FINANCIAL ASSET SECURITIES CORP
424B5, 1997-04-11
ASSET-BACKED SECURITIES
Previous: MILLENNIUM PHARMACEUTICALS INC, DEF 14A, 1997-04-11
Next: 3-D GEOPHYSICAL INC, 8-K/A, 1997-04-11




PROSPECTUS SUPPLEMENT
(To Prospectus dated April 4, 1997)


              CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B          
              $27,200,000   CLASS A-1  7.13%  PASS-THROUGH RATE
              $24,200,000   CLASS A-2  6.95%  PASS-THROUGH RATE
              $30,950,000   CLASS A-3  7.02%  PASS-THROUGH RATE
              $18,350,000   CLASS A-4  7.16%  PASS-THROUGH RATE
              $19,550,000   CLASS A-5  7.48%  PASS-THROUGH RATE
              $11,550,000   CLASS A-6  7.91%  PASS-THROUGH RATE
              $11,750,000   CLASS A-7  7.41%  PASS-THROUGH RATE
             $25,469,000   CLASS A-8  VARIABLE PASS-THROUGH RATE
              $7,425,000   CLASS M-1F  7.73%  PASS-THROUGH RATE
              $8,250,000   CLASS M-2F  7.95%  PASS-THROUGH RATE
             $3,010,000   CLASS M-1A  VARIABLE PASS-THROUGH RATE
             $1,872,000   CLASS M-2A  VARIABLE PASS-THROUGH RATE
              $5,775,000   CLASS B-1F  8.28%  PASS-THROUGH RATE
             $2,196,812   CLASS B-1A  VARIABLE PASS-THROUGH RATE


                  Home Equity Loan Pass-Through Certificates
Distributions payable on the 25th day of each month, commencing in April 1997

                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor

                               CITYSCAPE CORP.
                             Seller and Servicer




    The Cityscape Home Equity Loan Trust,  Series 1997-B Certificates 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  and Class A-7  Certificates (collectively,  the "Group I Senior
Certificates"),  (ii) the   Class  A-8  Certificates  (the  "Group II  Senior
Certificates"),  (iii) the  Class  M-1F   Certificates  and  the  Class  M-2F
Certificates (collectively,  the "Group I Mezzanine  Certificates"), (iv) the
Class  M-1A Certificates and  the Class M-2A  Certificates (collectively, the
"Group II Mezzanine  Certificates"),  (v) the Class  B-1F  Certificates  (the
"Group I Subordinate  Certificates" and,  together  with the  Group I  Senior
Certificates   and   the  Group I   Mezzanine   Certificates,  the   "Group I
Certificates"), (vi) the Class B-1A  Certificates (the "Group II  Subordinate
Certificates" and,  together with  the Group II  Senior Certificates  and the
Group II Mezzanine  Certificates, the "Group II Certificates")  and (vii) the
Class R Certificates (the "Residual Certificates").  The Group I and Group II
Senior  Certificates  are collectively  referred  to  herein as  the  "Senior
Certificates,"  the  Group  I  and   Group  II  Mezzanine  Certificates   are
collectively  referred to  herein as  the  "Mezzanine Certificates,"  and the
Group I  and Group II  Subordinate Certificates are  collectively referred to
herein  as the  "Subordinate  Certificates."    The  Group  I  and  Group  II
Certificates  (collectively, the  "Offered  Certificates")  and the  Residual
Certificates are collectively referred to herein as the "Certificates."  Only
the Offered Certificates are offered hereby.


(Continued on the following page)


FOR  A  DISCUSSION OF  CERTAIN  RISKS ASSOCIATED  WITH AN  INVESTMENT  IN THE
OFFERED CERTIFICATES, SEE THE  INFORMATION UNDER "RISK FACTORS" ON  PAGE S-15
HEREIN AND IN THE PROSPECTUS ON PAGE 11.


