in reduction of their Class Principal Balances may
instead be distributed  in respect  of the applicable  Classes in payment  of
their  respective Loss  Reimbursement  Deficiencies  and  thereafter  to  the
holders  of the Residual  Interest, thereby  reducing the  rate of  and under
certain circumstances delaying the principal amortization with respect to the
Offered Securities, until the Overcollateralization Amount is reduced to  the
Overcollateralization   Target  Amount.     In  particular,  high   rates  of
delinquencies on  the Loans  during any Due  Period may  cause the  amount of
interest received on  the Loans during  such Due Period to  be less than  the
amount of  interest distributable  on the Offered  Securities on  the related
Distribution  Date.   Such  an  occurrence  will  cause the  Class  Principal
Balances of the Offered  Securities to decrease at a slower  rate relative to
the   Pool   Principal   Balance,   resulting   in   a   reduction   of   the
Overcollateralization  Amount and, in  some circumstances, an  Allocable Loss
Amount.  As  described herein, the yield  to maturity on an  Offered Security
purchased at a premium  or a discount will be affected by the extent to which
any  amounts are paid  to the  holders of  the Residual  Interest in  lieu of
payment to the holders of the Offered  Securities in reduction of their Class
Principal Balances.  If the actual  distributions of any such amounts to  the
holders of the Residual Interest occur sooner than anticipated by an investor
who purchases an  Offered Security at  a discount, the  actual yield to  such
investor may be  lower than such investor's anticipated yield.  If the actual
distributions  of any  such amounts to  the holders of  the Residual Interest
occur later than anticipated by an investor who purchases an Offered Security
at  a premium,  the  actual yield  to such  investor may  be lower  than such
investor's anticipated  yield.   The  amount payable  to the  holders of  the
Residual Interest in reduction  of the Overcollateralization Amount,  if any,
on any Distribution Date will be affected by the Overcollateralization Target
Amount, and by the actual default and delinquency experience of the  Pool and
the principal amortization of the Pool.

REINVESTMENT RISK

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

FINAL MATURITY DATES

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

WEIGHTED AVERAGE LIVES OF THE OFFERED SECURITIES

    The following  information is given  solely to  illustrate the effect  of
prepayments  of the  Loans  on  the weighted  average  lives  of the  Offered
Securities under certain  stated assumptions and is  not a prediction of  the
prepayment rate  that might actually  be experienced by the  Loans.  Weighted
average life refers to the  average amount of time that will elapse  from the
date  of delivery  of  a security  until  each dollar  of  principal of  such
security will  be repaid to the investor.  The  weighted average lives of the
Offered Securities will be  influenced by the rate at which  principal of the
Loans  is  paid,  which may  be  in  the form  of  scheduled  amortization or
prepayments (for this purpose, the  term "prepayment" includes reductions  of
principal, including without limitation those resulting from unscheduled full
or  partial prepayments,  refinancings, liquidations  and  write-offs due  to
defaults,  casualties or other dispositions, substitutions and repurchases by
or  on  behalf  of  the Transferor),  the  rate  at  which  Excess Spread  is
distributed to  holders of  the Offered Securities  as described  herein, the
delinquency rate  of the Loans from time to time  and the extent to which any
amounts are  distributed to the holders of the Residual Interest as described
herein.

    Prepayments on loans such as the Loans are commonly measured relative  to
a prepayment standard or model.  The model used in this Prospectus Supplement
is  the prepayment assumption (the "Prepayment Assumption"), which represents
an assumed  rate of  prepayment each month  relative to the  then outstanding
principal balance  of the pool of loans  for the life of such  loans.  A 100%
Prepayment Assumption assumes a constant  prepayment rate ("CPR") of 4.0% per
annum of the outstanding  principal balance of such loans in  the first month
of the life  of the loans and an additional approximate 0.9091% (expressed as
a  percentage per  annum) in each  month thereafter until  the twelfth month;
beginning in the twelfth  month and in each month thereafter  during the life
of the loans, a CPR of 14.0% per annum each month is assumed.  As used in the
table below, 0% Prepayment Assumption assumes prepayment rates equal to 0% of
the  Prepayment  Assumption  (i.e., no  prepayments).    Correspondingly, 75%
Prepayment Assumption assumes prepayment rates equal to 75% of the Prepayment
Assumption, and so forth.  The Prepayment Assumption does not purport to be a
historical description  of  prepayment  experience or  a  prediction  of  the
anticipated rate of  prepayment of any  pool of  loans, including the  Loans.
Neither the Transferor nor the  Depositor makes any representations about the
appropriateness of the Prepayment Assumption or the CPR model.

