FINANCIAL ASSET SECURITIES CORP
8-K, 1997-01-15
ASSET-BACKED SECURITIES
Previous: U S SMALL CO PORTFOLIO /NEW/, NSAR-B, 1997-01-15
Next: ALRENCO INC, 8-K, 1997-01-15




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


                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549

                                    Form 8-K

                                 CURRENT REPORT


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


                     Date of Report (Date of earliest event
                          Reported)  December 31, 1996


       FINANCIAL  ASSET  SECURITIES  CORP.,  (as   depositor  under  the
       Pooling and  Servicing Agreement, dated  as of December 9,  1996,
       which  forms Cityscape Home Equity  Loan Trust 1996-4, which will
       issue the Cityscape Home  Equity Loan  Trust 1996-4, Home  Equity
       Loan Pass-Through Certificates, Series 1996-4).


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


           Delaware                333-10273       06-1442101     
  ----------------------------  -------------- -------------------
  (State or Other Jurisdiction  (Commission    (I.R.S. Employer
       of Incorporation)        File Number)   Identification No.)



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


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

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



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



       On December 31, 1996 Financial Asset Securities Corp.  (the "Company")
  entered  into a Pooling  and Servicing  Agreement dated  as of  December 9,
  1996 (the  "Pooling and Servicing Agreement"),  by and among,  the Company,
  as  depositor, Cityscape  Corp., as  servicer and  seller,  and First  Bank
  National Association, as  trustee.  The Pooling and Servicing  Agreement is
  annexed hereto as Exhibit 1.

  Incorporation of Certain Documents by Reference
  -----------------------------------------------

       Pursuant to  Rule  411 of  Regulation C  under the  Securities Act  of
  1933, Financial  Asset Securities Corp. (the "Registrant") will incorporate
  by reference  the opinion of  Brown &  Wood LLP,  dated December 31,  1996,
  attached hereto as Exhibit 2, into the  Registrant's registration statement
  (File No. 333-10273).  



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

  (a)  Not applicable.

  (b)  Not applicable.

  (c)  Exhibit:

       1.   Pooling and Servicing Agreement

       2.   Opinion of Brown & Wood LLP


                                   SIGNATURES

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

                                FINANCIAL ASSET SECURITIES CORP.



                                By: /s/ Craig Eckes                        

                                    ---------------------------------
                                    Craig Eckes

                                      


  Dated:  December 31, 1996


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

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

  1.   Pooling and Servicing Agreement


  2.   Opinion of Brown & Wood LLP



                                                                    EXHIBIT 1
                                                               EXECUTION COPY







                       FINANCIAL ASSET SECURITIES CORP.,
                                   Depositor


                                CITYSCAPE CORP.,
                              Seller and Servicer 

                                      and


                        FIRST BANK NATIONAL ASSOCIATION,
                                    Trustee



                        POOLING AND SERVICING AGREEMENT

                          Dated as of December 9, 1996



                       _________________________________

                CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1996-4
                     HOME EQUITY PASS-THROUGH CERTIFICATES






                               TABLE OF CONTENTS

                                                                         Page
                                                                         ----

                                   ARTICLE I

                                  DEFINITIONS

       SECTION 1.01.  Defined Terms . . . . . . . . . . . . . . . . . .     1
            1933 Act  . . . . . . . . . . . . . . . . . . . . . . . . .     1
            Accepted Servicing Procedures . . . . . . . . . . . . . . .     1
            Account . . . . . . . . . . . . . . . . . . . . . . . . . .     1
            Accrual Period  . . . . . . . . . . . . . . . . . . . . . .     1
            Addition Notice . . . . . . . . . . . . . . . . . . . . . .     1
            Additional Servicing Compensation . . . . . . . . . . . . .     1
            Agreement . . . . . . . . . . . . . . . . . . . . . . . . .     1
            Assignment  . . . . . . . . . . . . . . . . . . . . . . . .     2
            Available Funds Shortfall . . . . . . . . . . . . . . . . .     2
            Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . .     2
            Balloon Payment . . . . . . . . . . . . . . . . . . . . . .     2
            Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . .     2
            BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . .     2
            Book-Entry Certificates . . . . . . . . . . . . . . . . . .     2
            Business Day  . . . . . . . . . . . . . . . . . . . . . . .     2
            Capitalized Interest Account  . . . . . . . . . . . . . . .     2
            Capitalized Interest Requirement  . . . . . . . . . . . . .     2
            Certificate . . . . . . . . . . . . . . . . . . . . . . . .     2
            Certificate Account . . . . . . . . . . . . . . . . . . . .     3
            Certificate Insurer . . . . . . . . . . . . . . . . . . . .     3
            Certificate Insurer Default . . . . . . . . . . . . . . . .     3
            Certificate Register  . . . . . . . . . . . . . . . . . . .     3
            Certificateholder" or "Holder . . . . . . . . . . . . . . .     3
            Certificate Owner . . . . . . . . . . . . . . . . . . . . .     3
            Civil Relief Act  . . . . . . . . . . . . . . . . . . . . .     4
            Class . . . . . . . . . . . . . . . . . . . . . . . . . . .     4
            Class A Certificates  . . . . . . . . . . . . . . . . . . .     4
            Class A Certificateholder . . . . . . . . . . . . . . . . .     4
            Class A-1 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-2 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-3 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-4 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-5 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-6 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-7 Certificate . . . . . . . . . . . . . . . . . . .     4
            Class A-8 Certificate . . . . . . . . . . . . . . . . . . .     5
            Class A-9 Certificate . . . . . . . . . . . . . . . . . . .     5
            Class A-9 Priority Distribution Amount  . . . . . . . . . .     5
            Class A-9 Priority Percentage . . . . . . . . . . . . . . .     5
            Class A-9 Pro Rata Distribution Amount  . . . . . . . . . .     5
            Class A-IO Certificate  . . . . . . . . . . . . . . . . . .     5
            Class A-IO Pass-Through Rate  . . . . . . . . . . . . . . .     5
            Class A-IO Notional Principal Amount  . . . . . . . . . . .     5
            Class A-10 Certificate  . . . . . . . . . . . . . . . . . .     6
            Class Certificate Principal Balance . . . . . . . . . . . .     6
            Class R Certificate . . . . . . . . . . . . . . . . . . . .     6
            Closing Date  . . . . . . . . . . . . . . . . . . . . . . .     6
            Code  . . . . . . . . . . . . . . . . . . . . . . . . . . .     6
            Collection Account  . . . . . . . . . . . . . . . . . . . .     6
            Corporate Trust Office  . . . . . . . . . . . . . . . . . .     6
            Cumulative Loss Percentage  . . . . . . . . . . . . . . . .     6
            Cumulative Loss Test  . . . . . . . . . . . . . . . . . . .     6
            Cumulative Net Losses . . . . . . . . . . . . . . . . . . .     7
            Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . .     7
            Cut-Off Date Loan Balance . . . . . . . . . . . . . . . . .     7
            Definitive Certificates . . . . . . . . . . . . . . . . . .     7
            Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . .     7
            Delinquency Advance . . . . . . . . . . . . . . . . . . . .     7
            Delinquency Report  . . . . . . . . . . . . . . . . . . . .     7
            Delinquent  . . . . . . . . . . . . . . . . . . . . . . . .     7
            Depositor . . . . . . . . . . . . . . . . . . . . . . . . .     7
            Depository  . . . . . . . . . . . . . . . . . . . . . . . .     7
            Depository Agreement  . . . . . . . . . . . . . . . . . . .     8
            Depository Participant  . . . . . . . . . . . . . . . . . .     8
            Determination Date  . . . . . . . . . . . . . . . . . . . .     8
            Directly Operate  . . . . . . . . . . . . . . . . . . . . .     8
            Disqualified Organization . . . . . . . . . . . . . . . . .     8
            Distribution Account  . . . . . . . . . . . . . . . . . . .     8
            Distribution Date . . . . . . . . . . . . . . . . . . . . .     9
            Due Date  . . . . . . . . . . . . . . . . . . . . . . . . .     9
            Due Period  . . . . . . . . . . . . . . . . . . . . . . . .     9
            Eligible Account  . . . . . . . . . . . . . . . . . . . . .     9
            Estate in Real Property . . . . . . . . . . . . . . . . . .     9
            Excess Overcollateralized Amount  . . . . . . . . . . . . .     9
            FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . .    10
            FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . .    10
            Final Recovery Determination  . . . . . . . . . . . . . . .    10
            First Lien  . . . . . . . . . . . . . . . . . . . . . . . .    10
            First Mortgage Loan . . . . . . . . . . . . . . . . . . . .    10
            FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . .    10
            Group I . . . . . . . . . . . . . . . . . . . . . . . . . .    10
            Group I Carry-Forward Amount  . . . . . . . . . . . . . . .    10
            Group I Certificate Principal Balance . . . . . . . . . . .    10
            Group I Certificates  . . . . . . . . . . . . . . . . . . .    10
            Group I Closing Date Deposit  . . . . . . . . . . . . . . .    10
            Group I Current Interest  . . . . . . . . . . . . . . . . .    11
            Group I Distribution Amount . . . . . . . . . . . . . . . .    11
            Group I Interest Remittance Amount  . . . . . . . . . . . .    11
            Group I Mortgage Loans  . . . . . . . . . . . . . . . . . .    11
            Group I Overcollateralization Deficit . . . . . . . . . . .    11
            Group I Overcollateralization Increase Amount . . . . . . .    11
            Group I Overcollateralization Reduction Amount  . . . . . .    11
            Group I Overcollateralized Amount . . . . . . . . . . . . .    12
            Group I Principal Distribution Amount . . . . . . . . . . .    12
            Group I Specified Overcollateralization Amount  . . . . . .    13
            Group I Specified Overcollateralization Deficiency Amount .    13
            Group II  . . . . . . . . . . . . . . . . . . . . . . . . .    13
            Group II Carry-Forward Amount . . . . . . . . . . . . . . .    13
            Group II Certificate Principal Balance  . . . . . . . . . .    14
            Group II Certificates . . . . . . . . . . . . . . . . . . .    14
            Group II Closing Date Deposit . . . . . . . . . . . . . . .    14
            Group II Current Interest . . . . . . . . . . . . . . . . .    14
            Group II Distribution Amount  . . . . . . . . . . . . . . .    14
            Group II Interest Remittance Amount . . . . . . . . . . . .    14
            Group II Mortgage Loans . . . . . . . . . . . . . . . . . .    14
            Group II Overcollateralization Deficit  . . . . . . . . . .    14
            Group II Overcollateralization Increase Amount  . . . . . .    14
            Group II Overcollateralization Reduction Amount . . . . . .    15
            Group II Overcollateralized Amount  . . . . . . . . . . . .    15
            Group II Principal Distribution Amount  . . . . . . . . . .    15
            Group II Specified Overcollateralization Amount . . . . . .    16
            Group II Specified Overcollateralization Deficiency Amount     16
            Independent . . . . . . . . . . . . . . . . . . . . . . . .    16
            Independent Contractor  . . . . . . . . . . . . . . . . . .    16
            Initial Certificate Principal Balance . . . . . . . . . . .    17
            Initial Group I Specified Overcollateralized Amount . . . .    17
            Initial Group II Specified Overcollateralized Amount  . . .    17
            Initial Mortgage Loans  . . . . . . . . . . . . . . . . . .    17
            Insurance Agreement . . . . . . . . . . . . . . . . . . . .    17
            Insurance Premium . . . . . . . . . . . . . . . . . . . . .    17
            Insured Distribution Amount . . . . . . . . . . . . . . . .    17
            Insured Payment . . . . . . . . . . . . . . . . . . . . . .    17
            Late Collection . . . . . . . . . . . . . . . . . . . . . .    17
            Late Payment Rate . . . . . . . . . . . . . . . . . . . . .    17
            Lien  . . . . . . . . . . . . . . . . . . . . . . . . . . .    18
            Liquidation Proceeds  . . . . . . . . . . . . . . . . . . .    18
            Liquidation Report  . . . . . . . . . . . . . . . . . . . .    18
            Loan Balance  . . . . . . . . . . . . . . . . . . . . . . .    18
            Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . .    18
            Majority Certificateholders . . . . . . . . . . . . . . . .    18
            Majority Class R Certificateholders . . . . . . . . . . . .    18
            Make-Whole Amount . . . . . . . . . . . . . . . . . . . . .    18
            Maximum Group I Collateral Amount . . . . . . . . . . . . .    18
            Maximum Group II Collateral Amount  . . . . . . . . . . . .    18
            Monthly Payment . . . . . . . . . . . . . . . . . . . . . .    18
            Moody's . . . . . . . . . . . . . . . . . . . . . . . . . .    18
            Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . .    19
            Mortgage File . . . . . . . . . . . . . . . . . . . . . . .    19
            Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .    19
            Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . .    19
            Mortgage Note . . . . . . . . . . . . . . . . . . . . . . .    20
            Mortgage Portfolio Performance Test . . . . . . . . . . . .    20
            Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . .    20
            Mortgaged Property  . . . . . . . . . . . . . . . . . . . .    20
            Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . .    21
            Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . .    21
            Net Recovery Proceeds . . . . . . . . . . . . . . . . . . .    21
            New Lease . . . . . . . . . . . . . . . . . . . . . . . . .    21
            Nonrecoverable Delinquency Advance  . . . . . . . . . . . .    21
            Notice  . . . . . . . . . . . . . . . . . . . . . . . . . .    21
            O/C Loss Test . . . . . . . . . . . . . . . . . . . . . . .    21
            Officers' Certificate . . . . . . . . . . . . . . . . . . .    21
            Opinion of Counsel  . . . . . . . . . . . . . . . . . . . .    21
            Original Group I Certificate Principal Balance  . . . . . .    22
            Original Group I Certificates . . . . . . . . . . . . . . .    22
            Original Group II Certificate Principal Balance . . . . . .    22
            Original Group II Certificates  . . . . . . . . . . . . . .    22
            Original Class Certificate Principal Balance  . . . . . . .    22
            Original Pre-Funding Amount . . . . . . . . . . . . . . . .    22
            OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . .    22
            Pass-Through Rate . . . . . . . . . . . . . . . . . . . . .    23
            Percentage Interest . . . . . . . . . . . . . . . . . . . .    23
            Permitted Investments . . . . . . . . . . . . . . . . . . .    23
            Person  . . . . . . . . . . . . . . . . . . . . . . . . . .    24
            Placement Agent . . . . . . . . . . . . . . . . . . . . . .    24
            Policy  . . . . . . . . . . . . . . . . . . . . . . . . . .    24
            Policy Payments Account . . . . . . . . . . . . . . . . . .    24
            Pool Delinquency Rate . . . . . . . . . . . . . . . . . . .    24
            Pre-Funding Account . . . . . . . . . . . . . . . . . . . .    24
            Pre-Funding Amount  . . . . . . . . . . . . . . . . . . . .    24
            Pre-Funding Earnings  . . . . . . . . . . . . . . . . . . .    24
            Pre-Funding Period  . . . . . . . . . . . . . . . . . . . .    24
            Preference Amount . . . . . . . . . . . . . . . . . . . . .    25
            Premium Rate  . . . . . . . . . . . . . . . . . . . . . . .    25
            Premium Supplement  . . . . . . . . . . . . . . . . . . . .    25
            Prepayment Assumption . . . . . . . . . . . . . . . . . . .    25
            Prepayment Interest Shortfall . . . . . . . . . . . . . . .    25
            Principal Prepayment  . . . . . . . . . . . . . . . . . . .    25
            Principal Remittance Amount . . . . . . . . . . . . . . . .    25
            Private Placement Memorandum  . . . . . . . . . . . . . . .    25
            Prospectus Supplement . . . . . . . . . . . . . . . . . . .    25
            Property Insurance Proceeds . . . . . . . . . . . . . . . .    25
            Purchase Price  . . . . . . . . . . . . . . . . . . . . . .    25
            Qualified Substitute Mortgage Loan  . . . . . . . . . . . .    26
            Rating Agency . . . . . . . . . . . . . . . . . . . . . . .    26
            Realized Loss . . . . . . . . . . . . . . . . . . . . . . .    26
            Record Date . . . . . . . . . . . . . . . . . . . . . . . .    26
            Reimbursement Amount  . . . . . . . . . . . . . . . . . . .    26
            REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . .    27
            REMIC Provisions  . . . . . . . . . . . . . . . . . . . . .    27
            REMIC Trust . . . . . . . . . . . . . . . . . . . . . . . .    27
            Remittance Report . . . . . . . . . . . . . . . . . . . . .    27
            Rents from Real Property  . . . . . . . . . . . . . . . . .    27
            REO Disposition . . . . . . . . . . . . . . . . . . . . . .    27
            REO Property  . . . . . . . . . . . . . . . . . . . . . . .    27
            Request for Release . . . . . . . . . . . . . . . . . . . .    27
            Residential Dwelling  . . . . . . . . . . . . . . . . . . .    27
            Responsible Officer . . . . . . . . . . . . . . . . . . . .    27
            Rolling Six Month Delinquency Rate  . . . . . . . . . . . .    28
            Rolling Twelve Month Loss Rate  . . . . . . . . . . . . . .    28
            S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . .    28
            SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . .    28
            Second Loan-to-Value Ratio  . . . . . . . . . . . . . . . .    28
            Second Mortgage Loan  . . . . . . . . . . . . . . . . . . .    28
            Seller  . . . . . . . . . . . . . . . . . . . . . . . . . .    28
            Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .    28
            Servicer Default  . . . . . . . . . . . . . . . . . . . . .    28
            Servicer Information  . . . . . . . . . . . . . . . . . . .    28
            Servicer Loss Test  . . . . . . . . . . . . . . . . . . . .    28
            Servicer Remittance Date  . . . . . . . . . . . . . . . . .    29
            Servicer Remittance Report  . . . . . . . . . . . . . . . .    29
            Servicer Termination Test . . . . . . . . . . . . . . . . .    29
            Servicing Account . . . . . . . . . . . . . . . . . . . . .    29
            Servicing Advances  . . . . . . . . . . . . . . . . . . . .    29
            Servicing Fee . . . . . . . . . . . . . . . . . . . . . . .    29
            Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . .    30
            Servicing Officer . . . . . . . . . . . . . . . . . . . . .    30
            Small Mixed-Use/Multi Family Property . . . . . . . . . . .    30
            Startup Date  . . . . . . . . . . . . . . . . . . . . . . .    30
            Stepdown Date . . . . . . . . . . . . . . . . . . . . . . .    30
            Stepdown Requirement  . . . . . . . . . . . . . . . . . . .    30
            Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . .    30
            Sub-Servicing Account . . . . . . . . . . . . . . . . . . .    30
            Sub-Servicing Agreement . . . . . . . . . . . . . . . . . .    30
            Subsequent Cut-Off Date Deposit . . . . . . . . . . . . . .    30
            Subsequent Mortgage Loans . . . . . . . . . . . . . . . . .    30
            Subsequent Transfer Date  . . . . . . . . . . . . . . . . .    31
            Subsequent Transfer Agreement . . . . . . . . . . . . . . .    31
            Substitution Shortfall Amount . . . . . . . . . . . . . . .    31
            Tax Matters Person  . . . . . . . . . . . . . . . . . . . .    31
            Tax Returns . . . . . . . . . . . . . . . . . . . . . . . .    31
            Termination Price . . . . . . . . . . . . . . . . . . . . .    31
            Trust . . . . . . . . . . . . . . . . . . . . . . . . . . .    31
            Trust Estate  . . . . . . . . . . . . . . . . . . . . . . .    31
            Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .    31
            Trustee's Fee . . . . . . . . . . . . . . . . . . . . . . .    31
            Trustee's Fee Rate  . . . . . . . . . . . . . . . . . . . .    32
            Underwriter . . . . . . . . . . . . . . . . . . . . . . . .    32
            United States Person or U.S. Person . . . . . . . . . . . .    32
            Uninsured Cause . . . . . . . . . . . . . . . . . . . . . .    32
            Value . . . . . . . . . . . . . . . . . . . . . . . . . . .    32
            Voting Percentage . . . . . . . . . . . . . . . . . . . . .    32
            Voting Rights . . . . . . . . . . . . . . . . . . . . . . .    32
            Weighted Average Adjusted Pass-Through Rate . . . . . . . .    32
            Written Order to Authenticate . . . . . . . . . . . . . . .    33
       SECTION 1.02   Accounting  . . . . . . . . . . . . . . . . . . .    33

                                   ARTICLE II

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


       SECTION 2.01.  Establishment of the Trust  . . . . . . . . . . .     1
       SECTION 2.02.  Purchase and Sale of Mortgage Loans . . . . . . .     1
       SECTION 2.03.  Grant of Security Interest  . . . . . . . . . . .     1
       SECTION 2.04.  Document Delivery Requirements  . . . . . . . . .     2
       SECTION 2.05.  Acceptance by Trustee . . . . . . . . . . . . . .     5
       SECTION 2.06.  Repurchase  or Substitution  of Mortgage  Loans by
                      the Seller or the Servicer  . . . . . . . . . . .     6
       SECTION 2.07.  Representations  and  Warranties with  respect  to
                      the Mortgage Loans  . . . . . . . . . . . . . . .     9
       SECTION 2.08.  Representations and Warranties of the Seller  . .    18
       SECTION 2.09.  Representations, Warranties  and Covenants of  the
                      Servicer  . . . . . . . . . . . . . . . . . . . .    21
       SECTION 2.10.  Representations and Warranties of the Depositor .    23
       SECTION 2.11.  Execution of Certificates . . . . . . . . . . . .    25
       SECTION 2.12.  Miscellaneous REMIC Provisions  . . . . . . . . .    25
       SECTION 2.13.  Subsequent Transfers  . . . . . . . . . . . . . .    26
       SECTION 2.14.  Mandatory Prepayment  . . . . . . . . . . . . . .    29

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                  OF THE TRUST

       SECTION 3.01.  Administration  of  the  Trust;  Servicing  of the
                      Mortgage Loans  . . . . . . . . . . . . . . . . .     1
       SECTION 3.02.  Sub-Servicing  Agreements  Between  Servicer   and
                      Sub-Servicers . . . . . . . . . . . . . . . . . .     4
       SECTION 3.03.  Termination of Sub-Servicing Agreement  . . . . .     5
       SECTION 3.04.  Liability of the Servicer . . . . . . . . . . . .     5
       SECTION 3.05.  No Contractual Relationship Between  Sub-Servicers
                      and Trustee or Certificateholders . . . . . . . .     5
       SECTION 3.06.  Assumption   or   Termination   of   Sub-Servicing
                      Agreements by Trustee . . . . . . . . . . . . . .     6
       SECTION 3.07.  Collection of Certain Mortgage Loan Payments  . .     6
       SECTION 3.08.  Sub-Servicing Accounts  . . . . . . . . . . . . .     7
       SECTION 3.09.  Collection  of  Taxes,  Assessments   and  Similar
                      Items; Servicing Accounts . . . . . . . . . . . .     7
       SECTION 3.10.  Collection Account  . . . . . . . . . . . . . . .     8
       SECTION 3.11.  Withdrawals from the Collection Account . . . . .     9
       SECTION 3.12.  Investment of Funds in the Accounts . . . . . . .    10
       SECTION 3.13.  Maintenance  of  Hazard Insurance  and  Errors and
                      Omissions and Fidelity Coverage . . . . . . . . .    12
       SECTION 3.14.  Enforcement  of  Due-On-Sale  Clauses;  Assumption
                      Agreements. . . . . . . . . . . . . . . . . . . .    13
       SECTION 3.15.  Realization Upon Defaulted Mortgage Loans . . . .    14
       SECTION 3.16.  Trustee to Cooperate; Release of Mortgage Files .    15
       SECTION 3.17.  Servicing Compensation  . . . . . . . . . . . . .    16
       SECTION 3.18.  Reports   to  the   Trustee;  Collection   Account
                      Statements  . . . . . . . . . . . . . . . . . . .    17
       SECTION 3.19.  Statement   as   to   Compliance   and   Financial
                      Statements  . . . . . . . . . . . . . . . . . . .    17
       SECTION 3.20.  Independent Public Accountants' Servicing Report     18
       SECTION 3.21.  Access to Certain Documentation . . . . . . . . .    19
       SECTION 3.22.  Title, Management and Disposition of REO Property    19
       SECTION 3.23.  Prepayment Interest Shortfalls  . . . . . . . . .    21
       SECTION 3.24.  Superior Liens  . . . . . . . . . . . . . . . . .    21
       SECTION 3.25.  Indemnification . . . . . . . . . . . . . . . . .    21
       SECTION 3.26.  Certain  Procedures  Relating  to  Successor  Sub-
                      Servicers and Successor Servicers . . . . . . . .    22
       SECTION 3.27.  Reports to the Securities and Exchange Commission    23


                                   ARTICLE IV


                                 FLOW OF FUNDS

       SECTION 4.01.  Establishment of Accounts . . . . . . . . . . . .     1
       SECTION 4.02.  The Certificate Insurance Policy  . . . . . . . .     1
       SECTION 4.03.  Deposits To, and Transfers Among, the Accounts  .     3
       SECTION 4.04.  Flow of Funds and Distributions . . . . . . . . .     3
       SECTION 4.05.  Statements to Certificateholders. . . . . . . . .     7
       SECTION 4.06.  Remittance  Reports; Delinquency  Advances by  the
                      Servicer and Insurance Claims . . . . . . . . . .    10
       SECTION 4.07.  Compliance with Withholding Requirements  . . . .    11
       SECTION 4.08.  Pre-Funding   Account  and   Capitalized  Interest
                      Account . . . . . . . . . . . . . . . . . . . . .    11

                                   ARTICLE V

                                THE CERTIFICATES

       SECTION 5.01.  The Certificates  . . . . . . . . . . . . . . . .     1
       SECTION 5.02.  Registration   of   Transfer   and   Exchange   of
                      Certificates  . . . . . . . . . . . . . . . . . .     1
       SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates     4
       SECTION 5.04.  Persons Deemed Certificateholders . . . . . . . .     4
       SECTION 5.05.  Book-Entry Certificates . . . . . . . . . . . . .     4
       SECTION 5.06.  Notices to Depository . . . . . . . . . . . . . .     5
       SECTION 5.07.  Definitive Certificates . . . . . . . . . . . . .     6

                                   ARTICLE VI

                          THE SELLER AND THE SERVICER

       SECTION 6.01.  Liability  of the  Seller, the  Depositor  and the
                      Servicer  . . . . . . . . . . . . . . . . . . . .     1
       SECTION 6.02.  Merger  or  Consolidation of  the  Seller  or  the
                      Servicer  . . . . . . . . . . . . . . . . . . . .     1
       SECTION 6.03.  Limitation  on  Liability   of  the  Seller,   the
                      Servicer and Others . . . . . . . . . . . . . . .     1
       SECTION 6.04.  Limitation  on  Resignation of  the  Servicer;  No
                      Assignment or Delegation of Duties by Servicer  .     2
       SECTION 6.05.  Rights   of  the   Seller,   the  Depositor,   the
                      Certificateholders and  Others in  Respect of  the
                      Servicer  . . . . . . . . . . . . . . . . . . . .     3
       SECTION 6.06.  Eligibility Requirements for Servicer . . . . . .     3

                                  ARTICLE VII

                                    DEFAULT

       SECTION 7.01.  Servicer Defaults;  Certain Matters Affecting  the
                      Servicer  . . . . . . . . . . . . . . . . . . . .     1
       SECTION 7.02.  Trustee to Act; Appointment of Successor  . . . .     3
       SECTION 7.03.  Notification to Mortgagors and Certificateholders     5
       SECTION 7.04.  Additional  Remedies  of  Trustee   Upon  Servicer
                      Defaults  . . . . . . . . . . . . . . . . . . . .     5
       SECTION 7.05.  Waiver of Servicer Defaults . . . . . . . . . . .     5
       SECTION 7.06   Survivability of Servicer Liabilities . . . . . .     5

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

       SECTION 8.01.  Duties of Trustee . . . . . . . . . . . . . . . .     1
       SECTION 8.02.  Certain Matters Affecting the Trustee . . . . . .     2
       SECTION 8.03.  Trustee Not  Liable for  Certificates or  Mortgage
                      Loans . . . . . . . . . . . . . . . . . . . . . .     3
       SECTION 8.04.  Trustee May Own Certificates  . . . . . . . . . .     3
       SECTION 8.05.  Expenses of Trustee . . . . . . . . . . . . . . .     4
       SECTION 8.06.  Trustee Eligibility Requirements  . . . . . . . .     4
       SECTION 8.07.  Resignation and Removal of the Trustee  . . . . .     4
        SECTION 8.08. Successor Trustee . . . . . . . . . . . . . . . .     5
       SECTION 8.09.  Merger or Consolidation of Trustee  . . . . . . .     6
       SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee . .     6
       SECTION 8.11.  Trustee Records . . . . . . . . . . . . . . . . .     7
       SECTION 8.12.  Appointment of Office or Agency . . . . . . . . .     7
       SECTION 8.13.  Exercise  of Trustee Powers by Certificate Insurer
                      and Certificateholders  . . . . . . . . . . . . .     8

                                   ARTICLE IX

               CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

       SECTION 9.01.  Certain Rights of the Certificate Insurer . . . .     1
       SECTION 9.02.  Trustee  To   Act  Solely  with   Consent  of  the
                      Certificate Insurer . . . . . . . . . . . . . . .     1
       SECTION 9.03.  Trust Estate  and Accounts Held for Benefit of the
                      Certificate Insurer . . . . . . . . . . . . . . .     2
       SECTION 9.04.  Effect  of Payments  by  the Certificate  Insurer;
                      Subrogation . . . . . . . . . . . . . . . . . . .     2
       SECTION 9.05.  Notices to the Certificate Insurer  . . . . . . .     3
       SECTION 9.06.  Third-Party Beneficiary . . . . . . . . . . . . .     3

                                   ARTICLE X

                                  TERMINATION

       SECTION 10.01. Termination . . . . . . . . . . . . . . . . . . .     1
       SECTION 10.02. Additional Termination Requirements . . . . . . .     3

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS  . . . . . . . . .     1
       SECTION 11.01. Amendment . . . . . . . . . . . . . . . . . . . .     1
       SECTION 11.02. Recordation of Agreement; Counterparts  . . . . .     2
       SECTION 11.03. Limitation on Rights of Certificateholders  . . .     2
       SECTION 11.04. Governing Law; Jurisdiction . . . . . . . . . . .     3
       SECTION 11.05. Notices . . . . . . . . . . . . . . . . . . . . .     3
       SECTION 11.06. Severability of Provisions  . . . . . . . . . . .     4
       SECTION 11.07. Article and Section References  . . . . . . . . .     4
       SECTION 11.08. Notice to S&P and Moody's . . . . . . . . . . . .     4
       SECTION 11.09. Further Assurances  . . . . . . . . . . . . . . .     5
       SECTION 11.10. Benefits of Agreement . . . . . . . . . . . . . .     5
       SECTION 11.11. Acts of Certificateholders  . . . . . . . . . . .     5
       SECTION 11.12. Appointment of Tax Matters Person . . . . . . . .     6


  EXHIBITS:
  --------

   Exhibit A     Form of Class A Certificate
   Exhibit B     Form of Class A-IO Certificates
   Exhibit C     Form of Class R Certificate
   Exhibit D     Mortgage Loan Schedule
   Exhibit E-1   Request for Release (for Trustee)
   Exhibit E-2   Request for Release (Mortgage Loans Paid in Full)
   Exhibit F-1   Form of Trustee's Initial Certification
   Exhibit F-2   Form of Trustee's Final Certification
   Exhibit F-3   Form of Trustee's Quarterly Certification
   Exhibit G     Form of Collection Account Certification
   Exhibit H     Form of Liquidation Report
   Exhibit I     Form of Collection Account Activity Report
   Exhibit J     Form of Transfer Certification
   Exhibit K     Form of Class R Certificate Transfer Affidavit
   Exhibit L     Form of Written Order to Authenticate
   Exhibit M     Seller's Underwriting Guidelines
   Exhibit N     Depository Agreement
   Exhibit O     Form of Servicer Request for Reimbursement
   Exhibit P     Form of Subsequent Transfer Agreement
   Exhibit Q     Form of Class A-10 Certificate

   Schedule 1    List of Permissible Subsequent Mortgage Loans

            This Pooling  and Servicing Agreement,  dated as  of December  9,
  1996,  among  FINANCIAL ASSET  SECURITIES  CORP.,  as Depositor,  CITYSCAPE
  CORP., as  Seller and  Servicer, and  FIRST BANK  NATIONAL ASSOCIATION,  as
  Trustee.