 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 CAPITAL
                                 MARKETS, INC.
                              ------------------

April 7, 1997

(continued from the preceding page)

    The  Certificates  represent  in  the  aggregate  the  entire  beneficial
ownership interest in a  trust fund (the "Trust Fund") created  pursuant to a
Pooling and Servicing Agreement, dated as of March 14, 1997 (the "Pooling and
Servicing Agreement"), among the Depositor, Cityscape Corp. ("Cityscape"), as
seller and servicer  (in such  capacities, the "Seller"  and the  "Servicer,"
respectively),  and  First   Bank  National  Association,  as   trustee  (the
"Trustee").  The Trust Fund consists primarily of two separate pools (each, a
"Mortgage  Loan  Group")  of mortgage  loans  (the  "Mortgage  Loans").   The
Mortgage  Loan Groups  are  designated as  (i) Mortgage  Loan Group I,  which
consists of  a group of  fixed-rate home equity loans  (the "Group I Mortgage
Loans") secured by first and second liens on one- to four-family  residential
properties  and small mixed-use  properties and (ii) Mortgage  Loan Group II,
which consists of a group of adjustable-rate home equity loans (the "Group II
Mortgage Loans") secured  by first liens  on one- to four-family  residential
properties.    In  general,  the  Group I  Certificates  represent  undivided
ownership   interests  in  the  Group I  Mortgage  Loans,  and  the  Group II
Certificates represent undivided ownership interests in the Group II Mortgage
Loans.  Distributions on each class of Offered Certificates will be made from
collections on  the Mortgage Loans  of the  related Mortgage Loan  Group and,
under  certain  circumstances as  described  herein  and in  the  Pooling and
Servicing Agreement,  from collections  on the  Mortgage Loans  of the  other
Mortgage  Loan Group.    As of  March  14, 1997,  Mortgage Loan  Group  I and
Mortgage  Loan  Group  II  consisted  of Mortgage  Loans  (collectively,  the
"Initial  Mortgage  Loans")  having aggregate  unpaid  principal  balances of
$123,724,278.66 and $32,547,811.51,  respectively.   On or prior  to May  31,
1997, additional  mortgage loans  (the "Group  I Subsequent Mortgage  Loans")
having an  aggregate unpaid principal balance of  up to $41,275,721.34 may be
purchased by the Trust Fund with amounts on deposit  in an account (the "Pre-
Funding Account") established for such purpose on March 31, 1997, the date on
which  the Initial  Mortgage Loans were  conveyed to  the Trust Fund  and the
Certificates were 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  Senior  Certificates, the  Mezzanine
Certificates  and the Subordinate Certificates evidence senior, mezzanine and
subordinate  beneficial ownership interests, respectively, in the Trust Fund.
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  April
1997.



    The Offered Certificates  are being offered by the Underwriter  from time
to time  in negotiated  transactions or  otherwise at  varying  prices to  be
determined at the  time of sale. Gross proceeds to the Depositor with respect
to the  Offered Certificates were  $196,836,394.66 plus, with respect  to the
Group  I Certificates,  accrued  interest from  March  14, 1997  to, but  not
including, the  Closing Date, before  deducting issuance expenses  payable by
the Depositor.

    The  Offered Certificates  are  offered by  the  Underwriter, subject  to
prior sale 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
April 8, 1997.

    The  Trust Fund  is subject  to  optional termination  under the  limited
circumstances described herein. Any such  optional termination will result in
an early retirement of the Offered Certificates.

    THE YIELDS  TO MATURITY  OF THE  OFFERED CERTIFICATES MAY  VARY FROM  THE
ANTICIPATED YIELDS  TO THE EXTENT  ANY SUCH  CERTIFICATES ARE PURCHASED  AT A
DISCOUNT OR PREMIUM AND TO THE EXTENT THE RATE AND TIMING OF PAYMENTS THEREON
ARE  SENSITIVE  TO THE  RATE  AND  TIMING  OF PRINCIPAL  PAYMENTS  (INCLUDING
PREPAYMENTS) OF THE MORTGAGE  LOANS IN BOTH MORTGAGE LOAN GROUPS.   THE YIELD
TO INVESTORS ON  THE GROUP II CERTIFICATES  WILL ALSO BE SENSITIVE  TO, 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  any Offered Certificates purchased  at a discount,
the  risk that  a lower  than  anticipated rate  of principal  payments could
result  in an actual yield that  is lower than the  anticipated yield and, in
the case of any Offered 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.

    The interests  of the owners of  the Offered Certificates  will initially
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  such a  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, Cityscape'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.  The Offered Certificates do not constitute an
obligation of  or an interest in the Depositor,  the Trustee or Cityscape, or
any of their respective affiliates, and will  not be insured or guaranteed by
any governmental agency.  An election  has been 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.