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

         (i) all  scheduled  principal  payments  on  the  Loans  are  timely
    received on the  first day of a Due Period, which will begin on the first
    day  of each month and  end on the thirtieth  day of  the month, with the
    first Due  Period commencing  on February  1, 1997,  no delinquencies  or
    losses occur on the Loans  and all Loans have a  first payment date  that
    occurs thirty (30) days after the origination thereof;

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

         (iii)    all scheduled payments of interest  and principal in respect
    of the Loans have been made through the Cut-Off Date;

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

         (v) all  prepayments  in  respect  of the  Loans  include  30  days'
    accrued interest thereon;

         (vi)     the Closing Date for the Offered  Securities is February 14,
    1997 and each year will consist of 360 days;

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

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

         (ix)     the  Note Interest  Rate for  each Class  of Notes  and  the
    Class  B Pass-Through Rate for  the Class B Certificates are as set forth
    on the cover page hereof;

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

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

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


<TABLE>
<CAPTION>                            ASSUMED LOAN CHARACTERISTICS
                                                            Remaining      Original        Original
                                                             Term to        Term to      Amortization
                 Cut-Off Date                Loan            Maturity      Maturity          Term
   Pool        Principal Balance             Rate            (Months)      (Months)        (Months)

     <C>         <C>                         <C>               <C>
      1          $  41,123,687.98            13.9003%           177            180              180
      2             74,966,254.47            14.1353%           237            240              240

                  $116,089,942.45


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

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




</TABLE>
<TABLE>
<CAPTION>                                          Class A-1 Notes:  $36,650,000

<S>                                <C>        <C>         <C>        <C>          <C>          <C>   
     Date                          0%         50%         75%        100%         150%         200%
  Initial Percent . . . . .         100%       100%         100%        100%         100%         100%
     
February 1998
          . . . . . . . . .          74%        57%          49%         40%          23%           5%
     
February 1999
          . . . . . . . . .          59%        21%           3%          0%           0%           0%
     
February 2000
          . . . . . . . . .          53%         0%           0%          0%           0%           0%
     
February 2001
          . . . . . . . . .          46%         0%           0%          0%           0%           0%
     
February 2002
          . . . . . . . . .          38%         0%           0%          0%           0%           0%
     
February 2003
          . . . . . . . . .          29%         0%           0%          0%           0%           0%
     
February 2004
          . . . . . . . . .          18%         0%           0%          0%           0%           0%
     
February 2005
          . . . . . . . . .           6%         0%           0%          0%           0%           0%
     
February 2006
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2007
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2008
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2009
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2010
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2011
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2012
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2013
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2014
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2015
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2016
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2017
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2018
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2019
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2020
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2021
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2022
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2023
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2024
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2025
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2026
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
     
February 2027
          . . . . . . . . .           0%         0%           0%          0%           0%           0%
Weighted Average Life --
     To Maturity (Years)             3.8        1.3          1.1         0.9          0.7          0.6
     To Call (Years)                 3.8        1.3          1.1         0.9          0.7          0.6

</TABLE>

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

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

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



<TABLE>
<CAPTION>                                         Class A-2 Notes:  $10,000,000

<S>                                <C>       <C>         <C>         <C>          <C>         <C>
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%          48%           0%           0%
     
February 2000
          . . . . . . . . .        100%         90%          0%           0%           0%           0%
     
February 2001
          . . . . . . . . .        100%          8%          0%           0%           0%           0%
     
February 2002
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2003
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2004
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2005
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2006
          . . . . . . . . .         72%          0%          0%           0%           0%           0%
     
February 2007
          . . . . . . . . .         13%          0%          0%           0%           0%           0%
     
February 2008
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2009
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2010
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2011
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2012
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2013
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2014
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2015
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2016
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
     To Maturity (Years)            9.4         3.6         2.6          2.1          1.5          1.3
     To Call (Years)                9.4         3.6         2.6          2.1          1.5          1.3

</TABLE>

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

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

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


<TABLE>
<CAPTION>                                         Class A-3 Notes:  $15,350,000

<S>                                <C>       <C>         <C>         <C>          <C>          <C>
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%         100%          53%           0%
     
