FINANCIAL ASSET SECURITIES CORP
424B5, 1997-12-15
ASSET-BACKED SECURITIES
Previous: FINANCIAL ASSET SECURITIES CORP, 8-K, 1997-12-15
Next: FIRST SOUTH AFRICA CORP LTD, SC 13D, 1997-12-15





PROSPECTUS SUPPLEMENT                         Filed pursuant to Rule 424(b((5)
(TO PROSPECTUS DATED SEPTEMBER 9, 1997)     Registration Statement No. 333-29381


                                                (LOGO)

                                   NEW CENTURY MORTGAGE CORPORATION
                          NEW CENTURY HOME EQUITY LOAN TRUST, SERIES 1997-NC6
                                             $170,000,000
                                ASSET BACKED PASS-THROUGH CERTIFICATES


$42,335,000              CLASS A-1             VARIABLE PASS-THROUGH RATE* 
$32,000,000              CLASS A-2             6.60% PASS-THROUGH RATE
$17,200,000              CLASS A-3             6.59% PASS-THROUGH RATE
$20,000,000              CLASS A-4             6.73% PASS-THROUGH RATE
$11,200,000              CLASS A-5             6.76% PASS-THROUGH RATE
$27,600,000              CLASS A-6             7.01% PASS-THROUGH RATE*
$19,665,000              CLASS A-7             7.19% PASS-THROUGH RATE*
NOTIONAL BALANCE         CLASS A-8IO           0.50% PASS-THROUGH RATE

*Subject to adjustment, as described herein.

              Distributions payable on the 25th day of each month,
                           commencing in January 1998

                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor
                       NEW CENTURY MORTGAGE CORPORATION
                             Seller and Servicer
                                              
                            ------------------------

    The New  Century Home  Equity Loan Trust,  Series 1997-NC6, Asset  Backed
Pass-Through  Certificates will  consist of  (i) the Class  A-1 Certificates,
Class A-2 Certificates, Class A-3 Certificates, Class A-4 Certificates, Class
A-5 Certificates, Class  A-6 Certificates, Class  A-7 Certificates and  Class
A-8IO Certificates (collectively, the "Offered Certificates") and the Class R
Certificates (the "Residual Certificates").  The Offered Certificates and the
Residual   Certificates  are   collectively   referred  to   herein  as   the
"Certificates."  Only the Offered Certificates are offered hereby.

    Financial  Asset Securities Corp. (the  "Depositor") will cause Financial
Security  Assurance Inc.  (the "Certificate  Insurer")  to issue  a financial
guaranty insurance  policy  (the  "Certificate  Insurance  Policy")  for  the
benefit  of  holders  of  the  Offered Certificates  pursuant  to  which  the
Certificate  Insurer will guarantee  certain payments  to the holders  of the
Offered Certificates as described herein.

                             (Bond Insurer logo)

    The Certificates will represent the entire  beneficial ownership interest
in a trust  fund (the "Trust Fund")  to be created pursuant to  a Pooling and
Servicing Agreement, dated  as of December 1, 1997, among  the Depositor, New
Century Mortgage Corporation ("New Century"), as seller and servicer (in such
capacities, the "Seller"  and the  "Servicer," respectively),  and U.S.  Bank
National Association, dba  First Bank National  Association, as trustee  (the
"Trustee").  The Trust Fund will consist primarily of a group of 15-year, 20-
year  and 30-year fixed-rate mortgage loans (the "Mortgage Loans") secured by
first  and  second  liens  on  one-  to  four-family  residential properties.
Distributions on each class of Offered Certificates (each, a "Class") will be
made primarily  from collections on  the Mortgage  Loans.  As  of December 1,
1997, the Trust  Fund consisted of Mortgage Loans (collectively, the "Initial
Mortgage   Loans")  having  aggregate  principal  balances  of  approximately
$132,842,283.98 after application of scheduled payments due on or  before the
Cut-Off Date,  whether or not received.   On or  prior to December  31, 1997,
additional mortgage loans (the "Subsequent  Mortgage Loans") in an amount not
to exceed approximately $37,157,716.02 in aggregate Cut-Off Date Loan Balance
may be purchased by the Trust Fund with amounts on deposit in an account (the
"Pre-Funding  Account")  to be  established  for  such  purpose on  or  about
December 12, 1997, which  is the date the Initial Mortgage Loans are expected
to be  conveyed to the  Trust Fund  and the Certificates  are expected to  be
issued (the "Closing Date").

    The  aggregate  original  principal  balance  of each  Class  of  Offered
Certificates (each such balance, an "Original Certificate  Principal Balance"
and, as such balance is reduced from time to time, the "Certificate Principal
Balance") is set forth above.  The Class A-8IO Certificates have no principal
balance and  accrue  interest on  their  notional balance  (the  "Certificate
Notional  Balance") equal to the aggregate Loan Balance of the Mortgage Loans
then outstanding.  The Offered Certificates will evidence a senior beneficial
ownership interest in the Trust Fund, with the remaining beneficial ownership
interest  in the  Trust Fund  being evidenced  by the  Residual Certificates.
Distributions to holders of the Offered Certificates will be made on the 25th
day of  each month or, if such 25th  day is not a Business  Day, on the first
Business Day thereafter (each, a "Distribution Date"), commencing  in January
1998.

    Under the limited circumstances  described herein, the Majority  Residual
Interestholders (as defined herein) have the option  (but not the obligation)
to purchase  the Mortgage Loans, and the Servicer has the option (but not the
obligation) to purchase the Mortgage Loans.  Such purchase would result in an
early retirement of the Offered Certificates.

    The  interests  of  the  owners  of  the  Offered  Certificates  will  be
represented by book-entries  on the records  of The Depository  Trust Company
(the "Depository") and  participating members thereof. No  person acquiring a
beneficial interest  in an Offered Certificate will  be entitled to receive a
physical certificate  representing such  Certificate, except  in the  limited
circumstances described herein. See  "Description of the  Certificates--Book-
Entry Certificates" herein.

    Except  for  certain  representations  and  warranties  relating  to  the
Mortgage Loans, New  Century's obligations with  respect to the  Certificates
are  limited   to  its   contractual  servicing   obligations.  The   Offered
Certificates evidence interests in the Trust Fund only and are payable solely
from amounts received with respect thereto. 

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

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

THE CERTIFICATES  DO  NOT  REPRESENT AN  INTEREST  IN OR  OBLIGATION  OF  THE
DEPOSITOR, THE  SELLER, THE SERVICER,  THE SERVICING AGENT, THE  TRUSTEE, THE
CERTIFICATE  INSURER OR  ANY OF  THEIR  RESPECTIVE AFFILIATES.   NEITHER  THE
CERTIFICATES  NOR  THE  MORTGAGE  LOANS  ARE INSURED  OR  GUARANTEED  BY  ANY
GOVERNMENTAL ENTITY, THE DEPOSITOR,  THE SELLER, THE SERVICER, THE  SERVICING
AGENT, THE TRUSTEE OR ANY OF THEIR  AFFILIATES OR ANY OTHER PERSON, EXCEPT AS
DESCRIBED HEREIN WITH  RESPECT TO THE  CERTIFICATE INSURER, DISTRIBUTIONS  ON
THE CERTIFICATES WILL BE  PAYABLE SOLELY FROM THE  ASSETS TRANSFERRED TO  THE
TRUST FUND FOR THE BENEFIT OF THE CERTIFICATEHOLDERS.

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

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

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


                               (Greenwich Logo)
                      ------------------------------

December 11, 1997





    THE  YIELDS TO MATURITY  OF THE  OFFERED CERTIFICATES  MAY VARY  FROM THE
ANTICIPATED YIELDS TO THE EXTENT ANY SUCH  OFFERED CERTIFICATES ARE PURCHASED
AT  A DISCOUNT OR PREMIUM AND  TO THE EXTENT THE RATE  AND TIMING OF PAYMENTS
THEREON  DIFFER FROM THOSE  ASSUMED IN  CALCULATING ANTICIPATED YIELDS.   THE
YIELD TO INVESTORS  ON THE CLASS  A-1 CERTIFICATES  WILL ALSO VARY  DEPENDING
UPON, AMONG OTHER THINGS,  THE LEVEL OF THE LONDON INTERBANK OFFERED RATE FOR
ONE-MONTH    UNITED    STATES    DOLLAR   DEPOSITS    ("ONE-MONTH    LIBOR").
CERTIFICATEHOLDERS SHOULD CONSIDER,  IN THE CASE OF  THE OFFERED CERTIFICATES
PURCHASED AT  A DISCOUNT,  THE RISK THAT  A SLOWER  THAN ANTICIPATED RATE  OF
PRINCIPAL PAYMENTS  COULD RESULT IN  AN ACTUAL YIELD  THAT IS LOWER  THAN THE
ANTICIPATED YIELD AND, IN  THE CASE OF THE  CLASS A-8IO CERTIFICATES AND  ANY
OTHER CLASSES OF OFFERED CERTIFICATES PURCHASED AT A PREMIUM, THE RISK THAT A
FASTER  THAN ANTICIPATED RATE OF PRINCIPAL PAYMENTS COULD RESULT IN AN ACTUAL
YIELD  THAT IS LOWER THAN  THE ANTICIPATED YIELD.   SEE "RISK FACTORS--YIELD,
PREPAYMENT AND MATURITY CONSIDERATIONS" HEREIN.

    An  election will  be made  to  treat the  Trust  Fund as  a real  estate
mortgage investment conduit (the "REMIC") for federal income tax purposes.

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

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

    The  Offered Certificates will  be purchased by  the Underwriter from the
Depositor  and  will be  offered  by the  Underwriter  from time  to  time in
negotiated transactions or otherwise  at varying prices  to be determined  at
the time  of sale. Proceeds  to the Depositor  from the  sale of the  Offered
Certificates  are expected to  be approximately $172,191,576.62  plus accrued
interest, before deducting expenses payable by the Depositor.

    The  Offered  Certificates are  offered  by the  Underwriter,  subject to
prior sale, when, as  and if delivered to and accepted by the Underwriter and
subject to approval of certain legal matters by counsel. It is  expected that
delivery  of the Offered  Certificates will be  made in  book-entry form only
through the  facilities of The Depository Trust  Company on or about December
15, 1997.

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

    This Prospectus  Supplement does not  contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in   the  Prospectus  dated  September   9,  1997  (the  "Prospectus")  which
accompanies this Prospectus Supplement and purchasers  are urged to read both
this  Prospectus Supplement and the Prospectus  in full. Sales of the Offered
Certificates may not  be consummated unless  the purchaser has received  both
this Prospectus Supplement and the Prospectus.

    UNTIL  NINETY  DAYS AFTER  THE DATE  OF  THIS PROSPECTUS  SUPPLEMENT, ALL
DEALERS EFFECTING  TRANSACTIONS IN THE  OFFERED CERTIFICATES, WHETHER  OR NOT
PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED TO DELIVER  A PROSPECTUS
SUPPLEMENT AND  THE PROSPECTUS.  THIS IS  IN  ADDITION TO  THE OBLIGATION  OF
DEALERS TO DELIVER  A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

    In  addition to the documents described above, the consolidated financial
statements of Financial Security Assurance Inc. and Subsidiaries included in,
or as exhibits  to, the following documents,  which have been filed  with the
Commission  by Financial Security  Assurance Holdings Ltd.  ("Holdings"), are
hereby incorporated by reference in this Prospectus Supplement:

    (a)   Annual Report on Form 10-K for  the period ended December 31, 1996;
          and

    (b)  Quarterly  Report on Form  10-Q for the  period ended September  30,
         1997.

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

    The Depositor  hereby undertakes  that, for  purposes of determining  any
liability under the  Securities Act of 1933,  as amended, each filing  of the
financial statements of  Financial Security Assurance Inc. included  in or as
an exhibit to the documents of Holdings referred to above and  filed pursuant
to Section 13(a) or Section 15(d) of the Securities Exchange  Act of 1934, as
amended, that is  incorporated by reference in the  Registration Statement of
which this  Prospectus Supplement and related  Prospectus is a part  shall be
deemed  to  be   a  new  registration  statement  relating   to  the  Offered
Certificates and the offering of such Offered Certificates at that time shall
be deemed to be the initial bona fide offering thereof.






                               SUMMARY OF TERMS

    This Summary of Terms  is qualified in its  entirety by reference to  the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying  Prospectus. Certain capitalized terms used  in this Summary
of  Terms are  defined  elsewhere in  this Prospectus  Supplement  or in  the
Prospectus.

Title of Certificates ....   New  Century  Home  Equity  Loan  Trust,  Series
                             1997-NC6,     Asset      Backed     Pass-Through
                             Certificates,  consisting of  (i) the Class  A-1
                             Certificates, Class A-2  Certificates, Class A-3
                             Certificates, Class A-4  Certificates, Class A-5
                             Certificates, Class A-6  Certificates, Class A-7
                             Certificates   and   Class  A-8IO   Certificates
                             (collectively,  the "Offered  Certificates") and
                             the   Class   R  Certificates   (the   "Residual
                             Certificates").  The  Offered  Certificates  and
                             the   Residual  Certificates   are  collectively
                             referred to herein  as the "Certificates."  Only
                             the Offered Certificates are offered hereby.

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

Servicer and Seller......    New Century Mortgage  Corporation ("New 
                             Century"), a California Corporation, will  
                             serve as the  servicer (in  such  capacity,  
                             the  "Servicer").    See  "The Pooling  and  
                             Servicing  Agreement--The  Seller  and Servicer"
                             herein. The Mortgage Loans were originated
                             or purchased by  New Century (in such  capacity, 
                             the "Seller")  and subsequently  sold  to the  
                             Depositor pursuant to a mortgage  loan purchase 
                             agreement (the "Mortgage Loan  Purchase 
                             Agreement")  dated December 1, 1997 between the 
                             Seller and the Depositor.

Servicing Agent..........    Comerica  Mortgage Corporation  (in  such 
                             capacity,  the "Servicing Agent"), a Michigan 
                             corporation. See "Pooling and Servicing 
                             Agreement--The Servicing Agent" herein.

Trustee .................    U.S.  Bank   National  Association,   dba  
                             First   Bank  National Association,   a  
                             national   banking  association,  not   in  its
                             individual  capacity but  solely  as  trustee 
                             on  behalf  of  the holders of the Certificates 
                             (the "Trustee").

Certificate Insurer......    Financial Security Assurance  Inc. (the 
                             "Certificate Insurer" or  "Financial Security").
                             See "Financial Security Assurance Inc." herein.

Cut-Off Date ............    With  respect to any  Initial Mortgage Loan  (as 
                             defined herein), December 1, 1997 (the  "Initial 
                             Cut-Off Date").  With respect to  any Subsequent 
                             Mortgage Loan,  the date identified as the 
                             Cut-Off Date in the related Subsequent Transfer 
                             Agreement.

Closing Date .............   On or about December 12, 1997.


Description of Certificates

  A.  General.............   The  Certificates will be  issued pursuant to  
                             a Pooling and  Servicing Agreement, dated  as of
                             December  1, 1997 (the  "Pooling  and  Servicing
                             Agreement"),  among  the Depositor, the Seller, 
                             the Servicer and the Trustee.

                             The holders  of the Certificates  (the 
                             "Certificateholders")  will be entitled to 
                             receive  collections on  the Mortgage  Loans 
                             included  in the Trust  Fund. The  Mortgage 
                             Loans  that have  been designated  for inclusion
                             in the Trust  Fund as of December 1,  1997 are 
                             referred to herein as the "Initial Mortgage 
                             Loans" and those additional  Mortgage Loans  to 
                             be  acquired by  the Trust Fund  on or  before 
                             December 31, 1997 are referred to herein as the 
                             "Subsequent Mortgage Loans."

  B.  Form of Certificates.. The Offered  Certificates initially will  be
                             issued in book-entry form.  So long as  such
                             Certificates  are  Book-Entry   Certificates
                             (as defined herein), such  Certificates will
                             be evidenced  by  one  or more  certificates
                             registered  in  the  name  of  Cede   &  Co.
                             ("Cede"),  as  nominee  of   The  Depository
                             Trust Company (the "Depository").  No person
                             acquiring  a  beneficial ownership  interest
                             in  such  Certificates will  be entitled  to
                             receive   a   Definitive   Certificate   (as
                             defined  herein) representing  such person's
                             interest,  except in  the  event  Definitive
                             Certificates  are issued  under the  limited
                             circumstances described herein.

  C.  Distributions.......   Distributions  on the  Offered Certificates  
                             will be made  on the 25th day of  each month 
                             or, if such day is  not a  Business Day,  on 
                             the first  Business Day thereafter,  commencing
                             in  January 1998  (each,  a "Distribution   
                             Date").   Distributions    on   each
                             Distribution Date  will be made to holders of the
                             Certificates of record  as of the last  Business 
                             Day of  the  month   preceding   the   month  of
                             such Distribution Date  (each, a  "Record Date"),
                             except that   the   final   distribution  on   
                             an   Offered Certificate will  be made only upon 
                             presentation and surrender of such Offered 
                             Certificate at  the office or agency  of the  
                             Trustee in  St. Paul,  Minnesota.  Distributions
                             with  respect to  the  Mortgage Loans will  be 
                             applied  to the  payment  of principal  and
                             interest  on the Certificates in accordance with 
                             the priorities described below.

                             1.  Interest .....  On each Distribution Date, to
                                                 to the extent funds (including
                                                 Insured Payments (as defined
                                                 herein))  are available 
                                                 therefor, the holders of
                                                 each  Class  of  Offered  
                                                 Certificates  will  be
                                                 entitled to  receive interest
                                                 in an amount equal to the  
                                                 sum of (i) interest accrued  
                                                 during the related Accrual  
                                                 Period (as  defined herein) at
                                                 the  related   Pass-Through  
                                                 Rate  (as   defined herein)  
                                                 on the Certificate Principal 
                                                 Balance or Certificate 
                                                 Notional  Balance, as  the 
                                                 case  may be, of such  Class 
                                                 and (ii) that  portion of the
                                                 Class A  Carry-Forward Amount
                                                 (as  defined here-in) 
                                                 allocable  to  such Class  
                                                 less  the sum  of such  
                                                 Class'  share of  any  
                                                 Prepayment Interest Shortfalls
                                                 not covered by  the Servicing 
                                                 Fee as described herein and 
                                                 any  shortfalls in interest
                                                 as a  result  of the  
                                                 application  of the  Civil
                                                 Relief  Act.   See 
                                                 "Description  of the  Certif-
                                                 icates--Allocation of 
                                                 Available Funds" herein.


                               2.  Principal...  Amounts  distributable   as  
                                                 principal  of   the Offered
                                                 Certificates  (other   than
                                                 the  Class A-8IO Certificates)
                                                 will be allocated  first to
                                                 the  Class  of Offered  
                                                 Certificates  having the
                                                 lowest numerical designation
                                                 until   the Certificate   
                                                 Principal   Balance   thereof
                                                 is reduced  to zero, and 
                                                 thereafter   will  be 
                                                 allocated sequentially to  
                                                 each successive Class
                                                 of  Offered  Certificates, 
                                                 in  numerical  order,
                                                 such  that  no  Class  of  
                                                 Offered  Certificates having
                                                 a  higher  numerical  Class
                                                 designation will be  entitled
                                                 to distributions  of principal
                                                 until the Certificate 
                                                 Principal Balance  of each
                                                 Class  of Offered  
                                                 Certificates  having a  lower
                                                 numerical Class designation 
                                                 has  been reduced to zero,  
                                                 as  described  in  
                                                 "Description   of  the
                                                 Certificates--Allocation  of 
                                                 Available  Funds"  herein.
                                                 The  Class A-8IO Certificates
                                                 are notional  certificates 
                                                 and  holders thereof  are
                                                 not   entitled  to   receive 
                                                 distributions   of principal.
                                                 On each  Distribution Date,  
                                                 to the extent  funds   are  
                                                 available  therefor   after
                                                 distributions   of  interest
                                                 on the Offered Certificates,
                                                 holders of the   Offered
                                                 Certificates then entitled  
                                                 to receive principal
                                                 distributions  will  receive
                                                 as  principal  the  excess 
                                                 of (a) the sum (without  
                                                 duplication) of (i) all 
                                                 scheduled installments of  
                                                 Mortgage Loan principal due 
                                                 during the related Due  
                                                 Period and all  unscheduled 
                                                 collections and recoveries of
                                                 principal  to  the extent  
                                                 actually  received by the  
                                                 Servicer  during   the  
                                                 preceding  calendar month  
                                                 and (ii)  the  Subordination
                                                 Increase Amount  (as  defined
                                                 herein),  over  (b)   the
                                                 Subordination   Reduction  
                                                 Amount (as defined herein),
                                                 if  any, for  such  
                                                 Distribution  Date (the 
                                                 "Principal  Distribution   
                                                 Amount").  See "Description 
                                                 of the Certificates--
                                                 Allocation  of Available 
                                                 Funds" herein. 

Pass-Through Rates.....  The Pass-Through Rate for the Class A-1 Certificates
                         for a particular  Distribution Date is equal  to the
                         lesser of (a)  One-Month LIBOR on the  related LIBOR
                         Determination Date  (as defined  herein) plus  0.17%
                         and  (b) the Weighted  Average Rate Cap.   The Pass-
                         Through Rate on  the Class A-1 Certificates  for the
                         first Distribution Date will be equal to 6.17%.  The
                         "Weighted  Average Rate  Cap" is  a  rate per  annum
                         equal  to the weighted average of the interest rates
                         (the  "Mortgage   Rates")  of  the   Mortgage  Loans
                         outstanding as  of the  first day  of the  preceding
                         calendar  month  (or,  with  respect  to  the  first
                         Distribution Date, as of  the Initial Cut-Off Date),
                         reduced by the sum of (i) the Servicing Fee Rate (as
                         defined  herein),  (ii)  the  Trustee  fee  rate  of
                         0.0125%  per annum  (the "Trustee Fee  Rate"), (iii)
                         the  rate at  which the  premium is  payable to  the
                         Certificate Insurer and  (iv) the Pass-Through  Rate
                         on  the Class A-8IO  Certificates.  The Pass-Through
                         Rates for the Class A-2, Class A-3, Class A-4, Class
                         A-5  and Class A-8IO  Certificates will be  equal to
                         the respective  rates set  forth on  the cover  page
                         hereof.   The Pass-Through  Rates for the  Class A-6
                         and  Class A-7  Certificates will  be  equal to  the
                         lesser of  (a) the Weighted Average Rate Cap and (b)
                         the respective  rates set  forth on  the cover  page
                         hereof  (the  "Stated  Rate") for  such  Classes  of
                         Certificates;   provided,  however,   that  on   any
                         Distribution Date after  the Call Option  Date (as 
                         defined below),  the Stated Rate for the Class A-7  
                         Certificates will  be increased  by  0.50% (50  basis
                         points). The  "Call Option Date"  is the  first 
                         Distribution Date  on which the aggregate Loan 
                         Balance (as defined herein)  of the Mortgage
                         Loans is less than  or equal to 10% of  the 
                         Maximum Collateral Amount (as defined herein).  See 
                         "Calculation of One-Month LIBOR" herein.

Credit Enhancement...    The credit enhancement  provided for the benefit  of
                         the  holders  of the  Offered  Certificates consists
                         solely  of (a)  any overcollateralization  resulting
                         from  the allocation of  the internal cash  flows of
                         the  Trust Fund  and  (b) the  Certificate Insurance
                         Policy (as defined below).

                         Overcollateralization.  The Pooling and Servicing 
                         Agreement  provides for limited  acceleration of 
                         principal  distributions on  the Offered
                         Certificates relative  to  the amortization  of  
                         the Mortgage  Loans.  This  acceleration  of 
                         principal  distributions  is  achieved by  the
                         application of certain  excess cashflow as a 
                         payment of  principal of the Offered Certificates 
                         (other than  the Class A-8IO  Certificates),
                         thereby creating  overcollateralization to  the 
                         extent the  aggregate Loan Balances (as defined 
                         herein) of the Mortgage Loans  and the Pre-
                         Funded Amount exceeds  the aggregate Certificate 
                         Principal Balance of the Offered   Certificates.
                         Once  the  required level of over-collateralization
                         is  reached,   and  subject   to  the  provisions
                         described  in  the   next  paragraph,  further  
                         application  of  such acceleration  feature will  
                         cease, unless  necessary to  maintain the required 
                         level of overcollateralization.

                         As  described herein, subject to certain trigger  
                         tests, the required levels  of  
                         overcollateralization  may   increase  or  decrease.
                         An increase  would  result  in  a   temporary  
                         period   of  accelerated amortization  of the  
                         Offered Certificates  relative to  the Mortgage
                         Loans  in   the  Trust  Fund   to  increase   the  
                         actual  level   of overcollateralization to its  
                         required level; a decrease would result in  a  
                         temporary period  of  decelerated amortization  to 
                         reduce  the actual level of overcollateralization 
                         to its required level.

                         The  Certificate Insurance Policy.  The Offered  
                         Certificates will be entitled  to the  benefit 
                         of  a financial  guaranty insurance  policy
                         (the "Certificate Insurance Policy") to be issued by 
                         the  Certificate Insurer. The Certificate Insurance 
                         Policy is being issued  as a means  of  providing  
                         additional   credit   enhancement  to   the Offered
                         Certificates.   Under   the   Certificate   
                         Insurance   Policy,   the Certificate  Insurer will
                         irrevocably and  unconditionally guarantee payment 
                         to the  Trustee, for  the benefit of  holders of 
                         the  Offered Certificates, as further  described 
                         herein, an amount that will cover any interest  
                         shortfalls (except  for Prepayment  Interest 
                         Shortfalls not covered by  the Servicing Fee  and 
                         shortfalls in  respect of  the Civil Relief  Act)  
                         allocated to  the Offered  Certificates plus  the
                         amount of  any Subordination  Deficit. A  payment 
                         by  the Certificate Insurer under the Certificate
                         Insurance Policy is referred to herein as  an  
                         "Insured Payment."  See  "Description  of the  
                         Certificates--Credit Enhancement--The Certificate 
                         Insurance Policy" herein.

The Mortgage Loans.....  The Initial Mortgage  Loans will be conveyed  to the
                         Trust Fund by the Depositor on or about December 12,
                         1997  (the  "Closing  Date").   The  aggregate  Loan
                         Balances of  the Mortgage  Loans as  of the  Initial
                         Cut-Off Date (the "Initial Cut-Off  Date  Pool  
                         Balance") were  approximately  $132,842,283.98 after
                         application of scheduled  payments due on or before 
                         the  Initial Cut-Off Date, whether or not received.

                         The Initial  Mortgage  Loans  will  consist  of  
                         approximately  1,630 Mortgage  Loans  relating  to  
                         Mortgaged  Properties  located  in  37 states.    
                         Subsequent Mortgage  Loans  in  an amount  not  to  
                         exceed approximately $37,157,716.02  in aggregate 
                         Cut-Off  Date Loan Balance may, subject to 
                         availability, also be  included in the Trust Fund  on
                         or before December 31, 1997.

                         Each Mortgage  Loan is evidenced  by a  promissory 
                         note (a  "Mortgage Note") and  secured by  a 
                         mortgage,  deed of  trust or  other similar
                         security instrument  creating a first or  second 
                         lien on the  related Mortgaged Property.  

                         Each Mortgage  Note  provides  for  the amortization
                         of  the  amount financed under  such Mortgage  
                         Loan over  a  series of  substantially equal 
                         monthly payments, except for Balloon Mortgage  
                         Loans, for which the  monthly  payments are  
                         based  on an  amortization schedule  that
                         would extend beyond the stated maturity date  and 
                         which provide for a payment at  maturity that  is  
                         substantially  larger than  any  other scheduled 
                         payment.

                         All  weighted averages  specified herein  are  
                         weighted based  on the Cut-Off  Date Loan  Balances 
                         of the  Initial  Mortgage Loans.    All Mortgage  
                         Loan statistics  set forth  herein are  based on  
                         principal balances,  interest rates,  terms to  
                         maturity, mortgage  loan counts and  similar  
                         statistics  as  of  the  Initial  Cut-Off Date,  
                         unless indicated to the  contrary herein.  
                         References to percentages  of the Mortgage  Loans 
                         mean  percentages of  the Initial  Cut-Off Date  Pool
                         Balance.  

                         The  statistical information  presented  in  this 
                         Prospectus Supplement is based solely on the Initial 
                         Mortgage Loans and does not  take into  account any 
                         Subsequent Mortgage  Loans that may  be added to  
                         Trust Fund during  the Funding Period through 
                         application of amounts on deposit in the Pre-Funding
                         Account.   As  a result  of the  foregoing, the  
                         statistical information presented herein  regarding 
                         the Initial Mortgage Loans  may  vary  in  certain
                         respects  from   comparable information  after 
                         giving  effect to the acquisition  of any
                         Subsequent Mortgage Loans.  See "The Trust Fund."

                         The  Initial  Mortgage  Loans  bear  interest  at  
                         fixed  rates  (the "Mortgage Rates") which range 
                         from approximately 6.75% to 16.75%  per annum.   
                         The weighted average Mortgage  Rate of the 
                         Initial  Mortgage Loans  was approximately  9.62% 
                         per  annum.   The  Cut-Off Date  Loan Balances of  
                         the  Initial Mortgage  Loans  ranged from  
                         approximately $10,031.69 to $749,784.92.  The 
                         average Cut-Off Date  Loan Balance of the  Initial  
                         Mortgage  Loans  was  approximately  $81,498.33.    
                         The weighted  average original  term to  stated  
                         maturity of  the Initial Mortgage Loans was 
                         approximately  328 months.   The weighted  average
                         remaining term to  stated maturity of the Initial 
                         Mortgage  Loans was approximately  327 months.    
                         As of  the  Initial Cut-Off  Date,  the weighted 
                         average  number of months that had elapsed since 
                         origination  of the Initial Mortgage Loans was 
                         approximately 2 months.

                         Initial Mortgage  Loans  representing  approximately
                         94.61%  of  the Initial Cut-Off Date Pool Balance 
                         are secured by  mortgages which are first liens.  
                         The remainder of the  Initial Mortgage 
                         Loans are second in  lien priority (together with  
                         any Subsequent Mortgage Loan  that is second in  lien
                         priority, the  "Second Mortgage  Loans") to  mortgage
                         loans  that are secured by senior liens of the 
                         related Mortgage  Properties (any such
                         senior lien,  a "First Lien").   Except with respect
                         to four Initial Mortgage Loans (which are Second  
                         Mortgage Loans) representing  0.08% of the  Initial 
                         Cut-Off Date Pool  Balance, the First Liens  relating
                         to such  Second Mortgage  Loans will  not be  
                         included  in the  Trust Fund.

                         The  lowest   and   highest   Combined   Loan-to-
                         Value   Ratios,   at origination, of the Initial 
                         Mortgage  Loans were approximately  7.00%
                         and  100.00% respectively.   The  weighted average  
                         Combined Loan-to-Value  Ratio  of  the  Initial  
                         Mortgage  Loans  at  origination  was approximately
                         70.68%.  "Combined  Loan-to-Value Ratio"  means,  
                         with respect  to  any   Mortgage  Loan,  the   
                         fraction,  expressed  as  a percentage, the 
                         numerator  of which is the principal balance  of such
                         Mortgage Loan at origination plus,  in the case of a
                         Second Mortgage Loan, the outstanding principal 
                         balance of the related  First Lien on the date  of 
                         origination of such  Mortgage Loan, and the  
                         denominator  of which is the appraised value of the 
                         related Mortgaged  Property at the time  of 
                         origination of  such Mortgage Loan or, in  the case 
                         of a purchase money  Mortgage Loan, the  lesser of  
                         the purchase price  or the appraised value.  See 
                         "The Trust Fund."

                         Initial  Mortgage  Loans  representing  approximately
                         1.21%  of  the Initial  Cut-Off  Date  Pool  Balance
                         require  monthly  payments  of principal that have 
                         been determined  based on amortization  schedules
                         significantly  longer  than the  respective  original
                         terms of  such Mortgage  Loans  (each,  a  "Balloon 
                         Mortgage  Loan"),  leaving   a  substantial portion 
                         of the original principal amount  due and payable
                         as a significantly  larger single payment on the 
                         maturity  date (each such payment, together with  
                         accrued interest on  the related Balloon Mortgage 
                         Loan, a  "Balloon Payment").  Each Mortgage Loan 
                         that is not a Balloon  Mortgage Loan  provides for  
                         a schedule  of equal  monthly payments  which  are  
                         sufficient  to  amortize  fully  the  principal
                         balance of  such Mortgage Loans  over its original
                         term.  See  "Risk Factors-Balloon Mortgage Loans."

                         The Mortgage Loans are not insured or guaranteed  by 
                         any governmental entity, private  mortgage insurer 
                         or by  any other person or  entity.
                         See "The Trust Fund."

Pre-Funding Account...   On  the Closing  Date, approximately  $37,157,716.02
                         (the "Pre-Funded  Amount") will be  deposited in  an
                         account (the "Pre-Funding Account")  that will be in
                         the name of and maintained by the Trustee as part of
                         the Trust Fund for the benefit of the holders of the
                         Offered  Certificates and  will be  used  to acquire
                         Subsequent Mortgage  Loans.   See  "The Trust  Fund"
                         herein.   The  Pre-Funding Account  will  not be  an
                         asset  of the  REMIC.   Any  investment earnings  on
                         amounts in  the Pre-Funding Account will  be taxable
                         to the Seller.   During the period beginning  on the
                         Closing  Date  and  generally  terminating  on   the
                         earlier 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 and
                         (ii) December  31, 1997 (the  "Funding Period"), the
                         Pre-Funded  Amount will  be maintained  in the  Pre-
                         Funding  Account.   The  Pre-Funded  Amount will  be
                         reduced  during  the Funding  Period  by  the amount
                         thereof used to  purchase Subsequent Mortgage  Loans
                         in  accordance   with  the  Pooling   and  Servicing
                         Agreement.    Any   Unutilized  Funding  Amount  (as
                         defined herein)  will be distributed  to holders  of
                         the Classes of Offered Certificates  on the related
                         Distribution Date  in reduction of the related 
                         Certificate Principal Balances,  thus resulting in 
                         an unscheduled distribution of  principal in respect
                         of such Classes  of Offered Certificates  on  such 
                         date.    The  allocation  of  such distribution to
                         the  various Classes  of  Offered Certificates  will
                         depend  on  the  size  of the  Unutilized  Funding  
                         Amount.    If the Unutilized Funding Amount equals 
                         or  exceeds $100,000, holders of the Offered 
                         Certificates will  be entitled to a pro rata  
                         distribution of such  Unutilized  Funding  Amount, 
                         on  the  basis  of the  respective Original  
                         Certificate   Principal  Balances   of  such   
                         Classes,  as described herein.   If  the Unutilized
                         Funding Amount  is less  than $100,000, it  will be 
                         distributed pursuant  to the allocation of  the
                         Principal Distribution Amount for the  related 
                         Distribution Date,  as described  in  "Description
                         of  the   Certificates--Allocation  of Available 
                         Funds."