                             PRELIMINARY STATEMENT:


            WHEREAS,  the  Seller  is  in  the  business  of  originating  or
  purchasing from others certain Mortgage Loans; and

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

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

            WHEREAS,  Financial Security  Assurance Inc. is  intended to be a
  third-party beneficiary of  this Agreement and is hereby recognized  by the
  parties hereto to be a third-party beneficiary of this Agreement.

            WITNESSETH,  THEREFORE,  that  in  consideration  of  the  mutual
  agreements herein  contained, the  Seller, the Depositor,  the Servicer and
  the Trustee agree as follows:

                                   ARTICLE I

                                  DEFINITIONS

            SECTION 1.01.  Defined Terms.

            Whenever used in this Agreement or in the  Preliminary Statement,
  the  following words and  phrases, unless  the context  otherwise requires,
  shall  have the  meanings  specified in  this  Article.   Unless  otherwise
  specified, all calculations  of interest described herein shall be  made on
  the basis of a 360-day year consisting of twelve 30-day months.

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

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

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

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

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

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

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

            "Accrual Period":   With  respect to the  first Distribution Date
  and the Class A  Certificates, the 22-day period commencing  on the Cut-Off
  Date and  ending on December  30, 1996  (inclusive of  December 30,  1996).
  With  respect  to  any  subsequent  Distribution  Date   and  the  Class  A
  Certificates, the period commencing on the first  day of the calendar month
  preceding  the month in  which such Distribution Date  occurs and ending on
  the last day of such preceding calendar month.

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

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

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

            "Assignment":   An assignment of  Mortgage, notice of transfer or
  equivalent instrument, in recordable  form, which  is sufficient under  the
  laws of the jurisdiction wherein the related  Mortgaged Property is located
  to reflect of record the sale of the Mortgage.

            "Available  Funds Shortfall":    With respect  to each  Group, as
  defined in Section 4.02 hereof.

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

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

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

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

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

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

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

            "Capitalized  Interest  Requirement":     With  respect   to  the
  Distribution Date in  January 1997 and Group I, (A)  the product of (a) the
  Pre-Funding Amount on the Closing  Date and (b) 22/360 and (c) the Weighted
  Average  Adjusted Pass-Through  Rate  minus (B)  30  days interest  at  the
  related Net Mortgage  Rate on each Subsequent Mortgage Loan  transferred to
  the Trust during  the related Due Period  which has a Due Date  between the
  applicable Cut-Off Date and the end of such Due Period.

            With respect to the Distribution Date in  February 1997 and Group
  I, (A) the product  of (a) the Pre-Funding  Amount on the first day  of the
  related Due  Period and (b)  1/12th and (c)  the Weighted Average  Adjusted
  Pass-Through  Rate minus (B)  30 days interest at  the related Net Mortgage
  Rate on each  Subsequent Mortgage Loan transferred to  the Trust during the
  related  Due Period which  has a  Due Date  between the  applicable Cut-Off
  Date and the end of such Due Period.

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

            "Certificate  Account":   The trust  account or  accounts created
  and  maintained by  the Trustee  pursuant to  Section  4.01 which  shall be
  entitled  "Certificate   Account,  First  Bank  National   Association,  as
  Trustee, in trust for  the registered Certificateholders of  Cityscape Home
  Equity Loan Trust, Series 1996-4" and which must be an Eligible Account.

            "Certificate  Insurer":    Financial Security  Assurance  Inc., a
  stock  insurance company organized and created under  the laws of the State
  of New York, and any successor thereto. 

            "Certificate Insurer  Default":  The existence and continuance of
  any of the following:

            (a)  the  Certificate Insurer  fails to  make a  payment required
  under the Policy in accordance with its terms; or

            (b)(i)    the  entry  by  a  court  having  jurisdiction  in  the
  premises of  (A) a decree or order for relief in respect of the Certificate
  Insurer in  an involuntary case or  proceeding under any  applicable United
  States   federal   or   state   bankruptcy,   insolvency,   rehabilitation,
  reorganization or other similar law  or (B) a decree or order adjudging the
  Certificate  Insurer as  bankrupt or  insolvent,  or approving  as properly
  filed  a  petition   seeking  reorganizing,  rehabilitation,   arrangement,
  adjustment  or composition  of or  in respect  of  the Certificate  Insurer
  under any applicable  United States federal  or state law, or  appointing a
  custodian,   receiver,   liquidator,  rehabilitator,   assignee,   trustee,
  sequestrator or  other similar  official of the  Certificate Insurer or  of
  any  substantial  part of  its  property,  or ordering  the  winding-up  or
  liquidation  of  its affairs,  and the  continuance of  any such  decree or
  order for  relief or any such other decree or  order unstayed and in effect
  for a period of 60 consecutive days; or 

              (ii)    the  commencement  by  the  Certificate  Insurer  of  a
  voluntary case or proceeding under any applicable  United States federal or
  state  bankruptcy, insolvency, reorganization  or other  similar law  or of
  any other case  or proceeding to  be adjudicated as bankrupt  or insolvent,
  or the  consent of the  Certificate Insurer  to the  entry of  a decree  or
  order for relief  in respect of the  Certificate Insurer in  an involuntary
  case or  proceeding under  any applicable  United States  federal or  state
  bankruptcy, insolvency  case or proceeding against the Certificate Insurer,
  or the filing by the Certificate Insurer or the  consent of the Certificate
  Insurer to the  filing of such  petition or  to the appointment  of or  the
  taking possession  by a custodian, receiver, liquidator, assignee, trustee,
  sequestrator  or similar  official of  the Certificate  Insurer  or of  any
  substantial  part  of its  property,  or  the failure  by  the  Certificate
  Insurer to pay debts generally as they become due,  or the admission by the
  Certificate Insurer in writing of its inability to pay its debts  generally
  as they become due,  or the taking of  corporate action by the  Certificate
  Insurer in furtherance of any such action.

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

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

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

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

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

            "Class A  Certificates":   The Class A-1,  Class A-2, Class  A-3,
  Class  A-4, Class A-5, Class  A-6, Class  A-7, Class A-8,  Class A-9, Class
  A-10 and Class A-IO Certificates.

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

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

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

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

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

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

            "Class A-6 Certificate":   Any one of the Class  A-6 Certificates
  as designated on the face thereof substantially  in the form annexed hereto
  as Exhibit A-6, executed by the Trustee and  authenticated and delivered by
  the Trustee, representing  the right to distributions as set  forth herein,
  and  evidencing an interest designated as a "regular interest" in the Trust
  for purposes of the REMIC Provisions.

            "Class A-7 Certificate":   Any one of the Class  A-7 Certificates
  as designated on the face thereof substantially in the  form annexed hereto
  as Exhibit A-7, executed by the Trustee and authenticated 

  and delivered  by the Trustee, representing  the right to  distributions as
  set  forth herein,  and evidencing  an interest  designated  as a  "regular
  interest" in the Trust for purposes of the REMIC Provisions.

            "Class A-8 Certificate":   Any one of the Class  A-8 Certificates
  as designated on  the face thereof substantially in the form annexed hereto
  as Exhibit A-8, executed by  the Trustee and authenticated and delivered by
  the Trustee, representing  the right to distributions as set  forth herein,
  and evidencing an interest designated as a "regular interest"  in the Trust
  for purposes of the REMIC Provisions.

            "Class A-9 Certificate":   Any one of the Class  A-9 Certificates
  as designated on the face thereof substantially  in the form annexed hereto
  as Exhibit A-9, executed by the Trustee and  authenticated and delivered by
  the Trustee, representing  the right to distributions as set  forth herein,
  and  evidencing an interest designated as a "regular interest" in the Trust
  for purposes of the REMIC Provisions.

            "Class A-9  Priority Distribution Amount":   With respect to  any
  Distribution Date,  the lesser  of (A)  the product  of (x) the  applicable
  Class A-9 Priority Percentage for such Distribution Date and (y) the  Class
  A-9 Pro Rata  Distribution Amount for  such Distribution  Date and (B)  the
  Group I Principal Distribution Amount for such Distribution Date.

            "Class  A-9   Priority  Percentage":     With  respect   to  each
  Distribution Date, the applicable percentage specified below:

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

                 January 1997 - December 1999                 0%
                 January 2000 - December 2001                45%
                 January 2002 - December 2002                80%
                 January 2003 - December 2003               100%
                 January 2004 and thereafter                300%

            "Class A-9  Pro Rata Distribution Amount":   With respect  to any
  Distribution Date, an amount  equal to the product  of (x) a fraction,  the
  numerator  of which is  the Certificate Principal Balance  of the Class A-9
  Certificates  immediately   prior  to  such   Distribution  Date   and  the
  denominator  of  which  is  the  Group   I  Certificate  Principal  Balance
  immediately  prior to such Distribution Date and  (y) the Group I Principal
  Distribution Amount for such Distribution Date.

            "Class  A-IO   Certificate":     Any  one  of   the  Class   A-IO
  Certificates as designated  on the face thereof, substantially in  the form
  annexed hereto as  Exhibit B, executed by the Trustee and authenticated and
  delivered by  the Trustee, representing the  right to distributions  as set
  forth herein.   The Class A-IO  Certificates represent a class  of "regular
  interests" in the REMIC Trust.

            "Class  A-IO  Pass-Through  Rate":     As  described  under   the
  definition of "Pass-Through Rate."

            "Class  A-IO Notional  Principal Amount":   With  respect to  any
  Distribution Date, an  amount equal  to the aggregate  Loan Balance of  the
  Mortgage Loans on the first day of the related Due Period.

            "Class  A-10   Certificate":     Any  one   of  the  Class   A-10
  Certificates as  designated on the face  thereof substantially in  the form
  annexed  hereto as Exhibit Q, executed  by the Trustee and authenticated by
  the Trustee, representing  the right to distributions as set  forth herein,
  and evidencing  an interest designated as a "regular interest" in the Trust
  for purposes of the REMIC Provisions.

            "Class  Certificate  Principal Balance":    With  respect to  any
  Class of Certificates (other than the Class A-IO and Class  R Certificates)
  and any  date of  determination, the  Original Class Certificate  Principal
  Balance of such  Class, less any amounts actually distributed  with respect
  to such  Class from the related  Principal Distribution Amount  pursuant to
  Section 4.04(b) hereof on all preceding Distribution Dates.

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

            "Closing Date":  December 31, 1996.

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

            "Collection Account":    The  account  or  accounts  created  and
  maintained   pursuant  to   Section  3.10(a),   which  shall   be  entitled
  "Collection Account, First Bank National Association, as  Trustee, in trust
  for the registered Certificateholders of Cityscape Home Equity Loan  Trust,
  Series 1996-4", and which must be an Eligible Account.

            "Corporate Trust Office":   The principal corporate  trust office
  of  the  Trustee at  which  at  any  particular  time its  corporate  trust
  business with  respect to  the Certificates  shall  be administered,  which
  office at the date  of the execution of  this instrument is located at  180
  East  Fifth Street,  St. Paul,  Minnesota   55101,  Attention:   Structured
  Finance/Cityscape  1996-4, or  at such  other address  as  the Trustee  may
  designate  from time  to  time by  notice  to the  Certificateholders,  the
  Seller, the Depositor, the Servicer and the Certificate Insurer.

            "Cumulative Loss  Percentage":   As of any  date of determination
  and  as to  either Group,  the aggregate of  all Realized  Losses since the
  Startup  Date on the  Mortgage Loans in such  Group as a  percentage of the
  related Maximum Collateral Amount.

            "Cumulative Loss Test":  With respect to  Group I, the Cumulative
  Loss Test for  each period indicated below  is satisfied if the  Cumulative
  Loss Percentage for Group I for such period does  not exceed the applicable
  percentage specified below:



                                                        Group I
            Period                                    Percentage
            ------                                    ----------

  December 31, 1996 - November 30, 1998                 1.00%  
  December 1, 1998 - November 30, 1999                  1.50%  
  December 1, 1999 - November 30, 2000                  1.75%  
  December 1, 2000 and thereafter                       2.00%  

 

            With  respect to  Group II,  the Cumulative  Loss  Test for  each
  period indicated below  is satisfied if the Cumulative Loss  Percentage for
  Group  II  for  such  period does  not  exceed  the  applicable  percentage
  specified below:

                                                                Group II
            Period                                             Percentage
            ------                                             ----------

  December 31, 1996 - November 30, 1998                           1.00%  
  December 1, 1998 - November 30, 1999                            2.25%  
  December 1, 1999 - November 30, 2000                            3.50%  
  December 1, 2000 - November 30, 2001                            5.25%  
  December 1, 2001 and thereafter                                 7.00%  


            "Cumulative Net  Losses":  As of  any date of  determination, the
  amount by  which the aggregate Loan  Balances of, and accrued  interest on,
  all Mortgage  Loans on which Final  Recovery Determinations have  been made
  exceeds (x) the Net Recovery Proceeds for such Mortgage Loans  allocated to
  principal and accrued  interest and (y) the total of  all payments of Make-
  Whole Amounts.

            "Cut-Off Date":  With respect to the Initial Mortgage  Loans, the
  close  of business  on December  9, 1996.   With respect  to any Subsequent
  Mortgage  Loan, the  date designated  as such  in  the Subsequent  Transfer
  Agreement.

            "Cut-Off  Date Loan  Balance":   As  to  any Mortgage  Loan,  the
  outstanding  principal balance  thereof at  the close  of  business on  the
  related Cut-Off Date.

            "Definitive Certificates":  As defined in Section 5.05.

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

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

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

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

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

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

            "Depository   Agreement":     With  respect   to  the  Book-Entry
  Certificates,  the  agreement among  the  Depositor,  the  Trustee and  the
  initial Depository,  dated as  of the  Closing Date,  substantially in  the
  form of Exhibit N.

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

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

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

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

            "Distribution Account":   The trust  account or  accounts created
  and  maintained by  the Trustee  pursuant to  Section 4.01  which shall 
  be   entitled "Distribution Account, First Bank National    Association, as
  Trustee, in trust for the registered  Certificateholders of   Cityscape Home
  Equity Loan  Trust, Series  1996-4" and  which  must be  an   Eligible
  Account.

            "Distribution Date":  The  25th day of any calendar month,  or if
  such  25th  day  is  not  a  Business  Day,  the  Business Day  immediately
  following such 25th day, commencing on January 27, 1997.

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

            "Due  Period":   With respect to  the Distribution Date occurring
  in  January  1997,  the period  commencing  at  the  start of  business  on
  December  10, 1996  and  ending on  December 31,  1996 (inclusive).    With
  respect  to any other Distribution Date, the period commencing on the first
  day  of  the calendar  month  preceding the  calendar  month in  which such
  Distribution Date  occurs and  ending  on the  last day  of such  preceding
  calendar month.

            "Eligible Account":  Either (A) a  segregated account or accounts
  maintained  with an  institution whose deposits  are insured by  the BIF or
  the SAIF of  the FDIC,  the unsecured and  uncollateralized long term  debt
  obligations  of which  shall  be rated  "A" or  better by  S&P and  "A2" or
  better  by  Moody's  and in  one  of  the  two  highest short  term  rating
  categories by S&P  and P-1 by Moody's,  and which is any  of (i) a  federal
  savings and loan  association duly organized, validly existing and  in good
  standing   under  the  federal  banking  laws,  (ii)  an  institution  duly
  organized,  validly existing  and  in good  standing  under the  applicable
  banking  laws of  any  state, (iii)  a  national banking  association  duly
  organized, validly existing and in good standing  under the federal banking
  laws,  (iv) a  principal subsidiary  of  a bank  holding  company, and  (v)
  approved in writing  by the Certificate Insurer  or (B) a segregated  trust
  account  maintained  with  the  trust department  of  a  federal  or  state
  chartered  depository  institution or  trust  company,  having capital  and
  surplus of  not less than $100,000,000,  acting in its  fiduciary capacity.
  Any  Eligible Account  maintained  by the  Trustee  shall comply  with  the
  provisions of clause (B) hereof.

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

            "Excess  Overcollateralized   Amount":    With  respect   to  the
  Mortgage  Loans and a Group and any  Distribution Date, the excess, if any,
  of (x) the  Overcollateralized Amount  for such Group  that would apply  on
  such  Distribution  Date after  taking  into  account the  payment  of  the
  related  Distribution Amount  on  such Distribution  Date  (except for  any
  distributions  of  related Group  Overcollateralized  Reduction  Amounts on
  such  Distribution   Date)   over   (y)   the   related   Group   Specified
  Overcollateralized Amount  for such  Distribution Date; provided,  however,
  that  the Excess  Overcollateralized Amount  for a  Group,  for the  period
  beginning  with the Distribution Date  as to which  clause (y)(i)(A) of the
  definition of  "Group I Specified  Overcollateralization Amount"  or "Group
  II Specified Overcollateralization  Amount," as applicable, applies,  shall
  be limited to the amount obtained using the following formula:

                      n-24  
                      ----    X   E.O.A.
                        6

  Where "n" is equal to  the number of Distribution Dates that  have occurred
  since the Closing Date (provided, however, that "n" shall never be 
  greater   than 30) and "E.O.A." is equal to the amount of the 
  Excess  Overcollateralized  Amount  for   the  related  Group  that  
  would   otherwise be  obtained for  such Distribution  Date without  regard
  to  the   provisions of this proviso.

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

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

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

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

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

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

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

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

            "Group I  Available  Funds":   With respect  to any  Distribution
  Date,  the sum  of all amounts  on deposit in  the Certificate Account with
  respect to  Group I on  such Distribution Date after  giving effect  to the
  distributions set forth in Section 4.04(a)(i) and (ii).

            "Group  I   Carry-Forward   Amount":     With   respect  to   any
  Distribution  Date, the amount,  if any,  by which (x) the  Group I Insured
  Distribution  Amount  as of  the  immediately  preceding Distribution  Date
  exceeded (y) the amount  of the actual aggregate distributions made  to the
  Holders  of  the  Group  I  Certificates  on  such   immediately  preceding
  Distribution Date.

            "Group  I Certificate  Principal Balance":   As  of  any date  of
  determination, the Original Group I Certificate Principal  Balance less any
  amounts  actually  distributed  with  respect  to  the  Group  I  Principal
  Distribution Amount  pursuant to Section  4.04(b) hereof  on all  preceding
  Distribution Dates.

            "Group I Certificates":  Any  of the Class A-1, Class  A-2, Class
  A-3, Class  A-4, Class A-5, Class A-6,  Class A-7, Class A-8,  Class A-9 or
  Class A-IO Certificates.

            "Group   I  Closing   Date  Deposit":     With   respect  to  the
  Distribution  Date  in   January  1997   and  the  Group   I  Certificates,
  $251,929.36.  

            "Group I  Current Interest":   With  respect to any  Distribution
  Date and  any Class of  Group I Certificates the  sum of (i) the  amount of
  interest accrued  on the  related  Class Certificate  Principal Balance  or
  Class A-IO Notional Principal Amount,  as applicable, immediately prior  to
  such Distribution  Date during  the related Accrual  Period at the  related
  Pass-Through Rate, and (ii) the Group I  Carry-Forward Amount as it relates
  to interest.
   
            "Group I Distribution Amount":  As of  any Distribution Date, the
  sum  of (i) the  Group I  Current Interest and  (ii) the  Group I Principal
  Distribution Amount for such Distribution Date.

            "Group  I  Interest  Remittance Amount":    With  respect to  the
  Servicer  Remittance  Date in  January  1997,  $1,251,114.43 (which  amount
  includes  the  Group  I  Closing  Date  Deposit  relating  to  the  related
  Distribution  Date).    With  respect  to  each  Servicer  Remittance  Date
  thereafter, an amount with respect  to interest equal to the product of (x)
  the aggregate  Loan  Balances of  the  Group I  Mortgage  Loans as  of  the
  opening of business on  the first day of  the calendar month preceding  the
  calendar month  in which  such Servicer  Remittance  Date occurs  (together
  with  the Loan Balance of  any Subsequent Mortgage  Loan transferred to the
  Trust during such preceding  calendar month which has a Monthly Payment due
  between  the day following  the related  Cut-off Date and  the last  day of
  such month) and (y) one-twelfth  of the weighted average Net Mortgage  Rate
  of such Group I Mortgage Loans, minus the amount, if any, by which (1)  the
  aggregate of  the Prepayment Interest  Shortfalls resulting  from Principal
  Prepayments on  Group I Mortgage Loans  during the Due  Period beginning on
  the first day of the  calendar month preceding the calendar month  in which
  such Servicer  Remittance Date occurs exceeds  (2) the  aggregate Servicing
  Fee  received by the Servicer  with respect  to the Group  I Mortgage Loans
  for such Due Period.

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

            "Group  I Overcollateralization  Deficit":   With respect  to any
  Distribution  Date and Group I, the amount,  if any, by which (x) the Group
  I Certificate Principal  Balance, after taking into account the  payment of
  the Group I Distribution Amount  on such Distribution Date (except  for the
  amount of any Group I Insured  Payment to be paid on such Distribution Date
  to  reduce  the Group I  Overcollateralization  Deficit),  exceeds (y)  the
  aggregate  Loan Balance of  the Group I Mortgage  Loans as of  the close of
  business on the last day of the immediately preceding Due Period.

            "Group I Overcollateralization  Increase Amount":   With  respect
  to   any  Distribution   Date  and   Group  I,   the   Group  I   Specified
  Overcollateralization Deficiency Amount as of such Distribution Date.

            "Group I Overcollateralization Reduction  Amount":  With  respect
  to any Distribution Date  and Group I, an amount equal to the lesser of (x)
  the Excess Overcollateralized  Amount for such Group  for such Distribution
  Date and  (y) the  Principal Remittance Amount  for such Group  transferred
  from the  Collection Account  to the  Certificate Account  on the  Servicer
  Remittance Date immediately preceding such Distribution Date.

            "Group I  Overcollateralized  Amount":   As  of any  Distribution
  Date and Group I,  the excess, if any, of (x) the aggregate Loan Balance of
  all the Group I  Mortgage Loans as of the close of business on the last day
  of  the immediately preceding  Due Period over (y)  the Group I Certificate
  Principal Balance as  of such Distribution Date (after taking  into account
  the payment of the Group I Distribution Amount on such Distribution Date).

            "Group  I Principal  Distribution Amount":   With  respect to the
  Group I Certificates and any Distribution Date, the lesser of:

       (I)  the Group I Available Funds plus any  Insured Payment relating to
            the  Group I Certificates  minus the sum  of the  Group I Current
            Interest for  such Distribution Date and the Reimbursement Amount
            relating to Group I due and owing on such Distribution Date; and

       (II) the excess, if any, of

                 (i)   the  sum,  without duplication,  of  (A)  the Group  I
                 Carry-Forward Amount as it relates to principal,

                      (B)  all    principal    (including    any    Principal
                 Prepayment) actually  collected by the Servicer on the Group
                 I Mortgage Loans during the related Due Period,

                      (C)  the  Loan Balance  of each  Group I  Mortgage Loan
                 that  was  repurchased by  the  Seller or  purchased  by the
                 Servicer during  the related Due Period,  to the extent such
                 Loan Balance  is  actually received  by  the Trustee  on  or
                 prior to the related Servicer Remittance Date, 

                      (D)  any  Substitution Shortfall  Amounts delivered  by
                 the  Seller during the related Due Period in connection with
                 a substitution  of a  Group I Mortgage  Loan, to the  extent
                 such Substitution  Shortfall Amounts relate to principal and
                 are actually  received by  the Trustee  on or  prior to  the
                 related Servicer Remittance Date,

                      (E)  the  Net Recovery  Proceeds actually  collected by
                 the Servicer during  the related Due Period with  respect to
                 each   Group  I   Mortgage   Loan  remaining   after   prior
                 application thereof  to all accrued  and unpaid  interest on
                 the related  Mortgage Loan  (but not in  excess of the  Loan
                 Balance of  the related Mortgage  Loan immediately  prior to
                 the end of the  related Due Period), to the extent  such Net
                 Recovery Proceeds  are actually received  by the  Trustee on
                 or prior to the related Servicer Remittance Date,

                      (F)  the  amount of  any Group  I Overcollateralization
                 Deficit for such Distribution Date,

                      (G)  the  portion  of  the  proceeds  received  by  the
                 Trustee from  any termination  of the  Trust (to the  extent
                 such proceeds related to principal in respect of Group I), 

                      (H)  the amount  of any  Group I  Overcollateralization
                 Increase Amount  to the  extent of Group  I Available  Funds
                 for such Distribution Date (such Group  I Available Funds to
                 be  calculated  after  taking  into  account  any   payments
                 required  to be  made pursuant  to Section  4.04(b)(I)(iii),
                 4.04(b)(III), and  4.04(b)(V)) for such  Distribution Dates,
                 and

                      (I)  any moneys  released from the  Pre-Funding Account
                 as  a   prepayment  of  the  Group  I  Certificates  on  the
                 Distribution Date  immediately following the end of the Pre-
                 Funding Period,

                                      over
                                      ----

                 (ii) the  amount  of   any  Group  I   Overcollateralization
       Reduction Amount for such Distribution Date.

            "Group I  Specified Overcollateralization Amount":   With respect
  to a Distribution Date and Group  I: prior to the Stepdown Date, the amount
  which is equal to the Initial Group  I Specified Overcollateralized Amount;
  and  after the Stepdown  Date (a)  if the  related Stepdown  Requirement is
  satisfied,  the  lesser of  (x)  the  amount equal  to  8.40%  of the  then
  outstanding aggregate Loan Balances  of the Group I Mortgage Loans  and (y)
  the Initial  Group I Specified Overcollateralization  Amount or (b)  if the
  related Stepdown  Requirement is not satisfied,  the amount which  is equal
  to the  Initial Group I  Specified Overcollateralization  Amount; provided,
  however, that  such amount will not be  less than the product  of (a) 0.50%
  and (b) the Maximum  Group I Collateral Amount;  provided further, that  if
  on any  Distribution  Date, the  Mortgage Portfolio  Performance Test  with
  respect  to  Group  I  is  not  satisfied,  then  the   Group  I  Specified
  Overcollateralization Amount will  be unlimited during the period that such
  Mortgage Portfolio Performance Test is not satisfied. 

            "Group  I  Specified  Overcollateralization  Deficiency  Amount":
  With respect to any Distribution Date and  Group I, the excess, if any,  of
  (i)  the Group  I Specified  Overcollateralized Amount  applicable  to such
  Distribution Date over (ii) the Group I  Overcollateralized Amount for such
  Distribution Date prior  to taking into account the payment  of any Group I
  Overcollateralization Increase Amounts on such Distribution Date.

            "Group II":   With  respect to the  Mortgage Loans, the  Group II
  Mortgage  Loans, and  with  respect to  the  Certificates, the  Class  A-10
  Certificates.   When  the  words  "Group II"  immediately  precede  another
  defined term herein, the  application of such term  will be limited to  the
  Group II Mortgage Loans and/or the Group II Certificates.

            "Group II  Available Funds":   With  respect to  any Distribution
  Date,  the sum  of all amounts  on deposit in  the Certificate Account with
  respect  to Group  II  on such  Distribution  Date available  after  giving
  effect to the distributions set forth in Section 4.04(a)(i) and (ii).

            "Group   II  Carry-Forward   Amount":     With  respect   to  any
  Distribution Date, the amount,  if any, by which  (x) the Group II  Insured
  Distribution  Amount  as of  the  immediately  preceding Distribution  Date
  exceeded  (y) the amount of the actual  aggregate distributions made to the
  Holders  of  the  Class  A-10 Certificates  on  such  immediately preceding
  Distribution Date.

            "Group II  Certificate Principal  Balance":   As of  any date  of
  determination,  the Original  Group II  Certificate Principal  Balance less
  any amounts  actually distributed  with respect to  the Group II  Principal
  Distribution Amount  pursuant to Section  4.04(b) hereof  on all  preceding
  Distribution Dates.

            "Group II Certificates":  Any of the Class A-10 Certificates.

            "Group  II   Closing  Date  Deposit":     With  respect   to  the
  Distribution  Date  in   January  1997  and  the  Group   II  Certificates,
  $33,416.92.

            "Group  II Current Interest":   With respect  to any Distribution
  Date  and  the Class  A-10  Certificates,  the sum  of  (i)  the amount  of
  interest  accrued   on  the  Class   A-10  Certificate   Principal  Balance
  immediately prior  to  such Distribution  Date during  the related  Accrual
  Period  at  the related  Pass-Through  Rate and  (ii) the  Group  II Carry-
  Forward Amount as it relates to interest.

            "Group  II Distribution  Amount":   As of  any Distribution Date,
  the sum  of (i)  the Class  A-10 Current  Interest  and (ii)  the Group  II
  Principal Distribution Amount for such Distribution Date.

            "Group II  Interest  Remittance Amount":    With respect  to  the
  Servicer  Remittance  Date  in  January  1997,  $179,803.28  (which  amount
  includes  the  Group  II  Closing Date  Deposit  relating  to  the  related
  Distribution  Date).    With  respect  to  each  Servicer  Remittance  Date
  thereafter, an amount with respect to interest equal to  the product of (x)
  the aggregate  Loan Balances  of  the Group  II Mortgage  Loans  as of  the
  opening of business on  the first day of  the calendar month preceding  the
  calendar month in which such Servicer  Remittance Date occurs and (y)  one-
  twelfth of  the  weighted  average  Net Mortgage  Rate  of  such  Group  II
  Mortgage  Loans, minus the amount,  if any,  by which (1)  the aggregate of
  the Prepayment  Interest Shortfalls resulting from Principal Prepayments on
  Group II  Mortgage Loans  during the  Due Period  on the  first day of  the
  calendar  month  preceding  the  calendar  month  in  which  such  Servicer
  Remittance Date occurs exceeds (2) the aggregate  Servicing Fee received by
  the  Servicer with  respect to  the Group  II Mortgage  Loans for  such Due
  Period.

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

            "Group II  Overcollateralization Deficit":   With respect  to any
  Distribution Date and  Group II, the amount, if any, by which (x) the Group
  II Certificate Principal Balance, after taking into  account the payment of
  the Group II Distribution Amount on such Distribution Date (except  for the
  amount  of any  Insured Payment  to be  paid on  such Distribution  Date to
  reduce  the  Group  II  Overcollateralization  Deficit),  exceeds  (y)  the
  aggregate Loan Balance of the  Group II Mortgage Loans  as of the close  of
  business on the last day of the immediately preceding Due Period.

            "Group II  Overcollateralization Increase Amount":   With respect
  to any Distribution Date  and Group II, the Specified Overcollateralization
  Deficiency Amount for such Group as of such Distribution Date.

            "Group II Overcollateralization  Reduction Amount":  With respect
  to any Distribution  Date and Group  II, an amount  equal to the lesser  of
  (x)  the  Excess   Overcollateralized  Amount  for  such  Group   for  such
  Distribution Date  and (y) the Principal  Remittance Amount for  such Group
  transferred from the  Collection Account to the Certificate Account  on the
  Servicer Remittance Date immediately preceding such Distribution Date.

            "Group  II Overcollateralized  Amount":   As of  any Distribution
  Date and  with  respect  to  Group II,  the  excess,  if any,  of  (x)  the
  aggregate Loan Balance of all the  Group II Mortgage Loans as of  the close
  of business on the  last day of the  immediately preceding Due Period  over
  (y) the  Group II  Certificate Principal  Balance as  of such  Distribution
  Date (after  taking into account  the payment of the  Group II Distribution
  Amount on such Distribution Date).