February 2000
          . . . . . . . . .        100%        100%         99%          43%           0%           0%
     
February 2001
          . . . . . . . . .        100%        100%         33%           0%           0%           0%
     
February 2002
          . . . . . . . . .        100%         54%          0%           0%           0%           0%
     
February 2003
          . . . . . . . . .        100%          6%          0%           0%           0%           0%
     
February 2004
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2005
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2006
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2007
          . . . . . . . . .        100%          0%          0%           0%           0%           0%
     
February 2008
          . . . . . . . . .         65%          0%          0%           0%           0%           0%
     
February 2009
          . . . . . . . . .         15%          0%          0%           0%           0%           0%
     
February 2010
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2011
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2012
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2013
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2014
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2015
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2016
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
     To Maturity (Years)           11.4         5.2         3.8          3.0          2.1          1.7
     To Call (Years)               11.4         5.2         3.8          3.0          2.1          1.7

</TABLE>



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

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

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


<TABLE>
<CAPTION>                                         Class A-4 Notes:  $20,714,000

<S>                                <C>       <C>        <C>         <C>          <C>          <C> 
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%         100%         100%          85%
     
February 2000
          . . . . . . . . .        100%        100%        100%         100%          59%           0%
     
February 2001
          . . . . . . . . .        100%        100%        100%          76%          48%           0%
     
February 2002
          . . . . . . . . .        100%        100%         80%          55%          37%           0%
     
February 2003
          . . . . . . . . .        100%        100%         58%          46%          28%           0%
     
February 2004
          . . . . . . . . .        100%         71%         50%          38%          21%           0%
     
February 2005
          . . . . . . . . .        100%         58%         43%          31%          16%           0%
     
February 2006
          . . . . . . . . .        100%         51%         36%          25%          12%           0%
     
February 2007
          . . . . . . . . .        100%         44%         30%          20%           9%           0%
     
February 2008
          . . . . . . . . .        100%         38%         25%          16%           6%           0%
     
February 2009
          . . . . . . . . .        100%         31%         20%          12%           5%           0%
     
February 2010
          . . . . . . . . .         68%         25%         16%           9%           3%           0%
     
February 2011
          . . . . . . . . .         53%         20%         12%           7%           2%           0%
     
February 2012
          . . . . . . . . .         42%         14%          8%           5%           1%           0%
     
February 2013
          . . . . . . . . .         36%         11%          6%           3%           1%           0%
     
February 2014
          . . . . . . . . .         28%          8%          4%           2%           0%           0%
     
February 2015
          . . . . . . . . .         19%          5%          3%           1%           0%           0%
     
February 2016
          . . . . . . . . .          9%          2%          1%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
     To Maturity (Years)           15.1        10.3         8.5          7.1          5.1          2.4
     To Call (Years)               15.1        10.1         8.2          6.7          4.8          2.4

</TABLE>

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

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

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


<TABLE>
<CAPTION>                                         Class M-1 Notes:  $17,703,000 

<S>                                <C>       <C>        <C>          <C>          <C>         <C>
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 2000
          . . . . . . . . .        100%        100%        100%         100%         100%          96%
     
February 2001
          . . . . . . . . .        100%        100%        100%         100%          76%          93%
     
February 2002
          . . . . . . . . .        100%        100%        100%          88%          58%          65%
     
February 2003
          . . . . . . . . .        100%        100%         92%          73%          45%          45%
     
February 2004
          . . . . . . . . .        100%        100%         79%          60%          34%          31%
     
February 2005
          . . . . . . . . .        100%         91%         68%          50%          26%          22%
     
February 2006
          . . . . . . . . .        100%         80%         57%          40%          19%          15%
     
February 2007
          . . . . . . . . .        100%         70%         48%          32%          14%          10%
     
February 2008
          . . . . . . . . .        100%         60%         39%          26%          10%           7%
     
February 2009
          . . . . . . . . .        100%         50%         32%          20%           7%           4%
     
February 2010
          . . . . . . . . .        100%         40%         25%          15%           5%           2%
     
February 2011
          . . . . . . . . .         84%         31%         18%          11%           3%           0%
     
February 2012
          . . . . . . . . .         67%         23%         13%           7%           2%           0%
     
February 2013
          . . . . . . . . .         56%         18%         10%           5%           0%           0%
     
February 2014
          . . . . . . . . .         44%         13%          7%           4%           0%           0%
     