    This Prospectus  Supplement does not  contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in the Prospectus dated  April 4, 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.

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

    Until  ninety days  after the  date  of this  Prospectus Supplement,  all
dealers effecting transactions  in the Offered  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.

               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  to Mr.  Peter McMullin, Vice  President, Financial  Asset Securities
Corp., in writing at 600 Steamboat Road, Greenwich, Connecticut 06830.




                               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        Cityscape   Home  Equity   Loan  Trust,   Series
                             1997-B,    Home    Equity   Loan    Pass-Through
                             Certificates  (the  "Certificates"),  consisting
                             of the  Class A-1, Class  A-2, Class  A-3, Class
                             A-4,  Class  A-5,  Class  A-6,   and  Class  A-7
                             Certificates (collectively, the "Group I  Senior
                             Certificates"), (ii) the Class A-8  Certificates
                             (the "Group II Senior Certificates"),  (iii) the
                             Class   M-1F   and   Class   M-2F   Certificates
                             (collectively,     the    "Group I     Mezzanine
                             Certificates"),  (iv) the Class  M-1A and  Class
                             M-2A  Certificates (collectively,  the "Group II
                             Mezzanine  Certificates"),  (v) the  Class  B-1F
                             Certificates    (the     "Group I    Subordinate
                             Certificates"  and,  together with  the  Group I
                             Senior  Certificates and  the Group I  Mezzanine
                             Certificates,   the   "Group I   Certificates"),
                             (vi) the Class B-1A  Certificates (the "Group II
                             Subordinate  Certificates"  and,  together  with
                             the   Group II  Senior   Certificates  and   the
                             Group II  Mezzanine Certificates,  the "Group II
                             Certificates")    and    (vii) the    Class    R
                             Certificates   (the  "Residual   Certificates").
                             The  Group I   Certificates  and  the   Group II
                             Certificates   are   collectively  referred   to
                             herein as the "Offered Certificates."  Only  the
                             Offered Certificates are offered hereby.

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

Servicer                     Cityscape Corp. ("Cityscape") is serving as the 
                             servicer (in such capacity,  the "Servicer"). 
                             See  "Servicing of Mortgage Loans--The  Servicer"
                             herein.   The  Mortgage   Loans  were originated 
                             or purchased by Cityscape (in such capacity, the
                             "Seller").

Trustee                      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").

Cut-Off Date                 With respect to any  Initial Mortgage Loan  
                             (as defined herein), the close  of business on  
                             March 14, 1997  (the "Initial Cut-Off  Date").  
                             With  respect to any  Group I Subsequent 
                             Mortgage Loan,  the close of business  on the
                             date identified in the Subsequent Transfer 
                             Agreement.

Closing Date                 March 31, 1997.


Description of Certificates

  A.  General                The Certificates were  issued pursuant to a
                             Pooling and Servicing Agreement,  dated as
                             of March  14, 1997  (the "Pooling and 
                             Servicing Agreement"), among the Depositor,
                             the Servicer, the Seller and the Trustee.

                             The  Group  I Certificates  will  generally
                             be  entitled to  receive collections on a 
                             group of fixed-rate home equity loans (the 
                             "Group  I Mortgage Loans") secured  by first 
                             and second liens  on one- to four-family  
                             residential properties  and  small mixed-use  
                             properties (the "Group I Mortgaged Properties").
                             The  Group II  Certificates will generally be
                             entitled  to  receive  collections  on   a  
                             group  of adjustable-rate  home equity  loans 
                             (the  "Group II  Mortgage Loans") secured by 
                             first liens on one- to four-family residential
                             properties (the "Group II  Mortgaged Properties"
                             and, together with the  Group I Mortgaged 
                             Properties,  the  "Mortgaged  Properties").   
                             Additionally, under certain circumstances,  as 
                             described herein and in the  Pooling
                             and Servicing Agreement, the Offered 
                             Certificates of each  Group will
                             be  entitled to  receive collections  on the
                             Mortgage  Loans of  the  other Group.   The 
                             Mortgage  Loans included  in the Trust  Fund
                             as of March 14, 1997  are  referred to  herein
                             as the  "Initial  Mortgage Loans" and those 
                             additional Group I  Mortgage Loans acquired by
                             the Trust Fund on or before  May 31, 1997  are 
                             referred to herein as  the "Group I Subsequent 
                             Mortgage Loans".