            "Group II Principal  Distribution Amount":  With  respect to  the
  Class A-10 Certificates and any Distribution Date, the lesser of:

            (I)  the Group  II  Available  Funds  plus  any  Insured  Payment
                 relating  to the  Class A-10 Certificates  minus the  sum of
                 the  Group II  Current Interest  for such  Distribution Date
                 and  the Reimbursement  Amount relating to  Group II due and
                 owing on such Distribution Date; and

            (II) the excess, if any, of 


                 (i)  the  sum,  without duplication,  of  (A)  the Group  II
                      Carry-Forward Amount as it relates to principal,

                         (B)     all  principal   (including  any   Principal
                      Prepayment) actually  collected by the Servicer  on the
                      Group II Mortgage Loans during the related due period,

                         (C)   the  Loan Balance  of each  Group  II Mortgage
                      Loan that  was repurchased by  the Seller  or purchased
                      by  the Servicer during the  related Due Period, to the
                      extent such  Loan Balance is  actually received  by the
                      Trustee on  or prior to the related Servicer Remittance
                      Date,

                         (D)   any  Substitution Shortfall  Amounts delivered
                      by  the   Seller  during  the  related  Due  Period  in
                      connection with a substitution  of a Group II  Mortgage
                      Loan,  to   the  extent  such   Substitution  Shortfall
                      Amounts relate  to principal and are  actually received
                      by the  Trustee on  or  prior to  the related  Servicer
                      Remittance Date,

                         (E)   the  Net Recovery  Proceeds actually collected
                      by the  Servicer  during the  related  Due Period  with
                      respect to  each Group II Mortgage Loan remaining after
                      prior  application thereof  to all  accrued and  unpaid
                      interest  on  the related  Mortgage  Loan  (but not  in
                      excess of  the  Loan Balance  of  the related  Mortgage
                      Loan immediately prior to  the end  of the related  Due
                      Period), to the extent such Net Recovery Proceeds are 
                      actually  received by  the Trustee  on or  prior to the
                      related Servicer Remittance Date,

                         (F)        the    amount    of    any    Group    II
                      Overcollateralization  Deficit  for  such  Distribution
                      Amount,

                         (G)   the  portion of the  proceeds received  by the
                      Trustee  from  any termination  of  the  Trust (to  the
                      extent such proceeds  related to  principal in  respect
                      of Group II), and

                         (H)        the    amount    of    any    Group    II
                      Overcollateralization   Increase   Amount   for    such
                      Distribution Date,  to the extent of Group II Available
                      Funds  for  such  Distribution  Date   (such  Group  II
                      Available  Funds   to   be   calculated  net   of   any
                      Reimbursement  Amount   payable  pursuant  to   Section
                      4.04(b)(IV)), 

                                      over
                                      ----

                 (ii) the  amount  of  any   Group  II  Overcollateralization
                      Reduction Amount for such Distribution Date.

            "Group II Specified Overcollateralization Amount":   With respect
  to  a  Distribution Date  and Group  II: prior  to  the Stepdown  Date, the
  amount equal  to  the  Initial  Group  II  Specified  Overcollateralization
  Amount; and  after the Stepdown Date,  if the related  Stepdown Requirement
  is satisfied, the  lesser of  (x) the  amount equal  to 20.0%  of the  then
  outstanding aggregate Loan Balances of the  Group II Mortgage Loans or  (y)
  the Initial  Group  II Specified  Overcollateralization Amount  or, if  the
  related Stepdown Requirement is not  satisfied, the amount equal to  10% of
  the  Maximum  Group  II Collateral  Amount;  provided,  however,  that such
  amount will not be  less than the product of 0.50% and the Maximum Group II
  Collateral Amount; provided, further, that if on  any Distribution Date the
  Mortgage Portfolio  Performance Test  is not satisfied,  then the Group  II
  Specified Overcollateralization  Amount will be unlimited during the period
  that such Mortgage Portfolio Performance Test  with respect to Group II  is
  not satisfied. 

            "Group  II  Specified Overcollateralization  Deficiency  Amount":
  With respect to any Distribution Date and Group II, the excess,  if any, of
  (i) the  Group II  Specified Overcollateralized  Amount applicable to  such
  Distribution  Date  over (ii)  the Group  II Overcollateralized  Amount for
  such Distribution  Date prior  to taking  into account the  payment of  any
  Group II Overcollateralization Increase Amounts on such Distribution Date.

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

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

            "Initial  Certificate Principal  Balance":   With respect  to any
  Group I  Certificate  or  Group  II Certificate,  the  Initial  Certificate
  Principal Balance set forth on the face thereof.

            "Initial  Group  I Specified  Overcollateralized  Amount":    The
  amount  equal to  the product  of (a)  4.20% and  (b)  the Maximum  Group I
  Collateral Amount.

            "Initial  Group II  Specified Overcollateralized  Amount":  Shall
  be an  amount equal to the product of (x)  10% and (y) the Maximum Group II
  Collateral Amount.

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

            "Insurance Agreement":   The  Insurance  and Indemnity  Agreement
  dated as of December 9,  1996 among the Certificate Insurer,  the Depositor
  and the Seller.

            "Insurance Premium":  With  respect to any Distribution Date  and
  Group  I, the  product of  (x) the  Group I  Certificate Principal Balance,
  after  taking   into  account  all  distributions   to  be  made   on  such
  Distribution Date, and (y) one-twelfth of  the related Premium Rate.   With
  respect  to any  Distribution Date  and Group  II, the  product of  (x) the
  Group II  Certificate  Principal Balance,  after  taking into  account  all
  distributions  to be made on such  Distribution Date and (y) one-twelfth of
  the related Premium Rate.

            "Insured Distribution  Amount":  With respect to any Distribution
  Date and Group I,  the sum of (i) the Group I Current Interest and (ii) the
  Group I  Overcollateralization Deficit, if any, for such Distribution Date.
  With  respect to  any Distribution Date  and Group  II, the sum  of (i) the
  Group  II Current  Interest  and (ii)  the  Group II  Overcollateralization
  Deficit, if any, for such Distribution Date.

            "Insured  Payment":    As of  any  Distribution  Date  and either
  Group,  (i) any Available  Funds Shortfall  for such  Group remaining  plus
  (ii) any  Preference   Amount   not   otherwise   paid   to   the   related
  Certificateholders.

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

            "Late Payment Rate":  As defined in the Insurance Agreement.

            "Lien":  As defined in Section 2.08(b).

            "Liquidation Proceeds":     The   amount  (other   than  Property
  Insurance Proceeds)  received by  the Servicer in  connection with (i)  the
  taking of  all or a part  of a Mortgaged Property by  exercise of the power
  of eminent domain or  condemnation or (ii) the  liquidation of a  defaulted
  Mortgage Loan through a  trustee's sale, foreclosure sale,  REO Disposition
  or otherwise.

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

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

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

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

            "Majority  Class R Certificateholders":   The Holders  of Class R
  Certificates evidencing at least 75% of the Voting Percentage.

            "Make-Whole Amount":  As defined in Section 3.17 hereof.

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

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

            "Monthly  Payment":    With  respect to  any  Mortgage  Loan, the
  scheduled monthly payment  of principal and interest on such  Mortgage Loan
  which  is payable  by  a Mortgagor  from  time to  time  under the  related
  Mortgage  Note, determined:  (i) without  giving effect  to any  extension,
  deferral, modification,  waiver or  amendment granted or  agreed to by 
  the   Servicer pursuant to Section 3.01 or 3.07; and (ii) after    giving
  effect to any  reduction in the amount of interest  collectible from   the
  related Mortgagor as  a result of the  application of the Civil  Relief  
  Act.

            "Moody's":    Moody's  Investors  Service,  Inc.,  a  corporation
  organized  and existing under the  laws of  the State of  Delaware, and its
  successors,  and,  if such  corporation  shall  for any  reason  no  longer
  perform the  functions of  a securities rating  agency, "Moody's" shall  be
  deemed to refer to  any other "nationally recognized  rating organization,"
  as  set forth  on the most  current list of  such organizations released by
  the Securities  and Exchange Commission  and designated by the  Certificate
  Insurer,  notice of which designation shall be given to the Trustee and the
  Servicer by the Certificate Insurer.

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

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

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

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

            (i)  the loan number;

            (ii) the Mortgagor's name;

            (iii)  the   street   address  of   the   Mortgaged  Property,
       including the city, state and zip code;

            (iv) the type of Mortgaged Property;

            (v)  the Mortgage Rate;

            (vi) the occupancy status;

            (vii)  the original term;

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

            (ix) the original principal balance;

            (x)  the paid through date;

            (xi) the amount of the Monthly Payment;

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

            (xiii)  the Loan-to-Value Ratio;

            (xiv)  the stated maturity date;

            (xv)  the Due Date;

            (xvi)  the Value, if available;

            (xvii)  the lien priority of the Mortgage Loan;

            (xviii)  the Net Mortgage Rate;

            (xix)   the origination date;

            (xx)  Cityscape loan grade;

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

            (xxii)  the related Group.

  Such  schedule shall  also set  forth the  total  of the  amounts described
  under (xii) above for  all of the Mortgage Loans as of  the specified date.
  Such schedule  may be  in the form  of more  than one  list, which list  or
  lists  may have one or more  attachments, collectively setting forth all of
  the  information  required.    Such list  of  information  contained  in  a
  Mortgage  Loan  Schedule  shall  also  be  provided  to  the  Trustee  in a
  computer-readable format  on a tape  or disk.   The Mortgage  Loan Schedule
  shall  be  amended from  time to  time by  the  Trustee in  accordance with
  Section 2.07.  With respect to any Qualified  Substitute Mortgage Loan, the
  amounts described in clauses (viii) and (xii) shall be  set forth as of the
  date of substitution.

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

            "Mortgage Portfolio  Performance Test":   The Mortgage  Portfolio
  Performance Test for  a Group  is satisfied for  any date of  determination
  thereof if (i) the  Rolling Six Month Delinquency  Rate is less than  13.5%
  with respect to Group I  and 12.0% with respect to  Group II, (ii) the  O/C
  Loss  Test for such Group is satisfied,  and (iii) the Rolling Twelve Month
  Loss Rate for such Group for the twelve    month  period immediately 
  preceding the date  of determination  thereof is   not  greater than or
  equal to 1.25%  with respect to Group I and 2.00% with   respect to Group II.

            "Mortgage Rate":  With respect  to each Mortgage Loan,  the fixed
  annual rate at which  interest accrues on such  Mortgage Loan, as shown  on
  the Mortgage Loan Schedule.

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

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

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

            "Net  Recovery  Proceeds":   The  amount  of  any  gross Property
  Insurance Proceeds,  or Liquidation Proceeds  received with respect to  any
  Mortgage  Loan  or  REO  Property minus  the  amount  of  any  unreimbursed
  Servicing  Advances,  unreimbursed  Delinquency  Advances  or  accrued  and
  unpaid Servicing Fees and, without duplication, liquidation expenses.

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

            "Nonrecoverable Delinquency  Advance":   Any Delinquency  Advance
  previously  made in  respect of a  Mortgage Loan or  REO Property which the
  Servicer determines,  in  connection with  a  Final Recovery  Determination
  with respect to such  Mortgage Loan (such determination to be  evidenced by
  a certificate  of  a Servicing  Officer delivered  to the  Trustee and  the
  Certificate  Insurer),   will  not  be  recovered  from  Late  Collections,
  Property  Insurance Proceeds or Liquidation  Proceeds on such Mortgage Loan
  or REO Property.

            "Notice":  As defined in Section 4.02.

            "O/C  Loss Test":  With respect to  each Group, the O/C Loss Test
  for  any  period  set  out  below  is  satisfied  if  the  Cumulative  Loss
  Percentage for such Group  for such period does  not exceed the  percentage
  set out for such period below:


                                                  Group I       Group II
            Period                              Percentage      Percentage
            ------                              ----------      ----------

  December 31, 1996 - November 30, 1998           0.75%            1.25%  
  December 1, 1998 - November 30, 1999            1.25%            2.75%  
  December 1, 1999 - November 30, 2000            1.75%            4.25%  
  December 1, 2000 - November 30, 2001            2.00%            6.00%  
  December 1, 2001 and thereafter                 2.50%            8.00%  

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

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

            "Original    Group   I    Certificate   Principal    Balance":   
  $210,000,000.

            "Original Group  I  Certificates":    The  Class  A  Certificates
  (other than the Class A-10 Certificates) issued on the Closing Date.

            "Original Group II Certificate Principal Balance":  $25,462,546.

            "Original Group  II Certificates":   The Class  A-10 Certificates
  issued on the Closing Date.

            "Original Class  Certificate Principal Balance":  With respect to
  any  Class  of  Certificates  (other  than  the  Class  A-IO  and  Class  R
  Certificates), the corresponding  amounts set forth opposite such  Class in
  the table below:



                                                     Original Class 
              Class                          Certificate Principal Balance
              -----                          -----------------------------
            Class A-1                                $38,000,000
            Class A-2                                $31,500,000
            Class A-3                                $38,750,000
            Class A-4                                $27,250,000
            Class A-5                                $12,500,000
            Class A-6                                $15,500,000
            Class A-7                                $12,250,000
            Class A-8                                $14,250,000
            Class A-9                                $20,000,000
            Class A-10                               $25,462,546


            "Original Pre-Funding Amount":  $33,250,254.61.

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

  "Pass-Through Rate":     Class A-1:     6.70% per annum
                           Class A-2:     6.49% per annum
                           Class A-3:     6.50% per annum
                           Class A-4:     6.63% per annum
                           Class A-5:     6.81% per annum
                           Class A-6:     6.93% per annum
                           Class A-7:     7.20% per annum
                           Class A-8:     7.42% per annum
                           Class A-9:     6.97% per annum
                           Class A-IO:    0.50% per annum
                           Class A-10:    7.40% per annum

            "Percentage Interest":  With respect to any Class  A Certificate,
  (other than a Class A-IO  Certificate), a fraction, expressed as a decimal,
  the numerator  of  which  is  the  Initial  Certificate  Principal  Balance
  represented by  such Class  A Certificate and  the denominator of  which is
  the  Original  Class Certificate  Principal Balance  of the  related Class.
  With respect to  a Class A-IO  or Class R  Certificate, the portion  of the
  Class  evidenced thereby, expressed as a percentage,  as stated on the face
  of  such Certificate,  all of  which shall total  100% with  respect to the
  related  Class.   The  Group I  Certificates are  issuable only  in minimum
  Percentage   Interests  corresponding   to   minimum  initial   Certificate
  Principal  Balances of $1,000.  The Group II Certificates are issuable only
  in   minimum   Percentage  Interests   corresponding  to   minimum  initial
  Certificate Principal  Balances of $100,000.   The Class A-IO  are issuable
  only in minimum Percentage Interests equal to (5%) of  all of the
  interests   represented by the Certificates of such    Class.   The Class R 
  Certificates are issuable  only in minimum Percentage   Interests equal to
  10% of  all of the interests represented by the Certifi-   cates of such
  Class.

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

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

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

       (iii)     deposits of  any bank or savings  and loan association which
       has  combined  capital, surplus  and  undivided  profits  of at  least
       $100,000,000  which  deposits are  held  up to  the  applicable limits
       insured  by  the  Bank  Insurance  Fund  or  the  Savings  Association
       Insurance  Fund of the FDIC  and a  rating, with respect  to its long-
       term,  unsecured, debt obligations, of  "A" by S&P  and "A2" or better
       by Moody's;

        (iv)     commercial  paper (having  original maturities  of not  more
       than 180 days) rated "A-1+" by S&P and "Prime-1" by Moody's; and

         (v)     investments in money market  funds rated "AAAm" or  "AAAm-G"
       by S&P and "Aaa" by Moody's;

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

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

            "Placement  Agent":     Greenwich   Capital  Markets,  Inc.,   as
  placement agent with respect to the Group II Certificates.

            "Policy":   The Financial Guaranty  Insurance Policy  No. 50551-N
  and  all  endorsements thereto,  dated  the  Startup Date,  issued  by  the
  Certificate Insurer to the  Trustee for the benefit  of the Holders of  the
  Class A Certificates.

            "Policy Payments Account":  As defined in Section 4.02(b).

            "Pool Delinquency Rate":   With respect to  any Due Period and  a
  Group, the fraction, expressed as a percentage, equal to (x)  the aggregate
  Loan Balances of all Mortgage Loans in such Group  that are 60 or more days
  delinquent, in  foreclosure or relating to  REO Properties as  of the close
  of business  on the last day of such Due Period over (y) the aggregate Loan
  Balances of all Mortgage  Loans in such Group  as of the close of  business
  on the last day of such Due Period.

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

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

            "Pre-Funding Earnings":    With  respect  to  the  February  1997
  Distribution Date,  the  actual investment  earnings earned  on amounts  on
  deposit in  the Pre-Funding  Account during  the period  from December  31,
  1996  through  and  including  January 31,  1997  (which  amount  shall  be
  available on February  2, 1997) (in all cases as  calculated by the Trustee
  pursuant to Section 2.13(c) hereof).

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

            "Preference Amount":   Any amount  previously distributed  on the
  Class A  Certificates that  is  recovered as  a  voidable preference  by  a
  trustee in bankruptcy  pursuant to  the U.S. Bankruptcy Code  in accordance
  with a final nonappealable order of a court having competent jurisdiction.

            "Premium Rate":  With respect to any  Distribution Date and Group
  I,  a per annum  rate equal to  0.15% plus any Premium  Supplement due with
  respect  to such Group  to the extent provided  in the Insurance Agreement.
  With respect to any Distribution Date and Group II, a per  annum rate equal
  to 0.35% plus  any Premium Supplement due with respect to such Group to the
  extent provided in the Insurance Agreement.

            "Premium Supplement":  As defined in the Insurance Agreement.

            "Prepayment  Assumption":      As  defined   in  the   Prospectus
  Supplement or the Private Placement Memorandum, as applicable.

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

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

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

            "Private Placement  Memorandum":  That certain  Private Placement
  Memorandum dated  December 30,  1996 relating  to the private  sale of  the
  Group II Certificates.

            "Prospectus  Supplement":   That  certain  prospectus  supplement
  dated  December 23, 1996  relating to the  public offering  of the  Group I
  Certificates.

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

            "Purchase Price":  With respect to any  Mortgage Loan required to
  be  purchased pursuant  to Section  2.06  or to  be  purchased pursuant  to
  Section 3.15(c)  and as  confirmed by an  Officers' Certificate, an  amount
  equal to the sum,  without duplication, of (i) 100% of the  Loan Balance as
  of  the date  of purchase,  (ii) interest from  the date  interest was last
  paid  by the Mortgagor through the day before  the Due Date in the calendar
  month in  which such  purchase occurs,  at a  per annum rate  equal to  the
  Mortgage  Rate, (iii) any unreimbursed Servicing Advances allocable to such
  Mortgage Loan  and (iv) in  the event the  Mortgage Loan is  required to be
  purchased pursuant to  Section 2.06, expenses reasonably incurred or  to be
  incurred by  the Servicer or the Trustee in respect of the breach or defect
  giving rise  to the purchase obligation,  including any reasonable expenses
  arising out of the enforcement of the purchase obligation.

            "Qualified   Substitute   Mortgage  Loan":     A   mortgage  loan
  substituted  for a  Deleted Mortgage  Loan pursuant  to the  terms of  this
  Agreement  which  must,  on the  date  of  such substitution,  (i)  have an
  outstanding  principal  balance  (when   taken  together  with  any   other
  Qualified  Substitute  Mortgage Loan  being  substituted  for such  Deleted
  Mortgage Loan), after deduction of all scheduled  payments of principal due
  in  the month of substitution, not in  excess of and not substantially less
  than  the unpaid principal balance of the Deleted Mortgage Loan or Loans as
  of the date of substitution,  (ii) have a Mortgage Rate not less  than (and
  not more than one  percentage point in excess of) the  Mortgage Rate of the
  Deleted  Mortgage  Loan,  (iii)  have a  remaining  term  to  maturity  not
  substantially greater than (and not  more than one year less than)  that of
  the Deleted  Mortgage Loan,  (iv) have  a Loan-to-Value Ratio  equal to  or
  lower  than the Loan-to-Value Ratio of the Deleted Mortgage Loan as of such
  date,  (v)  satisfy  the criteria  set  forth  from  time  to time  in  the
  definition  of "qualified  replacement mortgage"  at Section  860G(a)(4) of
  the  Code, (vi) have  the same or a  superior lien priority  as the Deleted
  Mortgage  Loan, (vii)  comply as  of  the date  of  substitution with  each
  representation and warranty set forth in Section 2.07    hereof,  (viii) 
  have the  same  or  better property  type  as  the Deleted   Mortgage Loan, 
  (ix) have the  same or better occupancy  status, (x)  be of   the same or 
  of a better credit quality (determined  in accordance with the   Seller's
  credit underwriting guidelines as  attached hereto  as Exhibit M)   as  the
  Mortgage Loan  being replaced and (xi)  have a Second Loan-to-Value   Ratio 
  equal  to or  greater  than the  Second Loan-to-Value  Ratio  of the  
  Deleted  Mortgage Loan  (if applicable).   In  the event  that one  or more 
  mortgage loans  are proposed  to be  substituted for  one  or more  Deleted
  Mortgage Loans,  the Certificate Insurer may  allow the tests set  forth
  in (i)-(iv)  above to  be met on  a weighted average  basis or other
  aggregate   basis  (based on  the  mortgage loans  substituted in  any one 
  Due Period)   acceptable to the  Certificate Insurer.  The Certificate
  Insurer  may waive   any of  the foregoing tests provided  that any such 
  substitution shall not   adversely affect the Trust's status as a REMIC.

            "Rating Agency":  Each of S&P and Moody's.

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

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

            "Reimbursement Amount":   As of any Distribution  Date and either
  Group, the  sum of  (x)  (i) the  aggregate of  all  Insured Payments  with
  respect  to  such  Group  previously  received  by   the  Trustee  and  not
  previously repaid to the Certificate Insurer plus  (ii) interest accrued on
  each Insured Payment  not previously repaid calculated  at a rate equal  to
  the  Late Payment  Rate  from the  date the  Trustee received  such Insured
  Payment, (y) (i) the amount  of any Insurance Premium with respect  to such
  Group  not paid on  the date due  and (ii)  interest on such  amount at the
  Late Payment Rate from  the date such Insurance Premium was due  to be paid
  and  (z) the  amount of  any amounts owing  and unpaid  under the Insurance
  Agreement  with respect  to  such Group.    The Certificate  Insurer  shall
  notify  the Trustee,  the Depositor  and the  Seller of  the amount  of any
  Reimbursement Amount.

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

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

            "REMIC  Trust":   The pools  of assets  consisting  of the  Trust
  Estate except  for the  Distribution Account, the  Pre-Funding Account  and
  the Capitalized Interest Account.

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

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

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

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

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

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

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

            "Rolling Six  Month  Delinquency Rate":    For any  Determination
  Date and either Group, the  average of the Pool Delinquency Rates  for such
  Group for each of the six (or  one, two, three, four or five in the case of
  the first  five Determination Dates,  as applicable)  immediately preceding
  Due Periods.

            "Rolling Twelve  Month Loss  Rate":   Beginning with  the twelfth
  Determination  Date and  as  of  each  Determination Date  thereafter,  the
  fraction with respect to  either Group, expressed as a percentage, equal to
  (x)  the dollar amount of  all Realized  Losses with respect  to such Group
  for  the preceding  twelve months over  (y) the aggregate  Loan Balances of
  the Mortgage  Loans in  such Group  as of the  opening of  business on  the
  first day of the preceding twelfth month.

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

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

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

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

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

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

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

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

            "Servicer Loss Test":   The Servicer Loss Test for any period set
  out  below  is  satisfied  as  to  either  Group  if  the  Cumulative  Loss
  Percentage  for  such period  and  Group  does not  exceed  the  applicable
  percentage specified below:



                                                 Group I             Group II
            Period                             Percentage           Percentage
            ------                             ----------           ----------
  December 31, 1996 - November 30, 1997           1.00%               1.50%
  December 1, 1997  - November 30, 1998           1.50%               3.25%
  December 1, 1998  - November 30, 1999           2.25%               5.00%
  December 1, 1999  - November 30, 2000           3.00%               7.00%
  December 1, 2000  and thereafter                3.75%               9.00%


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

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

            "Servicer Termination  Test":  The Servicer Termination Test with
  respect to Group I  is satisfied for any  date of determination thereof  if
  (x)  as  of  the  immediately  preceding Determination  Date,  the  related
  Rolling Six  Month Delinquency  Rate is less  than 15.75%, (y)  the related
  Servicer  Loss Test is  satisfied and  (z) as of  the immediately preceding
  Determination  Date, the  related Rolling  Twelve Month  Loss  Rate is  not
  greater  than  1.75%.    The Servicer  Termination  Test  for  Group  II is
  satisfied  for  any  date  of  determination  thereof  if  (x)  as  of  the
  immediately  preceding Determination  Date, the  related Rolling  Six Month
  Delinquency Rate  is  less  than 14.50%,  (y)  the  Servicer Loss  Test  is
  satisfied and (z) as of the    immediately preceding  Determination Date,
  the related Rolling Twelve Month   Loss Rate is not greater than 2.75%.

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

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

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

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

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

            "Small Mixed-Use/Multi  Family Property":   A Mortgaged  Property
  with improvements  generally  consisting  of  more  than  four  residential
  dwelling units and which may include one or more non-residential units.

            "Startup Date":  December 31, 1996.

            "Stepdown Date":   The Determination  Date occurring  in December
  1998.

            "Stepdown Requirement":   The  Stepdown Requirement with  respect
  to Group I  is satisfied  for any date  of determination thereof  if as  of
  such date  of determination (x) the  related Rolling Six  Month Delinquency
  Rate  as of  the  immediately preceding  Determination  Date is  less  than
  11.25%,  (y) the  related Cumulative  Loss Test  is satisfied  and  (z) the
  related Rolling  Twelve Month Loss  Rate is  not greater  than or equal  to
  0.75%.  The Stepdown Requirement with respect to Group  II is satisfied for
  any  date of determination thereof if as  of such date of determination (x)
  the  related Rolling  Six  Month Delinquency  Rate  as of  the  immediately
  preceding  Determination  Date  is  less  than  10.00%,   (y)  the  related
  Cumulative Loss Test is satisfied and  (z) the related Rolling Twelve Month
  Loss Rate is not greater than or equal to 1.50%.

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

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

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

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

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

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

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

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

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

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

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

            "Trust":   Cityscape Home Equity Loan  Trust, Series  1996-4, the
  trust created hereunder. 

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

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

            "Trustee's  Fee":   With  respect  to any  Distribution  Date and
  Group,  the sum of (a) the product  of (x) one-twelfth of the Trustee's Fee
  Rate and  (y) the aggregate  Loan Balances  of all  Mortgage Loans in  such
  Group as of  the opening of  business on the  first day of the  related Due
  Period  and (b)  the product  of (x)  one-twelfth of  0.00375% and  (y) the
  aggregate  Loan Balances  of all  Mortgage Loans  in such  Group as  of the
  opening of business on the first day of the related Due Period.

            "Trustee's Fee Rate":  With respect to  any Distribution Date and
  Group I,  the greater of (x) 0.01125% and  (y) the fraction, expressed as a
  percentage, the  numerator of which is $5,000 and  the denominator of which
  is the aggregate Loan Balance  of all Group I Mortgage Loans as  of opening
  of business on the  first day of the related  Due Period.  With respect  to
  any Distribution  Date and Group  II, the greater of  (x) 0.03875%  and (y)
  the fraction, expressed as a  percentage, the numerator of which  is $5,000
  and the denominator of  which is the aggregate Loan Balance of all Group II
  Mortgage Loans as  of opening of business  on the first day of  the related
  Due Period.

            "Underwriter":    Greenwich  Capital Markets,  Inc.,  a  Delaware
  corporation , in its capacity as underwriter of the Group I Certificates.

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

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

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

            "Voting Percentage":   With respect to  a Class A  Certificate, a
  fraction,  expressed  as   a  decimal,  the  numerator  of  which   is  the
  Certificate  Principal  Balance represented  by  such  Certificate and  the
  denominator of  which is the Certificate  Principal Balance of  the related
  Class.  With respect to a Class R Certificate,  the Percentage Interest set
  forth on such Certificate.

            "Voting Rights":  The portion of the voting rights  of all of the
  Certificates which  is allocated to any  Certificate.  Except  as otherwise
  expressly  provided for herein, for so long as any Class A Certificates are
  outstanding, 99% of the  Voting Rights shall be allocated  among Holders of
  Class  A Certificates  (other than  the Class  A-IO  Certificates) and  the
  Class A-IO Certificates shall  be allocated 1% of  the Voting Rights,  each
  in  proportion to  their respective  Voting Percentage,  provided, however,
  that any Certificate registered in the name of the  Servicer, the Depositor
  or  the Trustee or any of their respective affiliates shall not be included
  in the calculation of Voting Rights; when none of  the Class A Certificates
  are  outstanding,  100% of  the  Voting  Rights shall  be  allocated  among
  Holders of  the Class  R Certificates in  accordance with their  respective
  Voting Percentage.

            "Weighted  Average  Adjusted  Pass-Through  Rate":    As  to  any
  Distribution Date, the  sum of (i) the weighted average of the Pass-Through
  Rates  of each Class  of Group  I Certificates (other  than the  Class A-IO
  Certificates), weighted  on the basis of their respective Class Certificate
  Principal Balances on such Distribution Date and (ii) the Premium Rate.

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

            SECTION 1.02   Accounting.

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

                                   ARTICLE II

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


            SECTION 2.01.  Establishment of the Trust.

            The Depositor  does  hereby establish,  pursuant  to the  further
  provisions  of this  Agreement and the  laws of  the State of  New York, an
  express trust to be known, for convenience, as  "Cityscape Home Equity Loan
  Trust,  Series  1996-4"  and  does  hereby  appoint  First  Bank   National
  Association  as  Trustee  in   accordance  with  the  provisions   of  this
  Agreement.

            SECTION 2.02.  Purchase and Sale of Mortgage Loans.

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

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

            SECTION 2.03.  Grant of Security Interest.

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

            Except  as may  otherwise expressly  be provided  herein, neither
  the Seller,  the Depositor, the  Servicer nor  the Trustee  shall (and  the
  Servicer shall ensure that no Sub-Servicer shall)  assign, sell, dispose of
  or  transfer any interest in  the Trust  Estate or any  portion thereof, or
  permit the Trust Estate  or any portion thereof to be  subject to any lien,
  claim, mortgage,  security interest,  pledge or  other encumbrance of,  any
  other Person.

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

            SECTION 2.04.  Document Delivery Requirements.

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

            (i)  the  original Mortgage  Note, endorsed  in blank  or  in the
       following form: "Pay to the order of  First Bank National Association,
       as Trustee  under the  Pooling and  Servicing Agreement,  dated as  of
       December  9, 1996, Cityscape  Home Equity  Loan Trust,  Series 1996-4,
       without  recourse",  with   all  prior  and  intervening  endorsements
       showing  a  complete chain  of  endorsement  from origination  of  the
       Mortgage Loan to the Seller;

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

            (iii)     the  original  executed  Assignment  of  the  Mortgage,
       acceptable  for   recording  except  with  respect  to  any  currently
       unavailable recording information,  from the Seller to the  Trustee in
       blank or in the following form:  "First Bank National  Association, as
       Trustee  under  the  Pooling  and  Servicing  Agreement,  dated as  of
       December 9, 1996, Cityscape Home Equity Loan Trust, Series 1996-4";

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

            (v)  the original,  or a  copy certified  by the Seller  to be  a
       true and correct  copy of the original, of each  assumption, modifica-
       tion, written assurance or substitution agreement, if any; and

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

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

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

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

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

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

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

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

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

            In  addition to  the  foregoing, the  Depositor  shall cause  the
  Certificate  Insurer to  deliver on  the  Closing Date  the  Policy to  the
  Trustee for the benefit of the Certificateholders.

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

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

            SECTION 2.05.  Acceptance by Trustee.

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

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

            After  the delivery of the final certification, the Trustee shall
  provide to  the  Servicer,  the  Seller,  the  Depositor,  the  Certificate
  Insurer and  the Seller shall  provide to  the Trustee, no  less frequently
  than quarterly, updated certifications, a form of  which is attached hereto
  as Exhibit F-3, indicating the  then current status of exceptions until all
  such exceptions  have been  eliminated; provided that  the delivery of  the
  final certification shall  not act as  a waiver  of any of  the rights  the
  Certificate  Insurer may  have with  respect to  such  exceptions, and  all
  rights are reserved with respect thereto.

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

            The Trustee shall,  upon the  written request of  the Certificate
  Insurer,  and  at the  expense  of  such requesting  party,  and provide  a
  written report  to the Certificate Insurer  of each Mortgage  File released
  to the Servicer for servicing purposes.

            At such  time as  any Mortgage Loan  becomes 90 days  Delinquent,
  the Servicer  shall make, or cause  to be made, a  reasonable investigation
  to determine whether  such Mortgage Loan satisfied the  representations and
  warranties  of  the Seller  set  forth  in Section  2.07  (and  any of  the
  conditions in Section  2.13 with respect to the Subsequent  Mortgage Loans)
  as of the Closing  Date or the Subsequent Transfer Date; provided, however,
                                                           --------  -------
  that only one such investigation shall be required for any Mortgage Loan.

            If the Seller has not  delivered all required documentation  with
  respect to  any Mortgage  Loan within the  time periods  specified in  this
  Agreement  (as such  may have  been extended  pursuant  to Section  2.04(b)
  hereof)  or any of  the conditions  set forth in  Section 2.13  hereof with
  respect to Subsequent Mortgage Loans, the Seller shall be required to  take
  action with respect to such Mortgage Loan as and  to the extent provided in
  Section 2.06 hereof.