February 2015
          . . . . . . . . .         30%          8%          4%           2%           0%           0%
     
February 2016
          . . . . . . . . .         14%          4%          1%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
     To Maturity (Years)           16.5        12.4        10.5          8.9          6.5          6.5
     To Call (Years)               16.4        12.0        10.0          8.4          6.0          5.6

</TABLE>

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

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

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


<TABLE>
<CAPTION>                                         Class M-2 Notes:  $11,609,000 

<S>                                <C>       <C>         <C>         <C>          <C>          <C>
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 2000
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 2001
          . . . . . . . . .        100%        100%        100%         100%          76%          54%
     
February 2002
          . . . . . . . . .        100%        100%        100%          88%          58%          38%
     
February 2003
          . . . . . . . . .        100%        100%         92%          73%          45%          26%
     
February 2004
          . . . . . . . . .        100%        100%         79%          60%          34%          18%
     
February 2005
          . . . . . . . . .        100%         91%         68%          50%          26%          12%
     
February 2006
          . . . . . . . . .        100%         80%         57%          40%          19%           8%
     
February 2007
          . . . . . . . . .        100%         70%         48%          32%          14%           6%
     
February 2008
          . . . . . . . . .        100%         60%         39%          26%          10%           4%
     
February 2009
          . . . . . . . . .        100%         50%         32%          20%           7%           1%
     
February 2010
          . . . . . . . . .        100%         40%         25%          15%           5%           0%
     
February 2011
          . . . . . . . . .         84%         31%         18%          11%           3%           0%
     
February 2012
          . . . . . . . . .         67%         23%         13%           7%           0%           0%
     
February 2013
          . . . . . . . . .         56%         18%         10%           5%           0%           0%
     
February 2014
          . . . . . . . . .         44%         13%          7%           3%           0%           0%
     
February 2015
          . . . . . . . . .         30%          8%          4%           0%           0%           0%
     
February 2016
          . . . . . . . . .         14%          3%          0%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
To Maturity (Years)                16.5        12.4        10.5          8.9          6.5          5.3
     To Call (Years)               16.4        12.0        10.0          8.4          6.0          4.8

</TABLE>

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

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

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


<TABLE>
<CAPTION>                                       Class B Certificates:  $4,063,942 

<S>                               <C>       <C>         <C>         <C>           <C>          <C>
     Date                          0%        50%         75%         100%         150%         200%
  Initial Percent . . . . .        100%        100%        100%         100%         100%         100%
     
February 1998
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 1999
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 2000
          . . . . . . . . .        100%        100%        100%         100%         100%         100%
     
February 2001
          . . . . . . . . .        100%        100%        100%         100%          76%          54%
     
February 2002
          . . . . . . . . .        100%        100%        100%          88%          58%          38%
     
February 2003
          . . . . . . . . .        100%        100%         92%          73%          45%          26%
     
February 2004
          . . . . . . . . .        100%        100%         79%          60%          34%          18%
     
February 2005
          . . . . . . . . .        100%         91%         68%          50%          26%          12%
     
February 2006
          . . . . . . . . .        100%         80%         57%          40%          19%           8%
     
February 2007
          . . . . . . . . .        100%         70%         48%          32%          14%           6%
     
February 2008
          . . . . . . . . .        100%         60%         39%          26%          10%           0%
     
February 2009
          . . . . . . . . .        100%         50%         32%          20%           7%           0%
     
February 2010
          . . . . . . . . .        100%         40%         25%          15%           5%           0%
     
February 2011
          . . . . . . . . .         84%         31%         18%          11%           0%           0%
     
February 2012
          . . . . . . . . .         67%         23%         13%           7%           0%           0%
     
February 2013
          . . . . . . . . .         56%         18%         10%           5%           0%           0%
     
February 2014
          . . . . . . . . .         44%         13%          7%           0%           0%           0%
     
February 2015
          . . . . . . . . .         30%          8%          2%           0%           0%           0%
     
February 2016
          . . . . . . . . .         14%          0%          0%           0%           0%           0%
     
February 2017
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2018
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2019
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2020
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2021
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2022
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2023
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2024
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2025
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2026
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
     
February 2027
          . . . . . . . . .          0%          0%          0%           0%           0%           0%
Weighted Average Life --
     To Maturity (Years)           16.5        12.4        10.5          8.8          6.5          5.1
     To Call (Years)               16.4        12.0        10.0          8.4          6.0          4.7

</TABLE>

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

*   the  percentage in this  table is less  than 0.5%  but greater  than zero
    percent.