  B.  Form of Certificates       The Offered  Certificates will initially  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  April  1997  (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 (or  as of April  9, 1997, in  the
                         case  of  the  initial 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  on  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  the extent funds
                             (including  certain amounts  otherwise allocable
                             to the Offered  Certificates of the  other Group
                             or  the   Residual  Certificates  as   described
                             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 of  such  class and (ii) any
                             Unpaid Interest Shortfall Amount (as  defined
                             herein) payable to such class, except that 
                             payment of Unpaid Interest Shortfall Amounts to 
                             the Mezzanine  and Subordinate Certificates 
                             will  be subordinated to  payments of principal
                             due the Offered Certificates on such Distribution
                             Date.  See "Description  of the  Certificates--
                             Allocation  of Available Funds" herein.

        2.  Principal        Amounts  distributable in  respect of  principal
                             of  the Offered  Certificates  of a  given Group
                             will  be  allocated  to those  classes  of  such
                             Offered  Certificates then  entitled to  receive
                             distributions  of  principal in  the  order  and
                             priorities  described  in  "Description  of  the
                             Certificates--Allocation  of   Available  Funds"
                             herein.    On  each Distribution  Date,  to  the
                             extent  funds   are  available  therefor   after
                             distributions   of  interest   on  the   Offered
                             Certificates of  each Group (as described in the
                             preceding paragraph),  those classes of  Offered
                             Certificates then entitled  to receive principal
                             distributions will receive as  principal the sum
                             of  (i)  an   amount  (the  "Regular   Principal
                             Distribution  Amount") equal  to  the lesser  of
                             (a) the  aggregate of the  Certificate Principal
                             Balances  of  the Offered  Certificates  of such
                             Group  immediately  prior to  such  Distribution
                             Date  and  (b) the  sum   of  (x) all  scheduled
                             installments of Mortgage Loan principal  and all
                             unscheduled collections and  recoveries of prin-
                             cipal, in  each case to  the extent  relating to
                             the Mortgage  Loans  of such  Group  and to  the
                             extent  actually received by the Servicer during
                             the  related Due Period  and (y) in  the case of
                             Group  I, on  the Distribution  Date immediately
                             following  the Due  Period in  which the  end of
                             the Funding  Period (as defined  herein) occurs,
                             that  portion  of  the  Pre-Funded   Amount  not
                             utilized   to   purchase  Group   I   Subsequent
                             Mortgage   Loans   (the   "Unutilized    Funding
                             Amount"), if  such amount is  less than $100,000
                             and  (ii) to  the  extent  described  herein, an
                             amount     necessary     to     increase     the
                             Overcollateralized  Amount  (as defined  herein)
                             for    such   Group   to   the   related   Over-
                             collateralization  Target  Amount  (as   defined
                             herein).    If  the  Unutilized  Funding  Amount
                             equals  or  exceeds  $100,000,  holders  of  the
                             Group  I Certificates  will receive  a pro  rata
                             distribution of such  Unutilized Funding Amount,
                             as described herein (rather than a distribution 
                             of such amount pursuant to the order and 
                             priorities  otherwise  applicable to  the Regular
                             Principal Distribution  Amount  as described  in
                             "Description of  the Certificates--Allocation of 
                             Available Funds").