Capitalized Interest
  Account.....           On the Closing Date, the Seller will deposit into an 
                         account (the "Capitalized Interest Account"), to be
                         maintained with and in  the name of the Trustee on 
                         behalf of the Trust Fund,  a  portion  of  the 
                         proceeds  of  the  sale  of  the Offered
                         Certificates.  The amount deposited  therein will be 
                         used by the Trustee  on the  Distribution Date  in 
                         January  1998  to  cover  shortfalls in  interest 
                         on  the Offered  Certificates that may arise as  a 
                         result of  the utilization of the  Pre-Funding  
                         Account  for the  purchase  by  the  Trust  Fund of
                         Subsequent  Mortgage  Loans  after  the Closing  
                         Date.   Any  amounts not  needed to  cover such  
                         shortfalls will be  paid directly to  the Seller  
                         at the  end of the  Funding Period.  The Capitalized 
                         Interest Account will not be an asset of the
                         REMIC.     Any   investment  earnings  on  amounts 
                         in  the Capitalized Interest Account will be 
                         taxable to the Seller.

Underwriting Standards.. The   Seller's   underwriting   standards    are
                         primarily intended  to assess  the value of  the
                         Mortgaged Property and to  evaluate the adequacy
                         of such property as collateral  for the mortgage
                         loans.     In  addition  to  the  value  of  the
                         Mortgaged Property,  the Seller also  considers,
                         among   other  things,   a  Mortgagor's   credit
                         history, repayment ability  and debt service-to-
                         income   ratio.     The   Mortgage   Loans   may
                         experience  higher  rates of  delinquencies  and
                         foreclosures  than  mortgage loans  underwritten
                         in  a  more   traditional  manner.     See  "New
                         Century's   Portfolio   of   Mortgage    Loans--
                         Underwriting Guidelines of New Century" herein.

Servicing .............. New Century will  act as the Servicer  under the 
                         Pooling and Servicing Agreement.  The Servicer will
                         be responsible  for providing for  the servicing 
                         of the  Mortgage Loans and will receive  from 
                         interest  collected  on the  Mortgage Loans  a
                         monthly servicing  fee on each  Mortgage Loan  equal 
                         to  the  Loan  Balance  thereof  multiplied  by  
                         one-twelfth  of  the Servicing  Fee Rate  (such  
                         product, the  "Servicing  Fee").  Pursuant  to  a 
                         servicing  agent  agreement  (the "Servicing
                         Agent Agreement") between the Servicer and 
                         Comerica Mortgage Corporation   (the   "Servicing
                         Agent")    dated   as   of September 15, 1997, 
                         the Servicing Agent will provide certain services 
                         for New Century with respect to all of the Mortgage
                         Loans.   The terms  and conditions  of  the 
                         Servicing  Agent Agreement are consistent with and
                         do not violate the  terms of the Pooling and 
                         Servicing Agreement. The Servicing  Agent Agreement
                         does not  relieve  the Servicer  from any  of its
                         obligations  pursuant to  the  terms and  conditions
                         of  the Pooling  and  Servicing  Agreement.  See
                         "The  Pooling  and Servicing Agreement" herein.

                         The  Servicer  will  be  obligated  to  make  
                         advances  ("Delinquency Advances")  with  respect to 
                         delinquent  payments  of principal  and interest on 
                         any Mortgage Loan to the  extent described  herein.
                         The  Trustee will  be obligated  to  make  any such 
                         Delinquency Advances  if the  Servicer  fails in  its
                         obligation to  do  so,  to the  extent provided  in  
                         the Pooling  and Servicing  Agreement.  See  "The  
                         Pooling and  Servicing  Agreement--Advances" herein.

Payments to Cover
  Prepayment Interest
  Shortfalls .......... The Servicer will be required to fund in respect of 
                        each Distribution Date, without  any right of  
                        reimbursement, an amount equal to the  lesser of (a) 
                        the aggregate, for each Mortgage  Loan, of  the 
                        excess,  if any, of  a full month's  interest  on  
                        the  amount  of   each  Principal Prepayment at  a 
                        rate  per  annum equal  to the  related interest 
                        rate  (the "Mortgage Rate") applicable  to such
                        Mortgage Loan  (or such lower  rate as may  be in 
                        effect for a Mortgage Loan because of application  
                        of the Civil Relief  Act)  minus  the Servicing  
                        Fee  Rate  (the "Net Mortgage  Rate") over  the 
                        amount  of  interest actually paid by or on behalf 
                        of the Mortgagor in connection with such Principal 
                        Prepayment during the  related Due Period
                        less the Servicing Fee for the related Mortgage 
                        Loan for such  month (a "Prepayment Interest  
                        Shortfall") and (b) the  aggregate Servicing  
                        Fee received  by  the Servicer with  respect  to 
                        the  related  Due  Period.   See  "The Pooling and 
                        Servicing Agreement--Adjustment to Servicing
                        Fee in Connection  with Certain Prepaid Mortgage
                        Loans" herein.

Optional Termination... On  any Distribution Date on which the aggregate
                        Loan  Balances of  the  Mortgage Loans  is  less
                        than or equal to  10% of the Maximum  Collateral
                        Amount (as defined  herein), the holders of  the
                        majority interest  in the Residual  Certificates
                        (the  "Majority Residual  Interestholders") will
                        have  the option  (but  not the  obligation)  to
                        purchase,  as a  whole,  the Mortgage  Loans and
                        the  REO Property,  if any,  and thereby  effect
                        the  early retirement of  all Certificates.   In
                        addition, on any Distribution Date on  which the
                        aggregate  Loan Balances  of the  Mortgage Loans
                        is less  than  or equal  to  5% of  the  Maximum
                        Collateral  Amount,  the  Servicer (and  if  New
                        Century  is removed as Servicer, the Certificate
                        Insurer)  will   have  a  similar   option  with
                        respect   to   the   Mortgage  Loans   and   REO
                        Properties   in  the   Trust  Fund.     An  "REO
                        Property" is any Mortgaged  Property acquired by
                        the Servicer  in the name  of the  Trust through
                        foreclosure  or  deed-in-lieu  of   foreclosure.
                        See  "Description of  the Certificates--Optional
                        Termination" herein.

Certain Federal 
  Income Tax
  Considerations.....    An election will  be made  to treat  the Trust  Fund
                         (other  than   the  Pre-Funding   Account  and   the
                         Capitalized  Interest  Account)  as a  "real  estate
                         mortgage investment  conduit" ("REMIC")  for federal
                         income tax  purposes. The Offered  Certificates will
                         constitute  "regular interests" in the REMIC and the
                         Residual Certificates will constitute the sole Class
                         of  "residual interests" in the REMIC.  See "Certain
                         Material Federal Income Tax Consequences" herein and
                         "Certain Material  Federal Income  Tax Consequences"
                         in the Prospectus.

ERISA Considerations.... The acquisition  of an Offered Certificate by an
                         employee  benefit plan  subject to  the Employee
                         Retirement  Income  Security  Act  of  1974,  as
                         amended  ("ERISA"),  or  a plan  or  arrangement
                         subject to  Section 4975 of the Code (as defined
                         herein)  (each  of  the   foregoing,  a  "Plan")
                         could,   in   some   instances,  result   in   a
                         "prohibited transaction"  or other violation  of
                         the   fiduciary  responsibility   provisions  of
                         ERISA and Code Section 4975.

                         Subject to the considerations and  conditions 
                         described under  "ERISA Considerations" herein, 
                         it  is expected that the Offered Certificates
                         may be purchased by a Plan.

                         Any Plan  fiduciary  considering  whether  to  
                         purchase  any  Offered Certificates on  behalf of 
                         a Plan  should consult  with its  counsel regarding
                         the applicability of the provisions of ERISA  and 
                         the Code.  See "ERISA Considerations" herein and 
                         in the Prospectus.

Legal Investment........ The   Offered  Certificates   will  not   constitute
                         "mortgage related securities" for purposes of SMMEA.
                         The  appropriate  characterization  of  the  Offered
                         Certificates   under   various    legal   investment
                         restrictions,  and  thus  the  ability of  investors
                         subject to  these restrictions  to purchase  Offered
                         Certificates,   may   be  subject   to   significant
                         interpretive  uncertainties.   All  investors  whose
                         investment   authority    is   subject    to   legal
                         restrictions should consult their own legal advisors
                         to  determine  whether,  and  to  what  extent,  the
                         Offered   Certificates    will   constitute    legal
                         investments for them.  See "Legal Investment" in the
                         Prospectus.

Ratings................. It is  a condition of  the issuance of  the Offered  
                         Certificates that  the  Offered  Certificates  
                         (other  than  the  Class  A-8IO Certificates) be 
                         rated AAA by Standard & Poor's Ratings Group,  a
                         division  of  the  McGraw-Hill  Companies  ("S&P"), 
                         and  Aaa  by Moody's  Investors Service,  Inc. 
                         ("Moody's"  and, together  with  S&P,  the   
                         "Rating  Agencies")   and   that   the  Class A-8IO
                         Certificates be  rated "AAAr" by  S&P and "Aaa"  
                         by Moody's.   No  rating  addresses  whether  
                         Subsequent  Mortgage  Loans  will  be  purchased by  
                         the Trust  Fund, the  amount of  any such  Mortgage
                         Loans to be so purchased,  or the impact any  such 
                         purchase might have on  the yields of  the Offered 
                         Certificates.   The  security ratings  of   the  
                         Offered  Certificates   should  be   evaluated
                         independently from similar ratings on  other types 
                         of securities.  A security  rating is not  a 
                         recommendation to buy,  sell or hold securities and
                         may be subject to  revision or withdrawal at  any
                         time by the Rating Agencies. See "Ratings" herein.










                                 RISK FACTORS

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

UNDERWRITING STANDARDS, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

    The Seller's underwriting standards are intended  primarily to assess the
value of  the mortgaged  property underlying the  related Mortgage  Loan (the
"Mortgaged Property") and to evaluate the adequacy of such Mortgaged Property
as collateral for the Mortgage Loan.  The Seller provides loans primarily  to
borrowers who do not qualify for mortgage  loans conforming to Fannie Mae and
Freddie Mac  guidelines but  who generally have  substantial equity  in their
property. While the Seller's primary consideration in underwriting a Mortgage
Loan  is  the value  of  the  related  Mortgaged Property,  the  Seller  also
considers,  among other  things,  a  Mortgagor's  credit  history,  repayment
ability and debt service-to-income ratio, as well as  the type and use of the
of  the  Mortgaged  Property.  The  Seller's underwriting  standards  do  not
prohibit  a Mortgagor from  obtaining secondary financing at  the time of the
Seller's origination  of a  first  lien priority  Mortgage Loan  and in  some
instances the Seller will originate such secondary financing.  Such secondary
financing would reduce the equity the  Mortgagor would otherwise have in  the
related Mortgaged Property as indicated  in the Seller's Loan-to-Value  Ratio
determination.

    As a  result of the Seller's  underwriting standards, the  Mortgage Loans
are likely to  experience rates  of delinquency,  foreclosure and  bankruptcy
that are higher, and that may be substantially higher, than those experienced
by  mortgage  loans underwritten  pursuant  to  Fannie  Mae and  Freddie  Mac
guidelines.

    Furthermore,  since  the  underwriting standards  emphasize  the property
value, changes  in the  values of  Mortgaged Properties  may  have a  greater
effect on the  loss experience of the Mortgage Loans than on loans originated
in a more traditional  manner.  No assurance can be given  that the values of
the Mortgaged  Properties have remained  or will remain  at the  levels which
existed on the dates of origination of the related Mortgage Loans.

    The Seller commenced receiving applications for mortgage  loans under its
regular lending  program in February 1996.   During the period  from February
1996 through September 1997, the Seller did not perform the primary servicing
function  for its  portfolio.  Accordingly,  the Seller,  in its  capacity as
primary  servicer,  does  not  have  representative  historical  delinquency,
bankruptcy, foreclosure  or default  experience that may  be referred  to for
purposes  of estimating  the future  delinquency and  loss experience  of the
Mortgage Loans.

SERVICING TRANSFER

    In  September 1997, New  Century commenced transferring  the servicing of
mortgage loans originated or acquired by  it from a designated subservicer to
its own servicing system.  During  the time of such transfer, it  is possible
that delays in the receipt of collections on such mortgage loans  could occur
resulting in a higher level of delinquencies during such period.

YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

    Yield Generally.  The yields to maturity of the Offered  Certificates may
vary from the anticipated yields to the extent such Offered Certificates  are
purchased at a discount or premium  and to the extent the rate and  timing of
payments thereon  differ from  those assumed  in calculating  the anticipated
yield.   Certificateholders  should  consider,  in the  case  of the  Offered
Certificates purchased at a discount, the risk that a slower than anticipated
rate of principal payments could result in an actual yield that is lower than
the anticipated yield  and, in the case  of the Class A-8IO  Certificates and
any other Class of Offered Certificates purchased at a premium, the risk that
a faster  than anticipated  rate of  principal payments  with respect  to the
Mortgage Loans or  such Offered Certificates, as applicable,  could result in
an actual yield that is lower  than the anticipated yield.  In addition,  the
timing of changes in the rate of Principal Prepayments (as defined herein) on
the Mortgage  Loans may  significantly affect an  investor's actual  yield to
maturity, even  if the  average rate of  Principal Prepayments  is consistent
with  such investor's  expectation.  In  general,  the  earlier  a  Principal
Prepayment on a Mortgage Loan occurs, the greater the effect of such 
Principal Prepayment  on an investor's  yield to maturity.  The effect on  an
investor's yield of  Principal Prepayments occurring faster (or  slower) than
the rate anticipated by the  investor during the period immediately following
the  issuance of  the  Offered Certificates  may  not be  fully  offset by  a
subsequent  decrease (or increase) in the  rate of Principal Prepayments of a
like amount.

    Because  amounts  distributable  to  the  holders   of  the  Class  A-8IO
Certificates consist entirely of interest, the yield to maturity of the Class
A-8IO Certificates will be extremely sensitive to the  repurchase, prepayment
and default experience of the Mortgage Loans and prospective investors should
fully consider the  associated risks, including the risk  that such investors
may not fully recover their initial  investment.  No assurances can be  given
as to  whether Subsequent Mortgage Loans will be  deposited in the Trust Fund
during  the  Funding Period.    In  addition, investors  in  the  Class A-8IO
Certificates  should be  aware  that on  any Distribution  Date on  which the
aggregate Loan Balance of  the Mortgage Loans is less than or equal to 10% of
the Maximum  Collateral Amount,  the Majority  Residual Interestholders  will
have  the option  (but  not the  obligation)  to purchase,  as  a whole,  the
Mortgage  Loans and the  REO Property, if  any, and thereby  effect the early
retirement  of all Certificates.   In addition,  on any  Distribution Date on
which the aggregate Loan Balance of the Mortgage Loans is less than or  equal
to 5% of  the Maximum Collateral Amount, the Servicer (and  if New Century is
removed as Servicer, the Certificate Insurer) will have a similar option with
respect to the Mortgage Loans in the Trust Fund.

    The   Pass-Through  Rate  on  each  of   the  Class  A-6  and  Class  A-7
Certificates is limited  to the lesser of  the Weighted Average Rate  Cap and
the Stated Rate for  such Class of Certificates.   As of the Initial  Cut-Off
Date,  the weighted  average  Mortgage  Rate was  approximately  9.62%.   The
weighted average  Mortgage Rate  will decline if  Mortgage Loans  with higher
Mortgage Rates  are prepaid  faster than Mortgage  Loans with  lower Mortgage
Rates.  If  these differing rates  of prepayments are  substantial enough  to
cause the Weighted  Average Rate Cap  to fall  below the Stated  Rate of  the
Class  A-6  and Class  A-7  Certificates,  the  yields  on  such  Classes  of
Certificates will  be reduced.   Such Certificateholders thereof will  not be
entitled to interest in excess  of the Weighted Average Rate Cap on any given
Distribution  Date,  nor will  those  Certificates  be  able to  receive  the
difference between its Stated  Rate and the Weighted Average Rate  Cap on any
future Distribution Date.

    Prepayment  Considerations   and   Risks.     The   rates  of   principal
distributions  on  the   Offered  Certificates,  the  aggregate   amounts  of
distributions thereon and the yields  to maturity of the Offered Certificates
will be related  to, among other things,  the rate and timing  of payments of
principal  on the  Mortgage Loans.  The  rate of  principal  payments on  the
Mortgage Loans will in turn be affected by the amortization schedules  of the
Mortgage Loans  and by the  rate of Principal Prepayments  thereon (including
for   this  purpose,  prepayments   resulting  from  (i)   refinancing,  (ii)
liquidations  of  the   Mortgage  Loans  due  to  defaults,   casualties  and
condemnations  and (iii)  repurchases by  the Seller  or  the Servicer).   In
addition,   as  described   herein,  Initial   Mortgage  Loans   representing
approximately  1.21% of  the Initial  Cut-Off Date  Pool Balance  are Balloon
Mortgage Loans  that generally  provide  for scheduled  amortization over  30
years  from their  respective  dates  of origination  and  a single  lump-sum
payment at the end  of the fifteenth year.   Also, the Mortgage Loans  may be
prepaid by the  mortgagors (each, a "Mortgagor")  at any time;  however, with
respect to  Mortgage Loans  representing approximately  0.07%, 1.72%,  3.56%,
6.38%,  0.47%  and  72.08%  of  the  Initial Cut-Off  Date  Pool  Balance,  a
prepayment  charge will generally apply  to certain prepayments by Mortgagors
during the first six months, one year, two years, three years, four years and
five years after  origination, respectively.  Such prepayment  charge may, in
certain  limited  circumstances,  be  waived  by  the  Servicer.    Any  such
prepayment charge  will be paid to  the holders of the  Residual Certificates
(which are  not offered hereby).  The Mortgage Loans are subject to the "due-
on-sale"   provisions  included  therein  (insofar  as  such  provisions  are
enforceable  under  applicable  state  law).  Prepayments,  liquidations  and
purchases  of the  Mortgage Loans  (including  any optional  purchase by  the
Servicer  of a  defaulted  Mortgage  Loan or  any  purchase  by the  Majority
Residual  Certificateholders or  by  the  Servicer (or,  in  some cases,  the
Certificate  Insurer) of  the remaining  Mortgage Loans  and REO  Property in
connection with the optional termination of the Trust Fund) will, subject  to
certain conditions,  result in distributions  of principal to holders  of the
Offered  Certificates then entitled  to receive such  principal distributions
that would otherwise be distributed over  the remaining terms of the Mortgage
Loans.  In  addition, the overcollateralization provisions of  the Trust Fund
will result in a limited acceleration of principal payments to the holders of
the Offered Certificates.  Moreover, as described herein, on the Distribution
Date immediately following the calendar month in which the end of the Funding
Period occurs, a principal prepayment will be made to the holders  of certain
Classes of Certificates in the amount which represents the excess of the Pre-
Funded Amount over the  aggregate Cut-Off  Date Loan  Balance of  all 
Subsequent  Mortgage Loans acquired by the  Trust Fund subsequent to the 
Closing Date (i.e., the balance on  deposit in  the  Pre-Funding  Account 
on  such  date  (net of  investment earnings)).  See "Description of the 
Certificates" herein.  Since the rate of payment of principal on the 
Mortgage Loans will depend on future events and a variety of factors, no 
assurance can be given  as to such rate or the rate of Principal Prepayments.

    The  weighted average life  of a pool  of loans is  the average amount of
time that will elapse  from the date such pool is formed until each dollar of
principal is repaid  to the investors in such  pool.  Because it  is expected
that there  will be principal prepayments and defaults on the Mortgage Loans,
the actual weighted  average life of the  Mortgage Loans is expected  to vary
substantially from the weighted average  remaining term to stated maturity of
the Mortgage Loans as set  forth herein under "The Trust Fund--Mortgage  Loan
Statistics."  

    Defaults and Delinquent Payments.   The yields to maturity of the Offered
Certificates will  be sensitive  to defaults and  delinquent payments  on the
Mortgage Loans.   If a  purchaser of  an Offered  Certificate calculates  its
anticipated yield based  on an assumed rate  of default and amount  of losses
that is lower  than the default rate  and amount of losses  actually incurred
and not covered by overcollateralization or the Certificate Insurance Policy,
its actual  yield to  maturity will be  lower than  the yield to  maturity so
calculated and  could, in the event  of substantial losses, be  negative. The
timing of  Realized Losses that  are not covered by  overcollateralization or
the Certificate Insurance Policy will  also affect an investor's actual yield
to maturity  even if  the rate of  defaults and severity  of such  losses are
consistent with an investor's expectations.   In general, the earlier a  loss
occurs, the  greater is the effect on an  investor's yield to maturity. There
can be no  assurance as to  the delinquency,  foreclosure or loss  experience
with respect to the Mortgage Loans.

    Payment Delay.   Under the Pooling  and Servicing Agreement,  payments of
principal and  interest on the  Mortgage Loans in  respect of any  Due Period
generally  will  not  be  passed  through  to  the  holders  of  the  Offered
Certificates until the Distribution Date  in the calendar month in which  the
Due Period ends.   As a result, the  monthly distributions to the holders  of
the Offered Certificates generally will reflect Mortgagor payments during the
period from the  second day of the prior  calendar month to the  first day of
the calendar month of such Distribution Date.  Each Distribution Date will be
on  the  25th  day of  each  month  (or the  next  succeeding  business day),
commencing in January  1998.  Thus, the effective yield to the holders of all
Offered Certificates  will be  below that otherwise  produced by  the related
Pass-Through Rate  and the  price paid for  such Offered  Certificates (other
than the  Class A-1  Certificates) by such  holders because  distributions on
such Certificates in respect of any given month will not be made  until on or
about the 25th day of the month in which the related Due Period ends and will
not bear interest during such delay.

    Payments on the  Mortgage Loans.  When a principal  prepayment in full is
made  on a Mortgage  Loan, the Mortgagor  is charged interest only  up to the
date of such prepayment, rather than for a  full month, which may result in a
Prepayment Interest Shortfall. The Servicer  is obligated to pay, without any
right  of reimbursement,  those shortfalls in  interest collections  that are
attributable to Prepayment Interest Shortfalls, but only to the extent of the
Servicing Fee  for the  related Due Period  (any such  payment, "Compensating
Interest").  However,  the Servicing Fee will  not be available to  cover any
shortfalls  in   interest  collections  on   the  Mortgage  Loans   that  are
attributable to a shortfall in interest as a result of the application of the
Civil  Relief  Act.   Moreover, shortfalls  in  interest as  a result  of the
application of the  Civil Relief Act and Prepayment  Interest Shortfalls will
not be covered by payments under the Certificate Insurance Policy.

EFFECT  OF  MORTGAGE  RATES  ON  THE  PASS-THROUGH  RATE  FOR THE  CLASS  A-1
CERTIFICATES

    As  described  herein,   the  Pass-Through   Rate  for   the  Class   A-1
Certificates adjusts monthly to equal the  lesser of (a) One-Month LIBOR plus
0.17% and (b) the Weighted Average Rate Cap.   The Mortgage Loans, from which
distributions on the  Class A-1 Certificates will primarily  be derived, will
bear fixed Mortgage Rates; consequently,  the amount of interest that accrues
on the  Class A-1  Certificates at the  related Pass-Through Rate  during any
Accrual Period  may be less  than the amount  that would accrue  at One-Month
LIBOR  plus  0.17%,  in  which  circumstance  the  value  of  the  Class  A-1
Certificates may be temporarily or permanently reduced.

SUBSEQUENT MORTGAGE LOANS

    The  ability  of the  Seller  to  originate or  purchase  mortgage  loans
subsequent to the date  hereof and on or prior to December 31, 1997 that meet
the  requirements  for transfer  to  the  Trust Fund  under  the Pooling  and
Servicing  Agreement  (which requirements  will  include the  consent  of the
Certificate  Issuer) will  be affected  by  a variety  of factors,  including
interest  rates,  employment  levels,  the rate  of  inflation  and  consumer
perception  of  economic  conditions generally.    On  the Distribution  Date
immediately following  the calendar  month in  which the end  of the  Funding
Period occurs, a principal prepayment will be made to the holders  of certain
Classes of Certificates in the amount which represents the excess of the Pre-
Funded Amount over the Cut-Off  Date Loan Balance of all Subsequent  Mortgage
Loans acquired by  the Trust Fund subsequent  to the Closing Date  (i.e., the
balance on deposit in the Pre-Funding Account on such date (net of investment
earnings)).  The  effect of this payment will be as generally described above
under "Yield, Prepayment  and Maturity Considerations."  No  assurance can be
given as to the magnitude  of the portion of the Pre-Funded  Amount that will
be so distributed.

BALLOON MORTGAGE LOANS

    Initial Mortgage  Loans representing approximately  1.21% of  the Initial
Cut-Off Date  Pool Balance are  Balloon Mortgage Loans, which  generally have
original terms  of 15 years and  provide for monthly  payments based on  a 30
year amortization schedule  and final monthly payments  substantially greater
than  the preceding  monthly payments.   The  existence of a  Balloon Payment
generally will necessitate that the related Mortgagor refinance  the Mortgage
Loan or sell the Mortgaged Property on or prior to the  stated maturity date.
The ability of a Mortgagor to accomplish either of these alternatives will be
affected by a number  of factors, including  the level of available  mortgage
rates at  the time  of sale  or refinancing,  the Mortgagor's  equity in  the
related  Mortgaged Property,  the financial condition  of the  Mortgagor, tax
laws and  prevailing general economic  conditions.   None of the  Seller, the
Servicer, the Depositor or the Trustee is obligated to refinance any Mortgage
Loan.  The Certificate Insurer only insures receipt of the full amount of the
principal  portion of a Balloon  Payment with respect  to a defaulted Balloon
Mortgage Loan if, and only to the extent that, the failure to pay such amount
to the  holders of the  Offered Certificates creates a  Subordination Deficit
after such Balloon Mortgage Loan is liquidated.

SECOND MORTGAGE LOANS

    Initial Mortgage  Loans representing 94.61%  of the Initial  Cut-Off Date
Pool Balance are secured by first  liens, with the remaining Initial Mortgage
Loans  (representing approximately  5.39%  of the  Initial Cut-Off  Date Pool
Balance) being Second  Mortgage Loans.   Except with respect to  four Initial
Mortgage Loans (which  are Second Mortgage Loans), representing  0.08% of the
Initial Cut-Off  Date Pool  Balance, the First  Liens related to  such Second
Mortgage Loans will not be included in the Trust Fund.

    The  primary  risk  to  holders  of  mortgage  loans  secured  by  second
mortgages  is   that  the  proceeds   from  any  liquidation,   insurance  or
condemnation proceedings will be available to satisfy the outstanding balance
of a mortgage  loan only to the extent  that the claims of  the related First
Liens have been  satisfied in full, including any  related foreclosure costs.
In addition, a mortgagee may not foreclose  on the property securing a second
mortgage unless it forecloses subject to the first mortgage, in which case it
must either  pay the entire amount due  on the first mortgage at  or prior to
the  foreclosure sale  or undertake  the obligation  to make payments  on the
first mortgage.  In servicing second mortgages in its portfolio, the Servicer
may satisfy  the first mortgage  at or  prior to the  foreclosure sale.   The
Servicer may also advance funds to keep the first mortgage current until such
time as the first mortgage is satisfied.   The Trust Fund will have no direct
source  of funds (and may not be  permitted under the REMIC provisions of the
Code)  to satisfy any  First Lien or to  make payments due  to the First Lien
mortgagee.   The Pooling and  Servicing Agreement provides that  the Servicer
may advance such amounts under the circumstances described therein.  See "The
Pooling and Servicing Agreement" herein.

    An overall  decline in  the residential real  estate market, the  general
condition of a Mortgaged Property or other factors could adversely affect the
values of the Mortgaged Properties such that  the outstanding balances of the
Second  Mortgage  Loans, together  with  any  First  Liens on  the  Mortgaged
Properties, equal or exceed  the values of the Mortgaged Properties.   Such a
decline could reduce  or eliminate any economic interest of the Trust Fund in
a Mortgaged  Property before having  any effect on the  interest of the 
related First  Lien  mortgagee.    In  a  period  of  such  decline,  the   
rates  of delinquencies, foreclosures and losses on  the Second Mortgage Loans
could be higher than those  heretofore experienced by the Seller or in 
the home equity mortgage  lending  industry  in  general.    In  
addition,  adverse  economic conditions (which may or may not affect  
real property values) may affect the timely payment by Mortgagors of  
scheduled payments of principal and interest on the  Mortgage Loans and,
accordingly, the actual rates  of delinquencies, foreclosures and losses.

    Information  is provided  under  "The Trust  Fund"  with respect  to  the
Combined Loan-to-Value  Ratios of the  Initial Mortgage Loans.   As discussed
above, the  value of the Mortgaged Properties  securing the payment of Second
Mortgage  Loans could be  adversely affected  by a number  of factors.   As a
result, despite the  amortization of the Mortgage Loans and any related First
Liens  on such  Mortgaged  Properties, there  can be  no  assurance that  the
Combined Loan-to-Value Ratios of any Second Mortgage Loans determined as of a
date subsequent to  the origination date will  be the same or lower  than the
Combined Loan-to-Value  Ratios for such  Mortgage Loans determined as  of the
origination date.

DELINQUENT MORTGAGE LOANS

    As  of  November 30,  1997  (the "Delinquency  Statistic  Date"), Initial
Mortgage  Loans representing approximately 1.17% of  the Initial Cut-Off Date
Pool Balance  were at  least 30 days  Delinquent (as  defined herein)  and no
Mortgage Loan was  60 days Delinquent in their scheduled  monthly payments of
principal  and  interest.   In  addition,  it should  be  noted  that Initial
Mortgage Loans representing approximately 92.49% of the  Initial Cut-Off Date
Pool  Balance  have  a  first  scheduled  monthly  payment  due  on  or after
November 1,  1997,  and therefore,  it  was  not  possible for  such  Initial
Mortgage Loans to have  had a scheduled monthly  payment that was 30  days or
more Delinquent as of the Delinquency Statistic  Date.  As of the Delinquency
Statistic Date, approximately 4.39% of  the Initial Cut-Off Date Pool Balance
had monthly payments due (and not yet received) for November 1, 1997.

GEOGRAPHIC CONCENTRATION

    Initial Mortgage Loans  representing approximately  50.13%, 5.06%,  4.44%
and 4.23% of the Initial Cut-Off  Date Pool Balance are secured by  Mortgaged
Properties  located in California, Arizona, Hawaii and Florida, respectively.
If these residential real estate markets should experience an overall decline
in property values  after the  dates of origination  of the Initial  Mortgage
Loans, the rates  of delinquencies, foreclosures, bankruptcies and  losses on
the Initial Mortgage Loans may increase substantially.  Changes in the values
of Mortgaged Properties  may have an effect on  the delinquency, foreclosure,
bankruptcy and loss experience  of the Initial Mortgage Loans.   No assurance
can be given  that the values  of the Mortgaged  Properties have remained  or
will  remain at  the  levels in  effect on  the dates  of origination  of the
related Mortgage Loans.

REPURCHASES OF CERTAIN MORTGAGE LOANS

    Pursuant to  the Pooling and Servicing  Agreement, the Seller  has agreed
to cure in  all material respects any breach of  the Seller's representations
and warranties set forth in the Pooling and  Servicing Agreement with respect
to each  Mortgage Loan.    If the  Seller cannot  cure such  breach within  a
specified  period of time, the Seller is required to repurchase such Mortgage
Loans (the "Defective Loans") from the  Trust Fund or substitute other  loans
for  such  Defective Loans.    For  a  summary  description of  the  Seller's
representations and  warranties, see "The Pooling and Servicing Agreement" in
the Prospectus.

    As a result of the  substantial growth in its loan  origination activity,
the  Seller has  operated since  February 1996  (and expects  to  continue to
operate for the foreseeable future) on  a negative operating cash flow basis.
During the nine months ended  September 30, 1997 and the year ended  December
31,  1996,  the  Seller operated  on  a  negative cash  flow  basis  with its
operations having been  funded primarily from equity  investments, borrowings
and  loan  sales (including  fundings  provided  by  the Underwriter  and  an
affiliate thereof)  and the  net proceeds  of periodic  securities offerings.
Were such external sources  of funding to become unavailable or  were they to
prove  insufficient to meet the Seller's  needs, the financial ability of the
Seller to perform its obligations in connection with the related transaction,
including the obligation to repurchase or replace Defective Loans (as defined
herein) from the Trust Fund, may be adversely affected.  In  addition, if 
the Seller repurchases, or is obligated to repurchase, defective mortgage 
loans from any other series of asset-backed securities,  the financial 
ability  of the Seller  to repurchase Defective Loans from  the Trust Fund 
may be adversely affected.  Furthermore, other events relating to the Seller 
and its lending activities can occur that would  adversely affect  the 
financial  ability of  the Seller  to repurchase Defective Loans from the 
Trust  Fund, including, without limitation, the sale or other disposition 
of all or any significant portion of its assets. If the Seller is unable to
repurchase or replace a Defective Loan, then the Servicer, on behalf of the
Trust, will pursue other customary and reasonable efforts, if any, to
recover the maximum amount possible with respect to such Defective Loan, and
any resulting loss will be borne by the holders of the Offered Securities to
the extent that such loss is not otherwise covered by amounts available from
the credit enhancement provided for the Offered Securities.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

    Generally, under  the terms  of the Soldiers'  and Sailors' Civil  Relief
Act  of 1940,  as amended (the  "Civil Relief  Act"), a mortgagor  who enters
military  service after  the origination  of such  mortgagor's mortgage  loan
(including a mortgagor who is a member of the National Guard or is in reserve
status at  the time  of the  origination of  the mortgage  loan and is  later
called  to  active duty)  may  not be  charged  interest (including  fees and
charges) above an  annual rate of  6% during the  period of such  mortgagor's
active duty status, unless a court  orders otherwise upon application of  the
lender.  It  is possible that the application  of the Civil Relief  Act could
have an effect, for  an indeterminate period of  time, on the ability of  the
Servicer  to collect  full  amounts of  interest on  certain of  the Mortgage
Loans.   Any such interest shortfalls will not  be covered by the Certificate
Insurance Policy and  could result in  losses to the  holders of the  Offered
Certificates.   In addition, the  Civil Relief Act imposes  limitations which
would impair the ability of the Servicer to foreclose on an affected Mortgage
Loan during the Mortgagor's period of active duty status.  Thus, in the event
that such a  Mortgage Loan goes into default, there may  be delays and losses
occasioned by the inability to realize upon the related Mortgaged Property in
a timely  fashion.   See "Certain Legal  Aspects of the  Loans--Soldiers' and
Sailors' Civil Relief Act" in the Prospectus.