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

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

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


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

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



    Certificateholders that are tax-exempt  entities or non-U.S. persons will
have tax consequences  that may be considered  adverse by such holders.   See
"Certain Material Federal  Income Tax Consequences--Tax Consideration  of the
Trust as a Partnership", "--Tax Consequences to Holders of the Certificates--
PartnershipTaxation" and"--Tax TreatmentofForeign Investors"in the Prospectus.

    The Offered Securities, depending  on their issue prices, may be  treated
as having been issued with original issue discount.   As a result, holders of
the Offered  Securities may be required  to recognize income with  respect to
the  Offered  Securities   somewhat  in  advance  of  the   receipt  of  cash
attributable to that income.  The prepayment assumption that will be used for
purpose of computing original issue  discount for Federal income tax purposes
is 100% of the Prepayment Assumption.


                            STATE TAX CONSEQUENCES

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


                             ERISA CONSIDERATIONS

GENERAL

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

PROHIBITED TRANSACTIONS

GENERAL

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


PLAN ASSET REGULATION

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

CLASS B CERTIFICATES

    Under current law the  purchase and holding  of the Class B  Certificates
by or  on behalf  of any  employee benefit  plan  (a "Plan")  subject to  the
fiduciary  responsibility provisions  of ERISA  may result  in a  "prohibited
transaction" within  the meaning of ERISA and the  Code or other violation of
the  fiduciary responsibility  provisions of  ERISA and  Section 4975  of the
Code.    Consequently, Class B  Certificates  may  not  be transferred  to  a
proposed transferee that is  a Plan subject to ERISA or that  is described in
Section 4975(e)(1) of the Code, or a person acting on behalf of any such Plan
or  using the assets of such Plan unless  the Owner Trustee and the Depositor
receive an  opinion of counsel  reasonably satisfactory to the  Owner Trustee
and the Depositor to the effect that the purchase and holding of such Class B
Certificate will  not result in  the assets of  the Trust being  deemed to be
"plan assets"  for ERISA purposes  and will not  be a prohibited  transaction
under ERISA  or Section 4975 of the Code.   See "ERISA Considerations" in the
Prospectus.

REVIEW BY PLAN FIDUCIARIES

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


                            METHOD OF DISTRIBUTION

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

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

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

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

                           LEGAL INVESTMENT MATTERS

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

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

                                LEGAL MATTERS

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

                                   RATINGS


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

    The  ratings on  the Offered  Securities address  the  likelihood of  the
receipt by the  holders of the Offered Securities of all distributions on the
Loans to which they are entitled.  The ratings on the Offered Securities also
address the structural,  legal and issuer-related aspects associated with the
Offered Securities,  including  the nature  of the  Loans.   In general,  the
ratings  on the  Offered Securities  address credit  risk and  not prepayment
risk.  The ratings on the Offered  Securities do not represent any assessment
of the  likelihood that principal  prepayments of the  Loans will be  made by
borrowers or the  degree to which the  rate of such prepayments  might differ
from that originally anticipated.  As a  result, the initial ratings assigned
to the Offered  Securities do not address the possibility that holders of the
Offered Securities might  suffer a lower than anticipated  yield in the event
of  principal  payments  on  the  Offered  Securities  resulting  from  rapid
prepayments of the  Loans or  the application of  Excess Spread as  described
herein, or  in the  event that  the Trust  is terminated  prior to  the Final
Maturity Date of the Classes of Notes and the Class B Certificates.