Pass-Through Rates       The  Pass-Through Rates for  the classes of  Group I
                         Certificates  are as  set forth  on  the cover  page
                         hereof.   The Pass-Through  Rate for  each class  of
                         Group II Certificates  for a particular Distribution
                         Date is  equal to the  lesser of (a) the  sum of (i)
                         One-Month LIBOR  on the related  LIBOR Determination
                         Date  (as defined herein) and (ii) the related Group
                         II  Pass-Through   Margin  and   (b)  the   Group II
                         Available  Funds  Cap.   The  Group  II Pass-Through
                         Margin for the Class A-8, Class M-1A, Class M-2A and
                         Class B-1A Certificates  will be equal to  0.23% (23
                         basis points),  0.40% (40 basis  points), 0.60%  (60
                         basis   points)  and   0.95%   (95  basis   points),
                         respectively, per annum until the first Distribution
                         Date  following  the Call  Option  Date  (as defined
                         below), and 0.46% (46 basis points), 0.60% (60 basis
                         points),  0.90% (90 basis  points) and 1.425% (142.5
                         basis  points),  respectively,  on  and  after  such
                         Distribution Date.  As to any Distribution Date, the
                         "Group II Available Funds  Cap" is a per  annum rate
                         equal  to the weighted average of the interest rates
                         (the  "Mortgage  Rates") on  the  Group  II Mortgage
                         Loans outstanding as of the first day of the related
                         Due Period, net of the  sum of (i) the Servicing Fee
                         Rate,  (ii) the rate  at which  the  Trustee Fee  is
                         determined  and  (iii) 0.50% (50  basis  points) per
                         annum.     The  "Call  Option  Date"  is  the  first
                         Distribution  Date  on   which  the  Combined  Group
                         Principal Balance (as  defined herein) is less  than
                         or  equal to 10% of the Aggregate Maximum Collateral
                         Amount (as defined herein).  The  Pass-Through Rates
                         for the Class  A-8, Class M-1A, Class M-2A and Class
                         B-1A Certificates for the Distribution Date in April
                         1997 will be 5.9175%, 6.0875%, 6.2875%  and 6.6375%,
                         respectively, per  annum.  See "Calculation  of One-
                         Month LIBOR" herein.

Credit Enhancement       The credit enhancement  provided for the  benefit of
                         the  holders  of the  Offered  Certificates  of each
                         Certificate  Group   consists  solely  of   (a)  any
                         overcollateralization resulting  from allocation  of
                         the internal  cash flows  of such  Certificate Group
                         and  the related Mortgage Loan Group, (b) any cross-
                         collateralization  as  described below  and  (c) the
                         subordination provided  to the  Offered Certificates
                         of one Group by any class or classes of Certificates
                         of such Group that are subordinate thereto.

                         Overcollateralization.  The Pooling and Servicing  
                         Agreement provides for limited  acceleration of 
                         principal  distributions on  the Offered 
                         Certificates of each Certificate Group relative to 
                         the  amortization of  the Mortgage  Loans  in the  
                         related  Mortgage Loan  Group.  This acceleration 
                         of principal  distributions on each Certificate Group
                         is achieved by the application  of certain excess  
                         cashflow (which  may include certain  funds available
                         with respect to the  Mortgage Loans in the other 
                         Mortgage  Loan Group) as a  payment of principal of
                         the Offered Certificates  of  such  Certificate 
                         Group,  thereby  creating overcollateralization to
                         the extent  the  aggregate  of  the  Loan
                         Balances (as  defined herein) of  the Mortgage  
                         Loans in the  related Mortgage Loan Group (such  
                         Certificate Group's "Group  Principal Balance")
                         and, in the case of the Group I Certificates, the 
                         Pre-Funded  Amount exceeds the aggregate Class 
                         Principal Balance of the Offered Certificates  of
                         such Certificate Group.  Once the required level of
                         over-collateralization for a Certificate Group is 
                         reached, and subject to the provisions described in 
                         the  next paragraph, further  application of such  
                         acceleration feature  will  cease  as to  that  
                         Certificate Group,  unless necessary to maintain   
                         the  required   level  of overcollateralization.

        As described herein,  subject to certain trigger tests, the  required
        levels  of overcollateralization  may, in  the case  of  the Group  I
        Mortgage Loans,  increase or,  in the  case of  either Mortgage  Loan
        Group, decrease.  An increase would result  in a temporary period  of
        accelerated amortization of  the Offered Certificates of the affected
        Certificate  Group  relative to  the related  Mortgage Loan  Group 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.

        Cross-collateralization.  In addition to  the foregoing, the  Pooling
        and Servicing  Agreement provides for cross-collateralization through
        the application of certain Available Funds generated  by one Mortgage
        Loan  Group to  fund  shortfalls in  Available  Funds and  to  create
        overcollateralization with respect  to the other Mortgage Loan Group.
        See "Description of the Certificates--Distributions"  and "Prepayment
        and Yield Considerations."

        Subordination.   The Group I and  Group II Mezzanine and  Subordinate
        Certificates are  subordinate in  right  of certain  payments to  the
        Group I  and Group II Senior  Certificates, respectively.  The  Class
        M-2F and Class M-2A Certificates are subordinate in  right of certain
        payments   to   the  Class   M-1F   and   Class  M-1A   Certificates,
        respectively.  The Group I and Group II  Subordinate Certificates are
        subordinate in  right of certain payments to the Group I and Group II
        Mezzanine Certificates,  respectively.   Generally,  on  any date  on
        which  no overcollateralization  exists, all  Realized Losses  on the
        Mortgage Loans  in each Mortgage Loan Group will be borne by the most
        subordinate class of Offered Certificates  in such Group before being
        borne by a class senior thereto.