LEGAL CONSIDERATIONS

    The  transfer of the Mortgage Loans from the Seller to the Depositor will
be treated by the Seller and  the Depositor as a sale of the  Mortgage Loans.
The Seller will warrant  that such transfer is a sale of  its interest in the
Mortgage Loans.  In the event of an insolvency of the Seller, the receiver or
bankruptcy trustee of  the Seller may  attempt to recharacterize the  sale of
the Mortgage Loans as  a borrowing by the Seller  secured by a pledge of  the
Mortgage Loans.  If the receiver  or bankruptcy trustee decided to  challenge
such transfer, delays in payments on the Certificates and possible reductions
in  the amount of such  payments could occur.   The Depositor will warrant in
the  Pooling and Servicing Agreement that  the transfer of the Mortgage Loans
to the Trust Fund is a valid transfer of all  of the Depositor's right, title
and interest in the Mortgage Loans to the Trust Fund.

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE MORTGAGE LOANS

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

BOOK-ENTRY REGISTRATION

    The Offered  Certificates initially  will be represented  by one or  more
certificates registered in the name of Cede & Co. ("Cede"), as nominee of The
Depository Trust Company ("DTC"), and will not be registered in the  names of
the holders of the  Certificate Owners (as defined herein) or their nominees.
Because of this, unless and until Definitive Certificates are issued, 
Certificate Owners will not be recognized by the Trustee  as 
"Certificateholders" (as such  term is used herein  and in the Pooling and 
Servicing Agreement) and will be able to exercise  the rights
of the  holders of the Offered  Certificates only indirectly through  DTC and
its participating organizations.  See "Description of the Certificates--Form,
Denomination, Exchange, Registration and Title" herein.

ENVIRONMENTAL RISKS

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

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

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


                  NEW CENTURY'S PORTFOLIO OF MORTGAGE LOANS

UNDERWRITING GUIDELINES OF NEW CENTURY

    The Mortgage  Loans will  be acquired by  the Depositor from  the Seller.
All of the Mortgage Loans were originated or acquired by the Seller generally
in accordance  with the  underwriting criteria described  below.   The Seller
revises such criteria  from time to time in connection with changing economic
and market conditions.

    The information set forth below with  regard to the Seller's underwriting
standards has  been provided  to the Depositor  or compiled  from information
provided to the Depositor by the Seller.  None of the Depositor, the Trustee,
the  Servicing  Agent or  any of  their  respective affiliates  has  made any
independent investigation  of such information or  has made or will  make any
representation as to the accuracy or completeness of such information.

    The Seller's underwriting standards are primarily  intended to assess the
value of the mortgaged property and to evaluate the adequacy of such property
as collateral  for the mortgage  loan.  All of  the Mortgage Loans  were also
underwritten with a view toward the resale  thereof in the secondary mortgage
market.  While the Seller's  primary consideration in underwriting a mortgage
loan is the value of the mortgaged property, the Seller also considers, among
other  things,  a  mortgagor's  credit history,  repayment  ability  and debt
service-to-income  ratios  as  well as  the  type  and use  of  the mortgaged
property.  In the case of first lien Mortgage Loans, there may be second lien
financing of the mortgaged properties provided by the Seller or other lenders
at any  time (including, at origination).   The Mortgage Loans generally bear
higher  rates  of  interest  than  mortgage  loans  that  are  originated  in
accordance with Fannie  Mae and Freddie Mac  standards.  The  higher interest
rates  and  differing underwriting  standards  and procedures  are  likely to
result in rates of  delinquencies and foreclosures that are higher,  and that
may be substantially higher, than those experienced by portfolios of mortgage
loans underwritten in a more traditional manner.   Unless prohibited  by 
state law  or otherwise waived  by the Seller upon the payment  by the 
related mortgagor  of higher origination fees  and a higher  Mortgage Rate,
mortgage  loans originated  by  the Seller  generally provide for the 
payment by the mortgagor of a prepayment penalty.

    As a result of  the Seller's underwriting criteria, changes in the values
of  Mortgaged  Properties may  have  a  greater  effect on  the  delinquency,
foreclosure and loss experience on the Mortgage Loans than such changes would
be expected  to  have  on  mortgage  loans that  are  originated  in  a  more
traditional manner.  No assurance can be given that the values of the related
Mortgaged Properties have remained or will remain  at the levels in effect on
the dates of origination of the related Mortgage Loans.

    The  Mortgage Loans  will have  been originated  generally  in accordance
with  the   underwriting  guidelines   of  the   Seller  (the   "Underwriting
Guidelines").    On a  case-by-case  basis,  exceptions  to the  Underwriting
Guidelines are made where compensating factors exist.

    Each applicant completes an  application which includes information  with
respect  to the applicant's  liabilities, income, credit  history, employment
history and  personal information.   The  Underwriting  Guidelines require  a
credit report on each applicant from a credit reporting company.   The report
typically contains information  relating to  such matters  as credit  history
with local and national merchants  and lenders, installment debt payments and
any  record of defaults, bankruptcies, repossessions or judgments.  Mortgaged
properties  that are  to secure  mortgage  loans generally  are appraised  by
qualified independent appraisers.   Such appraisers inspect  and appraise the
subject property  and verify that  such property is in  acceptable condition.
Following each  appraisal, the appraiser  prepares a report which  includes a
market value analysis based on recent  sales of comparable homes in the  area
and, when deemed appropriate, replacement  cost analysis based on the current
cost of constructing a similar home.   All appraisals are required to conform
to the  Uniform Standards of  Professional Appraisal Practice adopted  by the
Appraisal Standards  Board of the  Appraisal Foundation and are  generally on
forms acceptable to Fannie Mae and  Freddie Mac.  The Underwriting Guidelines
require a review of the appraisal by a qualified employee of the Seller or by
an appraiser retained by the Seller.

    The  Mortgage  Loans  were originated  consistent  with,  and  in general
conformity to,  the Underwriting  Guideline's "Full  Documentation", "Limited
Documentation" and "Stated  Income Documentation" residential  loan programs.
Under each  of the programs,  the Seller  reviews the  applicant's source  of
income, calculates the amount  of income from  sources indicated on the  loan
application  or  similar documentation,  reviews  the credit  history  of the
applicant,  calculates  the  debt service-to-income  ratio  to  determine the
applicant's  ability to  repay the  loan,  reviews the  type and  use  of the
property  being financed, and  reviews the  condition of  the property.   The
Underwriting Guidelines  require that  mortgage loans  be  underwritten in  a
standardized procedure which complies with  applicable federal and state laws
and regulations and  requires the Seller's underwriters to  be satisfied that
the value of the property being financed,  as indicated by an appraisal and a
review of the appraisal, currently supports the outstanding loan balance.  In
general,  the maximum  loan amount  for mortgage  loans originated  under the
programs is $500,000, except that  on a case by case basis,  the maximum loan
amount can be up to $1,500,000.  The Underwriting Guidelines generally permit
loans on one-  to four-family residential properties to  have a loan-to-value
ratio ("LTV")  at origination of  up to  90% for first  liens and a  combined
loan-to-value  ratio ("CLTV") of  up to 100% for  second liens, depending on,
among other things,  the lien priority, the  purpose of the mortgage  loan, a
mortgagor's  credit history,  repayment  ability and  debt  service-to-income
ratio, as well as the type and use of the property.  With respect to Mortgage
Loans secured by mortgaged properties acquired  by a mortgagor under a "lease
option  purchase", the LTV of the related mortgage loan is based on the lower
of the appraised  value at the time  of origination of such  mortgage loan or
the  sale  price  of the  related  mortgaged property  if  the  "lease option
purchase price" was set less than 12 months prior to origination and is based
on  the appraised  value at  the  time of  origination if  the  "lease option
purchase price" was set 12 months or more prior to origination.

    The Underwriting Guidelines require that the  income of each applicant be
verified.  The specific income documentation required by the Seller under its
various  programs is  as  follows:   under  the  Full Documentation  program,
applicants generally are required to submit two written forms of verification
of stable income  for at  least 12  months; under  the Limited  Documentation
programs, one such  form of verification is required for 12 months; under the
Stated Income Documentation program, an applicant may be qualified based upon
monthly income as stated  on the  mortgage  loan  application if  the  
applicant meets  certain criteria.  All the foregoing programs require that,
with respect to salaried employees, there be  a telephone verification of  
the applicant's employment.  Verification of the source of funds (if any) 
required to be deposited by  the applicant into  escrow in  the case  of a  
purchase money  loan is  generally required  under the  Full Documentation 
program.   No  such verification  is required under the other programs.

    The Underwriting  Guidelines have the  following categories  and criteria
for  grading the  potential likelihood  that  an applicant  will satisfy  the
repayment obligations of a mortgage loan:

        "A+" Risk.   Under  the "A+" risk  category, the applicant  must have
    generally repaid installment or revolving debt  according to its terms or
    must have  a FICO score of 640 or  higher.  A maximum  of one 30-day late
    payment  and  no  60-day  late payments  within  the  last  12  months is
    acceptable on  an existing mortgage loan.   An existing mortgage  loan is
    required  to be current  at the  time the application  is submitted.   No
    open collection  accounts or open charge-offs  may remain open  after the
    funding  of the  loan.   No bankruptcy or  notice of  default filings may
    have occurred  during the preceding three  years; provided, however, that
    if the  borrower's bankruptcy has been  discharged during the  past three
    years  and the  borrower has  re-established a  credit  history otherwise
    complying with  the credit parameters set  forth in this  paragraph, then
    the  borrower may qualify  for a  mortgage loan.   The mortgaged property
    must  be  in at  least  average  condition.   A  maximum  LTV of  85%  is
    permitted  for  a   mortgage  loan  on  a  single  family  owner-occupied
    property.   A maximum LTV of  80% is permitted for  a mortgage loan on an
    owner-occupied   condominium  or  a   two-  to   four-family  residential
    properly.   In certain instances, a maximum LTV of 90% is permitted for a
    mortgage  loan   secured  by  a  single  family  owner-occupied  property
    originated  under   the   Full   Documentation   program.      The   debt
    service-to-income  ratio  generally  ranges from  42%  to  45%  or  less,
    depending on the LTV.

        "A-" Risk.   Under  the "A-"  risk category,  an applicant  must have
    generally repaid installment or revolving debt  according to its terms or
    must have a  FICO score of 620  or higher.  A maximum  of one 30-day late
    payment  and  no 60-day  late  payments  within  the last  12  months  is
    acceptable  on an existing  mortgage loan where  the LTV is  85% or less.
    No late payments  within the last 12 months  is acceptable if the  LTV is
    over 85%.   An existing mortgage loan  is not required  to be current  at
    the  time the  application  is submitted.    Minor derogatory  items  are
    allowed as to  non-mortgage credit, and  a letter of  explanation may  be
    required under  the Full Documentation  program.  Not  more than $500  in
    open collection accounts  or open charge-offs affecting title  may remain
    open  after funding  of the  loan.   No bankruptcy  or notice  of default
    filings may have  occurred during  the preceding  three years;  provided,
    however, that  if the borrower's  bankruptcy has  been discharged  during
    the past two  years and the borrower has re-established  a credit history
    otherwise  complying  with  the  credit  parameters  set  forth  in  this
    paragraph,  then the  borrower  may qualify  for a  mortgage  loan.   The
    mortgaged property must be in at least average condition.   A maximum LTV
    of 85% (or 80%  and 75% for mortgage  loans originated under the  Limited
    Documentation  and Stated Income Documentation programs, respectively) is
    permitted  for  a  mortgage  loan  on  a   single  family  owner-occupied
    property.   A maximum LTV  of 75% (or  65% for mortgage  loans originated
    under   the  Limited   Documentation  and   Stated  Income  Documentation
    programs) is  permitted  for  a mortgage  loan  on  a  non-owner-occupied
    property.   However, for  most refinance  mortgage loans  under the  Full
    Documentation program, a  maximum LTV of 80% is permitted  for a mortgage
    loan on an owner-occupied property and a maximum LTV  of 75% is permitted
    only for  a mortgage loan  on a non-owner-occupied property.   In certain
    instances,  a maximum LTV of 85% is permitted for a mortgage loan secured
    by  a  single family  owner-occupied property  originated under  the Full
    Documentation  program.   The debt  service-to-income ratio  is generally
    55% or less.

        "B"  Risk.    Under the  "B"  risk  category, an  applicant  may have
    experienced isolated  credit problems, but  should have  generally repaid
    installment or revolving debt according  to its terms or must have a FICO
    score of  600 or higher.  A  maximum of four 30-day  late payments within
    the last 12  months is  acceptable on  an existing  mortgage loan,  along
    with not more  than one 60-day late  payment if the LTV  is 75% or  less,
    and  no 60-day  late  payments if  the  LTV is  over  75%.   An  existing
    mortgage loan is not required  to be current at the time  the application
    is submitted.   As to non-mortgage  credit, some prior defaults  may have
    occurred and  a  letter of  explanation may  be required  under the  Full
    Documentation   program.    Generally,  no  more   than  $1,000  in  open
    charge-offs or collection  accounts may remain open after the  funding of
    the loan.  No bankruptcy or notice of default filings  by the applicant 
    may have occurred  during the preceding  two   years;  provided,  
    however,   that  if   the  borrower's bankruptcy  has  been  discharged
    during the  past  two  years  and  the borrower  has re-established  a 
    credit  history otherwise  complying with the  credit parameters  set 
    forth  in  this paragraph,  the borrower  may qualify for a mortgage 
    loan.   The mortgaged property must be in at least
    average  condition.  A  maximum LTV of 80%  (or 75% and  70% for mortgage
    loans originated  under  the  Limited  Documentation  and  Stated  Income
    Documentation programs,  respectively) is permitted  for a  mortgage loan
    on  an   owner-occupied  detached  property  originated  under  the  Full
    Documentation  program.   A  maximum  LTV  of 75%  (or  70%  and 65%  for
    mortgage loans  originated  under the  Limited  Documentation and  Stated
    Income Documentation  programs, respectively) is permitted for a mortgage
    loan on  a non-owner-occupied property.  The debt service-to-income ratio
    is generally 60% or less.

        "C"  Risk.   Under  the "C"  risk  category,  an applicant  may  have
    experienced  significant credit  problems  in  the  past.   An  unlimited
    number of  30-day and 60-day  late payments and  a maximum of  two 90-day
    late  payments within  the last 12  months is  acceptable on  an existing
    mortgage loan if the LTV is 70% or less.  A maximum of  either two 60-day
    late  payments or one  90-day late  payment is acceptable  if the  LTV is
    over 70%.   An existing mortgage  loan is not required  to be current  at
    the  time the  application  is submitted.    As to  non-mortgage  credit,
    significant prior  defaults may have  occurred.   No more than  $2,500 in
    open  charge-offs  or  collection  accounts  may remain  open  after  the
    funding of  the loan.   Allowances  will be made,  however, for  numerous
    open medical  accounts with  individual balances  equal to  or less  than
    $2,500.   No bankruptcy or notice of default filings by the applicant may
    have occurred during the preceding 18  months; provided, however, that if
    the borrower's bankruptcy  has been discharged during the past  18 months
    and the  borrower has re-established a credit history otherwise complying
    with the credit parameters set forth in  this paragraph, the borrower may
    qualify for a mortgage loan.   The mortgaged property must be in adequate
    condition.   Generally, a maximum  LTV of  75% for a  mortgage loan on  a
    single family, owner-occupied property  for a Full Documentation  program
    (or  70% for  mortgage loans originated  under the  Limited Documentation
    and  Stated  Income  Documentation programs)  is  permitted.    The  debt
    service-to income ratio is generally 60% or less.

        "C-" Risk.   Under  the  "C-" risk  category, an  applicant may  have
    experienced significant  credit  problems  in the  past.    An  unlimited
    number of  30-day and 60-day  late payments and  a maximum of  two 90-day
    late payments and  one 120-day late payment is acceptable  on an existing
    mortgage loan if the LTV is more than 65%.  For a loan  with a LTV of 65%
    or less, there may be a current notice of default.   An existing mortgage
    loan is  not  required to  be  current at  the  time the  application  is
    submitted.   As  to non-mortgage  credit, significant  prior defaults may
    have occurred.   Open charge-offs or collection accounts may  remain open
    after the  funding of the  loan.   A bankruptcy,  notice of sale  filing,
    notice of  default  filing or  foreclosure may  be  permitted on  a  case
    by-case  basis.    The  mortgaged  property  may  exhibit  some  deferred
    maintenance.  A maximum LTV  of 70% is permitted  for a mortgage loan  on
    an  owner-occupied   property.      The  maximum   LTV   for   either   a
    non-owner-occupied  property  or   a  condominium  is  65%.     The  debt
    service-to-income ratio is generally 65% or less.

        Mortgage Credit  Only.  The Mortgage  Credit Only program allows  for
    only two  risk grade  categories, A+ and  A-.  A  maximum of  zero 30-day
    late  payments  for A+,  or three  30-day late  payments  for A-,  and no
    60-day  late payments  within the  last  12 months  is  acceptable on  an
    existing mortgage loan if the  LTV is 80% for A+ or 75% for  A-, or less.
    An existing  mortgage loan is not required to  be current at the time the
    application  is   submitted.    Derogatory   items  are  allowed   as  to
    non-mortgage credit,  and a letter of  explanation may be  required under
    the  Full Documentation  program.   No  bankruptcy or  notice of  default
    filings may have occurred during  the preceding three years for A+ or two
    years for  A-; provided, however, that  if the borrower's  bankruptcy has
    been  discharged  during  the  past  two   years  and  the  borrower  has
    re-established  a  credit history  otherwise  complying  with the  credit
    parameters set  forth in  this paragraph, the  borrower may then  qualify
    for a mortgage loan.   The mortgaged property must be in at least average
    condition.   A  maximum LTV  of 80%  for A+  or  75% for  A- (or  75% for
    mortgage  loans originated  under the  Limited Documentation  program) is
    permitted   for  a  mortgage  loan  on  a  single  family  owner-occupied
    property.  The  debt service-to-income ratio is  generally 55% for  A+ or
    50% for A-, or less.

        Home Saver  Program.   The Seller  originates loans  under a  program
    called "Home Saver" to enable borrowers  with an existing delinquent loan
    to preserve their home ownership.  The existing  loan may be over 90 days
    delinquent, but any  bankruptcy proceeding must  be dismissed before  the
    loan is funded.   The LTV  may not exceed  65% (60% for  loans originated
    under the  Limited Documentation  program).  The  maximum loan amount  is
    $250,000 ($200,000 for loans  originated under the Limited  Documentation
    program).   Home  Saver loans  are not  made available  under the  Stated
    Documentation Program.

        Exceptions.    As  described  above,  the  foregoing  categories  and
    criteria  are guidelines  only.   On  a  case-by-case  basis, it  may  be
    determined that  an applicant  warrants a risk  category upgrade, a  debt
    service-to-income ratio exception, a  pricing exception, a  loan-to-value
    exception, an  exception from certain  requirements of a  particular risk
    category,  etc.   (collectively called  an "upgrade"  or an "exception").
    An  upgrade or  exception may  generally  be allowed  if the  application
    reflects certain compensating  factors, among others:  low LTV;  pride of
    ownership; a  maximum of one  30-day late payment  on all mortgage  loans
    during the last 12 months; and stable employment  or ownership of current
    residence of  five or more years.   An upgrade  or exception may  also be
    allowed  if the  applicant places  a  down payment  through escrow  of at
    least 20% of the purchase price of  the mortgaged property or if the  new
    loan reduces  the applicant's monthly  aggregate mortgage payment  by 25%
    or  more.    Accordingly,  certain  mortgagors  may  qualify  in  a  more
    favorable  risk  category  that,  in  the  absence of  such  compensating
    factors,  would  satisfy only  the  criteria  of a  less  favorable  risk
    category.

        Second  Lien  Financing.    The  Seller's  program  for  second  lien
    mortgage loans permits  first-time homebuyers, with a  minimum FICO score
    of  650, to  borrow up to a  maximum loan amount  of $50,000, based on  a
    CLTV of  up to 100%.   For a second lien  mortgage loan, other than  to a
    first-time homebuyer, if the CLTV  is between 90% and 100%, the  loan may
    be up to  $100,000, of which  not more than $50,000  may be disbursed  in
    cash.  For loans  up to $50,000, a drive-by appraisal and a limited title
    insurance  policy  is  acceptable.    For  loans  over  $50,000,  a  full
    appraisal and an ALTA policy is required.

THE SELLER AND SERVICER

    The information set  forth in the following paragraphs has  been provided
by the  Seller and the  Servicer.   None of the  Depositor, the  Trustee, the
Servicing Agent or any  of their respective affiliates has made  or will make
any representation as to the accuracy or completeness of such information.

    New   Century  Mortgage  Corporation   (the  "Company"),  a  wholly-owned
subsidiary  of New  Century  Financial Corporation  ("NCFC"), is  a specialty
finance company engaged  in the business of originating,  purchasing, selling
and servicing sub-prime mortgage loans  secured by first and second mortgages
on  single-family residences.    The Company  emphasizes  the origination  of
mortgage loans that  are commonly referred to as  non-conforming "B&C" loans.
The  Company commenced  lending  operations  on February  26,  1996.   It  is
headquartered in Irvine, California.

    NCFC  completed its initial public offering in July 1997. Net proceeds to
NCFC after deducting  offering expenses were approximately  $31,000,000. Upon
completion of the initial public  offering, NCFC had capital of approximately
$49.5 million.

    For the  nine months  ended September  30, 1997,  the Company  originated
approximately  $1.3 billion in  mortgage loans, including  approximately $574
million  in the quarter ended September 30, 1997.   As of September 30, 1997,
approximately  $1  billion  of  these  loans  had  been  sold,  mostly  on  a
servicing-released  basis,  with  approximately  $735.6  million  being  sold
through securitization.

    As  of September 30,  1997, the Company  had opened  retail and wholesale
branch  offices in  the  states of  Arizona,  California, Colorado,  Florida,
Georgia,  Hawaii,  Illinois,  Indiana,  Iowa,  Minnesota,  Missouri, Montana,
Nevada, New  Mexico, Ohio, Oregon, Pennsylvania, Texas,  Utah, Washington and
Wisconsin, and  was originating mortgage  loans through 4  regional operating
centers,  32 wholesale  sales  offices and  62  retail sales  offices.  As of
September 30, 1997, the Company had approximately 885 employees.

    THE COMPANY  COMMENCED LENDING OPERATIONS IN  FEBRUARY 1996.   DURING THE
PERIOD FROM  FEBRUARY 1996 THROUGH SEPTEMBER 1997, THE SELLER DID NOT PERFORM
THE PRIMARY SERVICING FUNCTION FOR  ITS PORTFOLIO.  ACCORDINGLY, THE COMPANY,
IN  ITS CAPACITY  AS  PRIMARY  SERVICER,  HAS  NO  REPRESENTATIVE  HISTORICAL
DELINQUENCY,  BANKRUPTCY, FORECLOSURE  OR  DEFAULT  EXPERIENCE  THAT  MAY  BE
REFERRED TO FOR PURPOSES OF ESTIMATING FUTURE DELINQUENCY AND LOSS EXPERIENCE
OF THE MORTGAGE LOANS.

THE SERVICING AGENT AGREEMENT

    The  Servicer  recently commenced  direct  servicing  of mortgage  loans.
Prior  to  this  development,  the  Servicer engaged  another  company  as  a
subservicer to  conduct most of its mortgage loan servicing activities.  With
respect to the servicing of the Mortgage Loans, the Servicer will conduct the
activities of  collection and defaulted  loan management.   It has  engaged a
servicing  agent, Comerica Mortgage  Corporation, to conduct  certain routine
servicing  functions, including lock  box, impound management,  reporting and
recordkeeping.  The  Servicer will remain responsible for  the performance of
these functions.

    The terms and conditions of the  Servicing Agent Agreement are consistent
with  and  do  not  violate  the  provisions  of  the Pooling  and  Servicing
Agreement. The Servicing  Agent Agreement does not relieve  the Servicer from
any of its obligations  to service the Mortgage Loans in  accordance with the
terms and conditions of the Pooling and Servicing Agreement. 


                                THE TRUST FUND

GENERAL

    The  Initial Mortgage  Loans  are expected  to  include 1,630  fixed-rate
Mortgage Loans evidenced  by Mortgage Notes secured  by first or second  lien
mortgages or deeds of trust  (collectively, the "Mortgages") on the Mortgaged
Properties.  This subsection  describes generally the characteristics of  the
Initial Mortgage Loans.   The Mortgaged Properties  consist of owner-occupied
properties  and  non-owner-occupied  investment  properties.   The  Mortgaged
Properties do not  include mobile homes which are not  permanently affixed to
the ground, commercial properties or  unimproved land.  With respect to  each
Initial Mortgage  Loan and each  Subsequent Mortgage Loan, the  "Cut-Off Date
Loan Balance" is the unpaid principal balance of such Mortgage Loan as of the
opening of business  on the applicable Cut-Off  Date taking into  account all
scheduled payments of  principal due on or before such  Cut-Off Date, whether
or not received.

    Mortgage Loans  included in  the Trust Fund  consist of fixed-rate  loans
from the Seller's portfolio that are  not delinquent in excess of the  levels
permitted in the Pooling  and Servicing Agreement.   Pursuant to the  Pooling
and Servicing  Agreement, the  Seller will  make various representations  and
warranties  regarding the  Mortgage Loans.   See  "The Pooling  and Servicing
Agreement -- Assignment of the Mortgage Loans."

CHARACTERISTICS OF THE INITIAL MORTGAGE LOANS

    The  following is  a brief  description of  certain terms  of the Initial
Mortgage Loans expected to  be included in the Trust  Fund as of the  Initial
Cut-Off Date. Prior  to the Closing Date,  the Seller may  remove any of  the
Initial Mortgage Loans  intended for inclusion in the  Trust Fund, substitute
comparable Mortgage Loans therefor, or add comparable Mortgage Loans thereto;
however,  the aggregate  of the  Cut-Off Date  Loan Balances  of the  Initial
Mortgage Loans so  replaced, added  or removed  will not exceed  4.0% of  the
Initial Cut-Off Date Pool Balance. To  the extent that, prior to the  Closing
Date, Initial  Mortgage Loans are  so replaced, added  or removed, an  amount
equal to the Cut-Off  Date Loan Balance of such Mortgage Loans  will be added
to or deducted from the Pre-Funded Amount on the Closing Date, as applicable.
As  a  result, the  statistical  information  presented  below regarding  the
Initial  Mortgage  Loans   may  vary  in  certain  respects  from  comparable
information based on  the actual composition of the Trust Fund at the Closing
Date.

    All Mortgage  Loan statistics  set forth  herein are  based on  principal
balances, interest rates, terms to maturity, mortgage loan counts and similar
statistics as of the Initial Cut-Off  Date, unless indicated to the  contrary
herein.   All weighted averages  specified herein  are weighted based  on the
Cut-Off Date Loan  Balances of  the Initial  Mortgage Loans.   References  to
percentages of  the Mortgage  Loans mean percentages  of the  Initial Cut-Off
Date Pool Balance.

MORTGAGE LOAN STATISTICS

    The  Initial Mortgage  Loans  will consist  of 1,630  fixed-rate Mortgage
Loans   evidenced  by  Mortgage  Notes  secured  by  Mortgages  on  Mortgaged
Properties located in 37 states.   Additional Mortgage Loans (the "Subsequent
Mortgage Loans") are expected to be acquired by the Trust Fund on or prior to
December 31, 1997.  Initial Mortgage Loans  representing approximately 94.61%
of the Initial Cut-Off  Date Pool Balance are  secured by first liens on  the
related Mortgaged Properties,  and the remainder are secured  by second liens
on  the  related Mortgaged  Properties.    The  aggregate Cut-Off  Date  Loan
Balances  of the  Initial  Mortgage  Loans (the  "Initial  Cut-Off Date  Pool
Balance")  totaled approximately $132,842,283.98.  The Initial Mortgage Loans
bear interest  at fixed  Mortgage Rates ranging  from approximately  6.75% to
16.75% per  annum.   The  weighted  average  Mortgage Rate  for  the  Initial
Mortgage Loans was  approximately 9.62% per  annum.  The lowest  Cut-Off Date
Loan Balance  of any Initial  Mortgage Loan was approximately  $10,031.69 and
the  highest was  approximately $749,784.92.  The average  Cut-Off  Date Loan
Balance  of the  Initial Mortgage  Loans was  approximately $81,498.33.   The
weighted average  original term  to stated maturity  of the  Initial Mortgage
Loans  was approximately 328 months.   The weighted average remaining term to
stated maturity of  the Initial Mortgage Loans was  approximately 327 months.
As of the  Initial Cut-Off Date, the  weighted average number of  months that
have  elapsed since  origination of  the Mortgage  Loans was  approximately 2
months.  The lowest and highest  Combined Loan-to-Value Ratios of the Initial
Mortgage  Loans  at   origination  were  approximately  7.00%   and  100.00%,
respectively.    The weighted  average  Combined Loan-to-Value  Ratio  of the
Initial  Mortgage  Loans was  approximately  70.68%.   The  weighted  average
Combined Loan-to-Value  Ratio of the  Initial Mortgage Loans that  are Second
Mortgage Loans was approximately 75.82%.

    Initial Mortgage Loans representing  approximately 12.65% of the  Initial
Cut-Off Date Pool Balance are secured by non-owner-occupied (including second
homes) Mortgaged Properties (based solely upon statements made by the related
Mortgagors at the time of origination of the related Mortgage Loans).

    Initial  Mortgage Loans  representing  approximately  16.24%,  0.23%  and
82.32% of the Initial Cut-Off Date Pool Balance are fully amortizing Mortgage
Loans having original  stated maturities of approximately 15  years, 20 years
and 30 years, respectively. Initial Mortgage Loans representing approximately
1.21% of  the Initial Cut-Off  Date Pool  Balance are Balloon  Mortgage Loans
that generally  provide for scheduled  amortization over 30 years  from their
respective dates  of origination  and a  balloon payment  at the  end of  the
fifteenth year.   No  Initial Mortgage Loan,  including any  Balloon Mortgage
Loan, is scheduled to mature later than January 1, 2028.

    As of the Delinquency Statistic Date,  approximately 1.17% of the Initial
Mortgage Loans were 30  days Delinquent, and no Initial Mortgage  Loan was 60
days Delinquent.

    The  Combined Loan-to-Value  Ratios of  the  Initial Mortgage  Loans were
distributed as follows (the sum of the percentages in the following table may
not equal the total due to rounding):


<TABLE>
<CAPTION>

                                                                                       Percent of
                                            Number of             Aggregate           Initial Cut-Off
   Range of Combined Loan-to-Value           Initial             Cut-Off Date            Date Pool
              Ratios (%)                  Mortgage Loans         Loan Balance             Balance
- ----------------------------------        --------------         -------------        ---------------
<S>                                      <C>                  <C>                    <C> 

 7.00    -    10.00                               3            $       91,437.35               0.07%
10.01    -    15.00                               5                    94,550.00               0.07
15.01    -    20.00                              12                   421,792.53               0.32
20.01    -    25.00                              10                   465,812.77               0.35
25.01    -    30.00                              14                   825,617.13               0.62
30.01    -    35.00                              25                 1,434,889.05               1.08
35.01    -    40.00                              39                 2,257,332.35               1.70
40.01    -    45.00                              42                 2,547,571.28               1.92
45.01    -    50.00                              59                 3,946,266.44               2.97
50.01    -    55.00                              81                 6,187,354.27               4.66
55.01    -    60.00                              89                 8,208,026.03               6.18
60.01    -    65.00                             126                10,497,245.05               7.90
65.01    -    70.00                             204                19,047,446.46              14.34
70.01    -    75.00                             328                24,016,861.80              18.08
75.01    -    80.00                             313                26,919,656.97              20.26
80.01    -    85.00                             201                21,207,455.00              15.96
85.01    -    90.00                              55                 3,693,213.78               2.78
90.01    -    95.00                              11                   478,895.97               0.36
95.01    -   100.00                              13                   500,859.75               0.38
- ------------------------                   ---------             ---------------            --------
    TOTAL   . . . . . . . . . . . . .         1,630              $132,842,283.98             100.00%
                                           =========             ===============            =========
</TABLE>

    As of  the Initial Cut-Off Date,  the weighted average  Combined Loan-to-
Value Ratio of the Initial Mortgage Loans was approximately 70.68%.


    Mortgage Rates of the Initial Mortgage  Loans were distributed as follows
(the  sum of the percentages  in the following table may  not equal the total
due to rounding):

<TABLE>
<CAPTION>
                                  Number of                 Aggregate              Percent of Initial
       Range of                    Initial                 Cut-Off Date             Cut-Off Date Pool
   Mortgage Rates (%)           Mortgage Loans             Loan Balance                  Balance
- -------------------------      ----------------        ------------------         -------------------
<S>                           <C>                      <C>                      <C>
            
   6.7500    -   7.0000                 5               $      734,310.37                0.55%
   7.0001    -   7.5000                16                    1,894,041.57                1.43
   7.5001    -   8.0000                73                    7,836,133.37                5.90
   8.0001    -   8.5000               146                   16,401,533.54               12.35
   8.5001    -   9.0000               287                   30,924,248.47               23.28
   9.0001    -   9.5000               207                   17,927,455.21               13.50
   9.5001    -  10.0000               269                   22,359,318.13               16.83
  10.0001    -  10.5000               120                    8,000,288.45                6.02
  10.5001    -  11.0000               156                    9,897,421.58                7.45
  11.0001    -  11.5000                89                    4,406,249.76                3.32
  11.5001    -  12.0000                84                    4,503,320.78                3.39
  12.0001    -  12.5000                64                    2,896,219.02                2.18
  12.5001    -  13.0000                66                    3,035,824.92                2.29
  13.0001    -  13.5000                27                    1,133,889.10                0.85
  13.5001    -  14.0000                 8                      451,711.26                0.34
  14.0001    -  14.5000                 4                      152,970.37                0.12
  14.5001    -  15.0000                 6                      173,486.04                0.13
  15.0001    -  15.5000                 1                       17,399.21                0.01
  15.5001    -  16.0000                 1                       34,540.63                0.03
  16.5001    -  16.7500                 1                       61,922.20                0.05
- -------------------------      ----------------          ----------------        -------------------
    TOTAL   . . . . . . .           1,630                 $132,842,283.98              100.00%
                               ================          ================        ===================
</TABLE>

    As of the  Initial Cut-Off Date, the  weighted average Mortgage Rate  was
approximately 9.62% per annum.