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

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

<TABLE>
<CAPTION>

<S>                                                               <C>
     No dealer, salesman or other person has
been authorized to  give any information  or                       CITYSCAPE HOME LOAN
to make any representations other than those                       OWNER TRUST 1997-1
contained in or incorporated by reference in
this Prospectus Supplement or the Prospectus
and, if  given or made,  such information or
representations  must  not  be  relied upon.                     $36,650,000 Class A-1,
This Prospectus Supplement and the  Prospec-               6.54% Home Loan Asset Backed Notes
tus  do not constitute an offer to sell or a
solicitation   of  an   offer  to   buy  any                     $10,000,000 Class A-2,
securities other than the securities offered               6.50% Home Loan Asset Backed Notes
hereby, nor  an offer of  the securities  in
any state  or jurisdiction  in which,  or to                     $15,350,000 Class A-3,
any  person  to whom,  such  offer would  be               6.63% Home Loan Asset Backed Notes
unlawful.  The delivery  of this  Prospectus
Supplement  or the  Prospectus  at any  time                     $20,714,000 Class A-4,
does not  imply that  information herein  or               7.23% Home Loan Asset Backed Notes
therein is correct as of any time subsequent
to its date.                                                     $17,703,000 Class M-1,
                                                           7.58% Home Loan Asset Backed Notes
              TABLE OF CONTENTS
                                        Page                     $11,609,000 Class M-2,
            PROSPECTUS SUPPLEMENT                          7.87% Home Loan Asset Backed Notes
Incorporation   of   Certain   Documents  by
Reference . . . . . . . . . . . . . . .  i                         $4,063,942 Class B,
Summary of Terms  . . . . . . . . . .  S-1              8.17% Home Loan Asset Backed Certificates
Risk Factors  . . . . . . . . . . . . S-11  
The Trust . . . . . . . . . . . . . . S-16  
The Pool  . . . . . . . . . . . . . . S-17                           FINANCIAL ASSET
The Transferor and Servicer . . . . . S-24                          SECURITIES CORP.
Description of Credit Enhancement . . S-28                             (DEPOSITOR)
Description of the Offered Securities S-29  
Description   of   Transfer   and  Servicing
Agreements  . . . . . . . . . . . . . S-35                                             
Prepayment and Yield Considerations . S-39                        PROSPECTUS SUPPLEMENT
Certain Federal Income Tax Consequences 
                                      S-52                                             
State Tax Consequences  . . . . . . . S-52  
ERISA Considerations  . . . . . . . . S-53  
Method of Distribution  . . . . . . . S-54  
Legal Investment Matters  . . . . . . S-55                          GREENWICH CAPITAL
Legal Matters . . . . . . . . . . . . S-55                            MARKETS, INC.    
Ratings . . . . . . . . . . . . . . . S-55  

                 PROSPECTUS                                         February 13, 1997
Prospectus  Supplement or Current  Report on
Form 8-K  . . . . . . . . . . . . . . . . ii
Incorporation  of  Certain   Information  by
Reference . . . . . . . . . . . . . . . . ii
Available Information . . . . . . . . . . ii
Reports to Securityholders  . . . . . .  iii
Summary of Terms . . . . . . . . . . . .   1
Risk Factors . . . . . . . . . . . . . .   8
The Trust Fund . . . . . . . . . . . . .  13
Use of Proceeds . . . . . . . . . . . . . 18
The Depositor . . . . . . . . . . . . . . 19
Loan Program . . . . . . . . . . . . . .  19
Description of the Securities . . . . . . 21
Credit Enhancement . . . . . . . . . . .  31
Yield and Prepayment Considerations. . .  36
The Agreements . . . . . . . . . . . . .  39
Certain Legal Aspects of the Loans . . .  52
Certain Material Federal 
  Income Tax Consequences . . . . . . .   64
State Tax Considerations . . . . . . . .  83
ERISA Considerations . . . . . . . . . .  83
Legal Investment . . . . . . . . . . . .  86
Method of Distribution . . . . . . . . .  87
Legal Matters . . . . . . . . . . . . .   88
Financial Information . . . . . . . . .   88
Rating . . . . . . . . . . . . . . . . .  88

</TABLE>



PROSPECTUS
                           Asset Backed Securities
                             (Issuable in Series)
                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor

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

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

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

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

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

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

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

THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND THE
NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST FUND ONLY
 AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, ANY 
    SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED 
     IN THE RELATED PROSPECTUS SUPPLEMENT.  NEITHER  THE  SECURITIES
        NOR THE LOANS ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
             AGENCY, EXCEPT TO THE EXTENT DESCRIBED IN THE 
                    RELATED PROSPECTUS SUPPLEMENT.

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


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

   
                       GREENWICH CAPITAL MARKETS, INC.