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

            (a)  Upon discovery  or  receipt  of  notice  of  any  materially
  defective  document in,  or  that a  required  document is  missing  (after
  expiration of the applicable time period set  forth in Section 2.04 hereof)
  from,  a Mortgage File,  the Trustee shall promptly  notify the Seller, the
  Depositor, the  Certificate Insurer,  and the  Servicer of  such defect  or
  missing document and request that the Seller  deliver such missing document
  or cure such defect within 60 days (which period  may be extended for up to
  60  days  by  the  Certificate  Insurer  (or   any  longer  period  as  the
  Certificate  Insurer may  consent to),  if in  its  reasonable judgment  it
  believes that  the Seller is proceeding diligently  to cure any such breach
  or missing document) from the  date the Seller was notified of such missing
  document  or defect,  and  if the  Seller  does  not deliver  such  missing
  document or  cure such defect in all material  respects during such period,
  the Seller  shall repurchase the  related Mortgage Loan  from the Trust  at
  the  Purchase Price  promptly but no  later than 10  days after  the end of
  such period.   The Purchase Price  for the repurchased Mortgage  Loan shall
  be  deposited in the  Collection Account  by the  Seller, and  the Trustee,
  upon (i)  receipt of an  Officers' Certificate  of the  Servicer as to  the
  making of  such deposit and  (ii) confirmation that  such deposit has  been
  made,  shall release  or cause  to be  released to  the Seller  the related
  Mortgage File  and shall execute and  deliver such instruments  of transfer
  or assignment as are furnished by the Seller, in each case without 
  recourse,  as  shall be  reasonably  necessary to  vest in  the  Seller any
  Mortgage  Loan released  pursuant hereto,  and the  Trustee  shall have  no
  further responsibility  or liability  (except as to  its own negligence  or
  willful misconduct)  with regard  to such Mortgage  File and such  Mortgage
  Loan.

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

       (j)  (Reserved)

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

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

       (m)  As of  the  Cut-Off  Date, no  more  than  6.41% of  the  Initial
  Mortgage Loans in Group  I and no more  than 4.55% of the  Initial Mortgage
  Loans  in Group II, each  measured by  Cut-Off Date Loan  Balances, were 30
  days or more Delinquent; 

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

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

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

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

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

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

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

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

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

       (w)  The Mortgage Loan is a closed-end First  Mortgage Loan or closed-
  end Second Mortgage Loan having an original  term of not more than 30 years
  to  maturity.   Except with  respect  to any  Balloon  Mortgage Loan,  each
  Mortgage Loan  is payable  in equal monthly  installments of principal  and
  interest which would  be sufficient,  in the absence  of late payments,  to
  fully amortize such loan  within the term thereof, beginning  no later than
  60  days after disbursement of the proceeds  of the Mortgage Loan and bears
  a fixed interest  rate for the term of the  Mortgage Loan.  As of  the Cut-
  Off Date, approximately  65.82% of the  Initial Mortgage  Loans in Group  I
  and approximately 64.90% of the Initial Mortgage Loans    in  Group  II,
  each  measured by  Cut-Off Date  Loan Balances,  are Balloon   Mortgage
  Loans  each of which  generally has an original  term of  not less   than 
  fifteen (15)  years and  which provides  for  level monthly  payments  
  generally  based on a  thirty (30) year  amortization schedule  and a final 
  Monthly Payment substantially greater than the preceding Monthly Payments;

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

       (y)  With respect to at least 91.54% of the  Initial Mortgage Loans in
  Group I and  approximately 28.56%  of the Initial  Mortgage Loans in  Group
  II,  each measured by  Cut-Off Date  Loan Balances, at  the time  that each
  such Mortgage  Loan was  originated the related  Mortgagor represented that
  such  Mortgagor  would  occupy  the  related  Mortgaged  Property  as  such
  Mortgagor's primary  residence, and  the Seller  has no  reason to  believe
  that such representation  of the Mortgagor is no longer  true.  No Mortgage
  Loan is a construction loan.  Each Mortgaged Property is lawfully  occupied
  under applicable law;

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

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

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

       (cc) The Mortgaged Property is located in the  state identified in the
  Mortgage Loan  Schedule  and  consists  of at  least  one  parcel  of  real
  property  with a  one family  residence erected  thereon, a  two- to  four-
  family  dwelling, a Small Mixed-Use/Multi  Family Property or an individual
  condominium unit;  provided, however,  that no residence  or dwelling is  a
                     --------  -------
  co-operative unit or a  mobile home,  but which  may be  a pre-fabricated 
  or manufactured  unit   affixed to a permanent  foundation.  As of the
  Cut-Off Date with respect to   the aggregate Loan Balance  of all Initial
  Mortgage  Loans in Group I,  (i)   no  more than 15.81% are secured by real
  property improved by two- to four-   family dwellings,  (ii) no more  than
  1.63%  are secured  by real  property   improved by  individual  condominium
  or  townhouse  units, (iii)  at  least   82.56% are secured  by real
  property  with a  detached or attached  single-   family residence erected
  thereon, (iv)  not more than 9.0% are subject to a   ground lease and the 
  remainder of the Mortgaged Properties are  fee simple   estates,  (v) not
  more  than ___%  are secured  by a  property with  a pre-   fabricated or
  manufactured    unit  affixed to  a  permanent foundation;  (vi)  not  more
  than  0.5%  are   subject to  a leasehold mortgage;  and (vii) none of 
  the Group  I Mortgage   Loans are  Small Mixed-Use/Multi-Family  Properties.
  With  respect to each   Mortgaged Property subject to a ground lease (i)
  the  current ground lessor   has been identified  and all ground rents which
  have previously become due   and owing  have  been paid;  (ii)  the ground 
  lease  term extends,  or  is   automatically renewable, for  at least five
  years beyond the  maturity date   of  the  related Mortgage  Loan;  (iii) 
  the  ground lease  has  been  duly   executed  and  recorded;  (iv)  the 
  amount of  the  ground  rent  and  any   increases  therein  are  clearly 
  identified  in  the  lease  and  are  for   predetermined amounts at 
  predetermined times; (v) the ground  rent payment   is  included in the
  borrower's monthly payment as an expense item; (vi) the   Trust  has the
  right to cure defaults  on the ground lease; (vii) the terms   and 
  conditions of  the leasehold  do  not prevent  the  free and  absolute  
  marketability of the Mortgaged Property; (viii)  each Mortgage Loan secured 
  by  a  Small  Mixed-Use/Multi-Family  Property is  a  first  lien  on  such
  Mortgaged Property;  (ix) no  more than 16.22%  measured by aggregate 
  Loan   Balance of the  Initial Mortgage Loans in Group I  will be originated
  under   a  non-income  verification program;  the  weighted  average 
  Loan-to-Value   Ratio of the  Initial Mortgage Loans is  74.59% and 61.62%
  for Group  I and   Group II, respectively;

       (dd) The Loan-to-Value  Ratio as  of the date  of origination of  each
  Initial  Mortgage Loan  was not  more than  96.10% and  72.00% for  each of
  Group I and Group II, respectively;

       (ee) As  of  the Cut-Off  Date  with  respect to  the  aggregate  Loan
  Balance of all  Mortgage Loans in Group  II, (i) all of the  Mortgage Loans
  are secured by  Small Mixed-Use/Multi-Family Properties, (ii) no  more than
  2.32% are  subject to a  ground lease  and the  remainder of the  Mortgaged
  Properties  are  fee simple  estates,  and  (iii) not  more  than 0.5%  are
  subject to a leasehold mortgage;

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

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

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

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

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

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

       (ll) No more than 0.58%  and 3.89% for each of  Group I and Group  II,
  respectively, of  the aggregate  Loan Balance of  all the Initial  Mortgage
  Loans as of  the Cut-Off Date  is secured  by Mortgaged Properties  located
  within any single zip code area;

       (mm) The weighted average  Mortgage Rate of all the Mortgage  Loans as
  of the Cut-Off Date is  approximately 12.08%, and 12.06% for each  of Group
  I  and Group  II,  respectively,  and  no  Mortgage Rate  for  any  Initial
  Mortgage  Loan was greater than  18.30% and 15.30% for each  of Group I and
  Group  II, respectively, or less than 7.25%  and 10.99% for each of Group I
  and Group II, respectively;

       (nn) With respect to each Second Mortgage Loan and Group I:

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

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

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

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

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

       (qq) Each Mortgage Loan  conforms, and all such Mortgage Loans  in the
  aggregate conform, to  the description thereof set forth in  the Prospectus
  Supplement  and the Private Placement Memorandum  (subject to the variances
  specified therein);

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

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

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

       (uu) No more  than 4.66%  and 0%  for each  of Group  I and Group  II,
  respectively, of  the aggregate  Loan Balance of  all the Initial  Mortgage
  Loans measured  by Cut-Off  Date Loan  Balances relates  to Mortgage  Loans
  originated or purchased under the Seller's limited documentation program;

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

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

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

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

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

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

       (bbb)     With  respect to  each Mortgaged Property  subject to a land
  trust  (a  "Land Trust  Mortgage")  (i)  a trustee,  duly  qualified  under
  applicable  law  to  serve  as  such,  has  been  properly  designated  and
  currently so serves and  is named as such  in the land trust  agreement and
  such trustee  is named in  the Land Trust Mortgage  as Mortgagor;  (ii) all
  fees  and expenses of the land trustee which have previously become due and
  owing have been paid and no fees or expenses are  or will become payable by
  the  Certificateholders or  the Trust to  the land  trustee under  the land
  trust agreement; (iii) the beneficiary is    solely obligated  to pay any
  fees and expenses of  the land trustee and the   priority  of the lien  of
  the Land  Trust Mortgage  is not and  will not be   primed  by the  land
  trustee;  (iv) the  beneficiary  is obligated  to make   payments under  the
  Note  and will have  personal liability for  deficiency   judgments; (v) 
  the  Land Trust  Mortgages  and assignments  of  beneficial   interest 
  relating to such  land trusts were made  in compliance with their  
  respective  land  trust  agreements, were  validly  entered  into  by their 
  respective land trustee or beneficiary  and did not, do not  currently, and
  will  not in  the future, violate  any provision  of their  respective
  land   trust agreement, nor any agreement between or  amongst the
  beneficiaries of any  one  land  trust;  (vi) the  assignment  of  the 
  beneficial  interest   relating  to such  Land Trust  Mortgage was accepted 
  by, and  noted in the records of  the respective  land trust  trustee,
  subsequent assignments  of   such beneficial  interest in whole or in part
  have  not been made, and such subsequent assignments of such beneficial
  interest or  any part thereof are   not  permitted  pursuant  to a  written 
  agreement  between  the respective beneficiary and  the Mortgagee,  until
  the expiration  of the Note  in each   respective land trust; (vii) the Land
  Trust Mortgages are either the  first or second liens on the  Mortgaged
  Properties; no liens are in place against   the  beneficial interests, or
  any part thereof,  of any Land Trust Mortgage or  collateral assignment of
  beneficial interest,  which liens are superior   (except  for  First Liens 
  with respect  to Second  Mortgage Loans)  to the interest  held by  the 
  Seller, and  the beneficial  interest, or  any part   thereof, of  any Land
  Trust  Mortgage; (viii)  the terms and  conditions of the  land   trust 
  agreement   do  not  prevent   the  free  and   absolute  marketability of
  the Mortgaged Property; and (ix)  each Land Trust Mortgage   contains, and 
  will  contain,  a  "due-on-sale"  provision  permitting  the   Mortgagee 
  under the Mortgage Note and  Land Trust Mortgage to foreclose or   otherwise
  exercise remedies thereunder upon  a transfer  of the beneficial   interest
  in the  related Mortgaged  Property, and  the  Servicer will  not   waive
  the application  of any such due-on-sale provision without  the prior  
  written consent of the Certificate Insurer.

       (ccc)     No Group II Mortgage Loan is a Second Mortgage Loan.

            It  is   understood  and  agreed  that  the  representations  and
  warranties set forth  in this Section  2.07 shall survive  delivery of  the
  respective Mortgage  Files to the  Trustee and shall  inure to the  benefit
  the Certificate  Insurer,  the Depositor,  the  Certificateholders and  the
  Trustee,  notwithstanding  any  restrictive  or  qualified  endorsement  or
  assignment.   Upon  discovery  by any  of  the Seller,  the Depositor,  the
  Servicer, the Certificate Insurer  or the Trustee of a breach of any of the
  foregoing representations  and  warranties  that materially  and  adversely
  affects  the value of any  Mortgage Loan  or the interests  of the Certifi-
  cateholders  or of  the Certificate Insurer  therein (without giving effect
  to any qualification contained in such representation or warranty  relating
  to the  Seller's knowledge), the party  discovering such breach  shall give
  prompt written notice to the other parties, and in  no event later than two
  Business Days  from the  date  of such  discovery.   It  is understood  and
  agreed that the  obligations of the Seller set forth  in Section 2.06(b) to
  cure  any breach or  to substitute  for or repurchase  a defective Mortgage
  Loan constitute the  sole remedies available to the Certificateholders, the
  Servicer, the  Certificate Insurer, or to  the Trustee respecting  a breach
  of the representations and warranties contained in this Section 2.08.

            SECTION 2.08.  Representations and Warranties of the Seller.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            (o)  The information  under the captions  "Summary of  Terms --
       The Mortgage Pool," "The  Seller's Portfolio of Mortgage  Loans," "The
       Seller and  the Servicer"  and "The Mortgage  Pool" in the  Prospectus
       Supplement  and the  Private Placement  Memorandum contains  no untrue
       statement of  a material  fact  or omits  to state  any material  fact
       necessary   to  make  the   statements  therein,   in  light   of  the
       circumstances under which they were made, not misleading;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         (l)  The  information  under the  captions  "The  Seller and  The
       Servicer"  in  the Prospectus  Supplement  and  the Private  Placement
       Memorandum contains  no untrue statement of  a material fact  or omits
       to state any  material fact necessary to make the  statements therein,
       in  light  of  the  circumstances under  which  they  were  made,  not
       misleading;


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

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

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

            SECTION 2.10.  Representations and Warranties of the Depositor.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            SECTION 2.11.  Execution of Certificates.

            (a)  The Trustee acknowledges (x) the assignment  to the Trust of
  the Mortgage Loans and  the delivery to it  of the Mortgage Files  relating
  thereto, subject to the provisions of Section 2.04  hereof, (y) the receipt
  of (i) $33,250,254.61 for deposit  to the Pre-Funding Account,  $251,929.36
  in respect of the  Group I Closing Date  Deposit, $33,416.92 in respect  of
  the  Group  II Closing  Date  Deposit and  $274,493.26  for deposit  to the
  Capitalized Interest Account  and (ii)  the Policy  and, concurrently  with
  such delivery,  has executed,  authenticated and delivered  to or upon  the
  order of the Depositor, in exchange for such property,  receipt of which is
  hereby  acknowledged, Certificates  in authorized  denominations evidencing
  ownership of the Trust.

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

            SECTION 2.12.  Miscellaneous REMIC Provisions.

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

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

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

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

            The  Distribution  Account, Pre-Funding  Account  and Capitalized
  Interest  Account shall not be part of  the segregated pool of assets which
  constitutes the REMIC  Trust, although such Accounts do constitute  part of
  the Trust Estate.

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

            (f)  The assumed  final  Distribution Dates  for  the Class  A-1,
  Class A-2, Class A-3,  Class A-4, Class A-5, Class A-6, Class A-7, Class A-
  8, Class A-9 and Class A-IO Certificates are March  25, 2010, September 25,
  2011, September 25, 2011,  September 25, 2011, November 25, 2011, March 25,
  2014,  November  25, 2018,  February  25,  2028, September  25,  2011,  and
  February 25, 2028,  respectively.  The assumed final Distribution  Date for
  the Class A-10 Certificates is September 25, 2027.

            SECTION 2.13.  Subsequent Transfers.  

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

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

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

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

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

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

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

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

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

            (viii)    the Trust  shall  not  purchase a  Subsequent  Mortgage
       Loan  unless the  Seller  obtains the  prior  written consent  of  the
       Certificate Insurer, which consent  may not be unreasonably  withheld;
       provided, however,  that  such  consent shall be deemed to have  been
       ________  _______
       reasonably  withheld if, among other things,  the following conditions
       are  not  satisfied, any of  which  may  be  waived 
       in any respect by the Certificate Insurer by a  written waiver, a copy
       of which  waiver shall be delivered to the Rating Agencies:  (i)  such
       Subsequent Mortgage  Loan may  not be  30 or  more days  contractually
       delinquent  as  of the  Cut-Off  Date;  (ii) the  lien  securing  such
       Subsequent Mortgage Loan must be  a first or a second lien; (iii) such
       Subsequent Mortgage Loan  may have an outstanding Loan Balance  of not
       more  than $350,000 as  of the  related Cut-Off Date  and all Mortgage
       Loans, following the Trust's  acquisition of such Subsequent  Mortgage
       Loan  the Trust  will have an  average Loan  Balance not  greater than
       $70,000; (iv)  such Subsequent  Mortgage Loan  shall be  secured by  a
       mortgage  on property  which, at the  time of the  origination of such
       Subsequent Mortgage  Loan, had  an appraised  value of  not more  than
       $1,000,000; (v) the first payment on such  Subsequent Mortgage Loan is
       due  no later  than  the Due  Period  immediately succeeding  the  Due
       Period in  which it  is transferred, unless  the Seller deposits  into
       the Certificate  Account an amount equal  to 30 days' interest  on any
       such  Subsequent   Mortgage  Loan  at  the   Mortgage  Rate  less  the
       applicable Servicing  Fee, in  which event the  first payment on  such
       Subsequent  Mortgage Loans  is due no  later than the  last day of the
       second  Due Period  following the  Due Period  in  which the  purchase
       occurs; (vi)  such Subsequent  Mortgage Loan  must be  either a  fully
       amortizing loan with level payments  over a remaining term of no  less
       than  15 years and  no more  than 30 years  or a  loan with  a 15 year
       balloon maturity  and a 20-30  year amortization  schedule; (vii) such
       Subsequent Mortgage Loan  shall have a fixed Mortgage Rate of at least
       7.25%;  (viii) such Subsequent  Mortgage Loan  shall have  an original
       Loan-to-Value  Ratio  of  no  more  than  90%;  (ix)  such  Subsequent
       Mortgage  Loan shall not be secured  by a Small Mixed-Use/Multi-Family
       Property and  (x) following the purchase  of such  Subsequent Mortgage
       Loans  by the  Trust, the  Group I  Mortgage Loans  held by  the Trust
       (including the  Subsequent Mortgage Loans) (the  following percentages
       measured by  aggregate Loan  Balance of the  related Mortgage Loan  or
       Loans over the aggregate Loan Balance of all  Group I Mortgage Loans):
       (a) will have a weighted average Mortgage Rate of  at least 12.0%; (b)
       will have  a weighted  average Loan-to-Value  Ratio of  not more  than
       75.0%;  (c) will have  not more than  67% secured  by Balloon Mortgage
       Loans;  (d)  will  have not  more  than 0.65%  of  the  Mortgage Loans
       concentrated  in any single zip code; (e)  will have not more than 11%
       of  the Mortgage Loans secured by second liens; (f) will have not more
       than  13.0% of the Mortgage Loans non-owner-occupied; (g) will have no
       less than 80% secured by Mortgaged Properties  which are single family
       residential properties;  (h) no less than  16% will be  purchase money
       loans;  (i)  no  more  than  25.0%  of  the  Mortgage  Loans  will  be
       originated under  a non-income verification program;  (j) no less than
       35.0%  will  be graded  "B"  according  to  the Seller's  underwriting
       guidelines  and no  more than  11.0% and  9.0%,  respectively, of  the
       Mortgage Loans  will be graded "C"  and "D" according  to the Seller's
       underwriting guidelines;  (k) will  have not  more than  11.0% of  the
       Mortgage Loans  secured by  Mortgage  Properties that  are subject  to
       ground leases;  and (xi)  the Rating  Agencies'  "shadow rating"  with
       respect  to the  Class A  Certificates shall  not be  affected by  the
       transfer of such Subsequent Mortgage Loans; and

            (ix) (Reserved).

            (x)  In connection  with  the  transfer  and  assignment  of  the
       Subsequent  Mortgage  Loans, the  Seller  shall  satisfy the  document
       delivery requirements set  forth in Section 2.04.   In connection with
       its consent to the purchase of one or more Subsequent Mortgage  Loans,
       the Certificate Insurer  shall have the right to reduce  the Specified
       Overcollateralization Amount.

            (xi) Each  proposed Subsequent  Mortgage Loan  must be  listed on
       Schedule 1 hereto as the  same may be amended  from time to time  with
       the approval of the Depositor and the Certificate Insurer.

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

       SECTION 2.14.  Mandatory Prepayment.  

       In  the event that, on  January 31,  1997, not all  of the Pre-Funding
  Amount  has  been used  to  acquire  Subsequent Mortgage  Loans,  then  the
  Trustee shall  pay the  Classes of  Certificates then  entitled to  receive
  distributions of  principal the  remaining Pre-Funding Amount  as a partial
  prepayment  on  the Distribution  Date in  February 1997,  as set  forth in
  Section 4.08.

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                  OF THE TRUST

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

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

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

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

            (b)(i)    The Servicer  shall service and administer the Mortgage
       Loans  in  accordance  with  the  terms  of   this  Agreement  and  in
       accordance with  the respective Mortgage Loans  and in accordance with
       the instructions of  the Trustee and the Certificate Insurer.   Unless
       otherwise  specified herein  with respect  to specific  obligations of
       the Servicer, the  Servicer shall service and administer  the Mortgage
       Loans in the best interests of and for the benefit of the Holders  and
       the  Certificate  Insurer   in  accordance  with   Accepted  Servicing
       Procedures.    To  the  extent  consistent  with  the  foregoing,  the
       Servicer also shall seek to maximize the  timely and complete recovery
       of principal and interest on the Mortgage Notes.   Subject only to the
       above-described servicing  standards and the  terms of  this Agreement
       and of  the respective  Mortgage Loans, the  Servicer shall have  full
       power and  authority,  acting alone  and/or  through Sub-Servicers  as
       provided  in Section  3.02, to  do  or cause  to be  done any  and all
       things  in connection with such  servicing and administration which it
       may deem necessary  or desirable.  The Servicer shall  promptly notify
       the Depositor,  the Certificate Insurer, the  Trustee and  each Rating
       Agency in writing  of (i) any event, circumstance or  occurrence which
       may materially  and adversely  affect the ability  of the Servicer  to
       service any Mortgage Loan  or to otherwise perform  and carry out  its
       duties, responsibilities  and obligations under and in accordance with
       this  Agreement and  (ii) any  attempt by a  court or  by a regulatory
       authority  of which  it has  actual knowledge  to assert  jurisdiction
       over the Trust.

       Without  limiting the  generality of the  foregoing, the  Servicer, in
       its own name or  in the name of  a Sub-Servicer, is hereby  authorized
       and empowered  when the Servicer believes  it appropriate in  its best
       judgment and  subject to the requirements  of Section 3.07  hereof, to
       execute and  deliver,  on behalf  of  the Certificateholders  and  the
       Trust or  any of them,  and upon  notice to the  Trustee, any and  all
       instruments of  satisfaction or  cancellation, or  of partial or  full
       release or discharge, and all other comparable instruments, with respect
       to the Mortgage Loans and the Mortgaged Properties and to   institute
       foreclosure proceedings or obtain a deed-in-lieu of  foreclosure so as
       to  convert the ownership of such properties,  and to hold or cause to
       be  held title to such properties, on behalf of the Trust and Certifi-
       cateholders.   The Servicer shall service  and administer the Mortgage
       Loans in  accordance with applicable state  and federal law  and shall
       provide to the Mortgagors any reports required to be provided to  them
       thereby.  Subject to Section  3.16, the Trustee shall execute,  at the
       written direction  of the Servicer, any  limited or special  powers of
       attorney and other  documents reasonably acceptable to the  Trustee to
       enable the Servicer  or any Sub-Servicer to carry out  their servicing
       and  administrative duties  hereunder, including,  without limitation,
       limited  or  special  powers  of attorney  with  respect  to  any  REO
       Property, and the  Trustee shall not be accountable for the actions of
       the Servicer  or any Sub-Servicers under  such powers of  attorney and
       shall be indemnified by such parties with respect to such actions.

        (ii)     Subject  to   Section 3.24  and   in  accordance  with   the
       standards of  the preceding paragraph,  the Servicer shall advance  or
       cause  to be advanced funds as necessary  for the purpose of effecting
       the payment  of  taxes,  assessments  and insurance  premiums  on  the
       Mortgaged Properties which advances shall be made  in a timely fashion
       so as to not adversely  affect the Value of the Mortgaged  Property or
       the interests  of the Certificateholders  and which advances shall  be
       reimbursable  in the first instance  from related collections from the
       Mortgagors  pursuant to  Section  3.09,  and  further as  provided  in
       Section 3.11;  provided that  the Servicer  shall not  be required  to
       advance such  funds to  the extent it  reasonably believes such  funds
       will  not  be  recoverable  as  evidenced  by  a  certification  of  a
       Servicing  Officer  delivered  to  the  Trustee  and  the  Certificate
       Insurer.   Any cost incurred  by the Servicer  or by  Sub-Servicers in
       effecting  the  timely payment  of  taxes,  assessments and  insurance
       premiums on a Mortgaged Property shall not, for  the purpose of calcu-
       lating  distributions  to Certificateholders,  be  added  to the  Loan
       Balance of the  related Mortgage Loan, notwithstanding  that the terms
       of such Mortgage Loan so permit.

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

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

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

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

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

            (a)  The Servicer  may enter  into Sub-Servicing Agreements  with
  Sub-Servicers  acceptable to  the Certificate  Insurer with  notice of  any
  Sub-Servicing Agreement or amendment thereof promptly sent  to the Trustee,
  for the  servicing and  administration of  the Mortgage Loans.   Each  Sub-
  Servicer  shall (i) be  authorized to  transact business  in  the state  or
  states  where  the  related  Mortgaged Properties  it  is  to  service  are
  situated, if  and to the  extent required by applicable  law to  enable the
  Sub-Servicer  to  perform  its  obligations hereunder  and  under  the Sub-
  Servicing Agreement,  (ii) have been designated an approved seller-servicer
  by FHLMC or FNMA for second  mortgage loans, (iii) have equity of  at least
  $5,000,000, as  determined in accordance with generally accepted accounting
  principles   and  (iv)    be  approved   pursuant  to   the  provisions  of
  Section 3.26 hereof.  Each Sub-Servicing Agreement must  impose on the Sub-
  Servicer requirements  conforming to the  provisions set  forth in  Section
  3.08 and  provide for servicing of  the Mortgage Loans consistent  with the
  terms  of  this Agreement  and be  approved in  writing by  the Certificate
  Insurer.   The  Servicer  and the  Sub-Servicers may  enter  into and  make
  amendments to the Sub-Servicing  Agreements or  enter into different  forms
  of  Sub-Servicing Agreements; provided,  however, that  any such amendments
                                --------   -------
  or different forms shall be consistent with and not violate the provisions of
  this  Agreement and  be approved  in writing  by  the Certificate  Insurer.
  Without limiting  the foregoing, any variation  without the consent  of the
  Certificate Insurer from the provisions set forth  in Section 3.08 relating
  to  insurance  or  priority  requirements  of  Sub-Servicing  Accounts,  or
  credits and charges to the Sub-Servicing Accounts or  the timing and amount
  of  remittances by  the  Sub-Servicers to  the  Servicer, are  conclusively
  deemed to be inconsistent with this Agreement and therefore prohibited.

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


            SECTION 3.03.  Termination of Sub-Servicing Agreement.

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

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

            SECTION 3.04.  Liability of the Servicer.

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

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

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


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

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

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

            SECTION 3.07.  Collection of Certain Mortgage Loan Payments.

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

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

            SECTION 3.08.  Sub-Servicing Accounts.

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

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

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

            SECTION 3.10.  Collection Account.

            (a)  The Servicer  shall  establish  and  maintain  one  or  more
  accounts to conform to  the definition of Collection  Account, held in  the
  name of the Cityscape  Home Equity Loan Trust,  Series 1996-4 on behalf  of
  the Trustee  in trust  for the  benefit of  the Certificateholders and  the
  Certificate Insurer, as  their interests may appear.  The  establishment of
  the  Collection  Account shall  be  evidenced  by a  certification  of  the
  Servicer  in the  form attached  hereto as Exhibit  G.   The Servicer shall
  deposit  or cause  to be  deposited in  the Collection  Account as  soon as
  practicable,  but in  no event  later  than the  close of  business on  the
  second Business Day  after its  receipt thereof (or,  if applicable, on  or
  prior to the  date otherwise specified herein), the following  payments and
  collections received or required  to be made by  it subsequent to the  Cut-
  Off Date (other than the  amounts described in the penultimate paragraph of
  this Sub-Section due and owing on or prior to the Cut-Off Date):

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

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

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

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

         (v)     all Net Recovery  Proceeds in respect of the  Mortgage Loans
       in each Group;

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

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

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

        (ix)     any  amounts  required  to  be  deposited  by  the  Servicer
       pursuant to Section 3.10(b) in respect of investment losses.

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

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

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

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

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

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

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

            SECTION 3.11.  Withdrawals from the Collection Account.

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

         (i)     to  deposit into  the  Certificate Account  on  or prior  to
       12:00 noon, New York time (after  having received Delinquency Advances
       for such period), on the Servicer Remittance Date:

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

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

        (ii)     to pay  to the  Servicer (x) when  collected on the  related
       Mortgage Loan,  all recovered and previously  unreimbursed Delinquency
       Advances, Servicing  Advances, prepayment penalties  and, as servicing
       compensation, the  Servicing Fee and  (y) any  interest or  investment
       income earned  on funds  deposited in the  Collection Account (net  of
       investment losses);

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

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

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

        (vi)     subject to  the Servicer's obligation  to deposit  any Make-
       Whole Amount  into the  Certificate Account  pursuant to Section  3.17
       hereof,  to  pay to  the  Servicer  the excess,  if  any,  of any  Net
       Recovery Proceeds over the sum  of (a) the Loan Balance of the related
       Mortgage  Loan,   (b) accrued  and  unpaid  interest  on  the  related
       Mortgage Loan;

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

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

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

            SECTION 3.12.  Investment of Funds in the Accounts.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

            SECTION 3.15.  Realization Upon Defaulted Mortgage Loans.

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

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

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

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

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

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

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

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

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


            SECTION 3.17.  Servicing Compensation.

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

            Additional  servicing compensation  in the  form of  Net Recovery
  Proceeds  in excess  of  the Loan  Balance of  the  related Mortgage  Loan,
  prepayment  charges,  penalty  interest,  assumption  fees,  late   payment
  charges or otherwise  shall be retained by the Servicer  only to the extent
  such  fees  or  charges  are  received  by   the  Servicer  (such  amounts,
  "Additional  Servicing  Compensation"); provided,  however,  that  on  each
                                           --------  -------
  Servicer Remittance Date, the  Servicer  shall transfer  from  the
  Collection  Account to  the Certificate   Account the  amount of  any
  Additional  Servicing Compensation,  up to  the   amount equal to  the
  Cumulative Net Losses  (calculated before  application   of such  amounts)
  (such amount, the  "Make-Whole Amount").   The Make-Whole   Amount  shall 
  be  paid  only from  any  amounts  otherwise  available  for   withdrawal on
  such Servicer Remittance Date from  the Collection Account by   the Servicer
  pursuant to 3.11(a)(vi) hereof.   The Servicer  shall also be   entitled
  pursuant  to Section 3.11(a)(ii)  to interest or other  investment   income
  earned  from the investment  of funds on  deposit in the  Collection  
  Account as  additional  servicing  compensation.   The  Servicer  shall  be 
  required to  pay  all  expenses  incurred  by it  in  connection  with  its
  servicing activities hereunder (including, without  limitation, (x)
  payment   of premiums for the insurance  required by Section 3.13, to the
  extent such   premiums are not paid  by the related Mortgagors  or by a
  Sub-Servicer  and   (y) servicing compensation of each Sub-Servicer) and 
  shall not be entitled   to reimbursement therefor except as specifically
  provided herein.

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

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

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

            SECTION 3.19.  Statement   as   to   Compliance   and   Financial
                           Statements.

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

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

            The Servicer shall  forward to the Certificate Insurer a  copy of
  any  audited  annual  financial  statements,  as  well  as  any   unaudited
  quarterly  financial  statements,  of  any  Sub-Servicer  received  by  the
  Servicer, both at the Servicer's expense.