    The  original  terms to  maturity  of  the Initial  Mortgage  Loans  were
distributed as follows (the sum of the percentages in the following table may
not equal the total due to rounding):

<TABLE>
<CAPTION>

                                        Number of             Aggregate              Percent of Initial
          Original Terms to                Initial           Cut-Off Date              Cut-Off Date
          Maturity (months)             Mortgage Loans       Loan Balance              Pool Balance
  -----------------------------       ----------------    -----------------         -------------------
<S>                                   <C>                 <C>                       <C>

                 180                          450          $  23,189,249.91             17.46%
                 240                            5                300,151.31              0.23
                 360                        1,175            109,352,882.76             82.32
  -----------------------------       ----------------    -----------------         -------------------
    TOTAL   . . . . . . . . . . . .         1,630           $132,842,283.98            100.00%
                                      ================    =================         ===================
</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average original term  to
maturity was approximately 328 months.



    The  remaining terms  to  maturity of  the  Initial Mortgage  Loans  were
distributed as follows (the sum of the percentages in the following table may
not equal the total due to rounding):

<TABLE>
<CAPTION>
   
                                        Number of              Aggregate           Percent of Initial
     Range of Remaining Terms to           Initial           Cut-Off Date             Cut-Off Date
          Maturity (months)             Mortgage Loans       Loan Balance             Pool Balance
  -----------------------------       ----------------    -----------------       -------------------
<S>                                    <C>                <C>                     <C>

                 171 - 180                    449          $  23,164,269.53             17.44%
                 229 - 240                      5                300,151.31              0.23
                 337 - 348                      1                 52,991.02              0.04
                 349 - 360                  1,175            109,324,872.12             82.30
  -----------------------------       ----------------    -----------------         -------------------
    TOTAL   . . . . . . . . . . . .         1,630           $132,842,283.98            100.00%
                                      ================    =================         ===================

</TABLE>

    As of  the Initial Cut-Off Date,  the weighted average remaining  term to
maturity was approximately 327 months.


    The  Cut-Off  Date Loan  Balances  of  the Initial  Mortgage  Loans  were
distributed as follows (the sum of the percentages in the following table may
not equal the total due to rounding):


<TABLE>
<CAPTION>
             Range of                    Number of             Aggregate           Percent of Initial
           Cut-Off Date                   Initial             Cut-Off Date         Cut-Off Date Pool
           Loan Balances ($)            Mortgage Loans         Loan Balance              Balance
   ------------------------------       --------------     ----------------        ------------------
<S>                                    <C>               <C>                       <C>

   10,031.69   -      15,000.00               14           $     189,963.46              0.14%
   15,000.01   -      20,000.00               34                 656,153.56              0.49
   20,000.01   -      25,000.00               83               1,915,738.10              1.44
   25,000.01   -      30,000.00               83               2,330,389.45              1.75
   30,000.01   -      35,000.00               93               3,032,925.58              2.28
   35,000.01   -      40,000.00               82               3,118,764.21              2.35
   40,000.01   -      45,000.00              106               4,557,857.06              3.43
   45,000.01   -      50,000.00               99               4,759,841.40              3.58
   50,000.01   -      55,000.00               93               4,912,112.62              3.70
   55,000.01   -      60,000.00              100               5,807,635.34              4.37
   60,000.01   -      65,000.00               53               3,322,047.00              2.50
   65,000.01   -      70,000.00               74               5,041,980.50              3.80
   70,000.01   -      75,000.00               60               4,357,681.69              3.28
   75,000.01   -      80,000.00               58               4,522,768.81              3.40
   80,000.01   -      85,000.00               52               4,315,405.16              3.25
   85,000.01   -      90,000.00               49               4,317,909.07              3.25
   90,000.01   -      95,000.00               47               4,380,411.73              3.30
   95,000.01   -     100,000.00               41               4,032,519.33              3.04
  100,000.01   -     105,000.00               33               3,405,629.83              2.56
  105,000.01   -     110,000.00               32               3,449,753.40              2.60
  110,000.01   -     115,000.00               38               4,269,269.73              3.21
  115,000.01   -     120,000.00               29               3,402,069.21              2.56
  120,000.01   -     125,000.00               23               2,843,071.13              2.14
  125,000.01   -     130,000.00               20               2,551,648.01              1.92
  130,000.01   -     135,000.00               18               2,376,967.98              1.79
  135,000.01   -     140,000.00               18               2,481,026.22              1.87
  140,000.01   -     145,000.00               21               3,008,532.57              2.26
  145,000.01   -     150,000.00               21               3,125,650.80              2.35
  150,000.01   -     200,000.00               80              13,781,097.28             10.37
  200,000.01   -     250,000.00               35               7,721,170.29              5.81
  250,000.01   -     300,000.00               12               3,296,205.55              2.48
  300,000.01   -     350,000.00               19               6,162,596.64              4.64
  350,000.01   -     400,000.00                2                 718,151.68              0.54
  400,000.01   -     450,000.00                2                 855,758.62              0.64
  500,000.01   -     550,000.00                1                 524,393.69              0.39
  550,000.01   -     600,000.00                3               1,798,226.50              1.35
  700,000.01   -     749,784.92                2               1,498,960.78              1.13
   ------------------------------       --------------     ----------------        ------------------
    TOTAL   . . . . . . . . . . .           1,630            $132,842,283.98            100.00%
                                        ==============     ================        ==================
</TABLE>

    As of the Initial Cut-Off  Date, the average Cut-Off Date Loan Balance of
the Initial Mortgage Loans was approximately $81,498.33.


    As  of the  Initial  Cut-Off Date,  the  geographic distribution  of  the
Initial Mortgage  Loans was  as follows (the  sum of  the percentages  in the
following table may not equal the total due to rounding):

<TABLE>
<CAPTION>

                                                                                     Percent of
                                           Number of           Aggregate           Initial Cut-Off
                                           Initial           Cut-Off Date                Date
                State                   Mortgage Loans       Loan Balance            Pool Balance
- ------------------------------------    ---------------   -----------------        ----------------
<S>                                     <C>              <C>                       <C>
Arizona . . . . . . . . . . . . . .           109         $    6,725,675.84              5.06%
Arkansas  . . . . . . . . . . . . .             3                 83,980.09              0.06
California  . . . . . . . . . . . .           672             66,599,808.50             50.13
Colorado  . . . . . . . . . . . . .            45              3,691,458.50              2.78
Delaware  . . . . . . . . . . . . .             2                 74,919.45              0.06
Florida . . . . . . . . . . . . . .            77              5,614,814.43              4.23
Georgia . . . . . . . . . . . . . .            22              1,508,187.35              1.14
Hawaii  . . . . . . . . . . . . . .            40              5,903,858.04              4.44
Idaho . . . . . . . . . . . . . . .             9                699,187.12              0.53
Illinois  . . . . . . . . . . . . .            63              4,155,103.67              3.13
Indiana . . . . . . . . . . . . . .            24                963,824.73              0.73
Iowa  . . . . . . . . . . . . . . .             7                341,285.97              0.26
Kansas  . . . . . . . . . . . . . .             7                285,012.96              0.21
Kentucky  . . . . . . . . . . . . .             2                117,510.14              0.09
Louisiana . . . . . . . . . . . . .            11                644,110.99              0.48
Maryland  . . . . . . . . . . . . .             9                355,395.67              0.27
Michigan  . . . . . . . . . . . . .             2                206,991.17              0.16
Minnesota . . . . . . . . . . . . .            19              1,147,257.27              0.86
Mississippi . . . . . . . . . . . .             3                126,341.77              0.10
Missouri  . . . . . . . . . . . . .            51              2,143,086.25              1.61
Montana . . . . . . . . . . . . . .             8                449,295.58              0.34
Nevada  . . . . . . . . . . . . . .            57              4,947,178.76              3.72
New Jersey  . . . . . . . . . . . .            11                782,137.50              0.59
New Mexico  . . . . . . . . . . . .            28              1,947,816.41              1.47
North Carolina  . . . . . . . . . .            16                835,019.53              0.63
Ohio  . . . . . . . . . . . . . . .            76              4,529,032.00              3.41
Oklahoma  . . . . . . . . . . . . .             9                318,450.98              0.24
Oregon  . . . . . . . . . . . . . .            35              3,455,744.01              2.60
Pennsylvania  . . . . . . . . . . .            58              3,565,950.95              2.68
Rhode Island  . . . . . . . . . . .             2                183,151.44              0.14
South Carolina  . . . . . . . . . .            15              1,340,620.67              1.01
South Dakota  . . . . . . . . . . .             1                 48,382.70              0.04
Tennessee . . . . . . . . . . . . .             5                534,924.48              0.40
Texas . . . . . . . . . . . . . . .            57              3,052,742.98              2.30
Utah  . . . . . . . . . . . . . . .            37              2,251,432.15              1.69
Washington  . . . . . . . . . . . .            25              2,591,845.55              1.95
Wisconsin . . . . . . . . . . . . .            13                620,748.38              0.47
                                        ---------------   -----------------        ----------------
    TOTAL   . . . . . . . . . . . .         1,630           $132,842,283.98            100.00%
                                        ===============   =================        ================
</TABLE>


    As  of  the  Initial Cut-Off  Date,  the  distribution  of the  types  of
Mortgaged Properties  related to  the Initial Mortgage  Loans was  as follows
(the sum of  the percentages in the following  table may not equal  the total
due to rounding):

<TABLE>
<CAPTION> 
                                                                                      Percent of
                                           Number of            Aggregate           Initial Cut-Off
                                           Initial             Cut-Off Date              Date
       Mortgaged Property Type          Mortgage Loans         Loan Balance          Pool Balance
 -----------------------------          ---------------      --------------        ----------------
<S>                                     <C>                 <C>                    <C>

Single family . . . . . . . . . . .          1,427           $113,127,425.20            85.16%
Two- to four-family . . . . . . . .             91              9,651,238.79             7.27
PUD . . . . . . . . . . . . . . . .             74              7,747,304.92             5.83
Condominium . . . . . . . . . . . .             33              2,017,600.68             1.52
Manufactured Housing  . . . . . . .              5                298,714.39             0.22
 -----------------------------          ---------------      --------------        ----------------
    TOTAL   . . . . . . . . . . . .          1,630           $132,842,283.98           100.00%
                                        ===============      ==============        ================
</TABLE>


    As of the Initial Cut-Off Date, the distribution of the  occupancy status
of the  Mortgaged Properties  related to the  Initial Mortgage  Loans was  as
follows (the sum of  the percentages in the following table may not equal the
total due to rounding):

<TABLE>
<CAPTION>
                                                                                      Percent of
                                           Number of            Aggregate            Initial Cut-Off
                                           Initial             Cut-Off Date               Date
          Occupancy Status              Mortgage Loans         Loan Balance           Pool Balance
 -----------------------------          ---------------      --------------        ----------------
<S>                                    <C>                <C>                      <C>

Owner-occupied  . . . . . . . . . .          1,367           $116,034,472.59           87.35%
Investor  . . . . . . . . . . . . .            247             15,832,882.02           11.92
Second Home . . . . . . . . . . . .             16                974,929.37            0.73
                                        ---------------      --------------        ----------------
    TOTAL   . . . . . . . . . . . .          1,630           $132,842,283.98          100.00%
                                        ===============      ==============        ================
</TABLE>

    As of the Initial Cut-Off Date, the distribution of  the lien priority of
the Mortgages related to the Initial  Mortgage Loans was as follows (the  sum
of  the percentages in  the following table  may not  equal the total  due to
rounding):

<TABLE>
<CAPTION>
                                                                                      Percent of
                                           Number of          Aggregate             Initial Cut-Off
                                           Initial          Cut-Off Date                Date
            Lien Priority               Mortgage Loans      Loan Balance             Pool Balance
 -----------------------------          ---------------   -----------------        ----------------
<S>                                     <C>               <C>                        <C>

First lien  . . . . . . . . . . . .          1,444         $125,685,582.24              94.61%
Second lien . . . . . . . . . . . .            186            7,156,701.74               5.39
                                        ---------------    ----------------        ----------------
    TOTAL   . . . . . . . . . . . .          1,630         $132,842,283.98             100.00%
                                        ===============    ================        ================
</TABLE>

    As  of the  Initial Cut-Off  Date, the  distribution of  the months since
origination of the  Initial Mortgage  Loans was  as follows (the  sum of  the
percentages in the following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                                                                     Percent of
                                       Number of              Aggregate             Initial Cut-Off
          Months Since                  Initial              Cut-Off Date                 Date
           Origination               Mortgage Loans          Loan Balance             Pool Balance
     -------------------           ----------------       ---------------           ---------------
<S>                               <C>                   <C>                        <C>

                  0                          93           $   6,948,620.20               5.23%
                  1                         760              59,978,944.77              45.15
                  2                         669              57,430,299.24              43.23
                  3                          81               7,081,495.95               5.33
                  4                           4                 161,720.95               0.12
                  5                          12                 660,011.61               0.50
                  6                           3                 224,369.21               0.17
                  7                           3                 135,924.07               0.10
                  8                           1                  20,838.55               0.02
                  9                           3                 147,068.41               0.11
                 15                           1                  52,991.02               0.04
     -------------------           ----------------       ---------------           ---------------
    TOTAL   . . . . . . . . . .           1,630            $132,842,283.98             100.00%
                                   ================       ===============           ===============
</TABLE>

    As of  the Initial Cut-Off  Date, the weighted  average number of  months
since origination of the Initial Mortgage Loans was approximately 2 months.



    As  of  the  Initial  Cut-Off  Date,  the  Initial  Mortgage  Loans  were
originated under  the  different loan  programs as  follows (the  sum of  the
percentages in the following table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                        Number of            Aggregate           Percent of Initial
                                          Initial           Cut-Off Date            Cut-Off Date 
           Loan Programs               Mortgage Loans       Loan Balance             Pool Balance
- ---------------------------------     ---------------     ----------------      --------------------
<S>                                   <C>                <C>                    <C>

Full Documentation  . . . . . . .          1,140          $  91,895,999.16             69.18%
Limited Documentation . . . . . .             82              6,780,891.74              5.10
Stated Income . . . . . . . . . .            408             34,165,393.08             25.72
                                      ---------------     ----------------      --------------------
    TOTAL   . . . . . . . . . . .          1,630           $132,842,283.98            100.00%
                                      ===============     ================      ====================
</TABLE>


    As  of the Initial Cut-Off Date, the Initial Mortgage Loans were rated in
the following  risk categories (the  sum of the percentages  in the following
table may not equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate          Percent of Initial
                                            Initial            Cut-Off Date           Cut-Off Date
           Risk Categories              Mortgage Loans         Loan Balance           Pool Balance
- -----------------------------------     ---------------      ---------------       -----------------
<S>                                     <C>                  <C>                   <C>

A+  . . . . . . . . . . . . . . . .            502           $ 42,410,579.67            31.93%
A+MO/*/ . . . . . . . . . . . . . .             32              2,266,619.55             1.71
A-  . . . . . . . . . . . . . . . .            578             51,822,333.63            39.01
A-MO/*/ . . . . . . . . . . . . . .             22              2,045,930.39             1.54
B . . . . . . . . . . . . . . . . .            261             18,557,786.47            13.97
C . . . . . . . . . . . . . . . . .            139              8,911,144.27             6.71
C-  . . . . . . . . . . . . . . . .             96              6,827,890.00             5.14
                                        ---------------      ---------------       -----------------
    TOTAL   . . . . . . . . . . . .          1,630           $132,842,283.98           100.00%
                                        ===============      ===============       =================
</TABLE>
____________________
/*/  Underwritten pursuant to the Mortgage Credit Only program.


    As  of  the  Initial  Cut-Off  Date,  the  Initial  Mortgage  Loans  were
originated for  the following  purposes (the sum  of the  percentages in  the
following table may not equal the total due to rounding):

<TABLE>
<CAPTION> 
                                          Number of            Aggregate          Percent of Initial
                                            Initial            Cut-Off Date           Cut-Off Date
               Purpose                  Mortgage Loans         Loan Balance           Pool Balance
 -----------------------------          ---------------      --------------        ----------------
<S>                                     <C>                 <C>                    <C>

Cash Out Refinance  . . . . . . . .          1,080           $ 85,177,749.62           64.12%
Purchase  . . . . . . . . . . . . .            134              9,175,358.93            6.91
Rate/Term Refinance . . . . . . . .            416             38,489,175.43           28.97
                                        ---------------      ---------------       -----------------
    TOTAL   . . . . . . . . . . . .          1,630           $132,842,283.98          100.00%
                                        ===============      ===============       =================
</TABLE>


    As of the  Initial Cut-Off Date, the Initial Mortgage  Loans were subject
to prepayment  penalties if such loans were repaid within the following years
from origination (the sum  of the percentages in the following  table may not
equal the total due to rounding):

<TABLE>
<CAPTION>
                                           Number of            Aggregate          Percent of Initial
         Prepayment Penalty                 Initial            Cut-Off Date           Cut-Off Date
               (years)                  Mortgage Loans         Loan Balance           Pool Balance
 -----------------------------          ---------------      --------------        ------------------
<S>                                     <C>                 <C>                    <C>

         0.0  . . . . . . . . . . .            337           $ 20,878,845.05           15.72%
         0.5  . . . . . . . . . . .              2                 88,967.99            0.07
         1.0  . . . . . . . . . . .             36              2,291,222.58            1.72
         2.0  . . . . . . . . . . .             51              4,731,968.50            3.56
         3.0  . . . . . . . . . . .            122              8,474,226.02            6.38
         4.0  . . . . . . . . . . .              5                625,751.65            0.47
         5.0  . . . . . . . . . . .          1,077             95,751,302.19           72.08
                                        ---------------      ---------------       ------------------
    TOTAL   . . . . . . . . . . . .          1,630           $132,842,283.98          100.00%
                                        ===============      ===============       =================
</TABLE>



CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS

    The Pooling  and Servicing Agreement permits  the Trust Fund  to acquire,
on or prior to December 31, 1997, Subsequent Mortgage  Loans in an amount not
to  exceed  approximately  $37,157,716.02  in  aggregate  Cut-Off  Date  Loan
Balance.  The Subsequent Mortgage  Loans may have characteristics that differ
from  those of  the Initial  Mortgage  Loans.   Accordingly, the  statistical
characteristics  of the  Mortgage  Loans  set forth  above  (which are  based
exclusively   on  the   Initial   Mortgage   Loans)   and   the   statistical
characteristics of the Mortgage Loans  after giving effect to the acquisition
of  any Subsequent  Mortgage Loans  will likely  differ in  certain respects.
Each date on which the Seller transfers any Subsequent Mortgage Loans  to the
Trust Fund shall be referred to herein as a "Subsequent Transfer Date."

    The  inclusion of Subsequent Mortgage Loans in the Trust Fund on or prior
to December 31, 1997  is subject to receipt of the consent of the Certificate
Insurer.  In any event, the  inclusion of any Subsequent Mortgage Loans  will
be subject  to, among  other things, the  following requirements  (unless the
Certificate Insurer, in  its discretion, waives any such  requirements):  (i)
no Subsequent Mortgage  Loan may be 30  days Delinquent as of  the applicable
Cut-Off Date;  (ii) no Subsequent Mortgage Loan may  have a remaining term to
maturity in excess  of 30 years;  (iii) each Subsequent  Mortgage Loan has  a
fixed Mortgage Rate  and no Subsequent Mortgage Loan may have a Mortgage Rate
less than 6.75%; and (iv) following the purchase of such Subsequent  Mortgage
Loans by the Trust Fund, the Mortgage Loans (a) will  have a weighted average
Mortgage Rate of  at least 9.60%; (b)  will have a weighted  average Combined
Loan-to-Value Ratio  of not  more than  71.3%; (c)  will not  include Balloon
Loans  representing more than  1.3% by aggregate  Loan Balance;  (d) will not
have a weighted  average remaining term to  stated maturity of more  than 360
months; (e) will, in each case, have a Loan Balance not in excess of $750,000
as  of  the  Cut-Off  Date;  and  (f)  will not  include  second  lien  loans
representing more than 5.40% by aggregate unpaid Loan Balance.

PAYMENTS ON THE MORTGAGE LOANS

    Except for  the Balloon Mortgage Loans,  each Mortgage Loan  provides for
the amortization of the amount financed under the Mortgage Loan over a series
of substantially equal monthly payments.

    Each  Mortgage  Loan  provides  for  monthly  payments   by  the  related
Mortgagor according to the actuarial method (such Mortgage  Loans, "Actuarial
Loans").  Actuarial  Loans provide that interest is charged to the Mortgagors
thereunder, and payments are due from such  Mortgagors, as of a scheduled day
of  each month that is  fixed at the time of  origination.  Scheduled monthly
payments made  by Mortgagors on  the Actuarial Loans either  earlier or later
than  the  scheduled due  dates  thereof  will  not affect  the  amortization
schedule  or the  relative  application  of such  payments  to principal  and
interest.


                     THE POOLING AND SERVICING AGREEMENT

ASSIGNMENT OF THE MORTGAGE LOANS

    On the Closing  Date, the Seller will  transfer ownership of the  Initial
Mortgage Loans to the Depositor. Immediately after such transfer, pursuant to
the  Pooling and  Servicing  Agreement, the  Depositor  will sell,  transfer,
assign,  set over  and otherwise convey  without recourse to  the Trustee, in
trust for the  benefit of the holders of the Certificates and the Certificate
Insurer, all right, title and interest  of the Depositor in and to each  such
Initial Mortgage Loan and all  right, title and interest in and  to all other
assets  included in  the Trust  Fund,  including all  principal and  interest
payments due  after the Initial  Cut-Off Date.   On each Subsequent  Transfer
Date, the Seller  will transfer ownership of the  related Subsequent Mortgage
Loans to  the  Trustee  in  trust for  the  benefit  of the  holders  of  the
Certificates  and  the  Certificate  Insurer,  including  all  principal  and
interest payments due after such Cut-Off Date.

    In connection with  such transfer and assignment, on the Closing Date the
Depositor will  deliver, or  cause to be  delivered, the  following documents
(collectively constituting the "Trustee's Mortgage File") to the Trustee with
respect to each Mortgage Loan:   (i) the original Mortgage Note, endorsed  in
blank  or  to  the order  of  the  Trustee, with  all  prior  and intervening
endorsements showing a  complete chain of endorsement from  the originator 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);  (iii)  the  original executed  assignment  of  the Mortgage
executed by the Seller  to the Trustee or in blank,  acceptable for recording
except  with  respect  to any  currently  unavailable  information;  (iv) the
original assignment and any intervening  assignments of the Mortgage, showing
a complete chain  of assignment from the  originator 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 such  assignment submitted  for
recording); (v)  the  original, or  a copy  certified by  the  Seller or  the
originator of  the  Mortgage Loan  to be  a  true and  complete  copy of  the
original, of each assumption, modification, written assurance or substitution
agreement, if any; and (vi) an original, or a copy certified by the Seller to
be a  true and complete copy of  the original, of a  lender's title insurance
policy, or if a lender's title policy  has not been issued as of the  Closing
Date, a marked-up commitment (binder) (including any marked additions thereto
or deletions  therefrom) to issue such policy; provided, that with respect to
the Initial Mortgage Loans, the Seller anticipates delivery to the Trustee of
the documents set  forth in (vi) above  within 15 days following  the Closing
Date.

    On each  Subsequent Closing Date, the Depositor will deliver, or cause to
be delivered to the Trustee, the Trustee's Mortgage File with respect to each
Subsequent Mortgage Loan to be conveyed to the Trustee on such date.

    The  Trustee will  review the  Mortgage  Loan documents  relating to  the
Initial Mortgage  Loans on or prior to  the Closing Date and  will review the
Mortgage Loan documents relating to the Subsequent Mortgage Loans on or prior
to the Subsequent  Transfer Date, and will  hold such documents in  trust for
the benefit of  the holders of the Certificates and  the Certificate Insurer.
After the  Closing Date, if any document is  found to be missing or defective
in any material respect, the Trustee is required to notify the  Servicer, the
Seller, the Depositor and  the Certificate Insurer in writing.  If the Seller
cannot or  does not  cure such omission  or defect within  60 days  after its
receipt of notice from the Trustee, the Seller will be required to repurchase
the related Mortgage  Loan (the "Defective  Loan") from the  Trust Fund at  a
price (the "Purchase Price") to include 100% of the Loan Balance thereof plus
accrued and  unpaid  interest thereon,  calculated  at a  rate  equal to  the
difference  between the  Mortgage Rate and  the Servicing Fee  Rate (the "Net
Mortgage  Rate") (or,  if  New Century  is  no longer  the  Servicer, at  the
applicable Mortgage Rate) through the  day immediately preceding the due date
in  the Due Period  preceding the  Distribution Date  on which  such Purchase
Price  will be  distributed.  Rather  than repurchase  the Defective  Loan as
provided  above,  the Seller  may  remove  such  Defective Loan  (a  "Deleted
Mortgage Loan")  from the  Trust Fund  and substitute  in  its place  another
Mortgage  Loan  of  like  kind (a  "Replacement  Mortgage  Loan");  provided,
however, that such substitution is permitted only  within two years after the
Closing Date and may  not be made unless an opinion of counsel is provided to
the effect that  such substitution would not  disqualify the Trust Fund  as a
REMIC  or result  in  a  prohibited  transaction  tax  under  the  Code.  Any
Replacement Mortgage Loan generally will,  on the date of substitution, among
other characteristics set  forth in the Pooling and  Servicing Agreement, (i)
have  a  Loan  Balance,  after deduction  of  the  principal  portion  of the
scheduled payment due  in the Due Period  ending in the month  succeeding the
month  during which  such substitution  occurred, not in  excess of,  and not
substantially less than  the Loan Balance of  the Deleted Mortgage  Loan (the
amount of  any shortfall  to be  deposited by  the Seller  in the  Collection
Account  not  later than  the  succeeding  Determination  Date and  held  for
distribution to the  holders of the Certificates on  the related Distribution
Date),  (ii) have  a  Mortgage Rate  not less  than  (and not  more than  one
percentage  point greater  than) the  Mortgage Rate  of the  Deleted Mortgage
Loan, (iii)  have a Combined Loan-to-Value Ratio not  higher than that of the
Deleted Mortgage Loan, (iv)  have a remaining term to maturity  not more than
two years  greater  than, nor  more than  two years  less than,  that of  the
Deleted Mortgage Loan, (v) have the same or lower credit risk, as measured by
credit risk  category under  the  Seller's underwriting  guidelines and  (vi)
comply  with all  of the  representations  and warranties  set  forth in  the
Pooling and Servicing Agreement as of the date of substitution. This 
cure,  repurchase  or  substitution obligation  constitutes  the  sole remedy
available  to the  holders of  the  Offered Certificates  or the  Trustee for
omission of, or a material defect in, a Mortgage Loan document.

THE TRUSTEE

    U.S. Bank  National Association, dba  First Bank National  Association, a
national  banking association,  will act  as Trustee for  the holders  of the
Certificates pursuant to the  Pooling and Servicing Agreement.  The Trustee's
offices for notices under the Pooling  and Servicing Agreement are located at
180 East Fifth Street, St. Paul, Minnesota 55101, and its telephone number is
(800) 934-6802.

    The principal compensation to  be paid to the  Trustee in respect of  its
obligations  under the  Pooling  and  Servicing Agreement  will  be equal  to
accrued interest  at the Trustee Fee Rate of 0.0125%  per annum on the sum of
the aggregate Loan Balance of  the Mortgage Loans and the amount, if  any, on
deposit in the Pre-Funding Account. 

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    The  Servicer will  be paid  a monthly  fee from  interest collected with
respect to each Mortgage Loan (as well as from any liquidation  proceeds from
a Liquidated Mortgage  Loan that are applied to  accrued and unpaid interest)
equal to  one-twelfth of the Loan Balance thereof multiplied by the Servicing
Fee Rate (such product,  the "Servicing Fee"). The  "Servicing Fee Rate"  for
each Mortgage Loan  will equal  0.50% per  annum. The amount  of the  monthly
Servicing  Fee is  subject to  adjustment  with respect  to prepaid  Mortgage
Loans, as described herein under "--Adjustment to Servicing Fee in Connection
with  Certain Prepaid  Mortgage  Loans."  The Servicer  is  also entitled  to
receive, as additional servicing compensation, amounts in respect of all late
payment fees, assumption fees and  other similar charges and all reinvestment
income  earned  on amounts  on  deposit  in the  Collection  Account  and the
Certificate  Account.   The  Servicer  is obligated  to  pay certain  ongoing
expenses associated with the  Mortgage Loans and  incurred by the Trustee  in
connection   with  its  responsibilities  under  the  Pooling  and  Servicing
Agreement.

ADJUSTMENT TO SERVICING FEE IN CONNECTION WITH CERTAIN PREPAID MORTGAGE LOANS

    When a  borrower prepays all of a Mortgage Loan between scheduled monthly
payment dates (each, a "due date"), the  borrower pays interest on the amount
prepaid  only to the date of  prepayment. This results in  a shortfall in the
collection of interest  on the Mortgage Loan,  as compared with the  interest
that would  otherwise have been  collected and available for  distribution to
Certificateholders.  In order to mitigate the effect of any such shortfall in
interest  distributions  to  holders  of  the  Offered  Certificates  on  any
Distribution  Date  (a "Prepayment  Interest Shortfall"),  the amount  of the
Servicing Fee otherwise  payable to the Servicer for such month shall, to the
extent  of such shortfall,  be deposited  by the  Servicer in  the Collection
Account  for distribution  to holders  of  the Offered  Certificates on  such
Distribution Date. However, any  such reduction in the Servicing  Fee will be
made only  to  the extent  of  the Servicing  Fee  otherwise payable  to  the
Servicer with respect  to payments on the Mortgage Loans  received during the
Due  Period  relating to  such  Distribution Date.  Any such  deposit  by the
Servicer will  be reflected in  the distributions to  holders of  the Offered
Certificates made on the Distribution  Date on which the Principal Prepayment
received  would be distributed. See "Description of the Certificates--Example
of Distributions" herein.

ADVANCES

    Subject to the  following limitations, the Servicer will be  obligated to
advance or  cause to  be advanced  prior to  each Distribution  Date its  own
funds, or  funds in the Collection  Account that constitute amounts  held for
future distribution, in an  amount equal to the aggregate of  all payments of
principal and interest,  net of the Servicing  Fee, that were due  during the
related Due  Period on  the Mortgage Loans  and that  were delinquent  on the
related  Determination  Date,  plus  certain  amounts   representing  assumed
payments not covered by  any current net income  on the Mortgaged  Properties
acquired  through  foreclosure or  deed  in  lieu  of foreclosure  (any  such
advance, a "Delinquency Advance").

    Delinquency Advances are required to  be made only to the extent they are
deemed  by the  Servicer to  be  recoverable from  related late  collections,
insurance  proceeds or  liquidation proceeds.    The purpose  of making  such
Delinquency   Advances  is   to  maintain   a  regular   cash  flow   to  the
Certificateholders, rather than  to guarantee or insure against  losses.  The
Servicer  will not be required to make  any Delinquency Advances with respect
to reductions in the amount of the monthly payments on the Mortgage Loans due
to bankruptcy proceedings or the application of the Civil Relief Act.

    All Delinquency Advances  will be reimbursable to the Servicer  from late
collections,  insurance proceeds and  liquidation proceeds from  the Mortgage
Loan  as  to which  such  unreimbursed  Delinquency  Advance  was made.    In
addition, any Delinquency Advances previously made in respect to any Mortgage
Loan that are  at any time deemed  by the Servicer to  be nonrecoverable from
related late  collections, insurance proceeds or liquidation  proceeds may be
reimbursed to the Servicer out of  any funds in the Collection Account  prior
to the distributions on the Certificates.  In the event the Servicer fails in
its obligation  to make  any such  Delinquency Advance,  the Trustee  will be
obligated to make any such Delinquency Advance, to the extent required in the
Pooling and Servicing Agreement.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

    The  Offered  Certificates will  be  issued  pursuant to  a  Pooling  and
Servicing Agreement, dated as of December 1, 1997 (the "Pooling and Servicing
Agreement"), among the  Depositor, the Seller, the Servicer  and the Trustee.
Set forth below are summaries  of the specific terms and provisions  pursuant
to which the Offered Certificates will be issued. The following  summaries do
not purport  to be complete  and are subject  to, and are  qualified in their
entirety  by  reference to,  the  provisions  of  the Pooling  and  Servicing
Agreement.  When particular  provisions  or  terms used  in  the Pooling  and
Servicing  Agreement  are  referred  to,  the  actual  provisions  (including
definitions of terms) are incorporated by reference.

    New Century Home Equity Loan  Trust, Series 1997-NC6 will consist  of the
Class A-1 Certificates, Class A-2 Certificates, Class A-3 Certificates, Class
A-4  Certificates, Class A-5 Certificates, Class  A-6 Certificates, Class A-7
Certificates  and  Class  A-8IO  Certificates  (collectively,  the   "Offered
Certificates")  and the Class  R Certificates (the  "Residual Certificates").
The  Offered  Certificates  and the  Residual  Certificates  are collectively
referred to herein as the "Certificates."   The Residual Certificates do  not
have a principal balance  and will evidence a residual interest  in the Trust
Fund.

    The   Offered  Certificates  will  have  Original  Certificate  Principal
Balances or an initial Certificate Notional Balance (in the case of the Class
A-8IO Certificates)  specified on the  cover hereof or described  herein and,
together with the  Residual Certificates, will evidence the entire beneficial
ownership  interest  in  the  Trust Fund.    The  aggregate  of  the Original
Certificate Principal Balances  of the Offered Certificates  is $170,000,000.
The Class A-8IO Certificates have no principal balance and accrue interest on
a  notional  balance  (the  "Certificate  Notional  Balance")  equal  to  the
aggregate Loan Balance of the Mortgage Loans then outstanding.

    The Offered Certificates  will be issued in book-entry form  as described
below.  The   Offered  Certificates   will  be  issued   in  minimum   dollar
denominations  or notional  balances of  $100,000 and  integral  multiples of
$1,000 in excess  thereof (except that one  certificate of each Class  may be
issued in  a denomination  which is  not an  integral multiple  thereof). The
assumed final maturity dates for the Classes of  Offered Certificates are the
applicable Distribution Dates set forth in the table below:


<TABLE>
<CAPTION>
          Class                                                    Assumed Final Maturity Dates
   --------------------                                            ----------------------------
<S>                                                                <C>

         Class A-1                                                        November 2010
         Class A-2                                                        December 2016
         Class A-3                                                        December 2019
         Class A-4                                                        July 2022
         Class A-5                                                        October 2023
         Class A-6                                                        May 2026
         Class A-7                                                        January 2029
         Class A-8IO                                                      January 2029

</TABLE>


BOOK-ENTRY CERTIFICATES

    The Offered Certificates will  initially be book-entry certificates  (the
"Book-Entry Certificates").   The Book-Entry  Certificates will be  issued in
one or more certificates, the  original aggregate principal balances of which
will equal the Original Certificate Principal Balance (or, in the case of the
Class A-8IO,  the original  Certificate Notional Balance)  of each  Class and
will be held by a nominee of  The Depository Trust Company (together with any
successor depository selected by the Depositor, the "Depository"). Beneficial
interests in the Book-Entry Certificates will be held indirectly by investors
through the book-entry facilities of the Depository, as described herein. The
Depositor has been informed by the Depository that its nominee will be Cede &
Co. ("Cede"). Accordingly, Cede is expected to be the holder of record of the
Book-Entry Certificates.   Except as  described below, no person  acquiring a
Book-Entry  Certificate (each, a  "beneficial owner" or  "Certificate Owner")
will  be  entitled  to  receive  a  physical  certificate  representing  such
Certificate  (a  "Definitive  Certificate") except  in  the  event Definitive
Certificates are issued under the limited circumstances described herein.