The Mortgage Loan
  Groups         The Initial Mortgage  Loans were conveyed to the  Trust Fund
                 by the  Depositor on  March 31,  1997 (the  "Closing Date").
                 The Mortgage  Loans are  divided into  two  groups (each,  a
                 "Mortgage Loan Group"):  Mortgage Loan Group I  and Mortgage
                 Loan  Group  II.   The aggregate  principal balances  of the
                 Group I Mortgage Loans and the Group II Mortgage Loans as of
                 the  close of  business  on  the Initial  Cut-Off  Date were
                 $123,724,278.66 (the "Group I Initial Cut-Off Date Principal
                 Balance")  and $32,547,811.51 (the "Group II Initial Cut-Off
                 Date Principal Balance"), respectively.

        The  Initial Mortgage Loans  consist of 2,243 Mortgage Loans relating
        to Mortgaged  Properties located  in 36  states and  the District  of
        Columbia.  

        Group  I  Subsequent Mortgage  Loans  having  an aggregate  principal
        balance  of up to  $41,275,721.34 may  also be included  in the Trust
        Fund on or before May 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 lien or, in the case of certain
        Group  I Mortgage  Loans,  a second  lien  on the  related  Mortgaged
        Property.

        Each  Mortgage  Loan  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  amortization schedule  extends beyond  the stated  maturity date
        and which  provide for a  payment at  maturity that is  substantially
        larger than any scheduled payment.

        All  weighted averages  specified herein  are weighted  based  on the
        Cut-Off Date Principal  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  in a particular Group  mean percentages based on  the
        aggregate principal  balance of the Mortgage  Loans in such Group  as
        of the Initial Cut-Off Date.  

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

                 The  statistical information  presented  in  this Prospectus
                 Supplement  regarding  the  Mortgage  Loan  Groups is  based
                 solely on the Initial  Mortgage Loans and does not take into
                 account  any Group  I Subsequent Mortgage Loans  that may be
                 added to  the Mortgage Loan Groups 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 Group I
                 Mortgage Loans may vary in certain respects from  comparable
                 information based  on the  actual composition  of the  final
                 Group I Mortgage Loans.  See "The Mortgage Loan Groups."

        Group I  Mortgage Loans.  The Group I Mortgage Loans consist of 1,941
        fixed-rate  home equity  loans  acquired by  the  Trust Fund  on  the
        Closing Date  (the "Initial Group I  Mortgage Loans") and secured  by
        first and second  liens on one- to four-family residential properties
        and small mixed-use properties located in 36 states  and the District
        of Columbia.

        Initial Group I Mortgage Loans  representing approximately 90.06%  of
        the Group  I Initial Cut-Off  Date Principal  Balance are secured  by
        mortgages  which are  first  liens.   The  remainder of  the  Initial
        Mortgage Loans are  second in lien priority (together with  any Group
        I  Subsequent Mortgage  Loan that  is second  in  lien priority,  the
        "Second  Mortgage Loans")  to  mortgage  loans  that are  secured  by
        senior liens on the related Mortgaged Properties 
        (any such  senior lien, a  "First Lien"),  which First Lien  mortgage
        loans are not included in the Group I Mortgage Loans.

        The  Initial Group I Mortgage Loans bear interest at fixed rates (the
        "Group  I Mortgage  Rates") which  ranged from  7.99%  to 18.00%  per
        annum.   The weighted  average Group I  Mortgage Rate  of the Initial
        Group I  Mortgage Loans was approximately 11.90% per  annum as of the
        Initial Cut-Off Date.  As  of the Initial Cut-Off Date, less than  1%
        of the Group I Mortgage Loans were Simple Interest Loans (as  defined
        herein).   The principal  balances of  the Initial  Group I  Mortgage
        Loans as  of  the  Initial  Cut-Off Date  ranged  from  approximately
        $9,197  to $552,342.   The  average  Initial  Cut-Off Date  Principal
        Balance  of the  Initial  Group I  Mortgage Loans  was  approximately
        $63,743.   The weighted average original  term to stated maturity  of
        the Initial Group  I Mortgage  Loans as of  the Initial Cut-Off  Date
        was approximately  223 months.   The weighted  average remaining term
        to  stated maturity of  the Initial Group I  Mortgage Loans as of the
        Initial  Cut-Off  Date was  approximately  221  months.   As  of  the
        Initial Cut-Off Date, the weighted average number of  months that had
        elapsed since origination  of the Initial Group I Mortgage  Loans was
        approximately 2 months.