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

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

            SECTION 3.20.  Independent Public Accountants' Servicing Report.

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


            SECTION 3.21.  Access to Certain Documentation.

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

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

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

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


            Notwithstanding the foregoing, the Servicer shall not:

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

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

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

        (iv)     allow  any Person to  Directly Operate  any REO  Property on
       any date  more than  90  days after  its date  of  acquisition by  the
       Trust;

  unless, in  any such case, the Servicer has obtained an Independent Opinion
  of Counsel, addressed  to itself, the Trustee and the  Certificate Insurer,
  to the effect that such action will not cause  such REO Property to fail to
  qualify as "foreclosure property" within the  meaning of Section 860G(a)(8)
  of the Code at  any time that it  is held by the  Trust, in which case  the
  Servicer  may take  such  actions  as  are  specified in  such  Opinion  of
  Counsel.

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

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

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

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

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

  The Servicer  shall  be entitled  to  enter  into any  agreement  with  any
  Independent Contractor  performing services  for it  related to its  duties
  and  obligations  hereunder for  indemnification  of the  Servicer  by such
  Independent Contractor,  and nothing in this  Agreement shall be  deemed to
  limit or modify such indemnification.  The Servicer shall be  solely liable
  for all fees owed  by it to  any such Independent Contractor,  irrespective
  of  whether  the  Servicer's  compensation  pursuant  to  Section  3.17  is
  sufficient to pay such fees.

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

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

            SECTION 3.23.  Prepayment Interest Shortfalls.

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

            SECTION 3.24.  Superior Liens.

            The  Servicer shall  file  (or cause  to be  filed)  or record  a
  request  for notice  of any action  by a superior  lienholder under a First
  Lien  for the  protection  of the  Trustee's  interest,  if (i)  local  law
  provides that the  filing of such a request will  result in notification of
  junior lienholders in the event foreclosure proceedings  are instituted and
  (ii) applicable  state law  does not  require that  a junior lienholder  be
  named  as  a  party  defendant  in  foreclosure  proceedings  in  order  to
  foreclose  such junior  lienholder's equity  of redemption.    The Servicer
  shall also notify any  such superior lienholder in writing of the existence
  of the Mortgage Loan  and request notification of any action  (as described
  below) to be taken against  the Mortgagor or the Mortgaged Property  by the
  superior lienholder.

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

            No  advance  shall be  required  to  be made  hereunder  if  such
  advance would,  if  made, constitute  a  nonrecoverable Servicing  Advance.
  The  determination  by the  Servicer  that  it has  made  a  nonrecoverable
  Servicing Advance or  that any proposed advance, if made,  would constitute
  a nonrecoverable Servicing  Advance, shall be evidenced by  a certification
  of a  Servicing Officer delivered to  the Certificate Insurer,  the Seller,
  the  Depositor,  the Rating  Agencies and  the  Trustee no  later  than the
  Business Day following such determination.


            SECTION 3.25.  Indemnification.

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



            (b)  The Seller,  the Certificate Insurer,  the Depositor  or the
  Trustee,  as the case may be, shall promptly notify the Servicer if a claim
  is made by a  third party with respect to a breach of any of the Servicer's
  representations and  warranties and covenants  contained in  this Agreement
  or  in any  way relating  to the  failure  of the  Servicer to  perform its
  duties and service the Mortgage  Loans in compliance with the terms of this
  Agreement.   The Servicer  shall promptly  notify the  Certificate Insurer,
  the Trustee and  the Depositor of any claim  of which it has  been notified
  pursuant  to  this Section  3.25  by a  Person  other than  the Certificate
  Insurer  or the Depositor  as the  case may  be, and,  in any  event, shall
  promptly notify the  Certificate Insurer and the Depositor of  its intended
  course of action with respect to any claim.  If the Certificate  Insurer so
  directs  the Servicer in writing within ten Business Days of such notice to
  the Certificate Insurer, the Servicer shall refrain  from defending, and in
  any case if  the Certificate Insurer so directs in  writing at any time the
  Servicer shall cease defending (but only if  the Servicer is not judicially
  or  legally  prohibited from  doing so),  such claim  or shall  settle such
  claim on  terms acceptable to the  Certificate Insurer;  provided, however,
                                                           --------  -------
  that the Servicer need not comply  with the Certificate  Insurer's
  directions unless it is indemnified  to its   reasonable satisfaction  by
  the Certificate  Insurer against  anyliability   that the Servicer may incur
  as a consequence of such compliance.  

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

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

            (a)  In the event  that any Sub-Servicer is to be  terminated the
  Certificate Insurer  and the  Servicer shall consult  among themselves with
  respect  to  the   appointment  of  a  successor   Sub-Servicer  (it  being
  acknowledged that  the  Servicer  is  obligated  to  service  directly  the
  Mortgage  Loans  pursuant  to Section 3.03  hereof  if  no  successor  Sub-
  Servicer is appointed pursuant  to this Section).   In the event that  such
  parties cannot, with reasonable  promptness (but in no event later  than 30
  days), agree on the identity of the successor  Sub-Servicer (or whether the
  Servicer shall  be required  to service  directly the  Mortgage Loans)  the
  decision of the Certificate Insurer shall control.

            (b)  In  the event  that  the Servicer  is  to be  replaced,  the
  Certificate  Insurer and  the Trustee shall  consult among  themselves with
  respect to the  appointment of a successor Servicer (it  being acknowledged
  that the  Trustee is  obligated to  act as  successor Servicer  pursuant to
  Section 7.02 hereof,    if no other successor Servicer is appointed
  pursuant to  this Section).  In   the event that such parties  cannot, with
  reasonable promptness (but in  no   event  later  than  30  days),  agree 
  on  the identity  of  the  successor   Servicer, the  decision of  the 
  Certificate Insurer  shall control  except   that if a Certificate Insurer
  Default  has occurred and is continuing,  the   decision of the Trustee
  shall control.

            (c)  In connection  with any change  in the  Servicer's servicing
  software,  the Servicer  shall  promptly deliver  to  the Trustee  and  the
  Certificate  Insurer an  Officer's Certificate  detailing the  substance of
  such change and the Servicer  shall cooperate fully with the Trustee in any
  manner  as the  Trustee reasonably  deems necessary  with  respect to  such
  change.

            SECTION 3.27.  Reports   to    the   Securities   and    Exchange
                           Commission.

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

                                   ARTICLE IV

                                 FLOW OF FUNDS

            SECTION 4.01.  Establishment of Accounts.

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

            SECTION 4.02.  The Certificate Insurance Policy.

            (a)    Not later  than 3:00  p.m., New  York time,  on the  third
  Business Day  immediately  preceding each  Distribution  Date, the  Trustee
  shall determine  the Group  I Available Funds  and the  Group II  Available
  Funds for such Distribution Date.

       To the  extent any shortfall (an  "Available Funds  Shortfall") exists
  with  respect to  the Insured  Distribution Amount  relating  to any  Group
  after  giving  effect to  the  distributions specified  in  Section 4.04(b)
  hereof  (calculating  such  distributions  without  giving  effect  to  any
  Insured Payment), the Trustee shall complete a notice  in the form attached
  to  the  Policy  (the  "Notice")  and  shall  submit  such  Notice  to  the
  Certificate Insurer no later than  10:00 a.m., New York time, on the second
  Business  Day  preceding  such  Distribution Date.    Such  Notice  may  be
  delivered by  electronic facsimile  (in which  case the  original shall  be
  sent by  overnight courier).   The Notice shall constitute  a claim  for an
  Insured Payment for  such Group pursuant to the Policy  for an amount equal
  to the Available Funds Shortfall  for such Group.  Upon receipt  of Insured
  Payments  for a  Group on  behalf of  the  related Certificateholders,  the
  Trustee  shall  deposit  such  Insured  Payments  in  the  Policy  Payments
  Account,  and shall  thereafter  transfer  such  Insured  Payments  to  the
  Distribution   Account    for   distribution   solely    to   the   related
  Certificateholders in accordance with Section 4.04(b).

            (b)  The  Trustee  shall  establish a  separate  special  purpose
  trust account for the  benefit of the Holders  of the Class A  Certificates
  and the Certificate Insurer  (such account, the "Policy Payments  Account")
  over which  the  Trustee shall  have exclusive  control and  sole right  of
  withdrawal.   The Trustee shall deposit any amount paid under the Policy in
  the Policy  Payments Account and distribute  such amount only  for purposes
  of  payment to the Holders of the  related Class or Classes of Certificates
  of the Insured Payment for  which a claim was made and such amount  may not
  be applied to satisfy any  costs, expenses or liabilities of the  Servicer,
  the  Trustee  or  the  Trust.   Amounts  paid  under  the  Policy  shall be
  transferred  to  the  Distribution Account  in  accordance  with  the  next
  succeeding  paragraph  and  thereafter  disbursed by  the  Trustee  to  the
  Holders of  the Class  A Certificates in  accordance with Section  4.04(b).
  It shall not be necessary  for such payments to be  made by checks or  wire
  transfers separate from the checks or wire transfers used  to pay any Group
  I Distribution  Amount or  Group II  Distribution Amount  with other  funds
  available to  make such payment.   However,  the amount  of any payment  of
  principal  of or interest  on the Group  I and Group  II Certificates to be
  paid  from funds  transferred from  the Policy  Payments  Account shall  be
  noted in the statement  to be furnished to  related Holders of the  Group I
  and  Group II  Certificates pursuant  to Section 4.05.   Funds  held in the
  Policy Payments Account shall not be invested by the Trustee.

            On any  Distribution Date with respect to which  a claim has been
  made under  the Policy, the amount of any  funds received by the Trustee as
  a result of any claim under the Policy, to the extent 
  required  to  make  the  related   Insured  Distribution  Amount  on   such
  Distribution Date shall  be withdrawn from the Policy Payments  Account and
  deposited in the Distribution Account and applied  by the Trustee, together
  with the other funds to be deposited in  the Distribution Account, directly
  to  the payment  of  the Insured  Distribution Amount  due  on the  related
  Certificates.   Funds  received by  the Trustee  as a  result of  any claim
  under  the Policy shall be deposited by  the Trustee in the Policy Payments
  Account and  then transferred to the  Distribution Account and  used solely
  for payment to the related Holders of the related  Certificates and may not
  be  applied to satisfy any costs, expenses  or liabilities of the Servicer,
  the  Trustee or  the Trust.   Any  funds remaining  in the  Policy Payments
  Account on the  first Business Day following  a Distribution Date shall  be
  remitted to  the Certificate Insurer, pursuant  to the instructions  of the
  Certificate Insurer, by the end of such Business Day.

            (c)  The Trustee  shall keep  a complete  and accurate record  of
  the amount  of interest and  principal paid in  respect of any  Certificate
  from moneys received under the Policy.  The Certificate  Insurer shall have
  the  right  to inspect  such  records  at reasonable  times  during  normal
  business hours upon one Business Day's prior notice to the Trustee.

            (d)  The  Trustee  shall  receive,  as  attorney-in-fact  of each
  Holder of a Group  I or Group II  Certificate, any related Insured  Payment
  from the Certificate Insurer and  disburse the same to each such  Holder in
  accordance  with the  provisions  of this  Article  IV.   Insured  Payments
  disbursed by  the  Trustee  from  proceeds  of  the  Policy  shall  not  be
  considered  payment by  the Trust  nor shall  such  payments discharge  the
  obligation  of  the  Trust  with respect  to  such  Certificates,  and  the
  Certificate Insurer shall  be entitled to receive the  Reimbursement Amount
  pursuant to  Section 4.04(a)(vi).   By  acceptance of  a Certificate,  each
  Holder  of a  Certificate  agrees and  recognizes  that to  the extent  the
  Certificate Insurer makes Insured  Payments, either directly or  indirectly
  (as  by  paying  through  the  Trustee),  to  the  Certificateholders,  the
  Certificate Insurer  will be entitled  to receive the Reimbursement  Amount
  pursuant to Section 4.04(b)(III), (IV) and (V).

            (e)  The  Trustee shall  promptly notify  the Certificate Insurer
  of  any proceeding or the institution of any action, of which a Responsible
  Officer of  the Trustee has  actual knowledge, seeking  the avoidance as  a
  preferential    transfer   under    applicable   bankruptcy,    insolvency,
  receivership  or similar  law (a  "Preference  Claim") of  any distribution
  made  with respect to the Class  A Certificates.  Each  Holder of a Class A
  Certificate, by  its purchase  of such  Certificate, the  Servicer and  the
  Trustee agree  that, the  Certificate Insurer  (so long  as no  Certificate
  Insurer  Default exists)  may at  any time  during the continuation  of any
  proceeding relating  to a Preference Claim  direct all matters  relating to
  such Preference Claim, including, without limitation,  (i) the direction of
  any  appeal of  any order  relating to such  Preference Claim  and (ii) the
  posting of  any surety,  supersedeas or performance  bond pending any  such
  appeal.    In  addition  and  without  limitation  of  the  foregoing,  the
  Certificate Insurer shall  be subrogated to, and each Holder,  the Servicer
  and the Trustee  hereby delegate and assign to  the Certificate Insurer, to
  the  fullest extent  permitted  by law,  the  rights of  the Servicer,  the
  Trustee and  each  Holder in  the  conduct of  any  such Preference  Claim,
  including, without  limitation, all  rights of any  party to any  adversary
  proceeding or action with respect  to any court order issued in  connection
  with any such Preference Claim.

            (f)  It  is  understood and  agreed  that  the  intention of  the
  parties  is  that  the  Certificate  Insurer  shall   not  be  entitled  to
  reimbursement on  any Distribution Date for  amounts previously paid  by it
  unless on  such Distribution  Date the  Group I  and Group II  Certificate-
  holders  shall  also   have  received  the  full  amount  of   the  Insured
  Distribution Amount for such Distribution Date.

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

            (a)  The Trustee shall deposit  to the Certificate Account,  upon
  receipt, the Group I  Interest Remittance Amount and the Group  II Interest
  Remittance  Amount, the  Principal Remittance  Amount with  respect to each
  Group, any Make-Whole Amount  for either Group required  to be paid by  the
  Servicer pursuant  to Section 3.17, the  Termination Price received  by the
  Trustee in connection with a termination  of the Trust pursuant to  Article
  X hereof and any amounts  transferred on such Distribution Date from either
  the Pre-Funding  Account or  the Capitalized  Interest Account  pursuant to
  Section 4.08 hereof.  Records with respect to all  amounts deposited to the
  Accounts shall be maintained on a Group-by-Group basis.

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

            SECTION 4.04.  Flow of Funds and Distributions.

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

         (i)     first,  from  amounts then  on  deposit  in the  Certificate
       Account  with respect  to each  Group, the  Trustee shall  pay to  the
       Certificate  Insurer  the Insurance  Premium  with  respect each  such
       Group,  provided that no Certificate  Insurer Default has occurred and
       is continuing;

        (ii)     second, from  amounts  then on  deposit  in the  Certificate
       Account with respect to  each Group, the Trustee shall pay  itself (x)
       the Trustee's  Fee then due  with respect to each  such Group  and (y)
       any payments required  to be paid from the Trust  with respect to each
       such  Group pursuant  to  Section 8.05  up  to $50,000  in  cumulative
       payments  in respect  of this clause  (y) for  the preceding  12 month
       period plus any expenses incurred at the  direction of the Certificate
       Insurer (provided such expenses are not for the  Trustee acting in its
       capacity as successor Servicer or during a Servicer Default) ; and

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

            (b)  After making  the  transfers  to  the  Distribution  Account
  pursuant to Section 4.04(a)(iii) above and, if  an Insured Payment required
  to  be  made  with  respect to  such  Distribution  Date,  from  the Policy
  Payments  Account pursuant  to  Section 4.02(b)  above,  the Trustee  shall
  distribute such amounts as follows:

            (I) from amounts in respect of Group I Available Funds:

            (i)  first,  to  the  Holders  of  each  Class  of  the  Group  I
       Certificates, their  pro rata share (based  on the amount  of interest
       each  such  Class  is entitled  to  receive)  of the  Group  I Current
       Interest for such Distribution Date;

            (ii) second,  to the Holders of  the Group I  Certificates (other
       than the  Class A-IO  Certificates), an  amount equal to  the Group  I
       Principal Distribution Amount in the following order of priority:  

                      (1)  to the Class A-9 Certificates,  an amount equal to
                      the Class A-9 Priority Distribution Amount; and

                      (2) the remainder as follows:  first, to the Class A-1
                                                     -----
  Certificates, until  the Certificate  Principal Balance  of  the Class  A-1
  Certificates is reduced to zero; 

                      second, to the Class A-2 Certificates, until the
                      ------
  Certificate Principal Balance  of the Class A-2 Certificates is  reduced to
  zero;

                      third, to the Class A-3 Certificates, until the
                      -----
  Certificate Principal Balance  of the Class A-3 Certificates is  reduced to
  zero;

                      fourth, to the Class A-4 Certificates, until the Class
                      ------
  Principal Balance of the Class A-4 Certificates is reduced to zero;

                      fifth, to the Class A-5 Certificates, until the Class
                      -----
  Principal Balance of the Class A-5 Certificates is reduced to zero;

                      sixth, to the Class A-6 Certificates, until the Class
                      -----
  Principal Balance of the Class A-6 Certificates is reduced to zero;

                      seventh,  to  the Class  A-7  Certificates,  until  the
                      -------
  Class Principal Balance of the Class A-7 Certificates is reduced to zero;

                      eighth,    to the  Class  A-8  Certificates, until  the
                      ------
  Class Principal Balance of the Class A-8 Certificates is reduced to zero; 

                      ninth, to the Class A-9 Certificates, until the Class
                      -----
  Principal Balance of the Class A-9 Certificates is reduced to zero; and

            (iii) third, to  the Holders of the Class A-10  Certificates, the
       amount necessary  to pay the Group  II Current Interest and  any Group
       II Overcollateralization Deficit after giving effect  to distributions
       from Group II Available Funds pursuant to  subclauses (II)(i) and (ii)
       below;

            (II) from amounts in respect of Group II Available Funds:

             (i) first,  to the  Holders of  the Group  II Certificates,  the
       Group II Current Interest for such Distribution Date; and

            (ii) second,  to the  Holders of  the Group  II Certificates,  an
       amount equal to  the Group II Principal Distribution Amount  until the
       Certificate Principal Balance thereof is reduced to zero; 

            (III)  from  amounts  in  respect  of  Group  I  Available  Funds
       remaining  after  the distributions  in    clause (I)  above,  to  the
       Certificate Insurer, the Group I Reimbursement Amount;

            (IV)  from  amounts  in  respect  of  Group  II  Available  Funds
       remaining after  the distributions  in clause  in (II)  above, to  the
       Certificate Insurer, the Group II Reimbursement Amount;

            (V) from amounts in respect of Group  I Available Funds remaining
       after  the distributions in  clauses in  (I) and  (III) above,  to the
       Certificate Insurer, any remaining Group II Reimbursement Amount;

            (VI) to the holders of the  Group I or the Group II  Certificates
       or to such other  person to whom  such amount is  required to be  paid
       pursuant to the Policy,  the Preference Amount, if any,  due and owing
       such holders or such person;

            (VII)     On any  Distribution  Date,  Group  I  Available  Funds
       remaining  after making the distributions required to be made pursuant
       to the  foregoing  priorities  shall  be  distributed  to  the  extent
       necessary to  pay any Group  II Overcollateralization  Increase Amount
       remaining  after  the distributions  pursuant  to  subclause  (II)(ii)
       above; 

            (VIII)    to  the Trustee, any payments required  to be paid from
       the Trust  pursuant to Section 8.05  and not previously  paid pursuant
       to Section 4.04(a)(ii) above; 

            (IX) to  the Servicer, reimbursement  for any  indemnity payments
       made  by it hereunder, to the extent the Servicer has certified to the
       Trustee that such amounts are owing to it; and

           (X) pro  rata to  the Holders  of the  Class  R Certificates,  the
       amount remaining,  if any,  in the Distribution  Account after  making
       the distributions in (I) through (IX) above.

            (c)  Notwithstanding  Section  4.04(b)(I)(ii) above,  (x)  in the
  event a  Group I Overcollateralization Deficit  exists on  any Distribution
  Date and  the aggregate  amount distributable  as principal (including  any
  Insured Payments) of the  Class A Certificates is not sufficient  to reduce
  such Group  I  Overcollateralization  Deficit  to zero,  then  all  amounts
  distributable  as   principal  of  the   Class  A   Certificates  on   such
  Distribution Date  shall  be  allocated  concurrently  to  the  outstanding
  Classes of Class  A Certificates (other than the Class  A-IO Certificates),
  pro rata,  on the  basis on  their respective  Class Certificate  Principal
  Balances and  (y) the  aggregate  amounts distributed  on all  Distribution
  Dates to the Holders  of the Class A  Certificates on account of  principal
  shall  not  exceed  the  related  Original  Certificate  Principal  Balance
  existing on the Closing Date.

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

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

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

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

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

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

            (h)  The Trustee shall  distribute to the respective  Group I and
  Group II Certificateholder  any payment disbursed to it by  the Certificate
  Insurer in respect  of any previous distribution  to a Group I or  Group II
  Certificateholder that  was avoided  as a preference  pursuant to a  final,
  non-appealable order of a court of competent jurisdiction under  applicable
  bankruptcy,  insolvency,   receivership  or  similar  law,  and  that  such
  Certificateholder  has  repaid  to the  receiver,  conservator,  debtor-in-
  possession or trustee in bankruptcy, as the case may be.

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

            SECTION 4.05.  Statements to Certificateholders.

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

            (a)  the amount of the distribution;

            (b)  the  amount  of  the  distribution  allocable to  principal,
       separately  identifying   the  aggregate   amount  of  any   Principal
       Prepayments  for each Group or other  recoveries of principal included
       therein  and separately identifying any Overcollateralization Increase
       Amounts for each Group;

            (c)  the amount of the distribution allocable to interest;

            (d)  the  amount of  any Insured Payment  included in the amounts
       distributed to  the Holders  of Group  I or Group  II Certificates  on
       such Distribution Date;

            (e)  the  principal  amount   of  each  Group  I  and   Group  II
       Certificate  (based on a Certificate  in the original principal amount
       of  $1,000)  which  will   be  outstanding   and  the  related   Class
       Certificate  Principal Balance,  in each case  after giving  effect to
       any payment of principal on such Distribution Date;

            (f)  the  amount of  any  Overcollateralization Reduction  Amount
       for each Group;

            (g)  the  amount of  any  Overcollateralization Deficit  for each
       Group;

            (h)  the   amount   of   any    Specified   Overcollateralization
       Deficiency Amount for each Group;

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

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

            (k)  the Carry-Forward Amount for each Group, if any;

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

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

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

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

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

            (q)  the amount  of cumulative Realized Losses and its percentage
       of the  Maximum Collateral Amount for  each Group and in  total dollar
       amount; 

            (r)  Reserved; 

            (s)  Reserved; 

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

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

            (w)  the Remittance Report (defined in Section 4.06); 

            (x)  the Reimbursement Amount, if any;

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

            (z)  the  Class   A-9  Priority  Distribution  Amount   for  such
       Distribution Date.

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

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

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

            (B)  the number of, and  aggregate Loan Balance of, all  Mortgage
       Loans in  foreclosure  proceedings  (other  than  any  Mortgage  Loans
       described  in  clause (C))  and  the  percent of  the  aggregate  Loan
       Balances of such Mortgage Loans to the aggregate Loan  Balances of all
       Mortgage 

       Loans,  all  as of  the  close of  business  on  the last  day  of the
       calendar month next preceding such Distribution Date; 

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

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

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

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

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

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

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

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

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

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

            (a)  The  Trustee shall, not later than  four Business Days prior
  to each  Distribution Date,  prepare and  furnish by  telecopy a  statement
  (with respect  to such Distribution Date,  the "Remittance Report")  to the
  Seller,  the Certificate Insurer  and the Servicer setting  forth:  (i) the
  Insured  Distribution   Amount  for  such  Distribution   Date,  separately
  identifying the portions thereof allocable to  principal and interest; (ii)
  whether  the Available Funds expected to be  on deposit in the Distribution
  Account on such Distribution  Date will be sufficient to cover  the Insured
  Distribution Amount  and, if  not, the  amount of  the resulting  Available
  Funds Shortfall; (iii)  the amount  of Delinquency Advances  to be made  by
  the Servicer  in respect  of the related  Distribution Date, the  aggregate
  amount of  Delinquency  Advances outstanding  after giving  effect to  such
  Delinquency   Advances,  and   the   aggregate  amount   of  Nonrecoverable
  Delinquency Advances  in  respect  of  such  Distribution  Date;  (iv)  the
  Reimbursement  Amount due  and owing  to the  Certificate  Insurer on  such
  Distribution Date; (v) with respect to any reimbursement to  be made to the
  Certificate  Insurer for any  part or  all of  the Reimbursement  Amount on
  such Distribution Date, the  amount, if any, allocable to principal and the
  amount allocable  to interest;  (vi) the  aggregate amount  of payments  in
  respect  of  Prepayment   Interest  Shortfalls  to  be  deposited   in  the
  Collection Account by the Servicer on the  related Servicer Remittance Date
  pursuant    to   Section   3.23;    and   (vii)    the   amount    of   any
  Overcollateralization  Increase Amount  on such  Distribution Date  and the
  Overcollateralized Amount after giving effect to  all distributions on such
  Distribution Date.

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

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

            SECTION 4.07.  Compliance with Withholding Requirements.

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

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

            (a)  The  Trustee  has heretofore  established  or  caused to  be
  established  and shall  hereafter  maintain or  cause  to be  maintained  a
  separate  account denominated  a  Pre-Funding Account,  which is  and shall
  continue to be an  Eligible Account in the name of the Trustee and shall be
  designated "First Bank  National Association, as Trustee  of the  Cityscape
  Home  Equity  Loan Trust  1996-4  Pre-Funding  Account".   The  Pre-Funding
  Account shall  be treated  as an  "outside reserve  fund" under  applicable
  Treasury regulations and shall  not be part of  the REMIC.  Any  investment
  earnings  on  the Pre-Funding  Account  shall be  treated  as owned  by the
  Seller and will be taxable to the Seller.  

            The Trustee has  heretofore established  or caused  to be  estab-
  lished and shall  hereafter maintain or  cause to be maintained  a separate
  account  denominated a  Capitalized Interest  Account, which  is  and shall
  continue to be an Eligible Account  in the name of the Trustee and shall be
  designated "First  Bank National  Association, as Trustee  of the Cityscape
  Home Equity  Loan Trust Series 1996-4  Capitalized Interest Account".   The
  Capitalized Interest Account shall be treated as  an "outside reserve fund"
  under applicable Treasury regulations  and shall not be part  of the REMIC.
  Any  investment  earnings  on the  Capitalized  Interest  Account shall  be
  treated as owned by Cityscape and will be taxable to Cityscape.

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

            (b)  On the Closing Date, the Seller shall  cause to be deposited
  in the  Pre-Funding Account  and in  the Capitalized  Interest Account  the
  amounts of $33,250,254.61 and $239,120.15, respectively. 

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

            (d)  (i) If the  Pre-Funding Amount shall  not have  been reduced
  to zero on  or prior to January  31, 1997, the Trustee shall  withdraw from
  the Pre-Funding  Account the amount  on deposit  therein as of  January 31,
  1997 (after giving  effect to all withdrawals from the  Pre-Funding Account
  on such date) and promptly deposit such amount in the Certificate Account.

                 (ii)  If  the Pre-Funding Amount shall have been  reduced to
  $100,000  or less  as of  the first  Determination Date, the  Trustee shall
  withdraw from  the Pre-Funding Account the  amount remaining on  deposit in
  the Pre-Funding Account as of such Determination  Date (after giving effect
  to all withdrawals  from the Pre-Funding Account on such date) and promptly
  deposit such amount in  the Certificate Account to  be applied on the  next
  succeeding Distribution Date.

            The  amount  deposited to  the  Certificate  Account pursuant  to
  either  paragraph (i) or (ii) of  this Subsection shall be  net of any Pre-
  Funding Earnings.

            (e)  On  each Distribution  Date during  the Funding  Period, the
  Trustee  shall transfer  from the  Pre-Funding Account  to  the Capitalized
  Interest  Account the  Pre-Funding  Earnings, if  any,  applicable to  such
  Distribution Date.

            (f)  On the Business  Day prior to the Distribution Date  in each
  of January  1997 and  February 1997,  the Trustee  shall transfer from  the
  Capitalized  Interest Account  to the  Certificate Account  the Capitalized
  Interest Requirement, if any, for such Distribution Date.

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

                                   ARTICLE V

                                THE CERTIFICATES

            SECTION 5.01.  The Certificates.

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

            The  Certificates  will be  substantially  in  the forms  annexed
  hereto as  Exhibits A, B, C  and Q.   The Class A  Certificates (other than
  the Class  A-IO Certificates) will be  Book-Entry Certificates and  Class R
  Certificates of  each Class  will be issuable  in registered form  only, in
  denominations of  authorized  Percentage  Interests  as  described  in  the
  definition thereof.  Each Certificate  will share ratably in all  rights of
  the related Class.

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

            Interest shall accrue on the Certificates on  the basis of a 360-
  day year  consisting of twelve 30-day  months except as  otherwise provided
  herein.

            SECTION 5.02.  Registration   of   Transfer   and   Exchange   of
                           Certificates.

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

            (b)  (i) The  Class A-10 and Class  R Certificates have  not been
                 registered or  qualified under the  Securities Act  of 1933,
                 as amended  (the "1933 Act"),  or any state securities  laws
                 or "Blue  Sky" laws.   No  transfer, sale,  pledge or  other
                 disposition of any  Class A-10 or Class  R Certificate shall
                 be made unless such disposition is made 

                 pursuant to  an effective  registration statement  under the
                 1933 Act  and effective registration or  qualification under
                 applicable state securities laws  or "Blue Sky" laws,  or is
                 made  in   a  transaction  which   does  not   require  such
                 registration  or   qualification.    In  the  event  that  a
                 transfer is  to be made in  reliance upon an  exemption from
                 the 1933 Act,  the Trustee shall not  register such transfer
                 unless:

                 (A)  the Class A-10 (if  a Definitive Certificate) or  Class
                      R   Certificateholder    desiring   to   effect    such
                      disposition   and   such   Class   A-10   or   Class  R
                      Certificateholder's    prospective    transferee   each
                      certify   to   the  Trustee   in   writing   the  facts
                      surrounding   such  disposition,   which  certification
                      shall  be  substantially  in  the   form  of  Exhibit J
                      hereto; or

                 (B)  the Class A-10 (if  a Definitive Certificate) or  Class
                      R   Certificateholder    desiring   to   effect    such
                      disposition delivers  to  the  Trustee  an  Opinion  of
                      Counsel satisfactory to the Trustee that such  transfer
                      may  be made  pursuant to  an exemption  from the  1933
                      Act,  which Opinion of Counsel  shall not be an expense
                      of the Trustee. 

                 Neither the  Seller,  the Depositor,  the  Servicer nor  the
                 Trustee are obligated under  this Agreement to register  the
                 Class A-10  or Class  R Certificates under  the 1933 Act  or
                 any  other   securities  law  or  to  take  any  action  not
                 otherwise  required  under  this  Agreement  to  permit  the
                 transfer of Class A-10 or Class  R Certificates without such
                 registration  or  qualification.   Any  such  Class A-10  or
                 Class R Certificateholder  desiring to effect such  transfer
                 shall, and  does  hereby agree  to,  promptly indemnify  and
                 reimburse  the Trustee,  the Seller,  the Depositor  and the
                 Servicer for  costs and expenses incurred in connection with
                 any liability that results if the transfer  is not so exempt
                 or  is not made in  accordance with  such applicable federal
                 and state laws.

            (ii) Notwithstanding  anything   to  the  contrary   herein,  the
                 Trustee shall not register  the transfer of any  Certificate
                 unless it  shall have received  (a) a  representation letter
                 substantially in  the form of Exhibit J hereto or (b) in the
                 case of a transfer to an insurance  company general account,
                 either  a representation  letter as  described in  (a) above
                 or,  if  such representation  letter  does  not contain  the
                 representation provided  for in  item D of  such Exhibit  J,
                 then  in  lieu  thereof, an  Opinion  of  Counsel  from  the
                 prospective transferee  of such Certificate,  acceptable to,
                 and in form  and substance satisfactory to,  the Trustee and
                 the Seller, to the effect  that the acquisition and  holding
                 of  the   Certificate  and  the  servicing,  management  and
                 operation of  the  Trust with  respect  to such  prospective
                 transferee  are  exempt  from  the  "prohibited transaction"
                 provisions of  ERISA  and the  Code  pursuant to  Prohibited
                 Transaction   Class Exemption  95-60 (relating to  insurance
                 company general accounts).  