February 13, 1997
    

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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


                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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


CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

OTHER CONSIDERATIONS


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

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

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


                                THE TRUST FUND

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

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

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

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

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

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

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

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

THE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

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

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

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

                        DESCRIPTION OF THE SECURITIES

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

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

        (iii)    the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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


                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

TAXATION OF DEBT SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

TAXATION OF THE REMIC AND ITS HOLDERS

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

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

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

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

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

    Character  as Qualifying  Loans.   In  the case  of Stripped  Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for federal income  tax purposes, will be the same  as the
Loans.   The IRS  could take  the position that  the Loans  character is  not
carried  over  to  the  Securities  in  such  circumstances.     Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "real estate assets" within the
meaning  of  Section 856(c)(6)(B)  of  the  Code, and  "loans  secured  by an
interest in real property" within the meaning of Section 7701(a)(19)(C)(v) of
the  Code; and  interest  income  attributable to  the  Securities should  be
considered to represent "interest on obligations secured by mortgages on real
property or  on interests  in real  property" within  the meaning of  Section
856(c)(3)(B) of  the Code.  Reserves  or funds underlying the  Securities may
cause  a proportionate  reduction in  the  above-described qualifying  status
categories of Securities.

SALE OR EXCHANGE

    Subject to the  discussion below with respect to Trust  Funds as to which
a partnership election is made, in the opinion of Tax Counsel, a holder's tax
basis in its  Security is  the price such  holder pays for  a Security,  plus
amounts of original issue or  market discount included in income  and reduced
by any payments received (other  than qualified stated interest payments) and
any amortized  premium.   Gain or  loss recognized  on a  sale, exchange,  or
redemption  of a  Security, measured  by  the difference  between the  amount
realized and  the Security's basis as so  adjusted, will generally be capital
gain or  loss, assuming that the Security is held as a capital asset.  In the
case of  a Security held by a bank,  thrift, or similar institution described
in Section 582  of the Code,  however, gain or loss  realized on the  sale or
exchange of a Regular Interest Security will be taxable as ordinary income or
loss.  In addition, gain from the disposition of a Regular  Interest Security
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  of the excess,  if any,  of (i) the  amount that would  have been
includible  in the  holder's income  if the  yield on  such  Regular Interest
Security had equaled 110% of the applicable  federal rate as of the beginning
of such holder's holding period, over the amount  of ordinary income actually
recognized by the holder with respect to such Regular Interest Security.  For
taxable  years beginning  after December  31, 1993, the  maximum tax  rate on
ordinary income for individual taxpayers is 39.6% and the maximum tax rate on
long-term capital gains  reported after December 31, 1990  for such taxpayers
is  28%.  The maximum tax rate  on both ordinary income and long-term capital
gains of corporate taxpayers is 35%.

MISCELLANEOUS TAX ASPECTS

    Backup Withholding.   Subject  to the  discussion below  with respect  to
Trust Funds as to which a partnership election  is made, a holder, other than
a holder  of a REMIC Residual Security,  may, under certain circumstances, be
subject  to  "backup  withholding"   at  a  rate  of  31%   with  respect  to
distributions or the proceeds of a sale of certificates to or through brokers
that represent interest  or original issue discount on the  Securities.  This
withholding  generally  applies if  the  holder of  a Security  (i)  fails to
furnish  the Trustee  with its taxpayer  identification number  ("TIN"); (ii)
furnishes  the Trustee  an  incorrect  TIN; (iii)  fails  to report  properly
interest, dividends or other "reportable payments" as defined in the Code; or
(iv)  under certain  circumstances,  fails  to provide  the  Trustee or  such
holder's  securities broker with a certified  statement, signed under penalty
of perjury, that the  TIN provided is its correct number  and that the holder
is not subject  to backup withholding.   Backup withholding  will not  apply,
however, with respect to certain payments made to holders, including payments
to certain  exempt recipients (such  as exempt organizations) and  to certain
Nonresidents (as defined  below).  Holders should consult  their tax advisers
as  to their  qualification for  exemption  from backup  withholding and  the
procedure for obtaining the exemption.

    The  Trustee will  report to  the holders  and to  the Servicer  for each
calendar year the amount  of any "reportable payments"  during such year  and
the  amount  of  tax  withheld, if  any,  with  respect  to  payments on  the
Securities.