    The beneficial  owner's  ownership of  a Book-Entry  Certificate will  be
recorded  on the records of  the brokerage firm,  bank, thrift institution or
other  financial   intermediary  (each,  a   "Financial  Intermediary")  that
maintains  the beneficial  owner's account  for  such purpose.  In turn,  the
Financial Intermediary's  ownership of  such Book-Entry  Certificate will  be
recorded on the  records of the Depository  (or of a participating  firm that
acts as agent for the Financial Intermediary, whose interest will in  turn be
recorded  on  the  records  of  the Depository,  if  the  beneficial  owner's
Financial  Intermediary  is  not a  Depository  participant).  Therefore, the
beneficial  owner must  rely  on  the foregoing  procedures  to evidence  its
beneficial ownership  of a Book-Entry Certificate. Beneficial  ownership of a
Book-Entry  Certificate may  be  transferred  only  in  compliance  with  the
procedures of such Financial Intermediaries and Depository participants.

    The  Depository, which  is  a New  York-chartered  limited purpose  trust
company, performs services for its  participants, some of which (and/or their
representatives)   own  the  Depository.   In  accordance  with   its  normal
procedures, the Depository  is expected to record the  positions held by each
Depository participant in the Book-Entry  Certificates, whether held for  its
own  account  or as  a nominee  for  another person.  In  general, beneficial
ownership  of the  Book-Entry  Certificates  will be  subject  to the  rules,
regulations  and   procedures   governing  the   Depository  and   Depository
participants as in effect from time to time.

    Distributions  on  the  Book-Entry  Certificates  will  be  made  on each
Distribution Date  by the Trustee to  the Depository. The Depository  will be
responsible for crediting  the amount of such payments to the accounts of the
applicable Depository participants in accordance with the Depository's normal
procedures.  Each Depository participant  will be responsible  for disbursing
such payments to the beneficial owners of the Book-Entry Certificates that it
represents and to  each Financial  Intermediary for which  it acts as  agent.
Each such Financial Intermediary will  be responsible for disbursing funds to
the beneficial owners of the Book-Entry Certificates that it represents.

    Under  a   book-entry  format,  beneficial   owners  of   the  Book-Entry
Certificates may  experience some delay  in their receipt of  payments, since
such payments  will  be forwarded  by  the Trustee  to  Cede.   None  of  the
Depositor, the Seller, the  Servicer or the Trustee is responsible  or liable
for  such delays  in  the application  of  such payments  to such  beneficial
owners.  Because  the  Depository  can   only  act  on  behalf  of  Financial
Intermediaries, the ability of a beneficial owner to pledge  Book-Entry
Certificates to persons or entities that do not  participate in the
Depository system, or otherwise take actions in respect of the Book-Entry
Certificates, may be limited due to the absence of physical certificates for
the Book-Entry Certificates. In addition, issuance of the Book-Entry
Certificates in book-entry form may reduce the liquidity of such
Certificates in the secondary market since certain potential investors may
be unwilling to purchase Certificates for which they cannot obtain physical
certificates.

    Unless and  until Definitive Certificates  are issued, it  is anticipated
that the only "Certificateholder"  of the Book-Entry Certificates  within the
meaning of the  Pooling and Servicing Agreement  will be Cede, as  nominee of
the Depository. Beneficial owners of  the Book-Entry Certificates will not be
"Certificateholders,"  as that  term is  used  in the  Pooling and  Servicing
Agreement. Beneficial  owners are  only permitted to  exercise the  rights of
Certificateholders  indirectly  through   Financial  Intermediaries  and  the
Depository. Reports on  the Trust Fund provided  by the Servicer to  Cede, as
nominee of the  Depository, may be made  available to beneficial owners  upon
request, in  accordance with the  rules, regulations and  procedures creating
and affecting  the Depository, and  to the Financial Intermediaries  to whose
Depository accounts the Book-Entry Certificates of such beneficial owners are
credited.

    The Depository  has advised  the Depositor and  the Trustee that,  unless
and until  Definitive Certificates are  issued, the Depository will  take any
action  permitted to be taken  by the holders  of the Book-Entry Certificates
under the  Pooling and Servicing  Agreement only at  the direction of  one or
more Financial  Intermediaries to  whose Depository  accounts the  Book-Entry
Certificates  are  credited, to  the extent  that such  actions are  taken on
behalf of  Financial Intermediaries  whose holdings  include such  Book-Entry
Certificates.

    Definitive Certificates will be issued to  beneficial owners of the Book-
Entry Certificates, or their nominees, rather than to the Depository, only if
(a) the Depositor  advises the Trustee in  writing that the Depository  is no
longer willing,  qualified or able to discharge properly its responsibilities
as nominee and depository with respect to the Book-Entry Certificates and the
Depositor or the Trustee  is unable to locate a qualified  successor; (b) the
Depositor,  at  its sole  option,  advises  the  Trustee  that it  elects  to
terminate a book-entry system through the Depository; or (c) with the consent
of the  Certificate Insurer following  the occurrence of an  Event of Default
(as described below), beneficial owners of the Book-Entry Certificates having
not  less  than  51%  of  the  Voting  Rights  evidenced  by  the  Book-Entry
Certificates advise  the Trustee  and  the Depository  through the  Financial
Intermediaries in writing  that the continuation of a  book-entry system with
respect  to  such  Book-Entry  Certificates  through  the  Depository  (or  a
successor thereto) is no longer in the best interests of beneficial owners.

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

DISTRIBUTIONS

    Distributions on the Offered Certificates will be  made by the Trustee on
the  25th day of  each month, or  if such day  is not a  Business Day, on the
first  Business  Day  thereafter,   commencing  in  January  1998  (each,   a
"Distribution Date"),  to the  persons in whose  names such  Certificates are
registered at  the close of  business on the last  Business Day of  the month
preceding the month of the related Distribution Date (each, a "Record Date").

DEPOSITS INTO THE COLLECTION ACCOUNT

    The Servicer shall establish  or cause to be established  and maintain or
cause to be maintained an account (the "Collection Account") on behalf of the
Trustee for the benefit of the  Certificateholders.  Within two business days
after receipt (or, if applicable,  on or prior to such  other date as may  be
specified in the Pooling and Servicing Agreement), the Servicer will remit to
the  Trustee (or,  in the  event  the Collection  Account is  maintained with
another institution pursuant to the  Pooling and Servicing Agreement, to such
institution) for deposit into the Collection Account the following payments 
and collections received or made by it subsequent to  the applicable 
Cut-Off Date  (to the extent not  applied in computing  the applicable 
Cut-Off Date Loan Balance) or received prior to the applicable Cut-Off 
Date but due the Trust Fund:

        (i)  (a)  all payments  on account  of scheduled  principal (including
    any  amount deemed to be principal with respect to REO Property) that are
    due  on or  subsequent  to  the  applicable  Cut-Off Date,  and  (b)  all
    Principal Prepayments, in each case on the Mortgage Loans;

        (ii)     all payments on  account of  interest on the Mortgage  Loans
    (net  of  the  related  Servicing  Fee) that  are  due  on  or  after the
    applicable Cut-Off Date;

        (iii)    with  respect  to any  Mortgage  Loan, all  proceeds of  any
    related insurance policies  (to the extent such proceeds are  not applied
    to the restoration of  the related Mortgaged Property or released  to the
    related Mortgagor  in  accordance with  the  Servicer's normal  servicing
    procedures) ("Insurance Proceeds"), and  all other cash amounts  received
    either (a) through  eminent domain  or condemnation with  respect to  the
    Mortgaged  Properties  or  (b) in  connection  with  the  liquidation  of
    defaulted Mortgage  Loans ("Liquidation Proceeds"), together with the net
    proceeds  on a  monthly  basis received  with  respect to  any  Mortgaged
    Properties  acquired by  the Servicer  by  foreclosure, deed  in lieu  of
    foreclosure  or  otherwise,  net  of the  sum  of  (A)  all  unreimbursed
    Servicing Advances (as  defined in the  Pooling and Servicing  Agreement)
    and  unreimbursed Delinquency  Advances,  if any,  with  respect to  such
    Mortgage  Loan, (B)  all accrued  interest on  such Mortgage  Loan at the
    applicable Net Mortgage Rate from  the due date as to which  interest was
    last paid  by the  related  Mortgagor through  the due  date  in the  Due
    Period  relating to  the Distribution  Date  in which  such proceeds  are
    required  to be  distributed on  such Mortgage  Loan (to  the  extent not
    already  covered in  (A) above),  (C)  all accrued  and unpaid  Servicing
    Fees, if any, and (D) without duplication, liquidation expenses.

        (iv)     all payments made by the  Servicer in respect of  Prepayment
    Interest Shortfalls;

        (v)  any  amount  required   to  be  deposited  by  the  Servicer   in
    connection  with any  losses on  investment  of funds  in the  Collection
    Account;

        (vi)     any amounts  required to be  deposited by  the Servicer with
    respect to any  deductible clause in any blanket hazard  insurance policy
    maintained  by  the Servicer  in  lieu  of requiring  each  Mortgagor  to
    maintain a primary hazard insurance policy; 

        (vii)    all proceeds  of any Mortgage Loans  or property acquired in
    respect  of  Mortgage  Loans  through foreclosure  and  purchased  by the
    Seller  or  the Servicer  and all  amounts  required to  be  deposited in
    connection  with  shortfalls  in  the  principal  amount  of  Replacement
    Mortgage Loans;

        (viii)   all  prepayment  penalties,  if any,  collected  during  the
    related Due Period;

        (ix)     the  amount of  any Delinquency Advances to  be deposited to
    the  Collection Account pursuant to the  Pooling and Servicing Agreement;
    and

        (x)  all amounts  required  to  be  deposited therein  in  respect  of
    repurchases of  Mortgage Loans as provided  in the Pooling  and Servicing
    Agreement.

WITHDRAWALS FROM THE COLLECTION ACCOUNT

    The  Servicer, or the  Trustee at  the written  request of  the Servicer,
will withdraw funds from the Collection Account for the following purposes:

             (i)  to deposit into the Certificate Account prior to 3:00  p.m.,
    New York  time, on  the Servicer  Remittance  Date immediately  preceding
    each Distribution Date (after having received Delinquency Advances 
    for such period)  the related Interest Remittance Amount and  the related
    Principal Remittance Amount, net of amounts to be paid as follows:  

          (A)    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 the Pooling and  Servicing
                 Agreement all amounts received thereon relating to any month
                 or Due  Period subsequent to  the month of  such purchase or
                 substitution, as the case may be;

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

          (C)    to  reimburse the Seller, the Depositor and the Servicer for
                 certain losses, liabilities, costs and expenses reimbursable
                 to them pursuant to the Pooling and Servicing Agreement;

             (ii)   to pay to  the Servicer (x)  when collected on the related
    Mortgage Loan,  all  recovered  and previously  unreimbursed  Delinquency
    Advances and  Servicing Advances  (but only to  the extent received  from
    the related Mortgagor)  and (y) any interest or investment  income earned
    on funds deposited in the Collection Account (net of investment losses);

             (iii)  to reimburse the  Servicer or the Trustee, as the case may
    be, for  expenses reasonably incurred in respect  of any breach or defect
    giving rise  to a repurchase obligation  under the Pooling  and Servicing
    Agreement, including any  expenses arising out of the enforcement  of the
    purchase  obligation, but  only to  the  extent included  in the  related
    purchase price;

             (iv)   to pay  to the  Servicer the  excess, if  any, of any  Net
    Recovery  Proceeds (as  defined in the  Pooling and  Servicing Agreement)
    over  the Loan Balance  of the related  Mortgage Loan, to  the extent any
    such excess was deposited into the Collection Account;

             (v)   to withdraw  any amount  not required to  be deposited into
    the Collection Account, which  amount shall include all interest payments
    as  to which the related due date  occurs prior to the applicable Cut-Off
    Date;

             (vi)  to clear  and terminate the Collection Account pursuant  to
    the Pooling  and Servicing  Agreement upon the  termination of the  Trust
    Fund;

             (vii)    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; and

             (viii) to pay to the  Residual Certificateholders any  prepayment
    penalties on the Mortgage  Loans collected in the calendar month prior to
    the related  Distribution Date (such amounts  to be paid directly  to the
    Residual Certificateholders on such Distribution Date).

DEPOSITS INTO THE CERTIFICATE ACCOUNT

    The Trustee  shall  maintain  a  certificate  account  (the  "Certificate
Account")  on behalf  of the registered  holders of  the  Certificates.   The
Trustee  shall, promptly upon  receipt, deposit into  the Certificate Account
and retain therein the following: 

        (i)  the  amounts withdrawn from the Collection Account  as described
    under clause (i) under "-Withdrawals from the Collection Account" above;

        (ii)   any  amount  received by  the  Trustee in  connection  with  a
    termination  of  the  Trust  Fund in  accordance  with  the  Pooling  and
    Servicing Agreement;

        (iii)   any amount  received  from the  Servicer and  required to  be
    deposited  therein in  respect of losses  on investment  of funds  in the
    Certificate Account; and

        (iv)   the amount,  if any, required to  be withdrawn from either the
    Pre-Funding Account or  the Capitalized  Interest Account  in respect  of
    the first Distribution Date.

WITHDRAWALS FROM THE CERTIFICATE ACCOUNT

    The Trustee  will withdraw funds from  the Certificate Account  and apply
them not later than  1:00 p.m., New York  time, on each Distribution Date  as
follows:

        (i)     first, to  the Certificate  Insurer, the  Premium Amount  (as
    defined in  the Pooling and  Servicing Agreement)  for such  Distribution
    Date;

        (ii)  second, to the Trustee,  the Trustee Fee for such  Distribution
    Date;

        (iii)   third,  to pay  to the  Servicer any  interest or  investment
    income  earned on  funds deposited  in  the Certificate  Account (net  of
    investment losses); and

        (iv)    fourth,  any  remaining  amounts  then  on   deposit  in  the
    Certificate  Account  ("Available  Funds"),  to  make   distributions  as
    described under "--Allocation of Available Funds" below.

PRE-FUNDING ACCOUNT

    On  the   Closing   Date,   the   Seller   will   deposit   approximately
$37,157,716.02  (the "Pre-Funded Amount")  into an account  (the "Pre-Funding
Account"), to be maintained by and in the  name of the Trustee as part of the
Trust Fund  for the benefit  of the  holders of the  Certificates.   The Pre-
Funding Account will  be used to acquire Subsequent Mortgage Loans during the
period beginning on the Closing Date and generally terminating on the earlier
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 and
(ii) December 31, 1997 (the "Funding Period").  The Pre-Funded Amount will be
reduced during  the Funding  Period by  the amount thereof  used to  purchase
Subsequent Mortgage  Loans  in  accordance  with the  Pooling  and  Servicing
Agreement.  Any Pre-Funded Amount remaining at the end of the  Funding Period
(the "Unutilized Funding  Amount") will be distributed to  holders of certain
Classes of  Certificates on the  Distribution Date immediately  following the
Due Period in which the end of the Funding Period occurs, in reduction of the
related  Certificate Principal  Balances, thus  resulting  in an  unscheduled
distribution of principal in respect of  such Classes of Certificates on such
date.   The manner in which the Unutilized Funding Amount is allocated to the
Certificates  will depend  on  its size.   If  the Unutilized  Funding Amount
equals or exceeds $100,000, holders of the Certificates will be entitled to a
pro rata distribution of such Unutilized Funding Amount, on the basis  of the
respective Original Certificate  Principal Balances of such Classes.   If the
Unutilized  Funding Amount  is less  than  $100,000, it  will be  distributed
pursuant  to the  allocation of  the  Principal Distribution  Amount for  the
related Distribution Date, as described in "-- Allocation of Available Funds"
below.

    Amounts  on  deposit in  the  Pre-Funding  Account will  be  invested  in
Eligible  Investments (as  defined in  the Pooling and  Servicing Agreement).
All interest  and any other investment earnings on  amounts on deposit in the
Pre-Funding Account will  be deposited in the Certificate  Account.  The Pre-
Funding Account will not be  an asset of the REMIC.   For federal income  tax
purposes,  the  Pre-Funding Account  will  be  owned  by and  all  investment
earnings  on amounts  in  the Pre-Funding  Account shall  be  taxable to  the
Seller.

CAPITALIZED INTEREST ACCOUNT

    On  the  Closing Date  the  Seller  will  deposit into  an  account  (the
"Capitalized Interest Account"), to be maintained with and in the name of the
Trustee as part  of the  Trust Fund  for the benefit  of the  holders of  the
Certificates, a portion of the proceeds of the sale of the Certificates.  The
amount deposited therein will be used by the Trustee on the Distribution Date
in January 1998 to cover shortfalls in interest on the Certificates that may 
arise as  a result  of the  utilization of  the Pre-Funding  Account for  the
purchase by the  Trust Fund of  Subsequent Mortgage Loans  after the  Closing
Date.  Any amounts not needed to cover such  shortfalls will be paid directly
to the Seller.  The Capitalized Interest Account will not be an  asset of the
REMIC.   For federal  income tax purposes,  the Capitalized  Interest Account
will be owned  by and all investment  earnings on amounts in  the Capitalized
Interest Account will be taxable to the Seller.

ALLOCATION OF AVAILABLE FUNDS

    Distributions  to  holders of  the  Certificates  will be  made  on  each
Distribution Date in  an amount equal to  the amount of Available  Funds plus
any Insured Payments, if applicable.

    On  each  Distribution Date,  the  Trustee  will withdraw  (a)  from  the
Certificate  Account all  Available Funds  then on  deposit and  (b) from  an
account (the "Policy Payments Account") maintained by the Trustee pursuant to
the terms  of the Pooling and Servicing Agreement,  the amount of any Insured
Payment and will distribute the same in the following order of priority:

        (i)   to the holders of each Class of Offered Certificates, their pro
    rata share (based on the  amount of interest each such Class  is entitled
    to receive)  of  the  aggregate  Interest Distribution  Amount  for  such
    Distribution Date;

        (ii) to the  Certificate Insurer, the Reimbursement Amount; provided,
    however,  that any  amounts  paid  under this  clause  (ii) will  not  be
    permitted  to the  extent such  payments cause  an Insured  Payment to be
    required; 

        (iii)  on the  Distribution Date  immediately following the  month in
    which the  end of  the Funding  Period occurs, the  Pro Rata  Pre-Funding
    Distribution Amount, if any, to the holders  of the Class A Certificates,
    pro rata on the basis of  their respective Original Certificate Principal
    Balances;

        (iv)  to the holders of the Offered Certificates, an  amount equal to
    the Principal  Distribution Amount  in the  following order of  priority:
    first, to the Class A-1 Certificates,  until the  Certificate  Principal
    -----                            
    Balance  thereof  has  been reduced to zero, second, to the Class A-2 
                                                 ------
    Certificates, until the Certificate Principal Balance thereof has
    been reduced  to  zero, third,  to  the  Class A-3  Certificates,  until
                            -----
    the Certificate Principal Balance  thereof  has  been  reduced  to  zero, 
    fourth,  to  the  Class  A-4 Certificates, until the Certificate 
    ------
    Principal Balance thereof has been reduced to zero, fifth, to the Class 
                                                         ----
    Certificates,  until the  Certificate  Principal  Balance  thereof  has  
    been reduced to zero, sixth, to  the Class  A-6  Certificates,  until  
                          ------ 
    the Certificate  Principal  Balance thereof  has  been  reduced  to  
    zero,   and,  seventh,  to  the  Class   A-7 Certificates, until the 
                  -------
    Certificate Principal Balance thereof has been reduced to zero; and

        (v) to the Residual Certificateholders, any remaining amounts.

    Notwithstanding  the  foregoing, in  the  event  a Subordination  Deficit
exists on  any Distribution  Date and the  aggregate amount  distributable as
principal (including any draws  made under the Certificate Insurance  Policy)
on  the Class A Certificates  is not sufficient  to reduce such Subordination
Deficit to zero, then  all amounts distributable as principal of  the Class A
Certificates on such Distribution Date  will be allocated concurrently to the
outstanding Classes of Class A Certificates, pro rata, on the basis  on their
respective Certificate Principal Balances.

CREDIT ENHANCEMENT

    Overcollateralization Resulting  from Cash Flow  Structure.   The Pooling
and Servicing  Agreement requires  that, on each  Distribution Date,  any Net
Monthly Excess  Cashflow is to be applied  to accelerate payment of principal
on the Offered Certificates in  numerical order until the Subordinated Amount
is equal to the Required Subordinated Amount for such Distribution Date. This
application of the Net Monthly Excess Cashflow has the effect of accelerating
the amortization of the Offered  Certificates relative to the amortization of
the Mortgage Loans, and of increasing the Subordinated Amount.

    The  Pooling and  Servicing Agreement  provides that  in the  event of  a
permitted reduction  in the  Required Subordinated Amount,  a portion  of the
amount that would  otherwise be distributed  as principal to  holders of  the
Offered Certificates on such date shall instead be distributed to the holders
of the Residual Certificates. This application of principal has the effect of
decelerating  the amortization of  the Offered  Certificates relative  to the
amortization of the Mortgage Loans, and of reducing the Subordinated Amount.

    The Pooling  and Servicing Agreement  provides that, on  any Distribution
Date, all  unscheduled collections  on account of  principal (other  than any
such  amounts applied  to the  payment of  a Subordination  Reduction Amount)
during the  preceding calendar month are to be  distributed to the holders of
the Offered Certificates in numerical order on such Distribution Date. If any
Mortgage Loan became a Liquidated  Loan during such preceding calendar month,
a  Realized Loss could result.  The Pooling and  Servicing Agreement does not
contain any provision  that requires the  amount of any  Realized Loss to  be
distributed to  the holders of  the Offered Certificates on  the Distribution
Date immediately following the event of loss; i.e., the Pooling and Servicing
Agreement  does not  require the  current  recovery of  losses. However,  the
occurrence of a Realized Loss would reduce the Subordinated Amount, which, to
the extent that such reduction caused the Subordinated Amount to be less than
the Required Subordinated  Amount for such  Distribution Date, would  require
the payment of a Subordination Increase Amount on such Distribution Date (or,
in  the event of  insufficient Available Funds on  such Distribution Date, on
subsequent  Distribution Dates,  until the  Subordinated  Amount equaled  the
applicable Required Subordinated  Amount). The effect of the  foregoing is to
allocate losses to the holders of  the Residual Certificates by reducing,  or
eliminating  entirely,  payments  of  Net  Monthly  Excess  Cashflow  and  of
Subordination Reduction Amounts that such holders would otherwise receive.

    The  Certificate Insurance Policy.  The following summary of the terms of
the  Certificate Insurance  Policy does  not purport  to  be complete  and is
qualified in its  entirety by reference to the  Certificate Insurance Policy.
A form of the Certificate Insurance Policy  may be obtained upon request from
the Depositor.

    Simultaneously  with  the  issuance  of  the  Offered  Certificates,  the
Certificate Insurer  will deliver  the Certificate  Insurance  Policy to  the
Trustee for the  benefit of the holders  of the Offered Certificates.   Under
the  Certificate Insurance Policy,  the Certificate Insurer  will irrevocably
and unconditionally  guarantee to the  Trustee on each Distribution  Date for
the benefit of the holders of the Offered Certificates, the full and complete
payment  of  Insured Payments  with  respect  to  the  Offered  Certificates,
calculated in  accordance with the  original terms of the  applicable Offered
Certificates when issued and without  regard to any amendment or modification
of the applicable Offered Certificates or the Pooling and Servicing Agreement
(except amendments  or modifications  to which  the  Certificate Insurer  has
given its  prior written consent).   "Insured Payments"  with respect to  any
Distribution  Date  shall mean  the  sum  of (i)  any  shortfall (other  than
Prepayment  Interest  Shortfalls  not  covered  by  the  Servicing   Fee  and
shortfalls resulting  from application  of the Civil  Relief Act)  in amounts
available in the Certificate Account  to pay the Interest Distribution Amount
on such  Certificates for such  Distribution Date and (ii)  any Subordination
Deficit  (such Subordination Deficit  to be calculated  using Available Funds
only).  The  Certificate Insurance Policy does not  cover Prepayment Interest
Shortfalls, shortfalls resulting from application  of the Civil Relief Act or
adjustments in the Pass-Through Rates on the Class A-1, Class A-6 or Class A-
7 Certificate resulting from application of the Weighted Average Rate Cap.

    Payment of claims on  the Certificate Insurance Policy made in respect of
an Insured Payment will be made  by the Certificate Insurer following Receipt
by the Certificate Insurer of the appropriate notice for payment on the later
to occur of (i)  12:00 noon New  York City time, on  the second Business  Day
following Receipt of  such notice for  payment and (ii)  12:00 noon New  York
City time, on the  date on which such payment was due  on the related Offered
Certificates.

    If  payment  of  any  principal  or   current  interest  on  any  Offered
Certificates  is avoided as a preference payment under applicable bankruptcy,
insolvency, receivership  or similar  law, the  Certificate Insurer will  pay
such amount out of the funds  of the Certificate Insurer on the later  of (a)
the date when due  to be paid pursuant to the Order referred  to below or (b)
the first to occur  of (i) the fourth  Business Day following Receipt by  the
Certificate Insurer  from the Trustee  of (A) a  certified copy of  the order
(the  "Order")  of the  court  or  other  governmental body  which  exercised
jurisdiction  to the  effect that  the holder  of  an Offered  Certificate is
required to return the amount of any such interest  or principal payment  
distributed with respect to  the related Offered  Certificates during  the 
term  of the  Certificate Insurance  Policy because  such distributions
were  avoidable  as  preference  payments  under applicable 
bankruptcy law,  (B) a certificate of  the holders of  the Offered
Certificate  that the Order has been  entered and is not  subject to any stay
and  (C) an  assignment duly  executed  and delivered  by the  holder  of the
Offered  Certificate,  in  such  form   as  is  reasonably  required  by  the
Certificate Insurer and provided to the holder of the Offered Certificate  by
the Certificate Insurer, irrevocably assigning to the Certificate Insurer all
rights and claims  of the holder  of the Offered  Certificate relating to  or
arising under the related Offered  Certificates against the debtor which made
such preference payment or otherwise with respect to such preference payment,
or (ii)  the date of Receipt by  the Certificate Insurer from  the Trustee of
the items referred  to in clauses  (A), (B) and (C)  above if, at  least four
Business Days prior  to such date of  Receipt, the Certificate  Insurer shall
have received written  notice from  the Trustee  that such items  were to  be
delivered on  such date and  such date was  specified in  such notice.   Such
payment shall be disbursed to the receiver, conservator, debtor-in-possession
or trustee  in bankruptcy named  in the Order and  not to the  Trustee or any
holder  of an  Offered Certificate directly  (unless a holder  of the Offered
Certificate has  previously paid  such amount to  the receiver,  conservator,
debtor-in-possession or  trustee in bankruptcy  named in the Order,  in which
case such payment  shall be disbursed to the Trustee for distribution to such
holder  of the  Offered Certificate  upon  proof of  such payment  reasonably
satisfactory to the Certificate Insurer).

    The  terms "Receipt"  and  "Received," with  respect  to the  Certificate
Insurance Policy, shall  mean actual delivery to the  Certificate Insurer and
to its fiscal  agent appointed by the  Certificate Insurer at its  option, if
any, prior to  12:00 noon, New York  City time, on  a Business Day;  delivery
either on a day that is not a Business Day or after 12:00 noon, New York City
time, shall be deemed to be Receipt  on the next succeeding Business Day.  If
any notice  or certificate given  under each Certificate Insurance  Policy by
the Trustee  is not in proper form or is  not properly completed, executed or
delivered, it shall  be deemed not to have been Received, and the Certificate
Insurer or  the fiscal  agent shall promptly  so advise  the Trustee  and the
Trustee may submit an amended notice.

    Under  the Certificate  Insurance Policy,  "Business  Day" means  any day
other  than  (i)  a  Saturday  or Sunday  or  (ii)  a  day  on  which banking
institutions in New York and Minnesota or any other location of any successor
servicer or successor  Trustee are authorized or obligated  by law, executive
order or governmental decree to be closed.

    The Certificate  Insurer's  obligations under  the Certificate  Insurance
Policy in respect of Insured Payments shall be discharged to the extent funds
are  transferred to  the Trustee  as  provided in  the Certificate  Insurance
Policy, whether or not such funds are properly applied by the Trustee.

    The  Certificate  Insurer  will  be subrogated  to  the  rights  of  each
Certificateholder to  receive  payments of  principal  and interest,  on  the
Certificates to the extent  of any payment  by the Certificate Insurer  under
the  Certificate Insurance  Policy.   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
subrogated  to the  rights  of the  Certificateholders,  as applicable,  with
respect  to such  Insured Payments,  shall  be deemed  to the  extent  of the
payments so made to be a registered Certificateholder for purposes of payment
and shall  receive all  future Reimbursement Amounts  until all  such Insured
Payments by the Certificate Insurer have been fully reimbursed.

    Claims  under   the  Certificate  Insurance  Policy   constitute  direct,
unsecured and unsubordinated  obligations of the Certificate  Insurer ranking
not less than pari passu with other unsecured and unsubordinated indebtedness
of  the  Certificate  Insurer  for   borrowed  money.    Claims  against  the
Certificate Insurer under the Certificate Insurance Policy and claims against
the Certificate Insurer  under each other financial guaranty insurance policy
issued thereby constitute pari passu claims against the general assets of the
Certificate Insurer.  The terms of the Certificate Insurance Policy cannot be
modified, altered or affected by any other agreement or instrument, or by the
merger,  consolidation or  dissolution  of the  Depositor.   The  Certificate
Insurance  Policy by  its terms  may  not be  cancelled or  revoked  prior to
payment  in full  of the  Offered  Certificates.   The Certificate  Insurance
Policy is governed by the laws of the State of New York.

    The Certificate Insurance Policy is not covered  by the Property/Casualty
Insurance Security  fund specified in  Article 76  of the New  York Insurance
Law.  

    To  the fullest  extent  permitted  by  applicable law,  the  Certificate
Insurer  agrees under  the Certificate  Insurance Policy  not to  assert, and
waives,  for the  benefit  of each  holder of  Offered Certificates,  all its
rights   (whether  by  counterclaim,   setoff  or  otherwise)   and  defenses
(including, without  limitation, the defense  of fraud), whether  acquired by
subrogation,  assignment or  otherwise, to  the extent  that such  rights and
defenses may be available to the Certificate  Insurer to avoid payment of its
obligations under  the Certificate  Insurance Policy  in accordance  with the
express provisions of the Certificate Insurance Policy.

    Pursuant to the  terms of the Pooling  and Servicing Agreement,  unless a
Certificate Insurer default  exists, the Certificate Insurer  shall be deemed
to be the  holder of the Certificates  for certain purposes (other  than with
respect to  payment on the  Certificates), will be  entitled to  exercise all
rights  of the  Certificateholders thereunder,  without  the consent  of such
holders, and  the Certificateholders may  exercise such rights only  with the
prior  written  consent  of  the  Certificate  Insurer.    In  addition,  the
Certificate  Insurer  will  have  certain additional  rights  as  third party
beneficiary to the Pooling and Servicing Agreement.

    In  the  absence of  payments  under  the Certificate  Insurance  Policy,
Certificateholders will bear directly  the credit and other  risks associated
with their undivided interest in the Trust Fund.

    The Pooling  and  Servicing  Agreement provides  that  the  Trustee  will
receive  any Insured  Payments as  attorney-in-fact  for the  holders of  the
Offered Certificates, and disburse such  Insured Payments in accordance  with
the provisions of the Pooling and Servicing Agreement.

    In the event an Insured  Payment is made, the Certificate Insurer,  until
all such Insured  Payments have been  fully reimbursed, will  be entitled  to
receive the Reimbursement Amount.   However, the Certificate Insurer will not
be  entitled  to  reimbursement  on  any Distribution  Date  unless  on  such
Distribution  Date  the Certificate  Insurer  shall  have  paid  all  amounts
required to have been paid by it under the Certificate Insurance Policy on or
prior to such Distribution Date.

    Provided no  Certificate Insurer Default (as  defined in the  Pooling and
Servicing Agreement) has occurred and  is continuing, the Certificate Insurer
shall have the right to direct certain actions of the Servicer and Trustee.

    The Certificate  Insurance Policy  does not guarantee  to the holders  of
the Offered Certificates any specified rate of Principal Prepayments.

    The Depositor,  New Century and the  Certificate Insurer will  enter into
an Insurance and  Indemnity Agreement (the "Insurance Agreement").   An event
of default  by New Century  under the Insurance Agreement  will constitute an
Event of Default by  the Servicer under  the Pooling and Servicing  Agreement
and allow the Certificate Insurer  among other things, to direct  the Trustee
to terminate  the Servicer.  An "event  of default" by New  Century under the
Insurance Agreement  includes (i)  failure to  pay when  due any  amount owed
under the Insurance Agreement or  certain other documents, (ii) New Century's
untruth or  incorrectness in  any material respect  of any  representation or
warranty of New Century in the Insurance Agreement, the Pooling and Servicing
Agreement or certain other documents,  (iii) New Century's failure to perform
or  to observe  any covenant  or agreement  in the  Insurance Agreement,  the
Pooling  and  Servicing  Agreement  and  certain  other documents,  (iv)  New
Century's failure to  pay its debts in  general or the occurrence  of certain
events  of insolvency  or bankruptcy  with  respect to  New Century,  (v) the
occurrence of an Event of  Default under the Pooling and  Servicing Agreement
or certain other documents and (vi) the failure of the Mortgage Loans to meet
certain performance tests.

DEFINITIONS

    The "Accrual Period"  for the Offered Certificates (other than  the Class
A-1 Certificates)  for a given Distribution  Date will be the  calendar month
preceding the month of such Distribution Date and will be calculated based on
a 360-day year consisting of twelve 30-day months.  The "Accrual  Period" for
the Class A-1 Certificates  for a given Distribution Date  will be the actual
number of days (based on a 360-day year) included in the period commencing on
the immediately preceding Distribution Date and ending on the day immediately
preceding such Distribution Date; provided, however, that the initial Accrual
Period for the Class A-1 Certificates will be the actual 
number of days  included in  the period  commencing on the  Closing Date  and
ending on and including January 26, 1998.