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

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

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

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

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

            (h)  The  Trustee  shall not  register  any  Class A  Certificate
  (other than  the Class A-IO  Certificates) in  the name  of the Trust,  the
  Servicer,  the  Seller,  any   Sub-Servicer  or  any  of  their  respective
  affiliates,  (the Trustee  may require  any prospective  transferee of  any
  Class A Certificate to certify that it is not such an affiliate).

            SECTION 5.03.  Mutilated,  Destroyed,  Lost  or   Stolen  Certif-
                           icates.

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

            SECTION 5.04.  Persons Deemed Certificateholders.

            The  Seller,  the  Depositor,  the  Servicer,  the  Trustee,  the
  Certificate Insurer and any  agent of any of  them may treat the  Person in
  whose name  any Certificate  is registered in  the Certificate Register  as
  the Certificateholder for the  purpose of receiving distributions  pursuant
  to Section  4.04 and  for all  other purposes whatsoever,  and neither  the
  Seller, the Depositor,  the Servicer, the Trustee, the  Certificate Insurer
  nor any agent of any of them shall be affected by notice to the contrary.

            SECTION 5.05.  Book-Entry Certificates.

            Each Class  of Class  A Certificates (other  than the Class  A-IO
  Certificates),  upon original issuance, shall be  issued in the form of one
  or  more typewritten Certificates representing the Book-Entry Certificates,
  to be delivered to the  Depository by or on behalf of  the Depositor.  Such
  Certificates shall initially  be registered on the Certificate  Register in
  the name of the  Depository or its nominee,  and no Certificate Owner  will
  receive  a  definitive certificate  representing  such  Certificate Owner's
  interest in such Certificates, except as provided in Section 5.07.   Unless
  and   until   definitive,  fully   registered   Certificates   ("Definitive
                                                                   ----------
  Certificates") have  been issued  to the  Certificate Owners  of such  
  ------------
  Certificates pursuant  to  Section 5.07.:

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

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

            (c)  registration  of  the Book-Entry  Certificates  may  not  be
  transferred by the Trustee except to another Depository;

            (d)  the rights  of  the respective  Certificate  Owners of  such
  Certificates  shall  be  exercised only  through  the  Depository  and  the
  Depository Participants  and shall be limited  to those established  by law
  and agreements between  the Owners of such Certificates and  the Depository
  and/or the  Depository Participants.  Pursuant to the Depository Agreement,
  unless and  until Definitive  Certificates are issued  with respect to  any
  Class of  Class A  Certificates pursuant  to Section  5.07, the  Depository
  will make  book-entry  transfers  among  the  Depository  Participants  and
  receive  and  transmit  distributions  of  principal  and  interest on  the
  related Certificates to such Depository Participants;

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

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

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

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

            SECTION 5.06.  Notices to Depository.

            Whenever  any notice  or other  communication is  required  to be
  given to Certificateholders  of any Class with respect to  which Book-Entry
  Certificates  have been  issued, unless  and until  Definitive Certificates
  shall  have been  issued to  the related  Certificate  Owners, the  Trustee
  shall give all such notices and communications to the Depository.

            SECTION 5.07.  Definitive Certificates.

            If after  Book-Entry Certificates have  been issued  with respect
  to the Class A  Certificates (other than the Class A-IO  Certificates), (a)
  the Depositor advises the  Trustee that the Depository is no longer willing
  or able  to discharge  properly its  responsibilities under  the Depository
  Agreement  with  respect  to  such Certificates  and  the  Trustee  or  the
  Depositor is unable to locate a qualified successor, (b) the  Depositor, at
  its  sole option, advises the Trustee that it elects to terminate the book-
  entry system  with respect to such  Certificates through the  Depository or
  (c) after the occurrence and continuation of an Event 
  of Default, Certificate  Owners of any Class of Certificates  evidencing at
  least 51% of the  Voting Rights of  such Class advise  the Trustee and  the
  Depository  in   writing  through  the  Depository  Participants  that  the
  continuation  of  a book-entry  system  with respect  to  such Certificates
  through  the  Depository (or  its  successor)  is  no longer  in  the  best
  interests  of the  Certificate Owners  with respect  to such  Certificates,
  then the Trustee shall notify all Certificate  Owners of such Certificates,
  through  the Depository, of  the occurrence  of any such  event and  of the
  availability of  Definitive Certificates to  Certificate Owners  requesting
  the  same.    The Depositor  shall  provide the  Trustee  with  an adequate
  inventory  of  certificates to  facilitate  the  issuance and  transfer  of
  Definitive  Certificates.   Upon  surrender  to  the Trustee  of  any  such
  Certificates by  the Depository,  accompanied by registration  instructions
  from the  Depository for registration, the  Trustee shall  authenticate and
  deliver  such  Definitive Certificates.    Neither  the Depositor  nor  the
  Trustee shall be liable for any delay in delivery  of such instructions and
  each  may conclusively rely on, and shall  be protected in relying on, such
  instructions.   Further,  upon the  request  of a  Holder of  a Class  A-10
  Certificate, a Definitive  Certificate may be issued  with respect  thereto
  upon presentation of  appropriate documentation to the Trustee  as required
  by  this Article V.  Upon the issuance of such Definitive Certificates, all
  references herein to  obligations imposed upon  or to  be performed by  the
  Depository  shall  be  deemed  to be  imposed  upon  and  performed  by the
  Trustee,  to  the  extent  applicable  with   respect  to  such  Definitive
  Certificates  and  the  Trustee   shall  recognize  the  Holders  of   such
  Definitive Certificates as Certificateholders hereunder.

                                   ARTICLE VI

                          THE SELLER AND THE SERVICER

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

            The  Seller,  the  Depositor  and  the  Servicer  each  shall  be
  severally liable in accordance herewith  only to the extent of the  obliga-
  tions specifically imposed  by this Agreement and  undertaken hereunder  by
  the Seller, the Depositor and the Servicer, respectively, herein.

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

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

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

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

            Neither the Seller, the Depositor  or the Servicer nor any of the
  directors, officers,  employees or agents of  the Seller, the  Depositor or
  the  Servicer, or members or affiliates of the Depositor shall be under any
  liability to the  Trust or the  Certificateholders for any action  taken or
  for  refraining from the  taking of  any action in  good faith  pursuant to
  this Agreement,  or for  errors in judgment;  provided, however, that  this
                                                --------  -------
  provision shall not protect the Seller, the Depositor, the Servicer or any 
  such person against the remedies provided herein for  the  breach  of  any
  warranties, representations  or  covenants  made  herein,  or  against  any
  specific liability  imposed on  the Seller, the  Depositor or the  Servicer
  herein,  or against  any  liability which  would  otherwise be  imposed  by
  reason of willful  misfeasance, bad faith or negligence in  the performance
  of duties of  the Servicer, the Depositor  or the Seller,  as the case  may
  be,  or by  reason of reckless  disregard of obligations  and duties of the
  Servicer, the Depositor or the Seller, as  the case may be, hereunder.  The
  Seller, the Depositor, the Servicer and any  director, officer, employee or
  agent  of  the Seller,  the Depositor  or the  Servicer,  or any  member or
  affiliate of the  Depositor may rely in  good faith on any document  of any
  kind which, prima facie, is properly  executed  and  submitted by  any  
              ----- -----
  Person  respecting  any matters  arising hereunder.

            The  Servicer, the  Seller  and the  Depositor and  any director,
  officer,  employee or  agent of the  Servicer, the Seller  or the Depositor
  shall be indemnified by the Trust and held harmless against 
  any  loss, liability  or expense  incurred in  connection  with any  audit,
  controversy or  judicial  proceeding  relating  to  a  governmental  taxing
  authority  or  any   legal  action  relating  to  this  Agreement   or  the
  Certificates, other  than any  loss, liability  or expense  related to  any
  specific  Mortgage  Loan  or  Mortgage Loans  (except  as  any  such  loss,
  liability  or expense  shall  be otherwise  reimbursable  pursuant to  this
  Agreement)  and  any loss,  liability  or  expense incurred  by  reason  of
  willful misfeasance, bad  faith or negligence in the performance  of duties
  hereunder or  by reason  of reckless  disregard of  obligations and  duties
  hereunder.   Except as  otherwise provided herein,  neither of the  Seller,
  the Depositor nor the Servicer shall be under any  obligation to appear in,
  prosecute or defend any legal  action that is not related to its respective
  duties under this Agreement; provided, however,
                               --------  -------
  that,  except  as  otherwise  provided  herein,  any  of  the  Seller,  the
  Depositor,  or the Servicer may, with the prior consent of the Trustee, the
  Certificate Insurer, in  its discretion undertake any such action  which it
  may  deem necessary  or desirable with  respect to  this Agreement  and the
  rights  and  duties  of  the  parties  hereto  and  the  interests  of  the
  Certificateholders and the  Certificate Insurer hereunder.   In such event,
  the legal  expenses  and  costs of  such  action,  with the  prior  written
  consent of the  Certificate Insurer, and any liability  resulting therefrom
  shall  be, expenses, costs  and liabilities of  the Trust,  and the Seller,
  the Depositor and the Servicer  shall be entitled to be reimbursed therefor
  out of the Certificate Account.

            SECTION 6.04.  Limitation  on  Resignation  of  the  Servicer; No
                           Assignment or Delegation of Duties by Servicer.

            The  Servicer shall  not resign from  the obligations  and duties
  hereby imposed on it  except (a) by the  mutual consent of the  Certificate
  Insurer (except  that if a Certificate Insurer  Default has occurred and is
  continuing, the decision of  the Trustee shall control) and  the Trustee or
  (b) upon determination that its duties hereunder  are no longer permissible
  under applicable law.   Any such  determination pursuant to  clause (b)  of
  the preceding sentence permitting the resignation of  the Servicer shall be
  evidenced by  an Independent  Opinion of Counsel  to such effect  delivered
  (at  the expense  of  the  Servicer) to  the  Trustee  and the  Certificate
  Insurer.  No resignation of  the Servicer shall become effective  until the
  Trustee or  a successor servicer, appointed  pursuant to the  provisions of
  3.26(b) and  satisfying the requirements of  Sections 6.06 and  7.02 hereof
  with respect  to the  qualifications of  a successor  Servicer, shall  have
  assumed the  Servicer's responsibilities,  duties, liabilities (other  than
  those liabilities arising  prior to the appointment of such  successor) and
  obligations under this Agreement.

            Except  as  expressly provided  herein,  the  Servicer shall  not
  assign or transfer any of  its rights, benefits or privileges  hereunder to
  any  other Person, or (except as permitted  by Section 3.02) delegate to or
  subcontract with, or authorize  or appoint any other Person to  perform any
  of  the duties,  covenants or obligations  to be performed  by the Servicer
  hereunder, without  the prior  written consent of  each of the  Certificate
  Insurer except that if  a Certificate Insurer  Default has occurred and  is
  continuing, the  decision of the Trustee  shall control, and  notice to the
  Trustee, and absent  such written consent any agreement, instrument  or act
  purporting  to  effect  any   such  assignment,  transfer,  delegation   or
  appointment shall be void.

            SECTION 6.05.  Rights   of  the   Seller,   the  Depositor,   the
                           Certificateholders and  Others in  Respect of  the
                           Servicer.

            The Servicer  shall (and  shall require  any Sub-Servicer  in the
  related  Sub-Servicing Agreement to) afford, the Seller, the Depositor, the
  Trustee  and any  Class A  Certificateholder  who has  a  greater than  10%
  Percentage Interest  in the related Class  and any representative  or agent
  of  the  foregoing and  the  Certificate Insurer,  upon  reasonable notice,
  during  normal business  hours, access  to all  records  maintained by  the
  Servicer  in respect of its rights and  obligations hereunder and access to
  officers  of the  Servicer  and  each  Sub-Servicer  responsible  for  such
  obligations.   Upon request  and at  such requesting  party's expense,  the
  Servicer  shall  furnish  to  the Seller,  the  Depositor,  the Certificate
  Insurer, any Certificateholder  and the Trustee the  Servicer's most recent
  publicly  available  financial  statements  and  each  Sub-Servicer's  most
  recent financial  statements (annual or  quarterly statements, as the  case
  may be)  and such other information  relating to their capacity  to perform
  their  obligations  under this  Agreement  as  the Servicer  or  such  Sub-
  Servicer possesses.

            To the extent such information is not  otherwise available to the
  public,  the Seller,  the Depositor,  the Certificateholders,  the Servicer
  (with respect to information of  any Sub-Servicer) and the Trustee and  the
  Certificate   Insurer  shall  not   disseminate  any  information  obtained
  pursuant  to the preceding two sentences without the Servicer's or the Sub-
  Servicer's (only with respect to information of  such Sub-Servicer) written
  consent, except as  required pursuant to  this Agreement or  to the  extent
  that it is necessary to do so (i) in working  with legal counsel, auditors,
  taxing authorities  or other governmental  agencies for  reasons consistent
  with  the performance of  their respective  duties or (ii)  pursuant to any
  law, rule, regulation,  order, judgment, writ, injunction or decree  of any
  court or  governmental  authority, or  as  may be  required  in any  report
  submitted to any regulatory body, having jurisdiction  over the Seller, the
  Depositor, the  Servicer, the Trustee,  any Certificateholder or the  Trust
  Estate, as the  case may be,  and in any  case, the Seller,  the Depositor,
  the  Servicer (with  respect to  information of  any  Sub-Servicer) or  the
  Trustee, as  the case may  be, shall  use its  best efforts  to assure  the
  confidentiality of any such disseminated non-public information.

            SECTION 6.06.  Eligibility Requirements for Servicer.

            The Servicer hereunder shall at  all times be a corporation  or a
  state-chartered or  national  bank acceptable  to  the Certificate  Insurer
  except  that  if  a  Certificate  Insurer  Default   has  occurred  and  is
  continuing, such entity shall be  acceptable to the Trustee.  The  Servicer
  shall be organized  and doing business under  the laws of any state  or the
  United  States of America having equity of at least $25,000,000 (other than
  the original  Servicer) (or such  lower level as may  be acceptable  to the
  Certificate Insurer, or, if a Certificate Insurer  Default has occurred and
  is continuing, to  the Trustee).   In case at any  time the Servicer  shall
  cease to  be eligible in  accordance with the  provisions of  this Section,
  the Servicer  shall resign immediately  in the manner  and with the  effect
  specified in Section 7.02(a).

                                  ARTICLE VII

                                    DEFAULT

            SECTION 7.01.  Servicer Defaults;  Certain Matters Affecting  the
                           Servicer.

            (a)  "Servicer Default",  wherever used herein,  means any one of
  the following events:

         (i)     any failure  by the Servicer  to deposit  in the  Collection
       Account  and  the  Certificate   Account  any  amount  (other  than  a
       Delinquency Advance required to  be made from  its own funds) that  it
       is  required to  deposit  under the  terms  of this  Agreement,  which
       continues unremedied for a period  of two Business Days after the date
       upon which such payment was required to be remitted or paid; or

        (ii)     any failure on  the part of the Servicer  duly to observe or
       perform  in  any  material  respect any  other  of  the  covenants  or
       agreements on the  part of the Servicer contained in  the Certificates
       or in  this Agreement which  continues unremedied for  a period of  30
       days  after  the first  date  on  which (x) a  Servicing  Officer  has
       knowledge of  such  failure or  (y) written  notice of  such  failure,
       requiring  the same  to  be  remedied,  shall  have been  given  to  a
       Servicing  Officer   by  the  Seller,  the  Certificate  Insurer,  the
       Majority Certificateholders, the Depositor, or the Trustee; or

       (iii)     a decree or order for  relief of a court or agency or super-
       visory   authority  having   jurisdiction  in   the  premises   in  an
       involuntary  case  under  any  present  or  future  federal  or  state
       bankruptcy,  insolvency  or  similar  law  or  the  appointment  of  a
       conservator or  receiver or liquidator in any insolvency, readjustment
       of  debt, marshalling of assets and liabilities or similar proceeding,
       or for  the winding-up or liquidation of  its affairs, shall have been
       entered  against the  Servicer and  such decree  or  order shall  have
       remained in  force undischarged or unstayed  for a period  of 45 days;
       or

        (iv)     the  Servicer  shall  consent   to  the  appointment  of   a
       conservator or  receiver or liquidator in any insolvency, readjustment
       of debt, marshalling of assets and liabilities or  similar proceedings
       of  or  relating  to  the  Servicer  or  of  or  relating  to  all  or
       substantially all of its property; or

         (v)     the  Servicer shall  admit in  writing its  inability to pay
       its debts  generally  as they  become  due, file  a petition  to  take
       advantage  of  any applicable  insolvency  or  reorganization statute,
       make an  assignment for the benefit  of its creditors,  or voluntarily
       suspend payment of its obligations; or

        (vi)     any failure of  the Servicer, in its capacity as  Seller, to
       repurchase, or  substitute a Qualified  Substitute Mortgage  Loan for,
       any Mortgage Loan as required by Section 2.06 hereof; or

       (vii)     any failure  of the Servicer to  pay any Delinquency Advance
       or any  amount in  respect of  Prepayment Interest  Shortfalls on  any
       Servicer  Remittance Date  required  to be  made  from its  own  funds
       pursuant  to  Section  3.23  or  4.06,  respectively,  that  continues
       unremedied for a period of one Business Day; or

       (viii)    an   insufficiency   in   Available   Funds  occurs   on   a
       Distribution  Date,  resulting in  the  need for  an  Insured Payment,
       unless the Certificate Insurer  determines that such insufficiency  in
       Available Funds  resulted from causes beyond the reasonable control of
       the Servicer; or

        (ix)     either (a) the  Servicer fails to make any payment  due with
       respect  to recourse  debt or  other obligations  which  such debt  or
       obligations has (or have) an  aggregate principal balance of  $750,000
       or  more; or (b) the occurrence  of any event or  the existence of any
       condition,  the effect  of which  is to cause  (or permit  one or more
       persons  to  cause)  $750,000  or  more  of  recourse  debt  or  other
       obligations  of the  Servicer  to become  due  before its  (or  their)
       stated maturity or before its (or their)  regularly scheduled dates of
       payment, in  each case, so  long as  such failure, event  or condition
       shall be continuing and  shall not have been  waived by the person  or
       persons entitled to performance; or

         (x)     the rendering  against  the Servicer  of  a final  judgment,
       decree or order for the  payment of money in excess of  $750,000 which
       is uninsured,  and the continuance of  such judgment, decree  or order
       unsatisfied  and in  effect  for any  period  of 60  consecutive  days
       without a stay of execution; or

        (xi)     the  stockholders'  equity of  the  Servicer  calculated  in
       accordance with  generally accepted accounting principles is less than
       $20,000,000; or

       (xii)     a  failure   of  the  Servicer  to  meet  the  Servicer
       Termination Test for either Group; or

       (xiii)     there is  a  change  of "control"  of  the  Servicer  (where
       "control" has  the meaning ascribed to  it in the  Securities Exchange
       Act of  1934, as amended  from time to  time), unless the  Certificate
       Insurer  has  determined  in  a  manner  which  is  not  arbitrary  or
       capricious  that such  change  in control  does  not have  a  material
       adverse effect on the interests of the Certificate Insurer.

            If a Servicer Default  shall occur, then, and  in each and  every
  such case, so  long as such Servicer Default shall  not have been remedied,
  (x)  the Certificate  Insurer or  (y) the Trustee  at the  direction of the
  Majority Certificateholders  with respect  to the  related Group, with  the
  consent  of the  Certificate  Insurer, may,  by  notice in  writing to  the
  Servicer,  the   Trustee,   the  Depositor,   the   Seller,  each   related
  Certificateholder and the  Certificate Insurer, terminate all of the rights
  and obligations of  the Servicer in its  capacity as Servicer with  respect
  to either Group or both Groups, as applicable under  this Agreement, to the
  extent permitted by law, and in  and to the related Mortgage Loans and  the
  proceeds thereof.

            On and  after the  receipt by  the Servicer of  any such  written
  notice,  all authority  and power  of the  Servicer  under this  Agreement,
  whether  with respect  to the Certificates  (other than as  a Holder of any
  Certificate)  or the Mortgage Loans  of one or  both Groups, as applicable,
  or the Policy or otherwise,  shall pass to and be vested in the  Trustee or
  other  successor Servicer  appointed pursuant  to Section  3.26 hereof and,
  without limitation, the Trustee or such other  successor Servicer is hereby
  authorized and  empowered, as attorney-in-fact or otherwise, to execute and
  deliver, on behalf  of and  at the  expense of  the Servicer,  any and  all
  documents  and other instruments and to do  or accomplish all other acts or
  things necessary or  appropriate to effect  the purposes of such  notice of
  termination,  whether   to  complete  the   transfer  and   endorsement  or
  assignment  of  the  related  Mortgage  Loans  and  related  documents,  or
  otherwise.

            The Servicer agrees promptly (and in any event no later  than ten
  Business Days subsequent to such notice) to  provide the successor Servicer
  with all documents and records requested  by it to enable it to  assume the
  Servicer functions under  this Agreement with respect to the  related Group
  or Groups,  and to cooperate with  the successor Servicer in  effecting the
  termination of  the  Servicer's  responsibilities  and  rights  under  this
  Agreement, including,  without limitation, the transfer within one Business
  Day to the  successor Servicer or  its designee  for administration of  all
  cash amounts  which shall at the  time be or  should have been  credited by
  the Servicer  to any Account,  or which shall  thereafter be received  with
  respect  to the  related Mortgage  Loans or  any related REO  Property 
  (provided, however,  that the  Servicer shall  continue to be  entitled
   --------  -------
  to  receive all  amounts   accrued  or owing to  it under this  Agreement
  on  or prior to  the date of   such termination, whether  in respect of
  Delinquency Advances  or otherwise   and shall continue to  be entitled to
  the  benefit of Section 6.03  hereof,   notwithstanding such termination).

            For  purposes of  this Section  7.01, the  Trustee  shall not  be
  deemed  to  have knowledge  of  a  Servicer Default  unless  a  Responsible
  Officer  of the  Trustee has  actual knowledge  thereof  or unless  written
  notice of any  event which is in fact  such a Servicer Default  is received
  at  the  notice address  of  the Trustee  provided  herein and  such notice
  references the Certificates,  the Seller, the Depositor, the Trust  or this
  Agreement.

            For purposes of this  Section 7.01, any consent  or determination
  by the  Certificate Insurer shall be  replaced by consent  or determination
  of  the Majority  Certificateholders of the  related Group  or Groups  if a
  Certificate Insurer Default has occurred and is continuing.

            (b)  All rights  of action under this  Agreement or under any  of
  the  Certificates, enforceable by the Servicer on behalf of Trustee, may be
  enforced by it without  the possession of any  of the Certificates, or  the
  production thereof at  the trial or other proceeding relating  thereto, and
  any such  suit, action or proceeding  instituted by the Servicer  on behalf
  of Trustee shall be brought in its name for the  benefit of all the Holders
  of such Certificates, subject to the provisions of this Agreement.

            SECTION 7.02.  Trustee to Act; Appointment of Successor.

            On  and  after  the  day  the  Servicer   receives  a  notice  of
  termination pursuant to Section 7.01  or on and after the day  the Servicer
  becomes  ineligible to  act as  Servicer due  to an  inability to  meet the
  eligibility requirements of Section  6.07, and unless a  successor Servicer
  other than the Trustee has  been appointed pursuant to Section 3.26 hereof,
  the Trustee  shall be the successor in all  respects to the Servicer in its
  capacity   as  Servicer  under  this   Agreement  (until  replaced  by  the
  Certificate Insurer) with  respect to the  related Group or Groups  and the
  transactions  set forth or provided for herein  and shall be subject to all
  the responsibilities, duties and  liabilities relating thereto and  arising
  thereafter  placed  on  the Servicer  (except  for  any representations  or
  warranties of  the Servicer  and any  obligation to  repurchase a  Mortgage
  Loan  for  any  reason  hereunder) by  the  terms  and  provisions  hereof,
  including,  without  limitation,   the  Servicer's   obligations  to   make
  Delinquency Advances pursuant  to Section 4.06 (but only to the extent that
  it determines that  such Delinquency Advance would not be  a Nonrecoverable
  Delinquency  Advance)  and  payments  of  Prepayment   Interest  Shortfalls
  pursuant to  Section 3.23  (including, if  the Servicer  was terminated  in
  connection with an Event of Default described  in Section 7.01(a)(vii), the
  Delinquency Advance(s)  and/or Prepayment Interest  Shortfalls not  made by
  the Servicer  which resulted in such  termination); provided, however, that
                                                      --------  -------
  if the Trustee is prohibited by law or regulation (as  evidenced by 
  an Independent Opinion of Counsel) from obligating  itself to make advances
  regarding  delinquent  Mortgage  Loans,  then  the  Trustee  shall  not  be
  obligated  to  make   Delinquency  Advances  or  payments  in   respect  of
  Prepayment Interest Shortfalls; and provided, further, that  any failure to
                                      --------  -------
  perform such duties  or  responsibilities caused  by  the  Servicer's 
  failure  to  provide  the   documents and records required  by Section 7.01 
  shall not be considered  a   default by the Trustee as successor to the
  Servicer hereunder.

            Notwithstanding the above,  if the Trustee shall be unable  to so
  act  as successor  Servicer or  if the  Trustee is  prohibited by  law from
  making advances regarding delinquent  Mortgage Loans or making payments  in
  respect  of Prepayment  Interest Shortfalls,  and in  such  event that  the
  procedures  described  in  Section   3.26  have  not  commenced   within  a
  reasonable  period of  time, then  the Trustee  shall petition  a court  of
  competent jurisdiction to  appoint, as the successor to the  Servicer under
  this   Agreement  in   the   assumption  of   all  or   any  part   of  the
  responsibilities,  duties   or  liabilities  of  the  Servicer  under  this
  Agreement,  any established  mortgage loan  servicing institution qualified
  to  service mortgage  loans  such as  the  Mortgage Loans  which  meets the
  eligibility requirements of Section 6.07 hereof.

            In connection  with  such appointment  made  by such  court,  the
  Trustee may make  such arrangements for the compensation of  such successor
  out of  payments on Mortgage  Loans as it and  such successor  shall agree;
  provided, however, that no  such compensation  shall be in  excess of that
  --------  -------
  permitted the Servicer  as such  hereunder.   The Seller,  the 
  Certificate Insurer,  the   Trustee, and  such successor shall take  such
  action, consistent  with this   Agreement,  as shall be necessary to 
  effectuate any such succession.  Upon   a successor  Servicer's acceptance 
  of its appointment  by such court,  the   Trustee shall  notify in  writing
  the  Seller, each  Certificateholder, the   Depositor,   the  Certificate 
  Insurer  and  each  Rating  Agency  of  such   appointment.

            No  appointment  of  a  successor  to  the  Servicer  under  this
  Agreement shall be effective  until the assumption by the  successor to the
  Servicer of  all  the responsibilities,  duties  and liabilities  hereunder
  with respect  to the related Group or Groups,  except as otherwise provided
  herein.
    
            Any successor to  the Servicer, other than  a successor appointed
  by  a court of  competent jurisdiction  upon the  petition of  the Trustee,
  shall be entitled to receive, as compensation  therefor, the Servicing Fee,
  calculated at  a servicing fee rate  to be agreed upon  at the time between
  such successor and  the Seller (it being  acknowledged that the Trustee  as
  Successor Servicer  shall be  entitled to the  Servicing Fee Rate  provided
  for  herein), but not  in excess of  the Servicing Fee Rate,  and all funds
  relating to the  Mortgage Loans which the Servicer would have been entitled
  to  if  the  Servicer  had  continued  to  act  hereunder, subject  to  the
  obligation to pay any Make-Whole Amounts pursuant to Section 3.17.

            The successor Servicer  (other than the Trustee) shall  be solely
  liable  for  any  costs  and  expenses  associated  with  the  transfer  of
  servicing to such successor Servicer.

            SECTION 7.03.  Notification to Mortgagors                     and
                           Certificateholders.

            (a)  Upon any such termination pursuant to Section  7.02 above or
  appointment of  a successor  to  the Servicer,  the Trustee  shall, at  the
  expense of  the Servicer,  give prompt  written notice  thereof to  related
  Certificateholders at  their respective addresses appearing in the Certifi-
  cate Register and  to each related Mortgagor at their  respective addresses
  appearing in the Mortgage Loan Schedule.

            (b)   Within  three Business  Days after  the  occurrence of  any
  event  which constitutes or which,  with notice  or lapse of  time or both,
  would constitute  a Servicer Default, the  Trustee shall transmit  by mail,
  at  the expense  of the  Servicer, to  all Holders  of Certificates  of the
  related Group and  the Certificate Insurer, notice of any  Servicer Default
  actually known to a Responsible Officer of the Trustee.

            SECTION 7.04.  Additional  Remedies  of  Trustee   Upon  Servicer
                           Defaults.

            Upon any  Servicer Default, the Trustee  shall have the  right to
  the extent consistent  with the rights reserved to the  Certificate Insurer
  hereunder,  in its  own name  and as  Trustee, to  take all actions  now or
  hereafter existing at law,  in equity or by  statute to enforce its  rights
  and  remedies and  to protect  the interests,  and enforce  the rights  and
  remedies,  of   the  Certificateholders  (including  the   institution  and
  prosecution of all judicial,  administrative and other proceedings  and the
  filings of proofs of  claim and debt in  connection therewith).  No  remedy
  provided for by this Agreement  shall be exclusive of any other remedy, and
  each and  every remedy shall  be cumulative  and in  addition to any  other
  remedy  and no  delay or  omission to  exercise any  right or  remedy shall
  impair any such  right or remedy or shall  be deemed to be  a waiver of any
  Servicer Default.

            SECTION 7.05.  Waiver of Servicer Defaults.

            The Certificate  Insurer,  and  subject to  the  consent  of  the
  Trustee, which  consent may  not be  unreasonably withheld,  may waive  any
  Servicer  Default and its  consequences, except  that if  a default  in the
  making  of  any   required  deposit  to  the  Collection  Account   or  the
  Certificate  Account that would result in a  failure of the Trustee to make
  any  required distribution on the Certificates may be waived only by all of
  the  Certificateholders of  the related Group.   Upon any  waiver of a past
  Servicer  Default, such  Servicer Default  shall cease  to  exist, and  any
  Servicer Default  arising therefrom shall be  deemed to have  been remedied
  for every purpose  of this Agreement.   No such waiver shall extend  to any
  subsequent  or  other  Servicer Default  or  impair  any  right  consequent
  thereto  except to  the extent  expressly so  waived.   Notice of  any such
  waiver  shall be  given by  the Trustee  to each  Rating Agency and  to all
  Certificateholders of the related Group.

            SECTION 7.06   Survivability of Servicer Liabilities.  

            Notwithstanding   anything   herein   to   the   contrary,   upon
  termination  of the  Servicer hereunder,  any liabilities  of  the Servicer
  which accrued prior to such termination shall survive such termination.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

            SECTION 8.01.  Duties of Trustee.

            The Trustee,  prior to the occurrence  of a Servicer  Default and
  after  the  curing  of  all Servicer  Defaults  which  may  have  occurred,
  undertakes to perform such duties  and only such duties as are specifically
  set  forth in this Agreement.  During a Servicer Default, the Trustee shall
  exercise such of the rights and  powers vested in it by this Agreement, and
  use the  same  degree of  care and  skill in  their exercise  as a  prudent
  person  would exercise or  use under  the circumstances  in the  conduct of
  such person's own affairs.   Any permissive right of the Trustee enumerated
  in this Agreement shall not be construed as a duty.

            The Trustee,  upon  receipt  of  all  resolutions,  certificates,
  statements,  opinions,  reports,  documents,  orders or  other  instruments
  furnished to  the Trustee which are  specifically required to  be furnished
  pursuant to  any provision of this Agreement, shall  examine them to deter-
  mine whether they are in the form specified in this Agreement.

            The Trustee may, in accordance with its  duties hereunder, do all
  things necessary  and proper  as may  be  required in  connection with  any
  secondary mortgage  licensing laws and similar requirements, including, but
  not limited, to  consenting to jurisdiction, and the appointment  of agents
  for service of process, in jurisdictions in  which the Mortgaged Properties
  are located.