TAX TREATMENT OF FOREIGN INVESTORS

    Subject to the  discussion below with respect to Trust  Funds as to which
a partnership  election is made,  under the Code, unless  interest (including
OID) paid  on  a  Security  (other than  a  Residual  Interest  Security)  is
considered to be  "effectively connected" with a trade  or business conducted
in the United  States by a nonresident alien  individual, foreign partnership
or foreign corporation ("Nonresidents"), in  the opinion of Tax Counsel, such
interest will  normally qualify as  portfolio interest (except where  (i) the
recipient is  a holder,  directly or by  attribution, of  10% or more  of the
capital  or profits  interest  in the  issuer,  or (ii)  the  recipient is  a
controlled foreign corporation to  which the issuer is a  related person) and
will  be  exempt  from  federal  income tax.    Upon  receipt  of appropriate
ownership statements, the issuer normally  will be relieved of obligations to
withhold tax  from such  interest payments.   These provisions  supersede the
generally applicable  provisions of  United States  law that would  otherwise
require the issuer to withhold  at a 30% rate (unless such  rate were reduced
or eliminated by an applicable  tax treaty) on, among other  things, interest
and  other  fixed  or  determinable,   annual  or  periodic  income  paid  to
Nonresidents.   Holders of  Pass-Through Securities and  Stripped Securities,
including Ratio Strip  Securities, however, may be subject  to withholding to
the extent that the Loans were originated on or before July 18, 1984.

    Interest and OID of  holders who are foreign  persons are not subject  to
withholding if they  are effectively connected with a  United States business
conducted by  the holder.   They will, however,  generally be subject  to the
regular United States income tax.

    Payments  to holders  of  Residual Interest  Securities  who are  foreign
persons  will generally be  treated as interest  for purposes of  the 30% (or
lower treaty rate) United States withholding tax.  Holders should assume that
such income does not qualify for exemption from United States withholding tax
as "portfolio  interest." It  is clear  that, to  the extent  that a  payment
represents  a  portion  of  REMIC  taxable  income  that  constitutes  excess
inclusion  income, a  holder of  a  Residual Interest  Security  will not  be
entitled to an exemption from or reduction of the 30% (or lower  treaty rate)
withholding  tax  rule.    If  the  payments are  subject  to  United  States
withholding tax,  they generally will  be taken into account  for withholding
tax  purposes only when  paid or distributed  (or when the  Residual Interest
Security is  disposed of).  The Treasury has statutory authority, however, to
promulgate  regulations which  would require  such amounts  to be  taken into
account at  an earlier time in order  to prevent the avoidance of  tax.  Such
regulations could, for example, require withholding prior to the distribution
of  cash  in  the case  of  Residual  Interest Securities  that  do  not have
significant  value.   Under the  REMIC  Regulations, if  a Residual  Interest
Security  has tax  avoidance potential,  a  transfer of  a Residual  Interest
Security to a  Nonresident will be disregarded for all  Federal tax purposes.
A Residual Interest Security has tax avoidance  potential unless, at the time
of  the  transfer the  transferor  reasonably  expects  that the  REMIC  will
distribute to the transferee residual interest holder amounts that will equal
at  least  30%  of each  excess  inclusion,  and that  such  amounts  will be
distributed at or  after the time at  which the excess inclusions  accrue and
not  later than the calendar year following the calendar year of accrual.  If
a  Nonresident transfers  a Residual  Interest  Security to  a United  States
person, and if  the transfer  has the  effect of allowing  the transferor  to
avoid  tax on accrued excess inclusions, then the transfer is disregarded and
the transferor continues to be treated as the owner of the  Residual Interest
Security for purposes of the withholding tax provisions of the Code.  See "--
Excess Inclusions."

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

    Tax  Counsel is  of  the  opinion  that  a Trust  Fund  structured  as  a
partnership  will  not be  an  association (or  publicly  traded partnership)
taxable as a  corporation for federal income  tax purposes.  This  opinion is
based  on the assumption  that the terms  of the Trust  Agreement and related
documents  will be complied with,  and on counsel's  conclusions that (1) the
Trust Fund  will not  have certain characteristics  necessary for  a business
trust to be classified as an association taxable as a corporation and (2) the
nature of  the income  of the Trust  Fund will exempt  it from the  rule that
certain  publicly traded  partnerships  are taxable  as  corporations or  the
issuance of the Certificates has been structured as a private placement under
an  IRS safe harbor,  so that the Trust  Fund will not  be characterized as a
publicly traded partnership taxable as a corporation.

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

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

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

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

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

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

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

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

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

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

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

                               LEGAL INVESTMENT

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

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

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

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

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

                            METHOD OF DISTRIBUTION

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

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

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

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

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


                                LEGAL MATTERS

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

                            FINANCIAL INFORMATION

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

                                    RATING

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

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

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

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


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