    The  "Call  Option Date"  is the  first  Distribution Date  on  which the
aggregate Loan Balance  of the Mortgage Loans in the Trust  Fund is less than
or equal to 10% of the Maximum Collateral Amount.

    A  "Certificate  Insurer Default"  occurs  when  the Certificate  Insurer
fails to  make payments  under the Policy  in accordance  with the  terms and
conditions thereof.

    The "Certificate Notional Balance" of the  Class A-8IO Certificates, with
respect to the first Distribution Date, will  be equal to the Initial Cut-off
Date  Pool Balance  plus  the  aggregate Cut-off  Date  Loan  Balance of  any
Subsequent Mortgage  Loans transferred to  the Trust Fund during  the Funding
Period which have  a monthly payment due during the related Due Period.  With
respect to any subsequent Distribution Date, the Certificate Notional Balance
will be equal to  the aggregate of the Loan Balances of the Mortgage Loans as
of the first day of the preceding calendar month.  

    The  "Certificate   Principal   Balance"  of   each   Class  of   Offered
Certificates, as  of any Distribution Date, will  be equal to the Certificate
Principal  Balance  of  such  Class   on  the  Closing  Date  (the  "Original
Certificate  Principal  Balance")  minus  all  distributions  in  respect  of
principal allocated to such Class on all prior Distribution Dates.

    The "Class  A Carry-Forward  Amount" as of  any Distribution Date  equals
the sum of  (i) the amount,  if any, by  which (a) the Interest  Distribution
Amount  for the  immediately  preceding Distribution  Date  exceeded (b)  the
amount actually distributed to  the holders of the  related Class of  Offered
Certificates on  such Distribution Date  and (ii)  30 days' interest  on such
amount in clause (i) at  the related Pass-Through Rate for such  Distribution
Date.

    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 was no such corresponding day (e.g.,  as when a
30-day month follows  a 31-day month in which  a payment was due  on the 31st
day of  such month),  then on  the last  day of  such immediately  succeeding
month; and similarly for "60 days Delinquent", etc.

    A  "Due Period"  with  respect to  any  Distribution Date  is the  period
beginning  on  the  second  day of  the  month  in  the  month preceding  the
Distribution  Date and ending on the  first day of the  month in the month in
which such Distribution Date occurs.

    The "Excess  Subordinated Amount" with  respect to any  Distribution Date
is the amount, if  any, by which (i) the Subordinated Amount that would apply
on  such Distribution Date after taking into  account all distributions to be
made on  such Distribution  Date (assuming 100%  of the  Principal Remittance
Amount is  distributed to  the holders of  the Offered  Certificates) exceeds
(ii) the Required Subordinated Amount for such Distribution Date.

    The "Insured  Distribution Amount" for any  Distribution Date is  the sum
of  the Interest  Distribution Amount  for the  Offered Certificates  and the
Subordination Deficit  (such  Subordination Deficit  being  calculated  using
Available Funds only), in each case with respect to such Distribution Date.

    The "Interest Distribution  Amount" for  any Distribution  Date and  each
Class  of Offered Certificates equals the sum  of (i) interest accrued during
the   related  Accrual  Period  on   the  Certificate  Principal  Balance  or
Certificate Notional  Balance, as  applicable, of such  Class at  the related
Pass-Through  Rate  (less the  sum  of such  Class'  share of  any Prepayment
Interest  Shortfalls not covered by  the Servicing Fee  and any shortfalls in
interest resulting from the application of the Civil Relief Act) and (ii) the
pro rata share  allocable to such Class (based on the amount of interest they
would otherwise be entitled to receive) of the Class A Carry-Forward Amount.

    The  "Interest  Remittance  Amount"  for  any  Distribution  Date  is the
aggregate amount of all scheduled interest payments due on the Mortgage Loans
during the related Due Period (including the interest due on any Subsequent 
Mortgage Loan  transferred to the  Trust during the preceding  calendar month
which has a due date between the related Cut-Off Date and the last day of the
related  Due Period),  which were  either collected or  advanced, net  of the
related  Servicing  Fee,  minus  the  aggregate of  the  Prepayment  Interest
Shortfalls during the previous calendar month, net of the aggregate Servicing
Fee received by the Servicer with respect to the related Due Period.

    The  "Loan Balance"  of any  Mortgage Loan  with respect  to any  date of
determination  is  the   outstanding  scheduled  principal   balance  thereof
calculated  in accordance with the terms of  the related Mortgage Note, after
giving effect to all payments of scheduled principal due on  or prior to such
date  of determination, whether  or not received on  the date of calculation,
and all payments of unscheduled principal received prior to the month of such
date  of determination,  provided, however,  that  the Loan  Balance for  any
Mortgage  Loan that has  been liquidated through  foreclosure sale, trustee's
sale,  disposition of  the  related REO  Property or  taking  of the  related
Mortgaged Property by eminent domain shall be zero as of the end of the month
in which such Mortgage Loan becomes liquidated and at all times thereafter.

    The "Maximum Collateral  Amount" means the sum of (a) the Initial Cut-Off
Date Pool Balance and  (b) the Cut-Off Date Loan  Balances of all  Subsequent
Mortgage Loans.

    The "Net  Monthly Excess Cashflow" for  any Distribution Date  equals the
amount, if any, by which (i) the Available Funds exceeds (ii) the  sum of (a)
the  Interest  Distribution  Amount plus  the  Principal  Distribution Amount
(calculated  for this purpose  without regard  to any  Subordination Increase
Amount or portion thereof included  therein) and (b) any Reimbursement Amount
owed to the Certificate Insurer.

    The "Pass-Through  Rate" for any Distribution  Date and Class  of Offered
Certificates shall be as follows:

    Class A-1    *
    Class A-2    6.60% per annum
    Class A-3    6.59% per annum
    Class A-4    6.73% per annum
    Class A-5    6.76% per annum
    Class A-6    lesser of 7.01% per annum and the Weighted Average Rate Cap
    Class A-7    lesser of 7.19% per annum and the Weighted Average Rate Cap
    Class A-8IO  0.50% per annum
____________________
*   The lesser  of (a)  One-Month Libor  on the  related Libor  Determination
    Date plus 0.17% and (b) the Weighted Average Rate Cap.

    The   "Premium  Amount"  payable  to  the   Certificate  Insurer  on  any
Distribution Date equals one-twelfth of the  product of a per annum rate  set
forth in  the Pooling  and Servicing Agreement  (which may increase  after an
event of default under the Insurance Agreement) and the Certificate Principal
Balance  of  the  Offered  Certificates;  provided,  however,  that  for  any
Distribution Date on which a Certificate Insurer Default has  occurred and is
continuing, the Premium Amount will be equal to zero.

    The  "Principal   Distribution  Amount"  means,   with  respect   to  any
Distribution Date, an amount equal to the lesser of:

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

        (B)   the sum  of (i) each scheduled payment  of principal due on the
    Mortgage Loans  during the related Due  Period, whether or  not received,
    (ii) all  partial and full  principal prepayments of  such Mortgage Loans
    applied by  the Servicer  during the previous  calendar month,  (iii) all
    amounts referred  to in the  definition of "Principal  Remittance Amount"
    (less  the amounts  specified in  clause (i)  under "--  Deposits in  the
    Collection  Account") up to  the aggregate  Loan Balance,  as applicable,
    (iv) on  the Distribution Date  immediately following the  calendar month
    in  which the end of  the Funding Period  occurs, the Regular Pre-Funding
    Distribution Amount, if any,  (v) on the Distribution  Date on which the  
    Trust Fund is  to be terminated  in accordance with the Pooling  and 
    Servicing Agreement, that portion of the Termination Price that  
    represents principal, and (vi) the amount  of any  Subordination  
    Increase Amount  less  the amount  of  any Subordination Reduction Amount 
    for such Distribution Date. 

    A "Principal  Prepayment" is any mortgagor  payment or other  recovery of
principal on a Mortgage Loan that is received in advance of its scheduled due
date  and is not accompanied by an amount representing scheduled interest due
on any date or dates  in any month or months in or subsequent to the month of
prepayment.

    The "Principal  Remittance Amount" for any  Distribution Date is  the sum
of  the amounts specified  in clause (i),  clause (iii), clause  (vi), clause
(vii), clause (ix) (with respect to the principal portion of such Delinquency
Advances only)  and clause (x)  under "--Deposits to the  Collection Account"
above,  in  the case  of clause (i)(a)  and  clause (ix)  to the  extent such
amounts relate  to scheduled  principal payments due  during the  related Due
Period, or any  prior Due Period for  which there was no  related Delinquency
Advance, and received by  the related Determination Date, and,  in each other
case,  to  the extent  such  amounts  relate to  principal  and are  actually
received during the preceding calendar month.

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

    A  "Realized Loss" (i) with  respect to any  defaulted Mortgage Loan that
is finally liquidated  (a "Liquidated Loan") is  the amount of  loss realized
equal to the  portion of the Loan Balance remaining  unpaid after application
of all amounts  recovered (net of  amounts reimbursable  to the Servicer  for
related Delinquency Advances,  expenses and Servicing Fees)  towards interest
and principal  owing on the  Mortgage Loan and  (ii) with respect  to certain
Mortgage Loans the principal balances  or the scheduled payments of principal
of which  have been  reduced in connection  with bankruptcy  proceedings, the
amount of such reduction.

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

    The "Reimbursement Amount"  as of any Distribution Date  is the amount of
all  Insured  Payments  made  by  the Certificate  Insurer  pursuant  to  the
Certificate  Insurance  Policy and  other  amounts  owed  to the  Certificate
Insurer  pursuant to the Insurance  Agreement (together with interest thereon
at the rate specified in the  Pooling and Servicing Agreement) that have  not
been previously repaid as of such Distribution Date.

    The  "Required Subordinated  Amount"  as of  any  Distribution Date  will
initially  equal  a  percentage,  specified  in  the  Pooling  and  Servicing
Agreement,  of the  Maximum Collateral  Amount.   The  Pooling and  Servicing
Agreement generally provides that the Required Subordinated Amount  may, over
time, decrease or increase, subject to certain floors, caps and triggers.

    The  "Subordinated Amount" as of any Distribution  Date is the amount, if
any, by which (i) the aggregate Loan Balance as of the end of the related Due
Period  exceeds (ii)  the  aggregate  Certificate  Principal Balance  of  the
Offered  Certificates as  of such  Distribution Date  after giving  effect to
distributions to be made on such Certificates on such Distribution Date.

    A "Subordination  Deficit" with respect to  any Distribution Date  is the
amount, if any, by  which (i) the aggregate Certificate Principal  Balance of
the Offered Certificates as of such Distribution Date, after giving effect to
distributions  to be  made on  such  Certificates on  such Distribution  Date
(except for any  payment to be made  as to principal constituting  an Insured
Payment),  exceeds  (ii) the  aggregate Loan  Balance  as of  the end  of the
related Due Period.

    A "Subordination Increase Amount"  with respect to any  Distribution Date
equals  the excess,  if any,  of the  Required Subordinated  Amount over  the
Subordinated Amount  for such Distribution  Date (after giving effect  to the
distributions of the amounts described in clauses (B)(i) through  (iv) of the
definition of "Principal Distribution Amount."

    The "Subordination Reduction  Amount" as of any Distribution  Date equals
the lesser of  (i) the Excess Subordinated Amount for  such Distribution Date
and (ii) the distributions of the amounts described in clauses (B)(i) through
(iv) of the definition of "Principal Distribution Amount."

CALCULATION OF ONE-MONTH LIBOR

    On  the  second LIBOR  Business  Day  (as defined  below)  preceding  the
commencement  of  each   Accrual  Period  with  respect  to   the  Class  A-1
Certificates following the  initial Accrual Period (each such  date, a "LIBOR
Determination Date"), the Trustee will determine the London interbank offered
rate for one-month United States dollar deposits ("One-Month LIBOR") for such
Accrual Period on the basis of  the offered rates of the Reference Banks  for
one-month United States dollar deposits, as such rates appear on the Telerate
Page 3750, as of 11:00 a.m.  (London time) on such LIBOR Determination  Date.
As used  in this section, "LIBOR Business Day" means a day on which banks are
open for dealing  in foreign  currency and  exchange in London  and New  York
City; "Telerate Page 3750" means the  display page currently so designated on
the Dow Jones Telerate Service  (or such other page as may replace  that page
on that  service for the  purpose of displaying comparable  rates or prices);
and "Reference Banks" means leading banks selected by the Trustee and engaged
in  transactions in  Eurodollar deposits  in  the international  Eurocurrency
market  (i)  with an  established place  of  business in  London,  (ii) whose
quotations appear on  the Telerate Page 3750 on the  LIBOR Determination Date
in question, (iii) which have been designated as such by the Trustee and (iv)
not controlling, controlled  by or under common control  with, the Depositor,
the Seller, the Servicer, the Servicing Agent or any successor Servicer.  The
One-Month LIBOR value for the initial Accrual Period will be 6.00% per annum.

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

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

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

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


EXAMPLE OF DISTRIBUTIONS

    The  following  chart sets  forth  an  example of  distributions  on  the
Certificates for the first month of the Trust Fund's existence:

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

December 2, 1997 to 
  January 1, 1998....    Initial Due Period. The  Servicer receives scheduled
                         payments  of principal and interest.  For succeeding
                         Distribution Dates, the Due Period  will commence on
                         the second day  of the preceding calendar  month and
                         end on the first day of such month.

December 1, 1997 to
  December 31, 1997...   (A) The Servicer receives  Principal Prepayments and
                             interest   thereon   to   the   date   of   such
                             prepayment. 

December 31, 1997.....   (B) Record Date  (the last Business Day of the month
                             preceding the month of  the related Distribution
                             Date).

January 15, 1998.....    (C) Determination  Date (the  fifteenth  day of  the
                             month  of such  Distribution  Date or,  if  such
                             fifteenth   day  is  not  a  Business  Day,  the
                             preceding Business Day).

January 18, 1998.....    (D) Servicer Advance Date.

January 25, 1998.....    (E) Distribution Date.

Succeeding monthly periods follow the pattern of above.
_______________
(A) Principal Prepayments  received during this period will be distributed to
    holders  of  the Certificates  on  January 25,  1998 (to  the  extent not
    applied  in computing  the Initial  Cut-Off  Date Pool  Balance). When  a
    Mortgage Loan  is prepaid  in full,  interest on  the  amount prepaid  is
    collected  only  from the  last  due date  as  to which  the  most recent
    scheduled payment was made by the borrower to the date of prepayment.
(B) Distributions of principal and interest on January 25, 1998 will  be made
    to holders of the Certificates of  record as of the close of  business on
    the Record Date.
(C) Determination Date.
(D) No later than each Servicer Remittance Date,  the Servicer is required to
    make Delinquency Advances with respect to the Mortgage Loans.
(E) The Trustee  will make  distributions to holders  of the Certificates  on
    the 25th  day of the month  in which the related  Due Period ends,  or if
    such day is not a Business Day, on the next Business Day.


WEIGHTED AVERAGE LIVES

    The  timing of  changes  in the  rate  of  Principal Prepayments  on  the
Mortgage  Loans  may  significantly  affect an  investor's  actual  yield  to
maturity, even  if the  average rate of  Principal Prepayments  is consistent
with  such investor's  expectation.    In general,  the  earlier a  Principal
Prepayment on  the Mortgage  Loans  occurs, the  greater the  effect of  such
Principal Prepayment on  an investor's yield to  maturity.  The effect  on an
investor's  yield of  Principal Prepayments  occurring at  a rate  faster (or
slower)  than  the  rate  anticipated  by  the  investor  during  the  period
immediately following  the issuance  of the Offered  Certificates may  not be
fully offset  by a  subsequent like  decrease (or  increase) in  the rate  of
Principal Prepayments in a like amount.

    The projected weighted average life of  any Class of Offered Certificates
is  the average amount of time  that will elapse from  December 15, 1997 (the
"Settlement Date") until each dollar  of principal is scheduled to be  repaid
to  the  investors in  such Class  of  Offered Certificates.   Because  it is
expected that there will  be prepayments and defaults on  the Mortgage Loans,
the actual weighted  average lives of the Classes of Offered Certificates are
expected to vary  substantially from the weighted average  remaining terms to
stated maturity of  the Mortgage Loans as  set forth herein under  "The Trust
Fund."

    The "Assumed Final Maturity Date" for  each Class of Offered Certificates
is as set forth herein under "Description of the Certificates--General".  For
the  Class A-1,  Class A-2,  Class A-3, Class  A-4, Class  A-5 and  Class A-6
Certificates,  such date  is  the  date on  which  the "Original  Certificate
Principal Balance" set forth herein for such Class less all amounts 
distributed to the related Certificateholders on  account  of  
principal  would  be  reduced  to  zero,  assuming  that  no
prepayments are received on the Mortgage Loans, scheduled monthly payments of
principal of and interest on each  of the Mortgage Loans are timely  received
and no  excess cashflow is used to make  accelerated payments of principal to
the Certificateholders of such Classes  of Offered Certificates.  The Assumed
Final  Maturity Date  for the  other Offered  Certificates is  the thirteenth
Distribution Date following the Due Period in which the Loan Balances  of all
Mortgage Loans in the Trust Fund have been reduced to zero, assuming that the
Mortgage Loans pay in accordance with their terms.  The weighted average life
of each Class  of Offered Certificates is likely to be  shorter than would be
the case if  payments actually made  on the Mortgage  Loans conformed to  the
foregoing assumptions,  and the final  Distribution Date with respect  to the
Offered  Certificates  could  occur significantly  earlier  than  the related
Assumed Final Maturity Date because (i) prepayments are likely to occur, (ii)
excess  cashflow,  if any,  will  be  applied  as principal  of  the  Offered
Certificates as described  herein, (iii) the Required  Subordinated Amount is
as defined herein  and (iv) the Majority Residual  Certificateholders and the
Servicer may cause a  termination of the Mortgage Loans in the  Trust Fund as
provided herein.

    The  model  used  in  this Prospectus  Supplement  with  respect  to  the
Mortgage Loans  is the  prepayment assumption  (the "Prepayment  Assumption")
which represents  an assumed rate  of prepayment  each month relative  to the
then outstanding principal balance of a  pool of mortgage loans for the  life
of such  mortgage loans.   With respect  to the Mortgage  Loans in the  Trust
Fund, the Prepayment Assumption assumes constant prepayment rates of 4.0% per
annum of the  then outstanding principal balance of the Mortgage Loans in the
first month of  the life of the Mortgage  Loans and an additional  1.455% per
annum (i.e., 16%  divided by 11) in  each month thereafter until  the twelfth
month.  Beginning  in the twelfth month  and in each month  thereafter during
the life of the Mortgage Loans, the Prepayment Assumption assumes  a constant
prepayment rate of 20% per annum.   As used in the table below, 0% Prepayment
Assumption assumes prepayment rates equal  to 0% of the Prepayment Assumption
(i.e.,  no prepayments).  Correspondingly, 150% Prepayment Assumption assumes
prepayment rates equal to 150% of the Prepayment Assumption and so forth.

    Each of the Prepayment  Scenarios in the table  on page S-54 assumes  the
respective percentages of  Prepayment Assumptions described thereunder.   For
example, Prepayment  Scenario III  assumes 75%  of the  Prepayment Assumption
with respect to the Mortgage Loans in the Trust Fund.

    The  tables on pages S-55 through S-61 were  prepared on the basis of the
assumptions in the following paragraph and the tables set forth below.  There
are certain differences  between the  loan characteristics  included in  such
assumptions and the  characteristics of the actual Mortgage Loans.   Any such
discrepancy may have  an effect upon the percentages  of Original Certificate
Principal  Balances outstanding  and weighted  average lives  of  the Offered
Certificates  set  forth  in the  tables  on  pages S-55  through  S-61.   In
addition,  since the  actual  Mortgage  Loans in  the  Trust Fund  will  have
characteristics that  differ from those  assumed in preparing the  tables set
forth below, the  distributions of principal of the  Offered Certificates may
be made earlier or later than indicated in the tables.

    The  percentages and weighted average  lives in the  tables on pages S-55
through S-61 were determined assuming that:   (i) the Mortgage Loans  consist
of  sub-pools of  mortgage loans  with Cut-Off  Date Loan  Balances, Mortgage
Rates, original  and remaining  terms to  maturity and  original amortization
terms as set forth in the table below, (ii) the Closing Date  for the Offered
Certificates occurs  on December 12,  1997 and the Offered  Certificates were
sold    to   investors   by    the   Underwriter   on    December 15,   1997,
(iii) distributions  on the Offered Certificates are made  on the 25th day of
each month  regardless of  the day  on which  the Distribution  Date actually
occurs,  commencing  in  January  1998,  in  accordance  with the  priorities
described  herein, (iv)  the  Pass-Through  Rate for  each  Class of  Offered
Certificates is as described on the cover  hereof, (v) the Accrual Period for
the  each Class  of  Offered  Certificates for  each  Distribution Date  will
consist of  30 days in a 360-day year consisting  of twelve 30-day months and
with respect to  the Class A-1 Certificates  for each Distribution Date  will
consist  of the  actual  number of  days  from  and including  the  preceding
Distribution Date (or the Closing Date in the case of the  first Distribution
Date) to and including the  day immediately preceding such Distribution Date,
(vi) the prepayment rates with respect  to the Mortgage Loans are a  multiple
of the  Prepayment Assumption as  stated in the "Prepayment  Scenarios" table
below, (vii) prepayments  include thirty days'  interest thereon, (viii)  the
Seller is not required to substitute or repurchase any or all of the Mortgage
Loans  pursuant  to the  Pooling  and  Servicing  Agreement and  no  optional
termination is  exercised, except with  respect to the entries  identified by
the row heading "Weighted Average Life (years)  to  Call  Option Date"  in  
the  tables below,    (ix)  the Required Subordinated  Amount  is  set  
initially  as specified  in  the  Pooling  and Servicing  Agreement  
and   thereafter  decreases  in  accordance   with  the
provisions of the Pooling and Servicing Agreement, (x) scheduled payments for
all  Mortgage  Loans  are received  on  the  second day  of  each  month, the
principal  portion of such  payments is  computed prior  to giving  effect to
prepayments received  in such month and there  are no losses or delinquencies
with respect to  such Mortgage Loans, (xi)  all the Mortgage Loans  prepay at
the same rate  and all such  payments are treated as  prepayments in full  of
individual Mortgage  Loans, with  no  shortfalls in  collection of  interest,
(xii) such prepayments  are received on the last day of each month commencing
in the month of  the Closing Date, (xiii) Sub-Pools 4, 5  and 6 (specified in
the table  below) will be transferred to the Trust Fund in December 1997 with
scheduled principal  payments on  such Mortgage Loans  being received  by the
Servicer during the Due Period  beginning December 2, 1997 and passed through
to holders  of the Offered Certificates  on the Distribution Date  in January
1998; (xiv)  sufficient funds will  be available in the  Capitalized Interest
Account to cover  any shortfalls in  interest due to the  Pre-Funding Account
and  the transfer  of  Mortgage Loans  described  in clause  (xiii);  (xv) no
reinvestment   income  from   any  Account   is  earned  and   available  for
distribution; (xvi) the  amount on deposit in the Pre-Funding  Account at the
end of the Pre-Funding  Period is zero and (xvii) the  Class A-1 Pass-Through
Rate  is 5.8575%  for  each Distribution  Date.    Nothing contained  in  the
foregoing  assumptions  should be  construed  as  a  representation that  the
Mortgage Loans will not experience delinquencies or losses.

                           PREPAYMENT SCENARIOS

<TABLE>
<CAPTION>
      Prepayment Scenario:        Scenario I  Scenario II  Scenario III  Scenario IV  Scenario V  Scenario VI
- -------------------------------------------------------------------------------------------------------------
<S>                               <S>         <S>          <S>           <S>          <S>         <S>
% of the Prepayment Assumption        0%          50%           75%           100%       150%        200%
=============================================================================================================
</TABLE>

<TABLE>
                        ASSUMED MORTGAGE LOAN CHARACTERISTICS
<CAPTION>
                                                             Original     Remaining        Original
                                                             Term to       Term to       Amortization
                 Cut-Off Date              Mortgage          Maturity      Maturity          Term
 Sub-Pool        Loan Balance                Rate            (Months)      (Months)        (Months)
- -----------    ----------------           ----------         --------      --------      ------------
<S>            <C>                        <C>                <C>           <C>           <C>
    1          $   1,612,729.44            12.1037%             180           178               360
    2             21,876,671.78            10.0811              181           179               181
    3            109,352,882.76             9.4950              360           358               360
    4                451,101.42            12.1037              180           179               360
    5              6,119,189.86            10.0811              181           180               181
    6             30,587,424.74             9.4950              360           359               360
               ----------------           ----------         --------      --------      ------------
                $170,000,000.00             9.6232%             328           327               331
               ================           ==========         ========      ========      ============
</TABLE>
__________________
*    Sub-Pools 4, 5 and 6 represent the Subsequent Mortgage Loans.

Based  on the  foregoing  assumptions,  the  following  tables  indicate  the
projected weighted average  lives of each Class of  Offered Certificates, and
set forth  the percentages of  the Original Certificate Principal  Balance of
each such Class that  would be outstanding after each of the  dates shown, at
various Prepayment Scenarios.

<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-1 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . .         89          60         46          32           3           0
December 25, 1999 . . . . . .         80          16          0           0           0           0
December 25, 2000 . . . . . .         75           0          0           0           0           0
December 25, 2001 . . . . . .         70           0          0           0           0           0
December 25, 2002 . . . . . .         64           0          0           0           0           0
December 25, 2003 . . . . . .         57           0          0           0           0           0
December 25, 2004 . . . . . .         50           0          0           0           0           0
December 25, 2005 . . . . . .         42           0          0           0           0           0
December 25, 2006 . . . . . .         33           0          0           0           0           0
December 25, 2007 . . . . . .         23           0          0           0           0           0
December 25, 2008 . . . . . .         12           0          0           0           0           0
December 25, 2009 . . . . . .          0           0          0           0           0           0
December 25, 2010 . . . . . .          0           0          0           0           0           0
December 25, 2011 . . . . . .          0           0          0           0           0           0
December 25, 2012 . . . . . .          0           0          0           0           0           0
December 25, 2013 . . . . . .          0           0          0           0           0           0
December 25, 2014 . . . . . .          0           0          0           0           0           0
December 25, 2015 . . . . . .          0           0          0           0           0           0
December 25, 2016 . . . . . .          0           0          0           0           0           0
December 25, 2017 . . . . . .          0           0          0           0           0           0
December 25, 2018 . . . . . .          0           0          0           0           0           0
December 25, 2019 . . . . . .          0           0          0           0           0           0
December 25, 2020 . . . . . .          0           0          0           0           0           0
December 25, 2021 . . . . . .          0           0          0           0           0           0
December 25, 2022 . . . . . .          0           0          0           0           0           0
December 25, 2023 . . . . . .          0           0          0           0           0           0
December 25, 2024 . . . . . .          0           0          0           0           0           0
December 25, 2025 . . . . . .          0           0          0           0           0           0
December 25, 2026 . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .       6.51        1.30       1.00        0.84        0.66        0.55
Weighted Average Life (years)
  to Call Option Date . . . .       6.51        1.30       1.00        0.84        0.66        0.55

</TABLE>

*  Rounded to the nearest whole percentage.



<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-2 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . .        100         100        100         100         100          65
December 25, 1999 . . . . . .        100         100         81          42           0           0
December 25, 2000 . . . . . .        100          72         17           0           0           0
December 25, 2001 . . . . . .        100          29          0           0           0           0
December 25, 2002 . . . . . .        100           0          0           0           0           0
December 25, 2003 . . . . . .        100           0          0           0           0           0
December 25, 2004 . . . . . .        100           0          0           0           0           0
December 25, 2005 . . . . . .        100           0          0           0           0           0
December 25, 2006 . . . . . .        100           0          0           0           0           0
December 25, 2007 . . . . . .        100           0          0           0           0           0
December 25, 2008 . . . . . .        100           0          0           0           0           0
December 25, 2009 . . . . . .        100           0          0           0           0           0
December 25, 2010 . . . . . .         83           0          0           0           0           0
December 25, 2011 . . . . . .         63           0          0           0           0           0
December 25, 2012 . . . . . .         37           0          0           0           0           0
December 25, 2013 . . . . . .         26           0          0           0           0           0
December 25, 2014 . . . . . .         13           0          0           0           0           0
December 25, 2015 . . . . . .          0           0          0           0           0           0
December 25, 2016 . . . . . .          0           0          0           0           0           0
December 25, 2017 . . . . . .          0           0          0           0           0           0
December 25, 2018 . . . . . .          0           0          0           0           0           0
December 25, 2019 . . . . . .          0           0          0           0           0           0
December 25, 2020 . . . . . .          0           0          0           0           0           0
December 25, 2021 . . . . . .          0           0          0           0           0           0
December 25, 2022 . . . . . .          0           0          0           0           0           0
December 25, 2023 . . . . . .          0           0          0           0           0           0
December 25, 2024 . . . . . .          0           0          0           0           0           0
December 25, 2025 . . . . . .          0           0          0           0           0           0
December 25, 2026 . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .      14.82        3.59       2.55        2.00        1.44        1.15
Weighted Average Life (years)
  to Call Option Date . . . .      14.82        3.59       2.55        2.00        1.44        1.15

</TABLE>
*  Rounded to the nearest whole percentage.



<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-3 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . .        100         100        100         100         100         100
December 25, 1999 . . . . . .        100         100        100         100          47           0
December 25, 2000 . . . . . .        100         100        100          40           0           0
December 25, 2001 . . . . . .        100         100         32           0           0           0
December 25, 2002 . . . . . .        100          81          0           0           0           0
December 25, 2003 . . . . . .        100          16          0           0           0           0
December 25, 2004 . . . . . .        100           0          0           0           0           0
December 25, 2005 . . . . . .        100           0          0           0           0           0
December 25, 2006 . . . . . .        100           0          0           0           0           0
December 25, 2007 . . . . . .        100           0          0           0           0           0
December 25, 2008 . . . . . .        100           0          0           0           0           0
December 25, 2009 . . . . . .        100           0          0           0           0           0
December 25, 2010 . . . . . .        100           0          0           0           0           0
December 25, 2011 . . . . . .        100           0          0           0           0           0
December 25, 2012 . . . . . .        100           0          0           0           0           0
December 25, 2013 . . . . . .        100           0          0           0           0           0
December 25, 2014 . . . . . .        100           0          0           0           0           0
December 25, 2015 . . . . . .        100           0          0           0           0           0
December 25, 2016 . . . . . .         72           0          0           0           0           0
December 25, 2017 . . . . . .         41           0          0           0           0           0
December 25, 2018 . . . . . .          7           0          0           0           0           0
December 25, 2019 . . . . . .          0           0          0           0           0           0
December 25, 2020 . . . . . .          0           0          0           0           0           0
December 25, 2021 . . . . . .          0           0          0           0           0           0
December 25, 2022 . . . . . .          0           0          0           0           0           0
December 25, 2023 . . . . . .          0           0          0           0           0           0
December 25, 2024 . . . . . .          0           0          0           0           0           0
December 25, 2025 . . . . . .          0           0          0           0           0           0
December 25, 2026 . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .      19.74        5.54       3.89        2.99        2.06        1.60
Weighted Average Life (years)
  to Call Option Date . . . .      19.74        5.54       3.89        2.99        2.06        1.60

</TABLE>

*  Rounded to the nearest whole percentage.


<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-4 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . .        100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . .        100         100        100         100         100         100
December 25, 1999 . . . . . .        100         100        100         100         100          40
December 25, 2000 . . . . . .        100         100        100         100           5           0
December 25, 2001 . . . . . .        100         100        100          43           0           0
December 25, 2002 . . . . . .        100         100         58           0           0           0
December 25, 2003 . . . . . .        100         100          0           0           0           0
December 25, 2004 . . . . . .        100          65          0           0           0           0
December 25, 2005 . . . . . .        100          22          0           0           0           0
December 25, 2006 . . . . . .        100           0          0           0           0           0
December 25, 2007 . . . . . .        100           0          0           0           0           0
December 25, 2008 . . . . . .        100           0          0           0           0           0
December 25, 2009 . . . . . .        100           0          0           0           0           0
December 25, 2010 . . . . . .        100           0          0           0           0           0
December 25, 2011 . . . . . .        100           0          0           0           0           0
December 25, 2012 . . . . . .        100           0          0           0           0           0
December 25, 2013 . . . . . .        100           0          0           0           0           0
December 25, 2014 . . . . . .        100           0          0           0           0           0
December 25, 2015 . . . . . .        100           0          0           0           0           0
December 25, 2016 . . . . . .        100           0          0           0           0           0
December 25, 2017 . . . . . .        100           0          0           0           0           0
December 25, 2018 . . . . . .        100           0          0           0           0           0
December 25, 2019 . . . . . .         76           0          0           0           0           0
December 25, 2020 . . . . . .         43           0          0           0           0           0
December 25, 2021 . . . . . .          6           0          0           0           0           0
December 25, 2022 . . . . . .          0           0          0           0           0           0
December 25, 2023 . . . . . .          0           0          0           0           0           0
December 25, 2024 . . . . . .          0           0          0           0           0           0
December 25, 2025 . . . . . .          0           0          0           0           0           0
December 25, 2026 . . . . . .          0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . .      22.83        7.44       5.22        4.00        2.69        2.02
Weighted Average Life (years)
  to Call Option Date . . . .      22.83        7.44       5.22        4.00        2.69        2.02

</TABLE>

*  Rounded to the nearest whole percentage.


<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-5 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . . .      100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . . .      100         100        100         100         100         100
December 25, 1999 . . . . . . .      100         100        100         100         100         100
December 25, 2000 . . . . . . .      100         100        100         100         100           0
December 25, 2001 . . . . . . .      100         100        100         100           0           0
December 25, 2002 . . . . . . .      100         100        100          49           0           0
December 25, 2003 . . . . . . .      100         100        100           0           0           0
December 25, 2004 . . . . . . .      100         100         14           0           0           0
December 25, 2005 . . . . . . .      100         100          0           0           0           0
December 25, 2006 . . . . . . .      100          71          0           0           0           0
December 25, 2007 . . . . . . .      100           9          0           0           0           0
December 25, 2008 . . . . . . .      100           0          0           0           0           0
December 25, 2009 . . . . . . .      100           0          0           0           0           0
December 25, 2010 . . . . . . .      100           0          0           0           0           0
December 25, 2011 . . . . . . .      100           0          0           0           0           0
December 25, 2012 . . . . . . .      100           0          0           0           0           0
December 25, 2013 . . . . . . .      100           0          0           0           0           0
December 25, 2014 . . . . . . .      100           0          0           0           0           0
December 25, 2015 . . . . . . .      100           0          0           0           0           0
December 25, 2016 . . . . . . .      100           0          0           0           0           0
December 25, 2017 . . . . . . .      100           0          0           0           0           0
December 25, 2018 . . . . . . .      100           0          0           0           0           0
December 25, 2019 . . . . . . .      100           0          0           0           0           0
December 25, 2020 . . . . . . .      100           0          0           0           0           0
December 25, 2021 . . . . . . .      100           0          0           0           0           0
December 25, 2022 . . . . . . .       40           0          0           0           0           0
December 25, 2023 . . . . . . .        0           0          0           0           0           0
December 25, 2024 . . . . . . .        0           0          0           0           0           0
December 25, 2025 . . . . . . .        0           0          0           0           0           0
December 25, 2026 . . . . . . .        0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . . .    24.93        9.41       6.64        5.07        3.40        2.47
Weighted Average Life (years)
  to Call Option Date . . . . .    24.93        9.41       6.64        5.07        3.40        2.47


</TABLE>

*  Rounded to the nearest whole percentage.