            No provision of this Agreement shall be  construed to relieve the
  Trustee from  liability for  its own  negligent action,  its own  negligent
  failure to act or its own willful misconduct; provided, however, that:
                                                --------  -------

         (i)     Prior to  the occurrence  of a Servicer  Default, and  after
       the curing of all  such Servicer Defaults which may have occurred, the
       duties and  obligations of the Trustee  shall be determined  solely by
       the express  provisions of  this Agreement, the  Trustee shall not  be

       liable except  for the performance of  such duties and  obligations as
       are specifically set forth in this Agreement,  no implied covenants or
       obligations  shall  be read  into this  Agreement against  the Trustee
       and, in  the absence  of bad faith  on the  part of  the Trustee,  the
       Trustee may conclusively rely,  as to the truth of the  statements and
       the correctness of the  opinions contained therein (including, but not
       limited to, Servicer Information),  upon any certificates or  opinions
       furnished  to the  Trustee  that are  in  the form  specified in  this
       Agreement;

        (ii)     The Trustee shall  not be personally liable for an  error of
       judgment made  in good faith by  a Responsible Officer  or Responsible
       Officers of the Trustee,  unless it shall  be proved that the  Trustee
       was negligent in ascertaining the pertinent facts; and

       (iii)     The Trustee shall  not be liable with respect to  any action
       taken,  suffered  or omitted  to  be  taken by  it  in  good faith  in
       accordance  with the  direction  of  the  Certificate Insurer  or  the
       Majority Certificateholders  issued to the Trustee pursuant to Section
       8.13 hereof.


       The Trustee  shall, upon receipt of  the request substantially  in the
  form  of Exhibit  O  attached hereto,  prepare,  issue and  forward to  the
  Servicer checks for refunds and expenses indicated on such request.

            SECTION 8.02.  Certain Matters Affecting the Trustee.

            (a)  Except as otherwise provided in Section 8.01:

         (i)     The  Trustee  may  request  and  rely   upon  and  shall  be
       protected in  acting or  refraining from  acting upon  any resolution,
       Officers'  Certificate,   certificate   of  auditors   or  any   other
       certificate,  statement, instrument, opinion, report, notice, request,
       consent,   order,  appraisal,   bond  or   other  paper   or  document
       (including,  but  not limited  to,  Servicer  Information)  reasonably
       believed by  it to be genuine and to  have been signed or presented by
       the proper party or parties;

        (ii)     The  Trustee may  consult with  counsel and  any Opinion  of
       Counsel shall  be full  and complete  authorization and  protection in
       respect of any action taken or suffered or omitted  by it hereunder in
       good faith and in accordance with such Opinion of Counsel;

       (iii)     The Trustee shall be under no obligation  to exercise any of
       the trusts or  powers vested in  it by this  Agreement or to  make any
       investigation of  matters arising hereunder  to institute,  conduct or
       defend any litigation hereunder or in relation  hereto at the request,
       order or direction  of any of the Certificateholders, pursuant  to the
       provisions  of this  Agreement, unless  such Certificateholders  shall
       have offered to  the Trustee reasonable security  or indemnity against
       the costs, expenses  and liabilities which may be incurred  therein or
       thereby (provided  that an  unsecured letter  of indemnity  in a  form
       reasonably  satisfactory to  the Trustee  from a  Holder  which is  an
       insurance company having  long-term unsecured  debt which is  rated at
       least investment  grade (or having  a comparable  claim-paying ability
       rating) and  having a minimum net worth of $100,000,000  shall satisfy
       such  requirement); nothing contained  herein shall,  however, relieve
       the  Trustee of  the obligation,  upon the  occurrence  of a  Servicer
       Default of which the Trustee has actual knowledge  (which has not been
       cured or waived), to exercise  such of the rights and powers vested in
       it by this Agreement, and to use the same  degree of care and skill in
       their  exercise as a  prudent person would  exercise or  use under the
       circumstances in the conduct of such person's own affairs;

        (iv)     The Trustee shall  not be personally liable  for any  action
       taken, suffered  or omitted by it in good faith  and believed by it to
       be authorized or  within the discretion or rights or  powers conferred
       upon it by this Agreement;

         (v)     Prior to the occurrence of a  Servicer Default hereunder and
       after the  curing of  all Servicer Defaults  which may have  occurred,
       the Trustee shall  not be  bound to  make any  investigation into  the
       facts  or matters  stated in  any resolution,  certificate, statement,
       instrument,   opinion,  report,   notice,  request,   consent,  order,
       approval,  bond  or  other paper  or  document,  unless  requested  in
       writing  to  do  so by  the  Certificate  Insurer or  by  the Majority
       Certificateholders; provided, however,  that if the payment of the  
                           --------  -------
       costs, expenses or liabilities likely to  be incurred by  it in the 
       making  of such investigation is, in  the opinion  of  the Trustee,  
       not reasonably  assured  to the  Trustee by  the security  afforded  
       to it by  the terms  of this Agreement,  the Trustee  may require
       reasonable indemnity (provided  that an unsecured letter of indemnity
       in a  form reasonably  satisfactory  to the  Trustee
       from a  Holder  which is  an  insurance
       company  having  long-term  unsecured debt  which  is  rated at  least
       investment grade  (or having a comparable claim-paying ability rating)
       and having  a minimum net  worth of  $100,000,000  shall  satisfy such
       requirement)  against  such expense  or  liability as  a  condition to
       taking  any  such  action.   The  reasonable  expense  of  every  such
       examination  shall be paid by the Servicer or, if paid by the Trustee,
       shall be repaid by the Servicer upon demand;

        (vi)     The  Trustee  may  execute  any  of  the  trusts  or  powers
       hereunder or  perform any  duties hereunder either  directly or by  or
       through agents or attorneys; and

       (vii)     The  Trustee shall  not be  personally liable  for  any loss
       resulting  from  the investment  of  funds  at the  direction  of  the
       Servicer or  the Seller held in  any Account; provided,  however, that
                                                     --------  -------
       the Trustee  shall be personally liable on any investment on which it 
       is the obligor.

            (b)    Following  the  Closing  Date,  and  except  as  otherwise
  provided in  this Agreement,  the Trustee  shall not  knowingly accept  any
  contribution of  assets to  the Trust  unless it shall  have been  provided
  with  an Opinion of  Counsel at  the expense of  the party  delivering such
  assets  acceptable to it and the Certificate Insurer to the effect that the
  inclusion of such assets in  the REMIC Trust will not cause the REMIC Trust
  to fail to qualify  as a REMIC at any  time that any Certificates are  out-
  standing or  subject the Trust  to any  tax under  the REMIC Provisions  or
  other applicable provisions of federal, state and local law or ordinances.

            (c)  All rights  of action under this  Agreement or under any  of
  the  Certificates,  enforceable by  the  Trustee,  may be  enforced  by  it
  without  the possession  of  any of  the  Certificates, or  the  production
  thereof at  the trial or  other proceeding relating  thereto, and any  such
  suit, action or  proceeding instituted by the  Trustee shall be brought  in
  its  name for the benefit of all  the Holders of such Certificates, subject
  to the provisions of this Agreement.

            SECTION 8.03.  Trustee Not  Liable for  Certificates or  Mortgage
                           Loans.

            The recitals  contained  herein and  in  the Certificates  (other
  than  the signature on the  Certificates) shall be  taken as the statements
  of  the  Seller,  and  the Trustee  assumes  no  responsibility  for  their
  correctness.  The Trustee makes no representations  or warranties as to the
  validity or  sufficiency of  this Agreement or  of the Certificates  (other
  than the signature of the  Trustee on the Certificates) or of  any Mortgage
  Loan or  related document.   The Trustee shall not  be accountable  for the
  use  or application by the  Seller, the  Depositor, the Servicer  of any of
  the Certificates or of  the proceeds of such  Certificates, or for the  use
  or application  of any  funds  paid to  the Seller,  the  Depositor or  the
  Servicer in respect of the  Mortgage Loans or for the use or application of
  any funds  deposited in  or withdrawn  from the  Collection Account  by the
  Servicer.

            SECTION 8.04.  Trustee May Own Certificates.

            The Trustee in its individual capacity or  any other capacity may
  become the owner  or pledgee of Certificates with the  same rights it would
  have if it were not Trustee.

            SECTION 8.05.  Expenses of Trustee.

            The Trustee's  Fee shall  be paid  as described in  Section 4.04.
  In  addition, the  Seller covenants  and  agrees to  pay  or reimburse  the
  Trustee, upon  request, all reasonable expenses, disbursements and advances
  incurred  or made by  the Trustee,  and any director,  officer, employee or
  agent  acting for and on behalf  of the Trustee, in  accordance with any of
  the  provisions of  this Agreement  (including the  reasonable compensation
  and the expenses and  disbursements of its counsel  and of all persons  not
  regularly  in  its employ,  whether or  not such  expenses are  incurred in
  connection  with  any  Opinion  of Counsel  acquired  or  permitted  to  be
  obtained by the  Trustee) except any such expense, disbursement  or advance
  as  may arise  from  its negligence  or bad  faith.   The  Trustee  and any
  director, officer,  employee or agent of  the Trustee shall  be indemnified
  by the  Seller and  held harmless  against any loss,  liability or  expense
  incurred  in connection with or relating  to this Agreement or the Certifi-
  cates, or the  performance of any of the  Trustee's duties hereunder, other
  than  any  loss,  liability  or  expense  incurred  by  reason  of  willful
  misfeasance, bad faith or negligence in the performance of duties  hereunder;
  provided  that  (i) with  respect  to  any  such  loss, liability --------or
  expense, the Trustee  shall have given to  the   Seller,  the  Depositor,
  the Servicer,  the  Certificate  Insurer  and the Certificateholders written
  notice thereof promptly after the Trustee shall have knowledge  thereof and 
  (ii) while  maintaining control  over its  own defense,  the  Trustee shall
  cooperate   and  consult  fully   with  the Certificate  Insurer  in 
  preparing  such  defense.    Such indemnity  shall survive the termination
  or discharge of this Agreement and the resignation or removal of the Trustee.

            SECTION 8.06.  Trustee Eligibility Requirements.

            The Trustee hereunder shall  at all times  be a corporation or  a
  state-chartered  or national  bank acceptable  to the  Certificate Insurer,
  which  is not an  affiliate of  the Seller or  the Servicer,  organized and
  doing business under the  laws of any state  (or the District of  Columbia)
  or the  United States  of America, authorized  under such laws  to exercise
  corporate trust powers,  having a combined capital and  surplus of at least
  $100,000,000 and subject to supervision or examination  by federal or state
  authority.   Any  Trustee shall at  all times have  ratings assigned to its
  long-term, unsecured debt obligations  of at least "A"  by S&P and "A2"  by
  Moody's.    If  such  corporation  or   association  publishes  reports  of
  conditions at least  annually, pursuant  to law or  to the requirements  of
  the aforesaid supervising or examining authority, then  for the purposes of
  this  Section the  combined  capital and  surplus  of such  corporation  or
  association shall be deemed to  be its combined capital and surplus  as set
  forth in its  most recent report  of conditions so published.   In case  at
  any time  any Trustee shall  cease to  be eligible  in accordance with  the
  provisions of  this Section,  the Trustee shall  resign immediately in  the
  manner  and with the effect specified in  Section 8.07.  The corporation or
  national banking  association serving  as Trustee  may have normal  banking
  and  trust  relationships  with  the  Seller  and   the  Servicer  and  the
  respective affiliates.

            SECTION 8.07.  Resignation and Removal of the Trustee.

            The Trustee  may at any  time resign and  be discharged  from the
  trusts hereby created by  giving written notice thereof to the  Seller, the
  Depositor,  the Certificate  Insurer, the Servicer  and to all Certificate-
  holders.  Upon receiving such notice of any such resignation,  the Servicer
  shall select  a  successor Trustee  and  shall present  such party  to  the
  Certificate Insurer  and  the Majority  Certificateholders  and upon  their
  joint approval such party shall promptly be  appointed successor trustee by
  written instrument,  in duplicate,  which instrument shall  be delivered to
  the  resigning  Trustee and  to  the successor  trustee.   A  copy  of such
  instrument shall  be delivered to  the Certificateholders,  the Certificate
  Insurer and  the Seller by  the Servicer.   If  no successor trustee  shall
  have been so appointed and have accepted appointment  within 30 days after
  the giving  of such notice  of resignation, the resigning Trustee may 
  petition any court of  competent jurisdiction for the appointment of a 
  successor trustee.

            If at  any  time  the  Trustee shall  cease  to  be  eligible  in
  accordance with  the provisions of  Section 8.06 and  shall fail to  resign
  after  written request therefor, or if at any time the Trustee shall become
  incapable of  acting, or  shall  be adjudged  bankrupt or  insolvent, or  a
  receiver  of the  Trustee or  of its  property shall  be appointed,  or any
  public  officer shall  take charge  or  control of  the Trustee  or of  its
  property  or affairs  for the  purpose of  rehabilitation,  conservation or
  liquidation,  then   the  Servicer  shall   solicit  and  present  to   the
  Certificate Insurer  and  the Majority  Certificateholders  and upon  their
  joint written approval,  in duplicate, which instrument  shall be delivered
  to the Trustee  so removed and to  the successor trustee.   A copy of  such
  instrument shall  be delivered to  the Certificateholders,  the Certificate
  Insurer and the Seller by the Servicer.

            The Majority  Certificateholders may, with the written consent of
  the Certificate  Insurer (which  shall only be  required if no  Certificate
  Insurer Default  has occurred and  is continuing), at  any time  remove the
  Trustee and  appoint a successor by  written instrument or  instruments, in
  triplicate,  signed by such Holders or their attorneys-in-fact duly author-
  ized,  one complete  set  of which  instruments shall  be delivered  to the
  Seller, one complete set to the Trustee so removed  and one complete set to
  the successor so appointed.   A copy of such instrument shall  be delivered
  to the Certificateholders,  the Certificate  Insurer, the Servicer  and the
  Seller by the Trustee.

            Any resignation  or removal of the  Trustee and appointment  of a
  successor trustee pursuant to any  of the provisions of this  Section shall
  not  become  effective until  acceptance  of appointment  by  the successor
  trustee as provided in Section 8.08.

            Notwithstanding anything  to the  contrary  contained herein,  so
  long  as no  Certificate  Insurer Default  exists  and is  continuing,  the
  Trustee may  not be  removed by  the Certificateholders  without the  prior
  written consent  of the  Certificate Insurer,  which consent  shall not  be
  unreasonably withheld.

             SECTION 8.08. Successor Trustee.

            Any successor trustee appointed as provided  in Section  8.07
  shall  execute,  acknowledge and  deliver  to  the Certificateholders, the
  Certificate  Insurer,  the  Servicer  and  to  its predecessor  trustee  an
  instrument  accepting   such  appointment  hereunder,  and   thereupon  the
  resignation or removal  of the predecessor trustee  shall become  effective
  and such  successor trustee, without any  further act, deed  or conveyance,
  shall become fully  vested with all the rights,  powers, duties and obliga-
  tions of its predecessor hereunder,  with the like effect as  if originally
  named  as trustee  herein.  The  predecessor trustee  shall deliver  to the
  successor trustee all  Mortgage Files and related documents  and statements
  held by it hereunder  (other than any Mortgage Files at the time  held by a
  custodian,  which   shall  become  the  agent   of  any  successor  trustee
  hereunder), and the Seller, the Servicer and  the predecessor trustee shall
  execute  and  deliver such  instruments  and do  such  other things  as may
  reasonably be required for more fully and  certainly vesting and confirming
  in the successor trustee all such rights, powers, duties and obligations.

            No successor  trustee  shall accept  appointment  as provided  in
  this Section unless at the  time of such acceptance such  successor trustee
  shall be eligible under the provisions of Section 8.06.

            Upon  acceptance   of  appointment  by  a  successor  trustee  as
  provided in this Section, the predecessor trustee shall mail notice  of the
  succession of  such trustee  hereunder to  each Holder  of Certificates  at
  their respective  addresses as  shown in  the Certificate  Register and  to
  each Rating Agency.  If  the predecessor trustee fails to mail  such notice
  within  ten (10)  days after  acceptance of  appointment  by the  successor
  trustee,  the successor trustee shall cause such notice to be mailed at the
  expense of the resigning trustee.

            Notwithstanding anything  to  the contrary  contained herein, so
  long  as no  Certificate Insurer  Default exists,  the  appointment of  any
  successor  trustee pursuant  to any  provision of  this  Agreement will  be
  subject to the prior written consent of the Certificate Insurer.

            The Trustee shall not be  liable for the acts or omissions to act
  of any successor Trustee appointed hereunder.

            SECTION 8.09.  Merger or Consolidation of Trustee.

            Any  corporation or  association into  which the  Trustee  may be
  merged  or  converted  or   with  which  it  may  be  consolidated  or  any
  corporation  or  association  resulting  from  any  merger,  conversion  or
  consolidation to which the Trustee shall be a party,  or any corporation or
  association  succeeding  to the  business  of  the Trustee,  shall  be  the
  successor  of   the  Trustee  hereunder,   provided  such   corporation  or
  association  shall  be  eligible  under the  provisions  of  Section  8.06,
  without  the execution  or filing of  any paper or  any further  act on the
  part of any of the parties hereto.

            SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

            Notwithstanding  any other  provisions hereof,  at any  time, for
  the purpose of meeting any legal requirements  of any jurisdiction in which
  any part  of the Trust Estate or property securing the same may at the time
  be located,  the Trustee with the consent  of the Certificate Insurer shall
  have the  power and shall  execute and  deliver all instruments  to appoint
  one or more  Persons approved by  the Trustee to  act as co-trustee or  co-
  trustees, jointly with the Trustee, or separate  trustee or separate trust-
  ees, of all or any part of  the Trust Estate, and to vest in such Person or
  Persons, in  such capacity, such  title to  the Trust  Estate, or any  part
  thereof, and, subject  to the other  provisions of this Section  8.10, such
  powers,  duties, obligations,  rights  and trusts  as  the Seller  and  the
  Trustee  may consider  necessary or desirable.   If  the Trustee  shall not
  have  joined in such appointment within 15  days after the receipt by it of
  a request  so to do, the Certificate  Insurer shall have the  power to make
  such appointment.  Subject to the Certificate  Insurer's prior approval, no
  co-trustee or  separate trustee  hereunder shall  be required  to meet  the
  terms of  eligibility as a successor  trustee under Section  8.06 hereunder
  and no  notice  to  Holders  of  Certificates of  the  appointment  of  co-
  trustee(s) or  separate trustee(s)  shall  be required  under Section  8.08
  hereof.

            In  the case  of  any appointment  of  a co-trustee  or  separate
  trustee  pursuant to  this  Section 8.10  all  rights, powers,  duties  and
  obligations conferred  or imposed  upon the Trustee  shall be conferred  or
  imposed upon  and exercised or performed  by the Trustee  and such separate
  trustee  or co-trustee jointly, except to the  extent that under any law of
  any jurisdiction in which  any particular act or  acts are to be  performed
  by  the  Trustee  (whether as  Trustee  hereunder  or as  successor  to the
  Servicer  hereunder), the  Trustee shall be  incompetent or  unqualified to
  perform such act or  acts, in which event  such rights, powers, duties  and
  obligations (including  the holding of  title to the  Trust or  any portion
  thereof in any such jurisdiction)  shall  be  exercised and  performed  by  
  such  separate trustee or co-trustee at the direction of the Trustee.

            Any notice, request  or other writing given to the  Trustee shall
  be deemed  to have been given to each of the then separate trustees and co-
  trustees,  as effectively as if  given to  each of them.   Every instrument
  appointing  any  separate  trustee  or  co-trustee  shall   refer  to  this
  Agreement and the conditions of  this Article VIII.  Each  separate trustee
  and  co-trustee, upon  its acceptance  of the  trusts  conferred, shall  be
  vested  with  the  estates  or property  specified  in  its  instrument  of
  appointment,  either jointly  with the  Trustee or  separately,  as may  be
  provided  therein,  subject  to  all  the  provisions  of  this  Agreement,
  specifically including every provision  of this  Agreement relating to  the
  conduct of,  affecting the  liability of, or  affording protection to,  the
  Trustee.  Every such instrument shall be filed with the Trustee.

            Any separate trustee or co-trustee may, at  any time,  constitute
  the Trustee, its agent or attorney-in-fact, with  full power and authority,
  to the  extent not  prohibited by law,  to do  any lawful  act under or  in
  respect  of this Agreement on its behalf and in  its name.  If any separate
  trustee or co-trustee shall  die, become incapable of acting, resign  or be
  removed, all of its estates, properties, rights,  remedies and trusts shall
  vest  in and be exercised by  the Trustee, to the  extent permitted by law,
  without the appointment of a new or successor trustee.

            SECTION 8.11.  Trustee Records.

            The  Trustee   shall  afford  the   Seller,  the   Servicer,  the
  Certificate Insurer  and  each  Certificateholder  upon  reasonable  notice
  during  normal business  hours, access  to all  records  maintained by  the
  Trustee in respect of  its duties hereunder and  access to officers of  the
  Trustee  responsible for  performing such duties,  such inspection  to take
  place at 180 East  Fifth Street, St. Paul,  Minnesota  55101 or  such other
  place  as designated  by  the Trustee.   Upon  request,  the Trustee  shall
  furnish  the   Servicer,  the  Certificate   Insurer  and   any  requesting
  Certificateholder with its most  recent financial statements.   The Trustee
  shall cooperate  fully  with  the Seller,  the  Servicer,  the  Certificate
  Insurer and such Certificateholder and shall make  available to the Seller,
  the Servicer,  the  Certificate  Insurer  and  such  Certificateholder  for
  review  and copying such  books, documents  or records as  may be requested
  with respect  to the Trustee's duties hereunder.  The Seller, the Servicer,
  the  Certificate Insurer  and  the Certificateholders  shall  not have  any
  responsibility  or liability  for  any  action or  failure  to act  by  the
  Trustee and are not obligated  to supervise the performance of the  Trustee
  under this Agreement or otherwise.

            SECTION 8.12.  Appointment of Office or Agency.

            The Trustee designates  its office at 180 East Fifth  Street, St.
  Paul,  Minnesota   55101  as  its  agency  where  the Certificates  may  be
  surrendered  for registration  of transfer or  exchange, and  presented for
  final distribution.  The  Trustee designates its offices at 180  East Fifth
  Street,  St. Paul,  Minnesota   55101, as the  office at  which notices and
  demands to  or upon  the  Trustee in  respect of  the  Certificates may  be
  served and will notify  the Certificate Insurer and  the Certificateholders
  of any change in the location of such office or agency.

            SECTION 8.13.  Exercise  of Trustee Powers by Certificate Insurer
                           and Certificateholders.

            Subject to  the provisions of this  Article VIII, the Certificate
  Insurer,  or  the  Majority  Certificateholders  with  the  consent  of the
  Certificate  Insurer,  which  consent  may  not  be  unreasonably  withheld
  (provided
   ----- ---   that such  consent of the  Certificate Insurer shall not  be 
  required if a Certificate Insurer  Default has  occurred and  is continuing),
  may  direct the  time, method and  place of  conducting any proceeding  
  relating to the Trust or  the Certificates or  for any remedy available
  to the  Trustee in its  capacity as Trustee (and not in  its individual 
  capacity) with respect to  the Certificates  or exercising  any trust  
  or power  conferred on  the Trustee with  respect to the  Certificates 
  of the Trust  (except that  if a Certificate  Insurer  Default  has occurred
  and is  continuing  then  the direction of the  Majority Certificateholders
  shall  control and the Certificate Insurer shall have no right to act) 
  provided that:
  -------------

                      (i)  such direction shall not  be in conflict with  any
            rule of law or with this Agreement; and

                     (ii)  the   Trustee  shall   have  been   provided  with
            indemnity satisfactory to it  (provided that an unsecured  letter
            of  indemnity in a  form reasonably  satisfactory to  the Trustee
            from a  Holder which  is an  insurance  company having  long-term
            unsecured  debt which  is  rated at  least  investment grade  (or
            having  a comparable  claim-paying ability  rating) and  having a
            minimum   net  worth   of  $100,000,000     shall   satisfy  such
            requirement).

                                   ARTICLE IX

               CERTAIN MATTERS REGARDING THE CERTIFICATE INSURER

            SECTION 9.01.  Certain Rights of the Certificate Insurer.

            By  accepting   its  Certificate,  each   Holder  of   a  Class A
  Certificate  agrees that unless a  Certificate Insurer  Default exists, the
  Certificate Insurer shall  have the following rights,  without any  consent
  of the Holders of Class A Certificates:

            (a)  the right  to direct foreclosures  upon Mortgage  Loans upon
       failure of the Servicer to  do so for any  reason, except in the  case
       of Section 3.15(b) hereof;

            (b)  the right to require the Seller to repurchase or  substitute
       for, or to  require the Servicer to purchase, Mortgage  Loans pursuant
       to Section 2.06;

            (c)  the right  to give  notices of  breach or  to terminate  the
       rights and obligations of the Servicer pursuant to Section 7.01;

            (d)  the right  to direct the actions  of the Trustee  during the
       continuance of a Servicer Default pursuant to  Sections 7.01 and 7.02;
       and

            (e)  the  right  to direct  the  Trustee  to investigate  certain
       matters pursuant to Section 8.02(a)(v).

            In addition, each Holder  of a  Class A Certificate agrees  that,
  unless  a Certificate  Insurer  Default exists,  the  right to  remove  the
  Trustee  pursuant to Section 8.07  hereof may be  exercised by the Majority
  Certificateholders only with the  prior written consent of the  Certificate
  Insurer, which consent shall not be unreasonably withheld.

            SECTION 9.02.  Trustee  To  Act Solely with Consent of the
                           Certificate Insurer.

            (a)   Unless a  Certificate Insurer  Default exists,  the Trustee
  shall not:

                 (i) terminate the  rights and obligations of the Servicer as
            Servicer pursuant  to Section 7.01 or  consent to the resignation
            of the Servicer pursuant to Section 6.04;

                (ii) terminate  any  Sub-Servicing  Agreements   pursuant  to
            Section 3.03;

               (iii) assume  any Sub-Servicing Agreements pursuant to Section
            3.06; or

                 (iv) undertake  any litigation  pursuant  to either  Section
            7.05 or 8.02(a)(iii);

  without the prior written consent of the  Certificate Insurer which consent
  shall not be unreasonably withheld.

            (b)  Notwithstanding anything herein  to the contrary, after  the
  occurrence of  a  Servicer Default  and  until such  time as  all  Servicer
  Defaults have been  cured, no provision of this Agreement shall require the
  Trustee to take  any action or  omit to take  any action at the  request of
  the Certificate Insurer or any Certificateholder to  the extent the Trustee
  believes in good faith such action or omission would  cause  the Trustee to
  violate any law  or regulation applicable to it or to breach their respective
  obligations  owed by it to the  Certificateholders and to the Certificate 
  Insurer, pursuant to this Agreement or otherwise.

            SECTION 9.03.  Trust Estate  and Accounts Held for Benefit of the
                           Certificate Insurer and the Certificateholders.

            The Trustee shall  hold the Trust Estate and the  Mortgage Files,
  and shall maintain the Accounts, for the  benefit of the Certificateholders
  and   the  Certificate  Insurer  and   all  references  in  this  Agreement
  (including, without limitation, in Sections 2.02, 2.04,  3.10 and 4.04) and
  in the Certificates to the  benefit of Holders of the Certificates shall be
  deemed to include the  Certificate Insurer.  The Trustee shall cooperate in
  all  reasonable  respects with  any reasonable  request by  the Certificate
  Insurer or the Class A Certificateholders (when other  than the Seller, the
  Servicer or  any affiliate thereof), for action  to preserve or enforce the
  respective rights and interests  of the Certificate Insurer or  the Class A
  Certificateholders  (when  other  than  the  Seller, the  Servicer  or  any
  affiliate thereof) under this Agreement and the Certificates.

            The  Servicer  hereby  acknowledges  and  agrees  that  it  shall
  service and administer  the Mortgage Loans and  any REO Properties for  the
  benefit of  the Certificateholders and for  the benefit of  the Certificate
  Insurer,  and  all  references   in  this  Agreement  (including,   without
  limitation, in Sections 3.01(b) and  3.10) to the benefit of or  actions on
  behalf  of   the  Certificateholders  shall   be  deemed  to  include   the
  Certificate Insurer.    Unless a  Certificate Insurer  Default exists,  the
  Servicer  shall not terminate any Sub-Servicing Agreements without cause or
  undertake  any litigation  pursuant to Section  3.12(c), without  the prior
  written consent of  the Certificate Insurer.  Unless a  Certificate Insurer
  Default exists,  neither the  Servicer nor the  Seller shall undertake  any
  litigation  pursuant to  Section  6.03 (other  than  litigation to  enforce
  their respective  rights hereunder) without  the prior  written consent  of
  the Certificate Insurer.

            SECTION 9.04.  Effect  of Payments  by  the Certificate  Insurer;
                           Subrogation.

            Anything  herein to  the  contrary  notwithstanding, any  payment
  with respect  to  principal of  or  interest on  the Group  I  or Group  II
  Certificates  which is made with  moneys received pursuant  to the terms of
  the Policy  shall not  be considered  payment of  the Group  I or Group  II
  Certificates, respectively, from  the Trust Estate and shall not  result in
  the payment  of or the  provision for  the payment of  the principal of  or
  interest on the  Group I  or Group II   Certificates, respectively,  within
  the meaning of Section 4.04.   The Seller, the Depositor, the  Servicer and
  the Trustee acknowledge, and each Holder by its acceptance of  a Group I or
  Group II  Certificate agrees, that without the need  for any further action
  on  the part  of the Certificate  Insurer, the Seller,  the Servicer or the
  Trustee, to the extent the Certificate Insurer  makes payments, directly or
  indirectly, on account of  principal of or interest on the Group I or Group
  II Certificates  to  the  Holders of  such  Certificates,  the  Certificate
  Insurer  will be fully subrogated to the  rights of such Holders to receive
  such principal and/or interest from the Trust Estate.

            The Trustee,  the  Depositor and  the  Servicer shall  reasonably
  cooperate in  all respects with any  reasonable request by  the Certificate
  Insurer or the Group I or Group II Certificateholders  (when other than the
  Seller, the Servicer or  any affiliate thereof) for  action to preserve  or
  enforce the  respective rights or interests  of the Certificate  Insurer or
  the Group  I or  Group II Certificateholders  under this Agreement  without
  limiting the rights or affecting the interests of the Holders as  otherwise
  set forth herein.

            SECTION 9.05.  Notices to the Certificate Insurer.

            All  notices,  statements,  reports,   certificates  or  opinions
  required by this Agreement to be sent  to any other party hereto or  to the
  Certificateholders  and,  if not  otherwise  required  to be  sent  to  the
  Certificate Insurer, shall also be sent to the Certificate Insurer.
   
            SECTION 9.06.  Third-Party Beneficiary.

            The  Certificate Insurer  shall be  a third-party  beneficiary of
  this  Agreement, entitled  to enforce the  provisions hereof as  if a party
  hereto.

                                   ARTICLE X

                                  TERMINATION

            SECTION 10.01. Termination.

            (a)  Subject  to Section  10.02, this  Agreement shall  terminate
  upon notice to the  Trustee of either:   (i) the later of the  distribution
  to Certificateholders  of the final payment  or collection with  respect to
  the  last  Mortgage Loan  (or advances  of same  by  the Servicer),  or the
  disposition of  all funds with  respect to the last  Mortgage Loan  and the
  remittance of all funds  due hereunder and the  payment of all amounts  due
  and payable  to  the Certificate  Insurer and  the Trustee  or (ii)  mutual
  consent of the Servicer, the Seller, the Certificate Insurer, each and  all
  Certificateholders in  writing; provided, however,  that in no event  shall
  the Trust established by
                                  --------  -------
  this Agreement  terminate later  than the earlier  of (i) twenty-one  years
  after  the  death  of  the  last surviving  lineal  descendant  of  John D.
  Rockefeller, Sr., the late President of Standard  Oil Corporation, alive as
  of the date hereof and (ii) December 2028.

            (b)  Subject   to   Section   10.02,   the   Majority   Class   R
  Certificateholders may,  at their option,  terminate this Agreement on  any
  Distribution Date  following the date on  which the aggregate  Loan Balance
  of the Mortgage Loans is less than  10% of the sum of (a) the  aggregate of
  the Cut-Off  Date Loan  Balances of  all Initial  Mortgage  Loans, (b)  the
  Original Pre-Funding Amount and (c) the Maximum  Group II Collateral Amount
  by purchasing, on the Servicer Remittance  Date preceding such Distribution
  Date, all of  the outstanding Mortgage Loans and REO  Properties at a price
  equal to the sum  of (x)  the greater of  (i) 100% of  the Loan Balance  of
  each outstanding Mortgage Loan and each REO Property as of  the last day of
  the preceding  Due Period,  and (ii)  the fair  market value  (disregarding
  accrued interest) of  the Mortgage Loans and REO Properties,  determined as
  the average of three  written bids (copies of  which shall be delivered  to
  the Trustee, the  Certificate Insurer and the Servicer) made  by nationally
  recognized dealers, (y) 30  days' interest thereon at  a rate equal to  the
  Mortgage   Rate,  (z) the   aggregate   amount   of  (i) all   unreimbursed
  Delinquency Advances,  (ii) all unreimbursed  Servicing Advances  relating,
  in the case of unreimbursed Servicing Advances, only  to the Mortgage Loans
  and  REO Properties  then  held as  part  of the  Trust  Estate, (iii)  any
  accrued and  unpaid Servicing Fees and  (iv) the Reimbursement  Amount (the
  "Termination Price").

            (c)  Subject to  Section 10.02, the Servicer (and if Cityscape is
  removed  as  Servicer,  the   Certificate  Insurer)  may,  at  its  option,
  terminate this  Agreement on  any Distribution Date  following the date  on
  which  the aggregate Loan Balance of the  Mortgage Loans is less than 5% of
  the sum of the aggregate of  the Cut-Off Date Loan Balances of  all Initial
  Mortgage Loans in Group I,  (b) the Original Pre-Funding Amount and (c) the
  Maximum  Group  II  Collateral  Amount  by   purchasing,  on  the  Servicer
  Remittance  Date preceding  such Distribution Date,  all of the outstanding
  Mortgage  Loans and  REO Properties  at  a price  equal to  the Termination
  Price.

            (d)  In connection  with  any such  purchase  pursuant to  either
  paragraph  (b) or (c) above, the  Servicer shall deposit in the Certificate
  Account  all  amounts then  on  deposit  in the  Collection  Account  (less
  amounts  permitted to  be withdrawn  by the  Servicer  pursuant to  Section
  3.11),  which  deposit  shall  be  deemed   to  have  occurred  immediately
  preceding such purchase.

            Any such  purchase shall  be accomplished by  the deposit of  the
  Termination  Price into the Certificate Account  on the applicable Servicer
  Remittance Date, which amount shall be  applied to the distributions to  be
  made  on  the  Distribution   Date  immediately  following  such   Servicer
  Remittance Date.  

  Upon  such deposit  of the  Termination Price,  the Trustee  shall pay  the
  Servicer  the  amount  described   in  clause  (z) of  the  definition   of
  "Termination Price" from the amounts on deposit in the Certificate Amount.

            (e)  In connection  with  any such  purchase  pursuant to  either
  paragraph (b) or (c)  above, the party or  parties effecting such  purchase
  shall (i) at their  or its own expense,  provide to the Trustee  an Opinion
  of Counsel experienced in federal income tax matters in  form and substance
  satisfactory to the Trustee to the effect that such purchase constitutes  a
  "Qualified Liquidation",  as such term is  defined in the  REMIC Provisions
  of  the  REMIC Trust  and  (ii) shall  give  the  Trustee, the  Certificate
  Insurer and the Servicer  (if the purchaser is  not the Servicer) at  least
  60  days prior  written notice  of  their or  its intent  to exercise  such
  option.  The Class R Certificateholders and the Servicer  shall at the time
  discuss future servicing arrangements for the Mortgage Loans.

            (f)  Notice  of any termination, specifying the Distribution Date
  upon which the Trust will terminate shall,  after the Trustee's receipt any
  such   notice,  be  given  promptly  by   the  Trustee  by  letter  to  the
  Certificateholders  by first  class mail  or overnight  delivery during the
  month of such final distribution two Business  Days after the Determination
  Date  in such month, specifying (i) the  Distribution Date upon which final
  payment  of the Certificates will be  made and (ii) the  amount of any such
  final payment.

            (g)  In  the event that not all of the Class R Certificateholders
  pay  the  Termination Price,  the non-purchasing  Class R Certificateholder
  shall not  be entitled to,  and the  Trustee shall  not distribute to  such
  non-purchasing Class R  Certificateholder,  any of  the remaining  Mortgage
  Loans, REO  Properties or Mortgage  files, or any amount  in excess  of the
  amount such Class R Certificateholder  would have been entitled  to receive
  on such Distribution Date had such termination not occurred.

            (h)  Each Holder  is required,  and hereby  agrees, to  return to
  the Trustee any Certificate with respect to which the  Trustee has made the
  final  distribution due  thereon.   Any  such Certificate  as to  which the
  Trustee has  made the final distribution  thereon shall be  deemed canceled
  and  shall no  longer be  outstanding for  any  purpose of  this Agreement,
  whether or not such Certificate is ever returned to the Trustee.

            (i)  In  the   event  that  any  amount   due  to  any   Class  A
  Certificateholder  remains unclaimed,  the Trustee  shall, at  its expense,
  use  its best efforts  to contact  each such  Class A  Certificateholder by
  mail  or telephone  and if  such efforts fail  shall cause  to be published
  once,  in the eastern edition of The  Wall Street Journal, notice that such
  money remains unclaimed.  Such funds shall remain  uninvested and shall not
  accrue any interest.   If,  within two years  after such publication,  such
  amount  remains unclaimed,  the  party or  parties  effecting the  purchase
  pursuant to  either  clause (b)  or  (c) above  shall  be entitled  to  all
  unclaimed  funds and  other  assets which  remain  subject hereto  and  the
  Trustee  upon   transfer  of  such  funds   shall  be  discharged   of  any
  responsibility for  such funds,  and the  Certificateholders shall  look to
  such party for payment.

            (j)  Following  any purchase  by the  party or  parties effecting
  the purchase pursuant to either clause (b) or (c)  above, the Trustee shall
  promptly  release  to such  party or  parties  the Mortgage  Files  for the
  remaining  Mortgage Loans, and the  Trustee shall  execute all assignments,
  endorsements and  other instruments necessary  to effectuate  such transfer
  as are furnished by such party or parties.

            (k)  The  Trustee  shall return  the  Policy  to the  Certificate
  Insurer no  later than five Business Days following the termination of this
  Agreement.

            SECTION 10.02. Additional Termination Requirements.

            (a)  In the event the purchase of the  Mortgage Loans provided in
  Section 10.01 occurs,  the Trust shall be terminated in accordance with the
  following additional  requirements, unless the  party or  parties effecting
  such purchase obtains  at its or their own expense  and delivers or deliver
  to  the  Trustee  and  the Certificate  Insurer,  an  Opinion  of  Counsel,
  addressed to  the Seller,  the Servicer,  the Certificate  Insurer and  the
  Trustee  to the effect that the  failure of the REMIC  Trust to comply with
  the  requirements of  this  Section  10.02  will  not  (x)  result  in  the
  imposition of  taxes on  "prohibited transactions"  of the  REMIC Trust  as
  defined in Section 860F  of the Code or (y)  cause the REMIC Trust to  fail
  to qualify as a REMIC at any time that any Certificates are outstanding:

         (i)     Within  90 days prior to the time of the making of the final
       payment on  the Certificates, the Trustee,  on behalf the  REMIC Trust
       shall  adopt  a plan  of  complete  liquidation of  the  REMIC  Trust,
       meeting the  requirements  of a  qualified  liquidation under  Section
       860F of the Code and any regulations thereunder and shall specify  the
       first day of such period  in a statement attached to the REMIC Trust's
       final Tax Returns pursuant to Treasury Regulations Section 1.860F1;

        (ii)     At or after the time  of adoption of such a plan of complete
       liquidation and  at  or prior  to  the time  of  making of  the  final
       payment  on the Certificates,  the Servicer,  with the  cooperation of
       the Trustee, shall conduct  a sale of the  assets of the Trust  Estate
       (other than  the Policy) to the purchasing party  or parties for cash;
       and

       (iii)     At  the  time of  the  making of  the final  payment  on the
       Certificates, the Trustee  shall distribute or credit, or cause  to be
       distributed or credited,  to the purchasing party or parties  all cash
       on hand in any  Account not required to be  paid to the Servicer,  the
       Class A Certificateholders, or  any other Person, and  the Trust shall
       terminate at that time.

            (b)  By  their acceptance  of  Class R Certificates,  the Holders
  thereof hereby agree to authorize  the Trustee on behalf the REMIC Trust to
  adopt  a   plan  of  complete  liquidation   of  the  REMIC   Trust,  which
  authorization   shall   be   binding    upon   all   successor   Class    R
  Certificateholders.

                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

            SECTION 11.01. Amendment.

            This Agreement may be  amended from time to  time by the  Seller,
  the  Depositor, the  Servicer  and  the Trustee  with  the consent  of  the
  Certificate  Insurer,  (i)  to  cure any  ambiguity,  (ii)  to  correct  or
  supplement  any provisions herein  which may  be defective  or inconsistent
  with  any other provisions  herein or  (iii) to  make any  other provisions
  with respect  to matters  or questions arising  under this Agreement  which
  shall not be  inconsistent with the provisions of this  Agreement, provided
  that any such action  listed in clause (i)  through (iii) above shall  not,
  as  evidenced  by  an  Independent Opinion  of  Counsel  delivered  to  the
  Servicer, the Certificate Insurer and the Trustee,  adversely affect in any
  respect the interests of any Certificateholder.

            In addition, this  Agreement may be amended from  time to time by
  the  Seller, the Depositor, the  Servicer and the  Trustee with the consent
  of  the  Certificate   Insurer  and  with  the  consent  of   the  Majority
  Certificateholders for the purpose of adding any  provisions to or changing
  in any  manner or eliminating any of the provisions of this Agreement or of
  modifying  in  any  manner  the rights  of  the  Holders  of  Certificates;
  provided, however, that no
  --------  -------  such  amendment or waiver shall (x) reduce in  any manner
  the amount of, or delay  the  timing   of,  payments  required to be distri-
  buted on any Certificate  without  the  consent  of  the  Holder  of  such 
  Certificate, (y) adversely affect in  any material respect the interests of
  the Holders of  any Class of Certificates in  a manner other than  as 
  described in (x), without  the  consent  of  the  Holders  of   Certificates
  of  such  Class evidencing  at least 51%  of the  Voting Percentage of such 
  Class,  or (z) reduce the percentage of Voting Rights required by  (y) 
  without the consent of the Holders of all Certificates of such Class then 
  outstanding.  

            Notwithstanding  any contrary  provision of  this Agreement,  the
  Trustee shall  not consent  to any amendment  to this  Agreement unless  it
  shall have first received  an Independent Opinion of Counsel to  the effect
  that such  amendment will  not result  in the  imposition of a  tax on  the
  REMIC Trust pursuant to  the REMIC Provisions or  cause the REMIC Trust  to
  fail  to  qualify as  a  REMIC  at  any  time  that  any  Certificates  are
  outstanding.

            Promptly after  the execution of  any such amendment the  Trustee
  shall furnish,  at the expense  of the Person that  requested the amendment
  if such Person  is the Seller or  Servicer, but in  no event an  expense of
  the  Trustee,  otherwise at  the  expense  of the  Trust,  a  copy of  such
  amendment  and  the Opinion  of  Counsel  referred to  in  the  immediately
  preceding  paragraph   to  the  Servicer,  the  Certificate  Insurer,  each
  Certificateholder and each Rating Agency.

            It  shall not be necessary for  the consent of Certificateholders
  under this  Section 11.01 to  approve the particular  form of  any proposed
  amendment; instead  it shall  be sufficient if  such consent shall  approve
  the  substance  thereof.   The manner  of  obtaining such  consents  and of
  evidencing    the    authorization    of   the    execution    thereof   by
  Certificateholders shall be  subject to such reasonable regulations  as the
  Trustee may prescribe.

            The Trustee  may, but shall  not be obligated  to enter into  any
  amendment pursuant  to this  Section that  affects its  rights, duties  and
  immunities under this Agreement or otherwise.

            SECTION 11.02. Recordation of Agreement; Counterparts.

            To  the extent  permitted by  applicable law,  this Agreement  is
  subject to recordation in all appropriate public  offices for real property
  records  in all the counties or other comparable jurisdictions in which any
  or all of  the properties subject to the Mortgages are situated, and in any
  other appropriate  public recording office  or elsewhere,  such recordation
  to be effected  by the Servicer and at  its expense, at the expense  of the
  Trust, to  the  effect that  such recordation  materially and  beneficially
  affects the interests of the Certificateholders.

            For  the  purpose  of   facilitating the recordation of this
  Agreement as herein provided and for other  purposes, this Agreement may be
  executed simultaneously  in  any  number  of counterparts,  each  of  which
  counterparts  shall be  deemed to  be an  original,  and such  counterparts
  shall constitute but one and the same instrument.

            SECTION 11.03. Limitation on Rights of Certificateholders.

            The death  or  incapacity  of  any  Certificateholder  shall  not
  operate  to  terminate  this  Agreement or  the  Trust,  nor  entitle  such
  Certificateholder's legal representatives or  heirs to claim an  accounting
  or  to take  any  action or  proceeding in  any  court for  a  partition or
  winding up of the  Trust, nor otherwise affect the  rights, obligations and
  liabilities of the parties hereto or any of them.

            Except  as expressly  provided for  herein,  no Certificateholder
  shall have  any right  to vote   or  in any  manner  otherwise control  the
  operation and management  of the Trust,  or the obligations of  the parties
  hereto, nor shall  anything herein set forth, or contained  in the terms of
  the Certificates, be construed  so as to constitute the  Certificateholders
  from time  to time as partners or members  of an association; nor shall any
  Certificateholder be under any liability  to any third person by reason  of
  any  action  taken  by  the  parties  to  this Agreement  pursuant  to  any
  provision hereof.

            No  Certificateholder shall  have  any  right  by virtue  of  any
  provision of this Agreement to institute any  suit, action or proceeding in
  equity or at  law upon or under  or with respect to this  Agreement, unless
  such Holder previously shall have given to the Trustee  a written notice of
  default  and of  the  continuance thereof,  as  hereinbefore provided,  and
  unless  also the Holders of  Certificates entitled  to at least  25% of the
  Voting  Rights  shall  have  made  written  request  upon  the  Trustee  to
  institute  such  action, suit  or proceeding  in  its own  name  as Trustee
  hereunder and shall  have offered to the Trustee such  reasonable indemnity
  (provided  that an  unsecured  letter of  indemnity  in a  form  reasonably
  satisfactory  to the Trustee  from a Holder  which is  an insurance company
  having long-term  unsecured debt which is  rated at least  investment grade
  (or having a  comparable claim-paying ability rating) and having  a minimum
  net worth  of  $100,000,000   shall satisfy  such  requirement) as  it  may
  require against the costs, expenses and liabilities  to be incurred therein
  or thereby, and the  Trustee for 15 days after its receipt  of such notice,
  request  and  offer  of  indemnity, shall  have  neglected  or  refused  to
  institute  any such  action, suit  or  proceeding.   It  is understood  and
  intended,  and expressly  covenanted by  each Certificateholder  with every
  other Certificateholder and  the Trustee,  that no one  or more Holders  of
  Certificates shall have  any right in any manner whatever  by virtue of any
  provision of this Agreement to affect,  disturb or prejudice the rights  of
  the  Holders of  any other of  such Certificates, or  to obtain  or seek to
  obtain  priority  over  or  preference to  any  other  such  Holder,  which
  priority or preference is not otherwise provided for herein,  or to enforce
  any right under  this Agreement, except  in the manner herein  provided and
  for the equal, ratable and  common benefit of all Certificateholders.   For
  the protection and enforcement of the provisions of this Section, each and 
  every Certificateholder and  the Trustee shall be entitled to such relief 
  as can be given either at law or in equity.

            SECTION 11.04. Governing Law; Jurisdiction.

            This Agreement shall be construed in accordance  with the laws of
  the  State of  New York  and the  obligations, rights  and remedies  of the
  parties hereunder shall  be determined in accordance with  such laws.  With
  respect to any claim arising  out of this Agreement each  party irrevocably
  submits  to the exclusive jurisdiction  of the  courts of the  state of New
  York  and the  United  States  District Court  located  in the  borough  of
  Manhattan,  city  of  New  York, and  each  party  irrevocable  waives  any
  objection which  it may  have at any  time to  the laying  of venue of  any
  suit, action  or proceeding arising  out of  or relating hereto  brought in
  any such  courts, irrevocably waives any  claim that any  such suit, action
  or  proceeding  brought  in  any  such  court  has  been  brought  in   any
  inconvenient forum  and further  irrevocably  waives the  right to  object,
  with respect to such claim,  suit, action or proceeding brought in any such
  court,  that  such  court  does not  have  jurisdiction  over  such  party,
  provided that service of process has been made by any lawful means.

            SECTION 11.05. Notices.

            All  directions,  demands  and  notices  hereunder  shall  be  in
  writing and shall be  deemed to have been  duly given (except as  otherwise
  provided in Section 11.12  hereof) if personally delivered at or  mailed by
  first class mail,  postage prepaid, or by express  delivery service, to (a)
  in the case  of the Seller and the Servicer, 565 Taxter Road, Elmsford, New
  York 10523-2300 (telecopy number (914) 592-7101), or  such other address or
  telecopy  number  as may  hereafter  be  furnished to  the  Depositor,  the
  Certificate Insurer and  the Trustee in writing  by the Seller, (b) in  the
  case  of the  Trustee,  First Bank  National  Association, 180  East  Fifth
  Street,  2nd  Floor, St.  Paul,  Minnesota   55101,  Attention:  Structured
  Finance/Cityscape 1996-4  (telecopy number (612)  244-0089), or  such other
  address or telecopy number as  may hereafter be furnished to the Depositor,
  the Certificate  Insurer, the  Seller and  the Servicer in  writing by  the
  Trustee,  (c) in  the case  of the  Depositor,  Financial Asset  Securities
  Corp.,  600  Steamboat  Road,  Greenwich,  Connecticut   06830,  Attention:
  General Counsel,  (203) 625-6065 (telecopy number  (203) 629-4571), or such
  other  address or telecopy number  as may  be furnished to  the Seller, the
  Servicer,  the  Trustee and  the  Certificate  Insurer in  writing  by  the
  Depositor,  and  (e) in the  case  of  the Certificate  Insurer,  Financial
  Security  Assurance  Inc., Attention:  Surveillance  Department,  350  Park
  Avenue,  New  York,  New   York  10022,  telephone  number   (212) 826-0100
  (telecopy number (212) 888-5278) or such  other address or telecopy  number
  as may hereafter  be furnished to  the Trustee, the  Seller, the  Depositor
  and  the Servicer  in  writing  by the  Certificate  Insurer.   Any  notice
  required  or permitted to  be mailed to a  Certificateholder shall be given
  by first  class mail, postage  prepaid, at  the address  of such Holder  as
  shown  in the Certificate Register.   Notice of  any Servicer Default shall
  be given by telecopy  and by certified mail.   Any notice so  mailed within
  the time  prescribed in  this Agreement shall  be conclusively presumed  to
  have been  duly given  when mailed,  whether or  not the  Certificateholder
  receives  such notice.   A  copy of  any notice  required to  be telecopied
  hereunder also shall  be mailed to the appropriate party  in the manner set
  forth above.

            SECTION 11.06. Severability of Provisions.

            If any  one or more of  the covenants, agreements,  provisions or
  terms of  this Agreement shall be  for any reason whatsoever  held invalid,
  then  such  covenants, agreements,  provisions  or  terms shall  be  deemed
  severable from the remaining covenants, agreements, provisions  or terms of
  this Agreement and shall  in no way  affect the validity or  enforceability
  of  the other provisions of  this Agreement  or of the  Certificates or the
  rights of the Holders thereof.

            SECTION 11.07. Article and Section References.

            All article  and  section  references  used  in  this  Agreement,
  unless otherwise provided, are to articles and sections in this Agreement.

            SECTION 11.08. Notice to S&P and Moody's.

            (a)  The Trustee and  the Servicer shall each be obligated to use
  their  best  reasonable efforts  promptly  to  provide notice  to  S&P  and
  Moody's  with  respect to  each of  the  following of  which  a Responsible
  Officer  of  the Trustee  or  Servicer,  as the  case  may  be, has  actual
  knowledge:

            (i)  Any material change or amendment to this Agreement;

            (ii) The  occurrence of any  Servicer Default  that has  not been
       cured or waived;

            (iii)     The resignation or termination  of the Servicer or  the
       Trustee;

            (iv) The  final payment  to Holders  of the  Certificates  of any
       Class;

            (v)  Any change in the location of any Account; and

            (vi) Any event that would result in the  inability of the Trustee
       to make advances regarding delinquent Mortgage Loans.

            (b)  In addition,  (i) the Trustee shall promptly furnish to each
  Rating Agency copies of the following:

            (A)  Each  annual  report  to   Certificateholders  described  in
       Section 4.05; and

            (B)  Each Statement  to Certificateholders  described in  Section
       4.05; and

  (ii) the Servicer  shall promptly furnish  to each Rating Agency  copies of
  the following:

            (C)  Each annual  statement as to compliance described in Section
       3.19;

            (D)  Each  annual   independent  public  accountants'   servicing
       report described in Section 3.20;

            (E)  Each  Collection  Account  Statement  described  in  Section
       3.18; and

            (F)  Each  notice  delivered  pursuant to  Section  7.01(a) which
       relates to  the fact  that the  Servicer has  not  made a  Delinquency
       Advance.

            Any  such  notice  pursuant to  this  Section 11.08  shall be  in
  writing  and  shall  be  deemed  to  have  been  duly  given if  personally
  delivered  or mailed by  first class mail,  postage prepaid,  or by express
  delivery  service   to  Moody's   Investors  Service,   Inc.,  Pass-Through
  Monitoring  Department,  99  Church  Street,  New  York,  New  York  10007,
  Attention:   Structured Finance  Group; and  to Standard  & Poor's  Ratings
  Services,   26  Broadway,  15th  Floor,  New  York,  New  York  10004-1064,
  Attention: Mortgage Surveillance Group.

            SECTION 11.09. Further Assurances.

            Notwithstanding any  other provision of  this Agreement,  neither
  the Certificate Insurer nor the Class A  Certificateholders nor the Trustee
  shall have any  obligation to consent to  any amendment or modification  of
  this  Agreement  unless  it  has  been  provided  reasonable  security   or
  indemnity  against   its  out-of-pocket   expenses  (including   reasonable
  attorneys'  fees) to be  incurred in connection  therewith.   To the extent
  permitted by law, each of  the Seller, the Trustee, and the Servicer agrees
  that  it will,  from time  to time,  execute, acknowledge  and deliver,  or
  cause  to be executed, acknowledged and delivered, such further instruments
  as the  Certificate  Insurer  may  reasonably  request  to  effectuate  the
  intention of or facilitate the performance of this Agreement.

            SECTION 11.10. Benefits of Agreement.

            Nothing in this  Agreement or in the  Certificates, expressed  or
  implied, shall give  to any Person, other than the  Certificateholders, the
  Certificate Insurer and the parties hereto and their  successors hereunder,
  any  benefit or  any legal or  equitable right, remedy  or claim under this
  Agreement.

            SECTION 11.11. Acts of Certificateholders.

            (a)    Any  request,  demand, authorization,  direction,  notice,
  consent, waiver or other action  provided by this Agreement to be  given or
  taken by the Certificateholders may  be embodied in and evidenced by one or
  more  instruments   of   substantially  similar   tenor   signed  by   such
  Certificateholders in  person or  by agent duly  appointed in writing;  and
  such action shall become effective when such  instrument or instruments are
  delivered to  the Trustee,  the Seller,  the Servicer  and the  Certificate
  Insurer.  Such  instrument or instruments (and the action  embodied therein
  and evidenced  thereby) are  herein sometimes referred  to as the  "act" of
  the  Certificateholders signing such instrument  or instruments.   Proof of
  execution of any such instrument or of a writing  appointing any such agent
  shall be  sufficient for any  purpose of this  Agreement and  conclusive in
  favor of the Trustee and the Trust, if made in  the manner provided in this
  Section.

            (b)  The fact and  date of  the execution  by any  Person of  any
  such instrument  or writing may be proved by  the affidavit of a witness of
  such execution or by  the certificate of a  notary public or other  officer
  authorized by  law to  take acknowledgments of  deeds, certifying that  the
  individual  signing  such instrument  or  writing acknowledged  to  him the
  execution  thereof.  Whenever  such execution  is by a  signer acting  in a
  capacity other  than his  or her individual  capacity, such certificate  or
  affidavit shall also constitute sufficient proof of his authority.

            (c)  Any  request,  demand,  authorization,   direction,  notice,
  consent, waiver or  other action by any Certificateholder shall  bind every
  future  Holder of  such Certificate  and the  holder  of every  Certificate
  issued upon  the registration of transfer  thereof or in  exchange therefor
  or in lieu thereof, in respect of anything done,  omitted or suffered to be
  done by  the Trustee  or  the Trust  in reliance  thereon,  whether or  not
  notation of such action is made upon such Certificates.

            SECTION 11.12. Appointment of Tax Matters Person.  

            The  Holders  of  the Class  R  Certificates  hereby appoint  the
  Trustee  to act, as  their agent, as  the Tax Matters  Person for the REMIC
  Trust for all purposes  of the Code.  The Tax Matters  Person will perform,
  or cause to be performed, such duties and take, or cause to  be taken, such
  actions as are required to be  performed or taken by the Tax Matters Person
  under the  Code.  The  Holders of  the Class  R Certificates may  hereafter
  appoint  a  different entity  as  their agent,  or  may appoint  a  Class R
  Certificateholder to be the Tax Matters Person for the REMIC Trust.

            IN WITNESS WHEREOF, the  Seller, the Depositor, the  Servicer and
  the  Trustee  have  caused  their  names  to  be  signed  hereto  by  their
  respective officers  thereunto duly authorized, all as of  the day and year
  first above written.


                                FINANCIAL ASSET SECURITIES CORP.
                                  as Depositor



                                By:
                                   ---------------------------
                                   Name:  
                                   Title: 




                                CITYSCAPE CORP.,
                                  as Seller and Servicer



                                By:
                                   ---------------------------
                                   Name:  
                                   Title: Authorized Signatory



                                FIRST BANK NATIONAL ASSOCIATION
                                  as Trustee
                                  

                                By:
                                   ---------------------------
                                   Name:
                                   Title:



  STATE OF NEW YORK   )
                      ) ss.:
  COUNTY OF NEW YORK  )


            On  the 31st day of December, 1996  before me, a notary public in
  and for  said State, personally  appeared Craig Eckes  known to me  to be a
  Vice  President of Financial Asset Securities Corp., a Delaware corporation
  that executed  the within instrument, and also known to me to be the person
  who  executed it on behalf of said corporation, and acknowledged to me that
  such corporation executed the within instrument.

            IN WITNESS  WHEREOF, I have  hereunto set my hand  and affixed my
  official seal the day and year in this certificate first above written.



                                     ---------------------------------------
                                              Notary Public




  STATE OF NEW YORK   )
                      ) ss.:
  COUNTY OF           )


            On the 31st day of December, 1996 before me, a notary public in
  and for said State, personally appeared Robert Grosser known to me to be
  President of Cityscape Corp., a corporation that executed the within
  instrument, and also known to me to be the person who executed it on
  behalf of said corporation, and acknowledged to me that such corporation
  executed the within instrument.

            IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
  official seal the day and year in this certificate first above written.



                                     ___________________________
                                            Notary Public



  STATE OF NEW YORK   )
                      ) ss.:
  COUNTY OF NEW YORK  )


            On the 31st day of December, 1996 before me, a notary public in
  and for said State, personally appeared ________________, known to me to
  be a Vice President of First Bank National Association, a national banking
  association that executed the within instrument, and also known to me to
  be the person who executed it on behalf of said association, and
  acknowledged to me that such corporation executed the within instrument.

            IN WITNESS WHEREOF, I have hereunto set my hand and affixed my
  official seal the day and year in this certificate first above written.


                                     ---------------------------------------
                                              Notary Public




                                                                    EXHIBIT 2

                         (BROWN & WOOD LLP LETTERHEAD)


                                     December 31, 1996 



  Greenwich Capital Markets, Inc.
  600 Steamboat Road
  Greenwich, Connecticut 06830

            Re:  Financial Asset Securities Corp.
                 Cityscape Home Equity Loan Trust, Series 1996-4
                 Home Equity Loan Pass-Through Certificates     
                 -----------------------------------------------

  Ladies and Gentlemen:

       We have acted as special counsel for you and Financial Asset
  Securities Corp. (the "Company") in connection with your purchase,
  pursuant to an Underwriting Agreement, dated December 20, 1996, between
  the Company and you, of Financial Asset Securities Corp., Cityscape Home
  Equity Loan Trust, Series 1996-4, Home Equity Loan Pass-Through
  Certificates, Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class
  A-6, Class A-7, Class A-8, Class A-9 and Class A-IO Certificates (the
  "Offered Certificates").  The Offered Certificates are being issued
  together with the Class A-10 and Class R Certificates pursuant to a
  Pooling and Servicing Agreement (the "Pooling and Servicing Agreement")
  dated as of December 9, 1996, among the Company, as depositor, Cityscape
  Corp., as seller and as servicer, and First Bank National Association, as
  trustee.  The Offered Certificates, the Class A-10 Certificates and the
  Class R Certificates are herein collectively referred to as the
  "Certificates".

       The Certificates represent the entire beneficial interest in a trust
  fund (the "Trust Fund") created pursuant to the Pooling and Servicing
  Agreement.  The Offered Certificates will evidence senior beneficial
  ownership interests in the Trust Fund, with the remaining beneficial
  ownership interest in the Trust Fund being evidenced by the Class R
  Certificates.  The assets of the Trust Fund consist primarily of a pool of
  conventional, fixed-rate mortgage loans secured by first and second liens
  on one- to four-family residential properties and mixed-use properties.

       Unless otherwise indicated, all terms used herein shall have the
  meanings assigned to such terms in the Pooling and Servicing Agreement.

       In arriving at the opinions expressed below, we have examined such
  documents and records as we deemed appropriate, including the following: 

       1.  Signed copy of the Registration Statement on Form S-3 (File No.
  333-10273) filed by the Company with the Securities and Exchange
  Commission (the "Commission") under the Securities Act of 1933, as amended
  (the "1933 Act"), on August 15, 1996, as declared effective by the
  Commission on August 20, 1996 (such registration statement, as amended,
  being referred to herein as the "Registration Statement").

       2.  The Prospectus relating to the Offered Certificates, dated
  December 11, 1996 (the "Basic Prospectus"), as supplemented by the
  Prospectus Supplement, dated December 23, 1996 (the "Prospectus
  Supplement"), each as filed with the Commission pursuant to Rule 424(b)
  under the 1933 Act (the Basic Prospectus, as supplemented by the
  Prospectus Supplement, the "Prospectus").

       3.  Signed copy of the Pooling and Servicing Agreement.

       In addition, we have made such investigations of such matters of law
  as we deemed appropriate as a basis for the opinions expressed below. 
  Further, we have assumed the genuineness of all signatures, the
  authenticity of all documents submitted to us as originals and the due
  authorization, execution and delivery of the Pooling and Servicing
  Agreement by the respective parties thereto (other than the Company).

       Based upon the foregoing, we are of the opinion that the Trust Fund
  will qualify as a "real estate mortgage investment conduit" ("REMIC")
  within the meaning of Section 860D of the Internal Revenue Code of 1986,
  as amended (the "Code"), the Offered Certificates will be treated as
  "regular interests" in the REMIC for purposes of Code Section 860G(a)(1),
  and the Class R Certificates will be treated as the "residual interest" in
  the REMIC for purposes of Code Section 860G(a)(2), assuming: (i) an
  election is made to treat the assets of the Trust Fund as a REMIC, (ii)
  compliance with the Pooling and Servicing Agreement and (iii) compliance
  with changes in the law, including any amendments to the Code or
  applicable regulations of the United States Treasury thereunder.

       In rendering the foregoing opinions, we express no opinion as to the
  laws of any jurisdiction other than the federal laws of the United States
  of America.

       We hereby consent to the filing of this letter as an exhibit to the
  Current Report on Form 8-K and to the references to this firm under the
  heading "Certain Material Federal Income Tax Consequences" in the
  Prospectus Supplement which is a part of the Registration Statement,
  without admitting that we are "experts" within the meaning of the
  Securities Act of 1933, as amended, or the Rules and Regulations of the
  Commission issued thereunder, with respect to any part of the Registration
  Statement, including this exhibit.

                                          Very truly yours,



                                          /s/ BROWN & WOOD LLP 




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