<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-6 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . . .      100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . . .      100         100        100         100         100         100
December 25, 1999 . . . . . . .      100         100        100         100         100         100
December 25, 2000 . . . . . . .      100         100        100         100         100          72
December 25, 2001 . . . . . . .      100         100        100         100          78          14
December 25, 2002 . . . . . . .      100         100        100         100          31           0
December 25, 2003 . . . . . . .      100         100        100          79           0           0
December 25, 2004 . . . . . . .      100         100        100          47           0           0
December 25, 2005 . . . . . . .      100         100         76          21           0           0
December 25, 2006 . . . . . . .      100         100         50           1           0           0
December 25, 2007 . . . . . . .      100         100         29           0           0           0
December 25, 2008 . . . . . . .      100          81         11           0           0           0
December 25, 2009 . . . . . . .      100          61          0           0           0           0
December 25, 2010 . . . . . . .      100          43          0           0           0           0
December 25, 2011 . . . . . . .      100          26          0           0           0           0
December 25, 2012 . . . . . . .      100          10          0           0           0           0
December 25, 2013 . . . . . . .      100           0          0           0           0           0
December 25, 2014 . . . . . . .      100           0          0           0           0           0
December 25, 2015 . . . . . . .      100           0          0           0           0           0
December 25, 2016 . . . . . . .      100           0          0           0           0           0
December 25, 2017 . . . . . . .      100           0          0           0           0           0
December 25, 2018 . . . . . . .      100           0          0           0           0           0
December 25, 2019 . . . . . . .      100           0          0           0           0           0
December 25, 2020 . . . . . . .      100           0          0           0           0           0
December 25, 2021 . . . . . . .      100           0          0           0           0           0
December 25, 2022 . . . . . . .      100           0          0           0           0           0
December 25, 2023 . . . . . . .       84           0          0           0           0           0
December 25, 2024 . . . . . . .       49           0          0           0           0           0
December 25, 2025 . . . . . . .       11           0          0           0           0           0
December 25, 2026 . . . . . . .        0           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . . .    27.02       12.79       9.23        7.07        4.70        3.44
Weighted Average Life (years)
  to Call Option Date . . . . .    27.02       12.79       9.23        7.07        4.70        3.44


</TABLE>

*  Rounded to the nearest whole percentage.


<TABLE>
        PERCENT OF ORIGINAL CERTIFICATE PRINCIPAL BALANCE OUTSTANDING*
<CAPTION>
                                                        Class A-7 Prepayment Scenario
                                  --------------------------------------------------------------------
Distribution Date                 Scenario     Scenario  Scenario    Scenario     Scenario    Scenario
                                      I           II        III         IV            V          VI
- -----------------------------     --------     --------  --------    --------     --------    --------
<S>                               <C>          <C>       <C>         <C>          <C>         <C>
Initial Percentage  . . . . . .      100%        100%       100%        100%        100%        100%
December 25, 1998 . . . . . . .      100         100        100         100         100         100
December 25, 1999 . . . . . . .      100         100        100         100         100         100
December 25, 2000 . . . . . . .      100         100        100         100         100         100
December 25, 2001 . . . . . . .      100         100        100         100         100         100
December 25, 2002 . . . . . . .      100         100        100         100         100          70
December 25, 2003 . . . . . . .      100         100        100         100          99          40
December 25, 2004 . . . . . . .      100         100        100         100          68          21
December 25, 2005 . . . . . . .      100         100        100         100          45          11
December 25, 2006 . . . . . . .      100         100        100         100          29           5
December 25, 2007 . . . . . . .      100         100        100          78          18           1
December 25, 2008 . . . . . . .      100         100        100          60          11           0
December 25, 2009 . . . . . . .      100         100         95          45           6           0
December 25, 2010 . . . . . . .      100         100         77          34           3           0
December 25, 2011 . . . . . . .      100         100         62          25           0           0
December 25, 2012 . . . . . . .      100         100         48          17           0           0
December 25, 2013 . . . . . . .      100         100         39          12           0           0
December 25, 2014 . . . . . . .      100          87         31           8           0           0
December 25, 2015 . . . . . . .      100          75         24           6           0           0
December 25, 2016 . . . . . . .      100          63         19           3           0           0
December 25, 2017 . . . . . . .      100          53         14           1           0           0
December 25, 2018 . . . . . . .      100          44         11           0           0           0
December 25, 2019 . . . . . . .      100          36          7           0           0           0
December 25, 2020 . . . . . . .      100          29          5           0           0           0
December 25, 2021 . . . . . . .      100          22          3           0           0           0
December 25, 2022 . . . . . . .      100          16          1           0           0           0
December 25, 2023 . . . . . . .      100          11          0           0           0           0
December 25, 2024 . . . . . . .      100           6          0           0           0           0
December 25, 2025 . . . . . . .      100           2          0           0           0           0
December 25, 2026 . . . . . . .       54           0          0           0           0           0
Weighted Average Life (years)
  to Maturity . . . . . . . . .    29.12       21.00      15.93       12.45        8.34        6.05
Weighted Average Life (years)
  to Call Option Date . . . . .    28.59       17.32      12.69        9.86        6.55        4.74

</TABLE>

*  Rounded to the nearest whole percentage.


SENSITIVITY OF THE CLASS A-8IO CERTIFICATES

    The yield  to maturity  of the Class  A-8IO Certificates  will be  highly
sensitive to the principal  prepayment, repurchase and default  experience of
the  Mortgage Loans.    Investors should  carefully  consider the  associated
risks, including  the risk that a rapid rate  of principal prepayments on the
Mortgage Loans  or repurchases of Mortgage Loans  could result in the failure
of  investors  in the  Class  A-8IO  Certificates  to recover  their  initial
investments.  The yield to holders of the Class A-8IO Certificates could also
be adversely affected in the event that the Majority Residual Interestholders
or the Servicer exercise the right under  the Pooling and Servicing Agreement
to repurchase  all remaining Mortgage  Loans and REO Properties  in the Trust
Fund  and  thereby  effect  the  early retirement  of  the  Certificates,  as
described in "Description of the Certificates--Optional Termination."

    The following tables (the  "Yield Tables") demonstrate the sensitivity of
the  pre-tax yields  on  the  Class A-8IO  Certificates  to various  constant
Percentages of Prepayment Assumption by projecting the  aggregate payments of
interest  on such  Certificates and  the  corresponding pre-tax  yields on  a
corporate  bond equivalent  ("CBE")  basis,  assuming  distributions  on  the
Mortgage  Loans  are made  as  set  forth  above  under "Description  of  the
Certificates-Weighted Average Lives."


<TABLE>
                PRE-TAX YIELDS ON THE CLASS A-8IO CERTIFICATES
                             (PRICED TO MATURITY)
<CAPTION>
                                           Percentages of Prepayment Assumption
                      ------------------------------------------------------------------------------
    Assumed
 Purchase Price          0%            50%           75%          100%          150%          200%
- ---------------       -------        ------        ------        ------        ------        -------
<S>                   <C>           <C>            <C>           <C>           <C>           <C>
  $2,492,486           34.629        24.083        18.604        12.975         1.204        -11.364
  $2,598,736           33.039        22.513        17.044        11.424        -0.328        -12.879
  $2,704,986           31.578        21.070        15.611        10.000        -1.735        -14.270
  $2,811,236           30.231        19.740        14.290         8.687        -3.032        -15.553

</TABLE>




<TABLE>
                PRE-TAX YIELDS ON THE CLASS A-8IO CERTIFICATES
                       (PRICED TO THE CALL OPTION DATE)
<CAPTION>
                                           Percentages of Prepayment Assumption
                      ------------------------------------------------------------------------------
    Assumed
 Purchase Price          0%            50%           75%          100%          150%          200%
- ---------------       -------        ------        ------        ------        ------        -------
<S>                   <C>           <C>            <C>           <C>           <C>           <C>
  $2,492,486           34.629        24.020        18.249        11.945        -2.521        -19.260
  $2,598,736           33.039        22.437        16.636        10.278        -4.335        -21.221
  $2,704,986           31.578        20.980        15.147         8.734        -6.022        -23.049
  $2,811,236           30.230        19.634        13.767         7.299        -7.597        -24.760

</TABLE>

    The pre-tax yields  set forth in the preceding tables  were calculated by
determining the  monthly discount  rates which, when  applied to  the assumed
streams of cash flows to be paid on the Class A-8IO Certificates, would cause
the discounted  present value of  such assumed streams  of cash flows  to the
Closing  Date to  equal the  assumed purchase  prices (which  include accrued
interest), and converting such monthly rates to CBE rates.  Such calculations
do not  take  into account  the interest  rates at  which  funds received  by
holders of  the Class A-8IO  Certificates may be reinvested  and consequently
does  not purport to reflect the return on  any investment in the Class A-8IO
Certificates when such reinvestment rates are considered.

    It  is highly unlikely  that the Mortgage  Loans will prepay  at the same
rate until maturity or that all of the Mortgage Loans will prepay at the same
rate or time.  As a  result of these factors, the pre-tax yield  on the Class
A-8IO Certificates is likely to differ from those shown in such  tables, even
if all  of the  Mortgage Loans  prepay at  the indicated  percentages of  the
Prepayment Assumption.   No representation is made  as to the actual  rate of
principal payments on the Mortgage Loans (or the Mortgage Rates  thereon) for
any period  or over the  life of  the Class A-8IO  Certificates or as  to the
yield  on  the Class  A-8IO  Certificates.   Investors  must  make their  own
decisions as to the appropriate prepayment assumptions to be used in deciding
whether to purchase the Class A-8IO Certificates.

REPORTS TO HOLDERS OF THE CERTIFICATES

    On  each Distribution Date, the Trustee will  forward to each holder of a
Certificate and the Certificate Insurer a statement generally setting forth:

        (i)  the aggregate amount of the distributions;

        (ii)     the  amount of  such  distributions allocable  to principal,
    separately identifying the aggregate  amount of any scheduled  principal,
    Principal  Prepayments  or  other  unscheduled  recoveries  of  principal
    included therein;

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

        (iv)     the amount of the Class A Carry-Forward Amount, if any;

        (v)  the Required  Subordinated Amount and  Subordinated Amount  as of
    such Distribution Date;

        (vi)     the Certificate Principal  Balance of each Class  of Offered
    Certificates after  giving  effect to  the distribution  of principal  on
    such Distribution Date;

        (vii)    the aggregate  Loan Balance  for the  Mortgage Loans  in the
    Trust Fund as of the end of the related Due Period;

        (viii)   the related amount of  the Servicing Fee paid to or retained
    by the Servicer;

        (ix)     the amount of the Trustee Fee paid to the Trustee; 

        (x)  the  amount of  Delinquency Advances  and Servicing  Advances for
    the related Due Period; 

        (xi)     the number and aggregate Loan Balance of Mortgage Loans that
    were (A) delinquent  (exclusive of Mortgage Loans in foreclosure)  (1) 30
    to 59  days,  (2)  60  to  89 days  and  (3)  90  or more  days,  (B)  in
    foreclosure  and delinquent (1) 30 to 59  days, (2) 60 to 89 days and (3)
    90 or more days and (C) in bankruptcy as  of the close of business on the
    last day of the calendar month preceding such Distribution Date;

        (xii)    with  respect  to  any  Mortgage  Loan  that  became  an REO
    Property during the  preceding calendar month, the loan number,  the Loan
    Balance  of such Mortgage  Loan as of  the close of business  on the last
    day of such  month and the  date of acquisition  thereof, as well  as the
    total  number and Loan Balance  of any REO Properties  as of the close of
    business on the last day of the preceding month;

        (xiii)   the aggregate amount of Realized Losses incurred during  the
    preceding calendar  month, as well as  the cumulative amount  of Realized
    Losses;

        (xiv)    any  Subordination  Deficit  after  giving   effect  to  the
    distribution of principal on such Distribution Date;

        (xv)     the Reimbursement Amount, if any; 

        (xvi)    the Pass-Through Rate for each Class of Offered Certificates
    for such Distribution Date; and

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

    In  addition, within a  reasonable period of  time after the  end of each
calendar year,  the Trustee  will prepare  and deliver  to each  holder of  a
Certificate  of  record  during  the   previous  calendar  year  a  statement
containing  information necessary to  enable holders  of the  Certificates to
prepare  their tax returns.  Such statements will not  have been examined and
reported upon by an independent public accountant.

AMENDMENT

    The  Pooling and  Servicing Agreement may  be amended by  the Seller, the
Depositor,  the Servicer and the Trustee,  without the consent of the holders
of the Certificates but only with the consent of the Certificate Insurer, for
any of  the purposes set forth  under "The Pooling  and Servicing Agreement--
Amendment"  in  the Prospectus.    In  addition,  the Pooling  and  Servicing
Agreement may be amended by the  Seller, the Depositor, the Servicer and  the
Trustee with  the consent  of the Certificate  Insurer and  the holders  of a
majority in  interest of any  Class of Offered Certificates  affected thereby
for the  purpose of  adding any provisions  to or  changing in any  manner or
eliminating any of the provisions of  the Pooling and Servicing Agreement  or
of modifying in any manner the rights of the holders of Offered Certificates;
provided, however, that  no such amendment may  (i) reduce in any  manner the
amount of, or delay  the timing of, distributions required to  be made on any
Offered Certificate  without the consent  of the holder of  such Certificate;
(ii) adversely affect in any material respect the interests of the holders of
any Class of the Offered Certificates in a  manner other than as described in
clause (i) above, without the consent  of the holders of Offered Certificates
of such  Class evidencing Percentage  Interests aggregating at least  66%; or
(iii)  reduce the  aforesaid percentage  of  aggregate outstanding  principal
amounts of Offered Certificates, the holders of which are required to consent
to  any such  amendment,  without the  consent  of the  holders  of all  such
Certificates.

OPTIONAL TERMINATION

    The  Majority  Residual  Certificateholders   will  have  the  right   to
repurchase  all remaining  Mortgage Loans  and  REO Properties,  if any,  and
thereby  effect the  early retirement  of  the Certificates,  subject to  the
aggregate Loan Balance of the Mortgage Loans in the Trust Fund at the time of
repurchase being less  than or equal to 10% of the Maximum Collateral Amount.
In addition, on any Distribution Date on which the aggregate Loan  Balance of
the  Mortgage Loans  in the Trust  Fund is  less than or  equal to  5% of the
Maximum Collateral  Amount, the  Servicer (and  if New  Century is  no longer
serving as Servicer, the Certificate Insurer) will have a similar option with
respect to the Trust  Fund.  In the event  that the option is exercised,  the
repurchase will be made at a price equal to the sum of (i) the greater of (a)
100% of  the Loan Balance of each Mortgage Loan  and REO Property and (b) the
fair market value  (net of accrued  interest) of the  Mortgage Loans and  REO
Properties determined  as set forth  in the Pooling and  Servicing Agreement,
(ii)  30 days' interest  thereon at a  rate equal to  the applicable Mortgage
Rate  and (iii)  the aggregate  amount  of (x)  all unreimbursed  Delinquency
Advances,  (y) all unreimbursed  out-of-pocket costs and  expenses previously
incurred by the  Servicer in the performance of its servicing obligations, to
the extent  such costs  and expenses  relate to  the Mortgage  Loans and  REO
Properties then held as part of the Trust Fund and (z) any accrued and unpaid
Servicing Fees.  Proceeds from such repurchase will be  included in Available
Funds  and  will  be  distributed  to  the  holders  of  the  Certificates in
accordance with the Pooling and Servicing Agreement.  Any such purchase which
will  result in unreimbursed Reimbursement Amounts to the Certificate Insurer
will  require  Certificate Insurer  consent.    Any  such repurchase  of  the
MortgageLoansandREOPropertieswillresultintheearlyretirementoftheCertificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

    As  to any  Mortgage Loan which  is delinquent in  payment by  90 days or
more, the Servicer may,  at its option, purchase such Mortgage  Loan from the
Trust Fund at a  price which includes 100% of  the Loan Balance thereof  plus
accrued  interest thereon  at  the  applicable Mortgage  Rate  from the  date
through which interest was last paid by the related Mortgagor through the day
before  the  due  date in  the  Due  Period in  which  such  purchase occurs;
provided, however, that (i) the total amount of such Mortgage Loans  that may
be  purchased by  the Servicer  described  in this  paragraph (not  including
Mortgage  Loans  repurchased  due to a breach of a representation or warranty
under  the  Pooling  and  Servicing  Agreement)  may  not  exceed  10% of the
Aggregate  Maximum  Collateral Amount and (ii) unless the Certificate Insurer
otherwise  consents,  the  Mortgage Loans must be purchased in the order they
become delinquent.

EVENTS OF DEFAULT; SERVICER TERMINATION TRIGGER EVENT

    Events of Default will consist,  among other things, of:  (i) any failure
by the Servicer to deposit  in the Collection Account or Certificate  Account
the  required amounts  or remit to  the Trustee  any payment  which continues
unremedied for two Business Days; (ii) any failure by the Servicer to observe
or perform in any  material respect any of its covenants or agreements in the
Pooling and Servicing Agreement, which continues unremedied for 30 days after
the first date on which (x) the Servicer has knowledge of such failure or (y)
written notice of  such failure is given  to the Servicer by  the Seller, the
Trustee, the Depositor or the  holders of Offered Certificates evidencing not
less  than 51%  of the voting  rights evidenced by  the Offered Certificates;
(iii) insolvency, readjustment of debt, marshalling of assets and liabilities
or similar proceedings, and  certain actions by or on behalf  of the Servicer
indicating  its insolvency  or  inability  to pay  its  obligations; or  (iv)
certain  defaults  under  the  Insurance  Agreement.    As  of  any  date  of
determination, voting rights  will be allocated among holders  of the Offered
Certificates as  described in  the Pooling and  Servicing Agreement.   Voting
rights will  be allocated among holders of the  Certificates of each Class of
Offered Certificates in  accordance with such holders'  respective Percentage
Interests in such Class.

    A "Servicer  Termination Trigger  Event" will  occur if  certain loss  or
delinquency  amounts are  exceeded with  respect  to the  Mortgage Loans,  as
described in the Pooling and Servicing Agreement.

RIGHTS UPON EVENT OF DEFAULT OR SERVICER TERMINATION TRIGGER EVENT

    So  long as an Event of Default under the Pooling and Servicing Agreement
remains unremedied, the  Trustee at the direction of  the Certificate Insurer
or the holders  of Offered Certificates evidencing  not less than 51%  of the
voting rights (with the consent of the Certificate Insurer) may terminate all
of the rights  and obligations of  the Servicer in  its capacity as  servicer
with  respect to  the Trust Fund,  as provided  in the Pooling  and Servicing
Agreement, whereupon the Trustee will  succeed to all of the responsibilities
and  duties  of the  Servicer  under  the  Pooling and  Servicing  Agreement,
including  the  obligation to  make  Delinquency  Advances.   If  a  Servicer
Termination Trigger Event occurs, the Trustee shall, but only upon receipt of
instructions from  the Certificate Insurer,  terminate all of the  rights and
obligations  of the Servicer under the Pooling and Servicing Agreement and in
and  to  the  Mortgage  Loans  as described  in  the  preceding  sentence. No
assurance can be given that termination of  the rights and obligations of the
Servicer under the Pooling and Servicing Agreement would not adversely affect
the servicing of the Mortgage  Loans, including the delinquency experience of
the Mortgage Loans.

    No holder of an  Offered Certificate, solely by  virtue of such  holder's
status  as a holder of an Offered  Certificate, will have any right under the
Pooling  and Servicing  Agreement to  institute any  proceeding with  respect
thereto,  unless such  holder previously  has  given to  the Trustee  written
notice of default and  unless the holders of Offered  Certificates having not
less than 51% of the voting  rights evidenced by the Offered Certificates  so
agree and have  offered reasonable indemnity to the  Trustee, the Certificate
Insurer  shall  have  consented thereto  and  the  Trustee  for  60 days  has
neglected or refused to institute any such proceeding.

    Pursuant  to the Pooling and Servicing  Agreement, the Servicer covenants
and agrees to act  as the Servicer for an initial term  from the Closing Date
to March  31, 1998, which term will be  extendable by the Certificate Insurer
by notice to  the Trustee for successive  terms of three (3)  calendar months
each,  until the termination of the Trust  Fund.  The Servicer will, upon its
receipt  of each  such notice  of extension  (a "Servicer  Extension Notice")
become bound for the duration of the  term covered by such Servicer Extension
Notice  to continue  as the Servicer  subject to  and in accordance  with the
other  provisions of  the Pooling  and  Servicing Agreement.   If  as  of the
fifteenth (15th) day prior to the last  day of any term of the Servicer,  the
Trustee  shall not  have  received  any Servicer  Extension  Notice from  the
Certificate Insurer, the Trustee will,  within five (5) days thereafter, give
written  notice  of  such  nonreceipt  to the  Certificate  Insurer  and  the
Servicer.  The Certificate Insurer has  agreed to extend each 90-day term  of
the Servicer, in the  absence of an  Event of Default  under the Pooling  and
Servicing Agreement or an event of default under the Insurance Agreement.


                           THE CERTIFICATE INSURER

    The following information  set forth in this section has been provided by
the Certificate Insurer.  Accordingly,  neither the Depositor nor New Century
makes  any  representation  as  to  the accuracy  and  completeness  of  such
information.

GENERAL

    Financial Security  Assurance  Inc.  (the  "Certificate  Insurer")  is  a
monoline insurance company incorporated  in 1984 under the laws of  the State
of New York.   Financial Security is licensed to engage in financial guaranty
insurance business  in all  50 states, the  District of  Columbia and  Puerto
Rico.

    The Certificate Insurer and  its subsidiaries are engaged  exclusively in
the business of  writing financial guaranty insurance, principally in respect
of securities offered in domestic and foreign markets.  In general, financial
guaranty  insurance consists  of  the  issuance of  a  guaranty of  scheduled
payments of an  issuer's securities -- thereby enhancing the credit rating of
those  securities --  in consideration for  the payment  of a premium  to the
insurer.   The Certificate  Insurer and  its subsidiaries  principally insure
asset-backed,  collateralized   and  municipal   securities.     Asset-backed
securities are generally supported by residential mortgage loans, consumer or
trade receivables,  securities or other  assets having an  ascertainable cash
flow or market value.  Collateralized securities include public utility first
mortgage bonds  and sale/leaseback  obligation bonds.   Municipal  securities
consist largely of general obligation  bonds, special revenue bonds and other
special obligations of state and  local governments.  The Certificate Insurer
insures  both  newly  issued  securities  sold  in  the  primary  market  and
outstanding  securities  sold  in  the  secondary  market  that  satisfy  the
Certificate Insurer's underwriting criteria.

    The  Certificate  Insurer  is  a  wholly-owned  subsidiary  of  Financial
Security  Assurance  Holdings Ltd.  ("Holdings"), a  New York  Stock Exchange
listed  company.    Major  shareholders  of  Holdings  include Fund  American
Enterprises Holdings, Inc., U S WEST Capital Corporation and The Tokio Marine
and Fire Insurance Co.,  Ltd.  No shareholder of Holdings is obligated to pay
any debt of Financial Security or any claim under any insurance policy issued
by  the Certificate  Insurer or to  make any  additional contribution  to the
capital of the Certificate Insurer.

    The principal  executive offices of  the Certificate Insurer  are located
at 350 Park  Avenue, New York,  New York 10022, and  its telephone number  at
that location is (212) 826-0100.  

REINSURANCE

    Pursuant to  an intercompany agreement, liabilities on financial guaranty
insurance written or reinsured from  third parties by the Certificate Insurer
or any of its domestic operating insurance company subsidiaries are reinsured
among  such companies on an agreed-upon percentage substantially proportional
to  their  respective capital,  surplus and  reserves, subject  to applicable
statutory risk limitations.  In addition, the Certificate Insurer reinsures a
portion of its liabilities under  certain of its financial guaranty insurance
policies with  other reinsurers under  various quota share treaties  and on a
transaction-by-transaction  basis.   Such  reinsurance  is  utilized  by  the
Certificate Insurer  as a risk management  device and to  comply with certain
statutory and  rating agency  requirements; it  does not  alter or limit  the
Certificate  Insurer's  obligations  under any  financial  guaranty insurance
policy.

RATINGS OF CLAIMS-PAYING ABILITY

    The  Certificate  Insurer's  claims-paying  ability  is  rated  "Aaa"  by
Moody's  and "AAA"  by S&P,  Fitch Investors  Service, L.P.  Nippon Investors
Service  Inc. and  Standard  & Poor's  (Australia)  Pty. Ltd.   Such  ratings
reflect  only  the   views  of  the  respective  rating   agencies,  are  not
recommendations to buy, sell or  hold securities and are subject  to revision
or withdrawal at  any time by  such rating agencies.   See "Ratings" in  this
Prospectus Supplement.

CAPITALIZATION

    The following  table sets  forth  the capitalization  of the  Certificate
Insurer and its wholly owned subsidiaries on the basis  of generally accepted
accounting principles as of September 30, 1997 (in thousands):

<TABLE>
<CAPTION>                                                                     September 30, 1997
                                                                                  (Unaudited)
                                                                                  -----------
<S>                                                                     <C>
Deferred Premium Revenue (net of                               
  prepaid reinsurance premiums) . . . . . . . . . . . . . . . .          $                     402,891
                                                                         -----------------------------
Shareholder's Equity:
  Common Stock  . . . . . . . . . . . . . . . . . . . . . . . .          $                      15,000
  Additional Paid-In Capital  . . . . . . . . . . . . . . . . .          $                     646,620
  Unrealized Gain on Investments
    (net of deferred income taxes)  . . . . . . . . . . . . . .          $                      20,808 
  Accumulated Earnings  . . . . . . . . . . . . . . . . . . . .          $                     212,033
                                                                         -----------------------------
Total Shareholder's Equity  . . . . . . . . . . . . . . . . . .          $                     894,461
                                                                         -----------------------------
Total Deferred Premium Revenue
   and Shareholder's Equity . . . . . . . . . . . . . . . . . .          $                   1,297,352
                                                                         =============================
</TABLE>

    For  further  information concerning  the  Certificate  Insurer, see  the
Consolidated  Financial Statements of  the Financial Security  Assurance Inc.
and Subsidiaries, and  the notes thereto,  incorporated by reference  herein.
Copies of the statutory quarterly and annual statements filed with the  State
of New  York Insurance  Department by the  Certificate Insurer  are available
upon request to the State of New York Insurance Department.

INSURANCE REGULATION

    The  Certificate Insurer  is  licensed and  subject  to regulation  as  a
financial guaranty insurance corporation under the  laws of the State of  New
York, its state  of domicile.  In  addition, the Certificate Insurer  and its
insurance subsidiaries  are subject  to regulation by  insurance laws  of the
various other jurisdictions in which they are licensed to do  business.  As a
financial guaranty insurance corporation licensed to do business in the State
of New York, the Certificate Insurer is subject to Article 69 of the New York
Insurance Law which,  among other  things, limits the  business of each  such
insurer to financial guaranty insurance and related lines, requires that each
such  insurer  maintain  a  minimum  surplus  to  policyholders,  establishes
contingency,  loss and unearned  premium reserve  requirements for  each such
insurer, and limits the size  of individual transactions ("single risks") and
the volume  of transactions ("aggregate  risks") that may be  underwritten by
each  such  insurer.    Other  provisions of  the  New  York  Insurance  Law,
applicable to non-life insurance  companies such as the  Certificate Insurer,
regulate,  among other things,  permitted investments, payment  of dividends,
transactions with  affiliates, mergers, consolidations, acquisitions or sales
of assets and incurrence of liability for borrowings.

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

    The  Certificate  Insurer does  not  accept  any responsibility  for  the
accuracy or completeness of this  Prospectus Supplement or any information or
disclosure contained herein, or omitted  herefrom, other than with respect to
the accuracy of  the information regarding the Certificate  Insurer set forth
under the heading "The Certificate Insurer".


                               USE OF PROCEEDS

    The  Depositor will apply  the net  proceeds of the  sale of  the Offered
Certificates against the purchase price  of the Mortgage Loans transferred to
the Trust Fund.


               CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

    An election will  be made to treat  the Trust Fund  (other than the  Pre-
Funding  Account and  the Capitalized  Interest  Account) as  a "real  estate
mortgage investment conduit" (a "REMIC")  for federal income tax purposes. In
the opinion of Brown & Wood LLP, tax  counsel to the Trust and counsel to the
Underwriter,  assuming compliance with  the Pooling and  Servicing Agreement,
the  Trust Fund  (other  than  the Pre-Funding  Account  and the  Capitalized
Interest  Account) will  qualify as  a REMIC,  the Offered  Certificates will
constitute  "regular  interests"  in  the  related  REMIC  and  the  Residual
Certificates will  constitute the sole  Class of "residual interests"  in the
REMIC.

ORIGINAL ISSUE DISCOUNT

    The Offered Certificates  may be issued with original issue  discount for
federal income tax purposes. For purposes of determining the amount  and rate
of  accrual of  original issue  discount and  market discount,  the Depositor
intends to assume  that there will  be prepayments on  the Mortgage Loans  at
100% of the Prepayment Assumption.   No representation is made as to  whether
the Mortgage Loans will  prepay at that rate or any other  rate.  See "Yield,
Prepayment  and Maturity Considerations" herein and "Certain Material Federal
Income Tax Consequences" in the Prospectus.

    The Offered Certificates may be treated as being issued  at a premium. In
such case,  the holders of the  Offered Certificates may elect  under Section
171 of  the  Internal Revenue  Code  of 1986,  as  amended (the  "Code"),  to
amortize such  premium under  the  constant yield  method and  to treat  such
amortizable  premium  as  an  offset   to  interest  income  on  the  Offered
Certificates.    Such   election,   however,   would   apply   to   all   the
Certificateholder's debt  instruments acquired on or after  the first taxable
year in  which the  election is  first made,  and should  only be made  after
consulting with a tax adviser.

    If the  method for  computing original  issue discount  described in  the
Prospectus results  in a  negative amount for  any period  with respect  to a
holder of a Certificate, such holder will be permitted to offset such amounts
only against  the respective  future income, if  any, from  such Certificate.
Although  the tax treatment  is uncertain, a  holder of a  Certificate may be
permitted  to deduct  a  loss to  the  extent that  such  holder's respective
remaining  basis in  such Certificate  exceeds the  maximum amount  of future
payments  to which  such holder  is entitled,  assuming no  further Principal
Prepayments of the  Mortgage Loans are received.  Although the matter is  not
free from doubt, any such loss might be treated as a capital loss.

SPECIAL TAX ATTRIBUTES OF THE OFFERED CERTIFICATES

    As is  described more  fully under "Certain  Material Federal Income  Tax
Consequences"  in the  Prospectus, the  Offered  Certificates will  represent
qualifying  assets under Sections  856(c)(5)(A) and 7701(a)(19)(C)(v)  of the
Code, and net  interest income attributable to the  Offered Certificates will
be "interest on obligations secured by mortgages on real property" within the
meaning of Section 856(c)(3)(B) of the Code,  to the extent the assets of the
Trust Fund  are assets described  in such sections. The  Offered Certificates
will represent  qualifying assets under  Section 860G(a)(3) if acquired  by a
REMIC within the prescribed time periods of the Code.

PROHIBITED TRANSACTIONS TAX AND OTHER TAXES

    The  Code  imposes  a   tax  on  REMICs  equal  to 100% of the net income
derived  from   "prohibited   transactions"   (the  "Prohibited  Transactions
Tax").  In  general,  subject to certain  specified exceptions, a  prohibited
transaction  means  the disposition of a Mortgage Loan, the receipt of income
from  a  source  other  than  a  Mortgage  Loan  or certain  other  permitted
investments,  the  receipt  of compensation  for services,  or gain  from the 
disposition  of  an  asset purchased with the payments  on the Mortgage Loans
for  temporary investment pending distribution on the Certificates. It is not
anticipated  that  the  Trust Fund will engage in any prohibited transactions
in which it would recognize a material amount of net income.

    In  addition, certain  contributions to a  trust fund  that elects  to be
treated as  a REMIC made after the day on which such trust fund issues all of
its interests could result in the imposition of a tax on the trust fund equal
to 100% of the  value of the contributed property (the  "Contributions Tax").
The Trust Fund  will not accept contributions  that would subject it  to such
tax.

    In addition, a  trust fund that elects to be  treated as a REMIC may also
be subject to federal income tax at the highest corporate rate on "net income
from  foreclosure property," determined by  reference to the rules applicable
to  real estate  investment trusts.  "Net income  from foreclosure  property"
generally means  gain from  the sale  of  a foreclosure  property other  than
qualifying rents  and other  qualifying income for  a real  estate investment
trust. It is  not anticipated that the  Trust Fund will recognize  net income
from foreclosure property subject to federal income tax.

BACKUP WITHHOLDING

    Certain Certificate  Owners may be subject  to backup withholding  at the
rate  of 31% with respect to interest paid on the Offered Certificates if the
Certificate Owners, upon issuance, fail to supply the Trustee or their broker
with  their taxpayer  identification number,  furnish  an incorrect  taxpayer
identification  number,  fail   to  report  interest,  dividends,   or  other
"reportable payments"  (as defined in  the Code) properly, or,  under certain
circumstances, fail to  provide the Trustee or their broker  with a certified
statement, under penalty  of perjury,  that they  are not  subject to  backup
withholding.

    The Trustee will be required  to report annually to the  Internal Revenue
Service  (the "IRS"), and to each Certificateholder  of record, the amount of
interest paid (and OID accrued, if any)  on the Offered Certificates (and the
amount of  interest  withheld for  federal  income taxes,  if any)  for  each
calendar  year, except  as to  exempt  holders (generally,  holders that  are
corporations,  certain tax-exempt  organizations  or  nonresident aliens  who
provide certification as  to their status as  nonresidents).  As long  as the
only holder of  record of a Class of Offered Certificates is Cede, as nominee
of DTC, the  IRS and Certificate  Owners of such Class  will receive tax  and
other information, including the amount of interest paid on such Certificates
owned,  from Participants and  Financial Intermediaries rather  than from the
Trustee.   (The  Trustee, however,  will  respond to  requests for  necessary
information  to enable  Participants,  Financial  Intermediaries and  certain
other persons to complete their  reports.)  Each non-exempt Certificate Owner
will be required to  provide, under penalty of perjury, a  certificate on IRS
form  W-9 containing  his  or  her name,  address,  correct federal  taxpayer
identification number and a statement that he or she is not subject to backup
withholding.   Should  a  nonexempt  Certificate Owner  fail  to provide  the
required  certification, the Participants or Financial Intermediaries (or the
Paying  Agent)  will  be  required  to  withhold 31%  of  the  interest  (and
principal) otherwise payable to the holder, and remit the  withheld amount to
the IRS as a credit against the holder's federal income tax liability.

    Final regulations dealing with withholding tax  on income paid to Foreign
Investors (as  defined herein), backup  withholding and related  matters (the
"New  Withholding Regulations")  were issued  by the  Treasury Department  on
October 6, 1997.  The New Withholding Regulations will generally be effective
for  payments made  after December  31, 1998,  subject to  certain transition
rules.   Prospective Certificate Owners  are strongly urged to  consult their
own tax advisors with respect to the New Withholding Regulations.

    Such amounts  will  be deemed  distributed  to the  affected  Certificate
Owner for  all  purposes of  the  related Certificates  and  the Pooling  and
Servicing Agreement.

FEDERAL INCOME TAX CONSEQUENCES TO FOREIGN INVESTORS

    The   following   information   describes   the  United   States  federal
income  tax  treatment  of  holders  that  are  not  United  States   persons 
("Foreign  Investors").   The  term   "Foreign  Investor"  means  any  person
other  than  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 (including a partnership
that  is  not treated as a United States person under any applicable Treasury
regulations),  an  estate  whose income is subject to U.S. federal income tax
regardless  of  its source of income, or a trust if a court within the United
States  is  able to exercise primary supervision of the administration of the
trust  and  one  or  more United States persons have the authority to control
all  substantial  decisions  of  the  trust.   To   the  extent  provided  in
regulations,  certain  trusts  in existence on August 20, 1996 and treated as
United  States  persons  prior  to  such  date  that  elect to continue to be
treated  as  United  States  persons  shall also not be considered as Foreign
Investors.

    The Code  and Treasury regulations generally  subject interest paid  to a
Foreign Investor to a withholding tax at a rate of 30% (unless such rate were
changed  by  an  applicable  treaty).    The  withholding  tax,  however,  is
eliminated with  respect to certain  "portfolio debt  investments" issued  to
Foreign  Investors.    Portfolio debt  investments  include  debt instruments
issued  in  registered form  for  which the  United  States payor  receives a
statement  that the beneficial owner of the instrument is a Foreign Investor.
The Offered Certificates will be issued in registered form; therefore, if the
information required  by the Code  is furnished  (as described below)  and no
other  exceptions  to  the  withholding  tax  exemption  are  applicable,  no
withholding tax will apply to the Offered Certificates.

    For  the Offered  Certificates to  constitute portfolio  debt investments
exempt from  the United  States withholding tax,  the withholding  agent must
receive from  the Certificate  Owner an  executed IRS  Form W-8  signed under
penalty  of perjury  by the  Certificate Owner  stating that  the Certificate
Owner is  a Foreign Investor and providing  such Certificate Owner's name and
address.  The  statement must  be received  by the withholding  agent in  the
calendar year in which the interest payment is made, or  in either of the two
preceding calendar years.

    In addition, prospective Foreign Investors are strongly urged to  consult
their own tax advisors with respect to the New Withholding Regulations.

    A Certificate  Owner that is a  nonresident alien or  foreign corporation
will not be subject  to United States federal income tax  on gain realized on
the sale, exchange, or redemption  of such Offered Certificate, provided that
(i) such gain is not effectively  connected with a trade or business  carried
on by the  Certificate Owner  in the  United States, (ii)  in the  case of  a
Certificate  Owner that  is  an  individual, such  Certificate  Owner is  not
present in  the United States for 183 days or more during the taxable year in
which such sale, exchange or redemption occurs and (iii) in the  case of gain
representing  accrued interest, the  conditions described in  the immediately
preceding paragraph are satisfied.

    For  further information regarding the federal income tax consequences of
investing in the Offered  Certificates, see "Certain Material Federal  Income
Tax Consequences--REMIC Certificates" in the Prospectus.


                                 STATE TAXES

    The Depositor makes no representations regarding  the tax consequences of
purchase, ownership or disposition of  the Offered Certificates under the tax
laws  of  any state.  Investors  considering  an  investment in  the  Offered
Certificates  should consult  their  own  tax  advisors  regarding  such  tax
consequences.

    All  investors  should  consult  their  own  tax advisors  regarding  the
federal, state,  local or  foreign income tax  consequences of  the purchase,
ownership and disposition of the Offered Certificates.


                             ERISA CONSIDERATIONS

    Section 406 of the  Employee Retirement Income  Security Act of 1974,  as
amended  ("ERISA"),  prohibits  "parties  in  interest" with  respect  to  an
employee benefit plan  subject to  ERISA and/or a  plan or other  arrangement
subject to the excise tax provisions set forth under Section 4975 of the Code
(each  of the  foregoing, a  "Plan")  from engaging  in certain  transactions
involving  such Plan  and its  assets  unless a  statutory or  administrative
exemption   applies  to   the   transaction.   Section  4975   of   the  Code
imposes  certain  excise   taxes on  prohibited transactions  involving plans 
described  under  that   Section;  ERISA  authorizes  the imposition of civil
penalties  for  prohibited  transactions  involving  plans  not covered under
Section  4975  of the Code. Any Plan fiduciary which proposes to cause a Plan
to  acquire  any  of the Offered Certificates should consult with its counsel
with  respect  to  the potential consequences under ERISA and the Code of the
Plan's   acquisition   and   ownership  of  such  Certificates.   See  "ERISA
Considerations" in the Prospectus.

    Certain employee  benefit plans, including governmental plans and certain
church plans, are not subject to ERISA's requirements. Accordingly, assets of
such plans may be invested in the  Offered Certificates without regard to the
ERISA considerations described  herein and in the Prospectus,  subject to the
provisions of other applicable federal and state law. Any such plan  which is
qualified and exempt from  taxation under Sections  401(a) and 501(a) of  the
Code may nonetheless be subject to the prohibited transaction rules set forth
in Section 503 of the Code.

    Except  as noted  above,  investments by  Plans  are subject  to  ERISA's
general  fiduciary  requirements,  including  the  requirement of  investment
prudence and diversification and the requirement that a Plan's investments be
made in accordance with the documents  governing the Plan. A fiduciary  which
decides  to invest the  assets of a  Plan in the  Offered Certificates should
consider, among other factors, the  extreme sensitivity of the investments to
the rate of principal payments (including prepayments) on the Mortgage Loans.

    The  U.S.  Department of  Labor  (the  "DOL") has  granted  to  Greenwich
Capital  Markets, Inc.  an administrative  exemption (Prohibited  Transaction
Exemption 90-59;  Exemption Application  No. D-8374)  (the "Exemption")  from
certain of the prohibited transaction  rules of ERISA and the related  excise
tax provisions  of  Section 4975  of the  Code with  respect  to the  initial
purchase, the holding and  the subsequent resale by Plans  of certificates in
pass-through  trusts  that consist  of certain  receivables, loans  and other
obligations that meet  the conditions and requirements of  the Exemption. The
Exemption applies  to mortgage loans such as the  Mortgage Loans in the Trust
Fund.

    Among the  conditions that must be  satisfied for the  Exemption to apply
are the following:

        (1)   the  acquisition of  the  certificates by  a Plan  is on  terms
    (including  the  price  for  the  certificates)  that  are  at  least  as
    favorable to  the Plan as  they would be  in an arm's  length transaction
    with an unrelated party;

        (2)  the  rights and interest evidenced by the  certificates acquired
    by the  Plan are not  subordinated to the rights  and interests evidenced
    by other certificates of the trust fund;

        (3)   the certificates acquired by the Plan have received a rating at
    the time of  such acquisition that  is one of  the three highest  generic
    rating categories from  Standard & Poor's, a division of  The McGraw-Hill
    Companies ("S&P"),  Moody's Investors Service,  Inc. ("Moody's"),  Duff &
    Phelps  Credit Rating  Co.  ("DCR")  or  Fitch  Investors  Service,  L.P.
    ("Fitch" and, together  with S&P, Moody's and DCR, the  "Exemption Rating
    Agencies");

        (4)   the trustee  is not  an affiliate  of any other  member of  the
    Restricted Group (as defined below);

        (5)    the  sum  of  all   payments  made  to  and  retained  by  the
    underwriters in  connection  with the  distribution  of the  certificates
    represents  not more  than reasonable  compensation for  underwriting the
    certificates; the sum of all  payments made to and retained by the seller
    pursuant  to the assignment of the loans to the trust fund represents not
    more  than the fair market  value of such loans; the  sum of all payments
    made to  and retained by the  servicer and any other  servicer represents
    not  more than reasonable  compensation for such  person's services under
    the agreement pursuant  to which the loans are pooled  and reimbursements
    of such person's reasonable expenses in connection therewith; and

        (6)    the Plan  investing  in  the certificates  is  an  "accredited
    investor" as defined in Rule 501(a)(1) of  Regulation D of the Securities
    and Exchange Commission under the Securities Act of 1933.

    The trust fund must also meet the following requirements:

        (i)   the corpus of the  trust fund must  consist solely of assets of
    the type that have been included in other investment pools;

        (ii)   certificates in  such other  investment pools  must have  been
    rated  in one  of  the  three highest  generic  rating categories  by  an
    Exemption  Rating  Agency  for at  least  one  year prior  to  the Plan's
    acquisition of certificates; and

        (iii)   certificates  evidencing interests  in such  other investment
    pools  must have  been purchased  by investors  other than  Plans for  at
    least one year prior to any Plan's acquisition of certificates.

    Moreover,  the  Exemption  provides  relief  from  certain  self-dealing/
conflict of  interest prohibited  transactions that may  occur when  the Plan
fiduciary causes  a Plan to acquire  certificates in a trust as  to which the
fiduciary  (or its affiliate)  is an obligor  on the receivables  held in the
trust  provided  that,  among  other requirements,  (i)  in  the  case  of an
acquisition in connection with the initial issuance of certificates, at least
fifty percent  (50%)  of  each Class  of  certificates in  which  Plans  have
invested  and at least 50% of the aggregate interest in the Trust is acquired
by persons independent  of the Restricted Group; (ii) such  fiduciary (or its
affiliate) is an  obligor with respect  to five percent  (5%) or less of  the
fair market value of  the obligations contained in the trust;  (iii) a Plan's
investment in certificates  of any Class does not  exceed twenty-five percent
(25%) of all of the certificates of that Class outstanding at the time of the
acquisition;  and  (iv)  immediately  after  the  acquisition,  no  more than
twenty-five percent  (25%) of the  assets of the  Plan with respect  to which
such  person is  a fiduciary  are  invested in  certificates representing  an
interest in one or more trusts containing assets sold or serviced by the same
entity.  The Exemption  does  not apply  to  Plans sponsored  by  any of  the
Underwriter, the Trustee, the Servicer,  any obligor with respect to Mortgage
Loans included in the  Trust Fund constituting more than five  percent of the
aggregate unamortized principal balance  of the assets in the Trust  Fund, or
any affiliate of such parties (the "Restricted Group").

    As amended  on July  21, 1997,  the Exemption  generally allows  mortgage
loans  (the "Obligations")  supporting  payments to  certificateholders,  and
having a value  equal to no more than twenty-five percent  (25%) of the total
principal amount  of  the certificates  being  offered by  the trust,  to  be
transferred to the trust within a 90-day or three-month period  following the
closing  date  ("Pre-Funding Period"),  instead  of requiring  that  all such
Obligations  be either  identified or  transferred on  or before  the closing
date.  The relief is available when the following conditions are met:

        (1)  The ratio of the  amount allocated to the pre-funding account  to
        the total  principal amount  of the certificates  being offered  (the
        "Pre-Funding Limit") must not exceed twenty-five percent (25%).

        (2)  All  Obligations   transferred  after   the  closing  date   (the
        "Additional  Obligations") must  meet the  same terms  and conditions
        for  eligibility as  the  original  Obligations used  to  create  the
        trust, which terms and conditions have been approved  by an Exemption
        Rating Agency.

        (3)  The transfer  of such Additional  Obligations to the trust during
        the Pre-Funding  Period must  not result  in the  certificates to  be
        covered by  the Exemption  receiving a  lower credit  rating from  an
        Exemption Rating  Agency upon termination  of the  Pre-Funding Period
        than the  rating  that  was  obtained at  the  time  of  the  initial
        issuance of the certificates by the trust.

        (4)  Solely  as a  result  of the  use  of pre-funding,  the  weighted
        average  annual  percentage  interest  rate  (the  "Average  Interest
        Rate")  for all  of the Obligations  in the  trust at the  end of the
        Pre-Funding Period must not be more than 100 basis  points lower than
        the Average Interest Rate  for the Obligations which were transferred
        to the trust on the closing date.

        (5)  In  order  to  ensure  the   characteristics  of  the  Additional
        Obligations are  substantially similar  to  the original  obligations
        which were transferred to the Trust:

             (i)   the characteristics  of the Additional Obligations  must be
             monitored  by an insurer  or other  credit support provider which
             is independent of the depositor; or

             (ii)   an  independent accountant retained by  the depositor must
             provide  the depositor  with  a letter  (with copies  provided to
             each  Exemption  Rating  Agency  rating   the  certificates,  the
             underwriter  and  the  trustee)  stating   whether  or  not   the
             characteristics  of the  Additional  Obligations conform  to  the
             characteristics  described   in  the  prospectus  or   prospectus
             supplement and/or pooling and servicing agreement.  In 
             preparing such  letter, the independent  accountant must  use the
             same  type of  procedures as  were applicable to  the Obligations
             which were transferred to the trust as of the closing date.

        (6)  The Pre-Funding Period  must end no later than three months or 90
        days after  the closing date or  earlier in certain circumstances  if
        the pre-funding  account falls  below the minimum level  specified in
        the pooling and servicing agreement or an event of default occurs.

        (7)  Amounts   transferred   to   any   pre-funding   account   and/or
        capitalized interest account  used in connection with the pre-funding
        may be invested only in certain permitted investments.

        (8)  The prospectus or prospectus supplement must describe:

             (i)  any pre-funding account  and/or capitalized interest account
             used in connection with a pre-funding account;

             (ii)  the duration of the Pre-Funding Period;

             (iii)   the  percentage and/or  dollar amount  of the Pre-Funding
        Limit for the trust; and

             (iv)   that the amounts remaining  in the pre-funding account  at
             the  end   of  the   Pre-Funding  Period  will  be   remitted  to
             certificateholders as repayments of principal.

        (9)  The pooling and servicing agreement  must describe the  Permitted
        Investments  for the pre-funding  account and/or capitalized interest
        account  and,  if   not  disclosed  in   the  related  prospectus  or
        prospectus supplement,  the terms and  conditions for  eligibility of
        Additional Obligations.

    The Underwriter believes that all of  the conditions for exemptive relief
the Exemption  with respect  to pre-funding have  been or will  be satisfied.
Therefore, the acquisition, holding and  transfer of the Offered Certificates
would be eligible for relief under the Exemption, as amended.

    Prospective  Plan  investors should  consult  with  their legal  advisors
concerning  the impact  of  ERISA  and the  Code,  the applicability  of  the
Exemption,  and the potential  consequences in their  specific circumstances,
prior to  making an  investment in the  Offered Certificates.  Moreover, each
Plan fiduciary should determine whether under the general fiduciary standards
of  investment prudence  and diversification,  an investment  in  the Offered
Certificates is  appropriate for  the Plan, taking  into account  the overall
investment policy of  the Plan and the  composition of the  Plan's investment
portfolio.


                       LEGAL INVESTMENT CONSIDERATIONS

    The Certificates  will not constitute "mortgage related securities" under
the   Secondary  Mortgage   Market  Enhancement   Act   of  1984   ("SMMEA").
Accordingly, many  institutions with legal  authority to invest  in "mortgage
related securities" may  not be legally  authorized to invest in  the Offered
Certificates.

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


                            METHOD OF DISTRIBUTION

    Subject    to    the    terms   and   conditions   set   forth   in   the
Underwriting   Agreement  between  the  Depositor  and  the  Underwriter  (an
affiliate  of  the  Depositor),  the  Depositor  has  agreed  to  sell to the
Underwriter,  and  the Underwriter has agreed to purchase from the Depositor,
the  Offered  Certificates.   In  connection  with  the  sale  of the Offered
Certificates,  the  Underwriter  may  be deemed to have received compensation
from the Depositor in the form of underwriting discounts.

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

    The  Offered  Certificates are  offered  by the  Underwriter,  subject to
prior sale, when,  as and if delivered to and accepted by the Underwriter and
subject to its  right to reject orders in  whole or in part.   It is expected
that delivery  of the Offered  Certificates will  be made in  book-entry form
only through the facilities of The  Depository Trust Company on or about  the
Closing Date.

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


                                LEGAL MATTERS

    Certain legal  matters in  connection with  the issuance  of the  Offered
Certificates will be passed upon for the Depositor and for the Underwriter by
Brown &  Wood LLP,  New York,  New York,  and for  the Seller  by Morrison  &
Forester LLP, Irvine, California.


                                   RATINGS

    It is a condition  of the issuance of  the Offered Certificates that  the
Offered Certificates (other  than the Class A-8IO Certificates)  be rated AAA
and Aaa  by S&P and  Moody's, respectively  (Moody's, together with  S&P, the
"Rating Agencies") and that the  Class A-8IO Certificates be rated "AAAr"  by
S&P and "Aaa"  by Moody's.   No rating addresses whether  Subsequent Mortgage
Loans will be  purchased by the Trust  Fund, the amount of any  such Mortgage
Loans to be so purchased,  or the impact any such purchase might  have on the
yields of the Offered Certificates.  

    The ratings  on the  Offered Certificates address  the likelihood of  the
receipt by the holders  of the Offered  Certificates of all distributions  on
the Mortgage Loans  to which they are  entitled.  The ratings  on the Offered
Certificates also address the structural, legal and issuer-related aspects of
the Offered  Certificates, including the  nature of  the Mortgage Loans.   In
general, the ratings on the Offered Certificates address  credit risk and not
prepayment risk.   The ratings on  the Offered Certificates do  not represent
any assessment of  the likelihood that principal prepayments  of the Mortgage
Loans will  be made by  borrowers or  the degree  to which the  rate of  such
prepayments might differ from that originally anticipated.  The "r" symbol is
appended to  a rating  by S&P  if those  Certificates that  S&P believes  may
experience high  volatility or  high variability in  expected returns  due to
non-credit risks.  The absence of an "r" symbol in the ratings of the Offered
Certificates should not be taken as an indication that such Certificates will
exhibit no  volatility or  variability in  total return.   As  a result,  the
initial  ratings assigned  to the  Offered  Certificates do  not address  the
possibility that  holders of  the Offered Certificates  might suffer  a lower
than  anticipated yield  in the event  of principal  payments on  the Offered
Certificates resulting  from rapid prepayments  of the Mortgage Loans  or the
application of the Net Monthly Excess Cashflow as described herein, or in the
event that the Trust Fund is  terminated prior to the Assumed Final  Maturity
Dates of the Offered  Certificates.  The ratings on the  Offered Certificates
do not address the ability of the Trust to acquire Subsequent Mortgage Loans,
any  potential  redemption  with  respect  thereto or  the  effect  on  yield
resulting therefrom.

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

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


                                   EXPERTS

    The consolidated  balance sheets of Financial Security Assurance Inc. and
Subsidiaries  as of December  31, 1996 and 1995  and the related consolidated
statements of  income, changes  in shareholder's equity,  and cash  flows for
each of  the three years in the period  ended December 31, 1996, incorporated
by reference in this Prospectus  Supplement, have been incorporated herein in
reliance on the report of  Coopers & Lybrand L.L.P., independent accountants,
given on the authority of that firm as experts in accounting and auditing.


                            INDEX OF DEFINED TERMS

Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Actuarial Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Additional Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  S-72
Assumed Final Maturity Date . . . . . . . . . . . . . . . . . . . . . .  S-52
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Average Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-72
Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Call Option Date  . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-48
Capitalized Interest Account  . . . . . . . . . . . . . . . . . .  S-11, S-43
CBE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-19, S-39
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Certificate Insurance Policy  . . . . . . . . . . . . . . . . . . .  S-1, S-8
Certificate Insurer . . . . . . . . . . . . . . . . . . . . .  S-1, S-5, S-66
Certificate Insurer Default . . . . . . . . . . . . . . . . . . . . . .  S-48
Certificate Notional Balance  . . . . . . . . . . . . . . . . S-1, S-38, S-48
Certificate Owner . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . S-1, S-48
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5, S-38
Civil Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Class A Carry-Forward Amount  . . . . . . . . . . . . . . . . . . . . .  S-48
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-8
CLTV  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-68
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . .  S-10
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Company . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Compensating Interest . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-69
Cut-Off Date Loan Balance . . . . . . . . . . . . . . . . . . . . . . .  S-25
Defective Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Defective Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-18
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Delinquency Advance . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Delinquency Advances  . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
Delinquency Statistic Date  . . . . . . . . . . . . . . . . . . . . . .  S-18
Delinquent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-39
Distribution Date . . . . . . . . . . . . . . . . . . . . . .  S-2, S-6, S-40
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
due date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Excess Subordinated Amount  . . . . . . . . . . . . . . . . . . . . . .  S-48
Exemption Rating Agencies . . . . . . . . . . . . . . . . . . . . . . .  S-71
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Financial Security  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
First Lien  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Foreign Investors . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-69
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-43
Greenwich . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Holdings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Initial Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Initial Cut-Off Date Pool Balance . . . . . . . . . . . . . . . . . S-8, S-26
Initial Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . .  S-1, S-6
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Insured Distribution Amount . . . . . . . . . . . . . . . . . . . . . .  S-48
Insured Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Insured Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Interest Distribution Amount  . . . . . . . . . . . . . . . . . . . . .  S-48
Interest Remittance Amount  . . . . . . . . . . . . . . . . . . . . . .  S-48
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-69
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
LIBOR Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-51
Liquidated Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Loan Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Majority Residual Interestholders . . . . . . . . . . . . . . . . . . .  S-12
Maximum Collateral Amount . . . . . . . . . . . . . . . . . . . . . . .  S-49
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Mortgage Loan Purchase Agreement  . . . . . . . . . . . . . . . . . . . . S-5
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Mortgage Rates  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-7, S-9
Mortgaged Property  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Mortgages . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
NCFC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Net income from foreclosure property  . . . . . . . . . . . . . . . . .  S-69
Net Monthly Excess Cashflow . . . . . . . . . . . . . . . . . . . . . .  S-49
Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-36
New Century . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
New Withholding Regulations . . . . . . . . . . . . . . . . . . . . . .  S-69
Obligations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-72
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-51
Original Certificate Principal Balance  . . . . . . . . . . . . . . . . . S-1
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Pass-Through Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Policy Payments Account . . . . . . . . . . . . . . . . . . . . . . . .  S-44
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . . S-6
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-43
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . S-1, S-10, S-43
Pre-Funding Limit . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-72
Pre-Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-72
Premium Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . .  S-53
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . .  S-12, S-37
Principal Distribution Amount . . . . . . . . . . . . . . . . . . . S-7, S-49
Principal Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Principal Remittance Amount . . . . . . . . . . . . . . . . . . . . . .  S-50
Pro Rata Pre-Funding Distribution Amount  . . . . . . . . . . . . . . .  S-50
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . .  S-68
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Receipt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Received  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-40
Reference Banks . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Regular Pre-Funding Distribution Amount . . . . . . . . . . . . . . . .  S-50
Reimbursement Amount  . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-68
Replacement Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . .  S-36
Required Subordinated Amount  . . . . . . . . . . . . . . . . . . . . .  S-50
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Residual Certificates . . . . . . . . . . . . . . . . . . . .  S-1, S-5, S-38
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Second Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Servicing Agent . . . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-11
Servicing Agent Agreement . . . . . . . . . . . . . . . . . . . . . . .  S-11
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-37
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Settlement Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-73
Stated Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Subordinated Amount . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Subordination Deficit . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Subordination Increase Amount . . . . . . . . . . . . . . . . . . . . .  S-51
Subordination Reduction Amount  . . . . . . . . . . . . . . . . . . . .  S-51
Subsequent Mortgage Loans . . . . . . . . . . . . . . . . . .  S-1, S-6, S-26
Subsequent Transfer Date  . . . . . . . . . . . . . . . . . . . . . . .  S-35
Telerate Page 3750  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-51
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-5
Trustee Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Trustee's Mortgage File . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Underwriting Guidelines . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Unutilized Funding Amount . . . . . . . . . . . . . . . . . . . . . . .  S-43
Weighted Average Rate Cap . . . . . . . . . . . . . . . . . . . . . . . . S-7
Yield Table . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62


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

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

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

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

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

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

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

    FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 11.

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

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

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


                       GREENWICH CAPITAL MARKETS, INC.

September 9, 1997

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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


                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

    Under  the laws of  some states, and  under CERCLA and  the federal Solid
Waste Disposal  Act, there is a possibility that  a lender may be held liable
as an  "owner" or "operator" for  costs of addressing releases  or threatened
releases of hazardous substances at a property, or releases of petroleum from
an underground storage tank, under certain circumstances.  See "Certain Legal
Aspects of the Loans--Environmental Risks."

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

LOWER CREDIT QUALITY TRUST FUND ASSETS

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

DELINQUENT TRUST FUND ASSETS

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

OTHER CONSIDERATIONS

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


                                THE TRUST FUND

    The Certificates  of each Series will  represent interests in  the assets
of the  related Trust Fund, and the  Notes of each Series will  be secured by
the pledge  of the assets of the related Trust Fund.  The Trust Fund for each
Series  will  be  held  by  the  Trustee  for  the  benefit  of  the  related
Securityholders.  Each Trust Fund will consist of  certain assets (the "Trust
Fund Assets")  consisting of a  pool (each, a  "Pool") comprised of  Loans or
Private Asset  Backed Securities, in  each case as  specified in the  related
Prospectus Supplement, together  with payments in respect of  such Trust Fund
Assets and certain other accounts, obligations or agreements, in each case as
specified in the related Prospectus Supplement./F1/  The Pool will be created
on  the  first  day  of  the  month  of  the  issuance  of the related Series

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

of Securities  or such other date specified in the Prospectus Supplement (the
"Cut-off Date").  The Securities will be  entitled to payment from the assets
of the related Trust Fund or Funds or other assets pledged for the benefit of
the Securityholders  as specified  in the  related Prospectus  Supplement and
will not be entitled to payments in  respect of the assets of any other trust
fund established by the Depositor.

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

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

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

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

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

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

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

THE LOANS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

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

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

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

                        DESCRIPTION OF THE SECURITIES

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

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

        (iii)    the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

TAXATION OF DEBT SECURITIES

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

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

    Tax Counsel  is of  the opinion that  Debt Securities  that are  Compound
Interest Securities will, and  certain of the other Debt Securities issued at
a  discount may,  be  issued with  "original issue  discount"  ("OID").   The
following discussion is  based in part on  the rules governing OID  which are
set  forth in  Sections 1271-1275 of  the Code  and the  Treasury regulations
issued thereunder  on February 2, 1994, as amended on June 11, 1996 (the "OID
Regulations").  A holder should be  aware, however, that the OID  Regulations
do not adequately address certain  issues relevant to prepayable  securities,
such as the Debt Securities.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

TAXATION OF THE REMIC AND ITS HOLDERS

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

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

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

    Mark  to  Market Rules.    Prospective  purchasers of  a  REMIC  Residual
Interest Security should be aware that the IRS recently finalized regulations
(the  "Mark-to-Market Regulations")  which  provide  that  a  REMIC  Residual
Interest Security acquired after January  3, 1995 cannot be marked-to-market.
Prospective purchasers of a  REMIC Residual Interest Security  should consult
their  tax advisors regarding the possible  application of the Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

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

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

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

SALE OR EXCHANGE

    Subject to the  discussion below with respect to Trust  Funds as to which
a partnership election is made, in the opinion of Tax Counsel, a holder's tax
basis in its  Security is  the price such  holder pays for  a Security,  plus
amounts of original issue or  market discount included in income  and reduced
by any payments received (other  than qualified stated interest payments) and
any amortized  premium.   Gain or  loss recognized  on a  sale, exchange,  or
redemption  of a  Security, measured  by  the difference  between the  amount
realized and  the Security's basis as so  adjusted, will generally be capital
gain or  loss, assuming that the Security is held as a capital asset.  In the
case of  a Security held by a bank,  thrift, or similar institution described
in Section 582  of the Code,  however, gain or loss  realized on the  sale or
exchange of a Regular Interest Security will be taxable as ordinary income or
loss.  In addition, gain from the disposition of a Regular  Interest Security
that might otherwise  be capital gain will  be treated as ordinary  income to
the extent  of the excess,  if any,  of (i) the  amount that would  have been
includible  in the  holder's income  if the  yield on  such  Regular Interest
Security had equaled 110% of the applicable  federal rate as of the beginning
of such holder's holding period, over the amount  of ordinary income actually
recognized by the holder with respect to such Regular Interest Security.  The
maximum tax rate on ordinary income for individual taxpayers is 39.6% and the
maximum tax rate  on long-term capital gains reported after December 31, 1990
for such taxpayers is 28%.  The  maximum tax rate on both ordinary income and
long-term capital gains of  corporate taxpayers is 35%.  The  Taxpayer Relief
Act  of 1997 reduces the maximum  rates on long-term capital gains recognized
on capital assets held by individual taxpayers for more than eighteen  months
as of the date of disposition (and  would further reduce the maximum rates on
such  gains in the year 2001 and  thereafter for certain individual taxpayers
who meet specified  conditions).  Prospective investors should  consult their
tax advisors concerning these tax law changes.

MISCELLANEOUS TAX ASPECTS

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

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

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

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

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

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

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

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

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

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

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

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

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

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

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

    Section  708 Termination.  Pursuant  to final Treasury regulations issued
May 9, 1997 under section 708 of the Cod a sale or exchange of 500 percent or
more of the capital  and profits in the  Issuer within a 12-month tax  period
would cause  a  deemed  contribution  of  assets  of  the  Issuer  (the  "old
partnership") to  a new partnership  (the "new partnership") in  exchange for
interest in the new partnership.   Such interests would be deemed distributed
to the partners  of the old partnership  in liquidation thereof, which  would
not constitute a sale or exchange.

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

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

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

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

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

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

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

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

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

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

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

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

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

                               LEGAL INVESTMENT

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

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

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

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

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

                            METHOD OF DISTRIBUTION

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

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

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

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

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

                                LEGAL MATTERS

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

                            FINANCIAL INFORMATION

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

                                    RATING

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

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

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

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

<TABLE>
<CAPTION>
<S>                                                         <C>
==================================================          ==================================================

NO  DEALER,  SALESMAN  OR  OTHER  PERSON  HAS BEEN                   NEW CENTURY HOME
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY                   EQUITY LOAN TRUST
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS                    SERIES 1997-NC6
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN  OR
MADE, SUCH INFORMATION  OR REPRESENTATION MUST NOT
BE  RELIED UPON AS  HAVING BEEN AUTHORIZED  BY THE
DEPOSITOR OR  THE UNDERWRITERS.   THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN
OFFER  OF ANY SECURITIES OTHER THAN THOSE TO WHICH
THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION           FINANCIAL ASSET SECURITIES CORP.
OF  AN  OFFER  TO  BUY,  TO  ANY  PERSON  IN   ANY                      (DEPOSITOR)
JURISDICTION WHERE SUCH  AN OFFER OR  SOLICITATION
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS              ---------------------------
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY                 PROSPECTUS SUPPLEMENT
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF  ANY              ---------------------------
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.
                 _________________                            GREENWICH CAPITAL MARKETS, INC.

                 TABLE OF CONTENTS                              ---------------------------

                                              PAGE
                                                                     December 11, 1997
               PROSPECTUS SUPPLEMENT

Incorporation of Certain Documents
 by Reference . . . . . . . . . . . . .         ii
Summary of Terms  . . . . . . . . . . .        S-1
Risk Factors  . . . . . . . . . . . . .       S-10
New Century's Portfolio of
  Mortgage Loans. . . . . . . . . . . .       S-17
The Trust Fund  . . . . . . . . . . . .       S-20
The Pooling and Servicing Agreement . .       S-30
Description of the Certificates . . . .       S-37
The Certificate Insurer . . . . . . . .       S-66
Use of Proceeds . . . . . . . . . . . .       S-66
Certain Material Federal Income
  Tax Consequences. . . . . . . . . . .       S-66
State Taxes . . . . . . . . . . . . . .       S-69
ERISA Considerations  . . . . . . . . .       S-69
Legal Investment Considerations . . . .       S-72
Method of Distribution  . . . . . . . .       S-73
Legal Matters . . . . . . . . . . . . .       S-73
Ratings . . . . . . . . . . . . . . . .       S-73
Index of Defined Terms  . . . . . . . .       S-75

                    PROSPECTUS

Prospectus Supplement or Current Report
  on Form 8-K . . . . . . . . . . . . . . . .   2
Incorporation of Certain Documents
  by Reference. . . . . . . . . . . . . . . .   2
Available Information . . . . . . . . . . . .   2
Reports to Securityholders. . . . . . . . . .   3
Summary of Terms. . . . . . . . . . . . . . .   4
Risk Factors  . . . . . . . . . . . . . . . .  11
The Trust Fund. . . . . . . . . . . . . . . .  16
Use of Proceeds . . . . . . . . . . . . . . .  22
The Depositor . . . . . . . . . . . . . . . .  22
Loan Program. . . . . . . . . . . . . . . . .  22
Description of the Securities . . . . . . . .  24
Credit Enhancement. . . . . . . . . . . . . .  34
Yield and Prepayment Considerations . . . . .  40
The Agreements. . . . . . . . . . . . . . . .  42
Certain Legal Aspects of the Loans. . . . . .  55
Certain Material Federal Income
  Tax Considerations. . . . . . . . . . . . .  67
State Tax Considerations. . . . . . . . . . .  86
ERISA Considerations. . . . . . . . . . . . .  86
Legal Investment. . . . . . . . . . . . . . .  89
Method of Distribution. . . . . . . . . . . .  90
Legal Matters . . . . . . . . . . . . . . . .  90
Financial Information . . . . . . . . . . . .  91
Rating. . . . . . . . . . . . . . . . . . . .  91

==================================================          ==================================================

</TABLE>



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