        The  lowest   and   highest   Combined   Loan-to-Value   Ratios,   at
        origination,   of   the  Initial   Group   I   Mortgage  Loans   were
        approximately 5.88% and 96.27%, respectively.   The weighted  average
        Combined Loan-to-Value Ratio of  the Initial Group  I Mortgage  Loans
        at  origination was  approximately 73.25%.   "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.

        Initial Group I Mortgage Loans  representing approximately 56.51%  of
        the Group I  Initial Cut-Off Date  Principal Balance  require monthly
        payments of principal  based on amortization  schedules significantly
        longer  than  the respective  original terms  of such  Mortgage Loans
        (each,  a  "Balloon   Mortgage  Loan"),   in  each  case  leaving   a
        substantial portion of  the original principal amount due and payable
        on  the  maturity  date (each  such  payment,  together  with accrued
        interest  on the  related  Balloon Mortgage  Loan for  the  one-month
        period  ending on  the  day preceding  its  stated maturity  date,  a
        "Balloon  Payment").   Each  Group  I 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 Loan  over its  original term.   See  "Risk
        Factors--Balloon Mortgage Loans".

        On  or prior to  May 31, 1997, the Trust  Fund is expected to acquire
        from  an  identified   group  of  mortgage  loans,  subject  to   the
        availability  thereof, Group  I Subsequent  Mortgage Loans  that will
        have been  originated or  purchased on  or before  such  date by  the
        Seller.    The   maximum  aggregate  principal  amount  of  Group   I
        Subsequent Mortgage Loans that may be so acquired by the Trust 
        Fund is approximately $41,275,721.34.  All of the  Group I Subsequent
        Mortgage  Loans will  be  secured by  liens  on one-  to  four-family
        residential properties.  See "The Mortgage Loan Groups".

        Group II  Mortgage Loans.  The Group II Mortgage Loans consist of 302
        adjustable-rate home equity  loans secured by first liens on  one- to
        four-family residential properties  located in 24 states.  The  Group
        II Mortgage  Loans bear interest at  variable Mortgage Rates that  as
        of  the Initial  Cut-Off  Date ranged  from  7.99%  to 14.50%.    The
        weighted average  Mortgage Rate for the  Group II Mortgage Loans  was
        approximately 10.39%  per annum as of the  Initial Cut-Off Date.  The
        principal  balances  of  the  Group II  Mortgage  Loans  ranged  from
        approximately  $18,977 to $625,000.  The average principal balance of
        the  Group II  Mortgage  Loans as  of the  Initial  Cut-Off  Date was
        approximately $107,774.    The  weighted  average  original  term  to
        stated maturity  of the  Group II  Mortgage Loans  as of the  Initial
        Cut-Off Date was approximately  360 months.   As of the Initial  Cut-
        Off Date,  the weighted  average number  of months  that had  elapsed
        since  origination  of   the  initial  Group II  Mortgage  Loans  was
        approximately  1 month.    The  weighted average  remaining  term  to
        stated maturity of the Group II Mortgage Loans  was approximately 359
        months.    The weighted  average  number  of months  until  the  next
        Adjustment Date  for the Group  II Mortgage  Loans as of  the Initial
        Cut-Off Date  was approximately  8 months.   The  lowest and  highest
        Loan-to-Value Ratios  of the Group II  Mortgage Loans at  origination
        were  approximately 15.56%  and 93.83%,  respectively.   The weighted
        average Loan-to-Value Ratio of the Group II Mortgage Loans as of  the
        Initial  Cut-Off  Date  was  approximately  77.35%.    "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 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.    None of  the  Group  II Mortgage  Loans  are
        Balloon Mortgage Loans.

        Except as  described below, all  of the Group II  Mortgage Loans have
        Mortgage  Rates  that are  subject to  semi-annual adjustment  on the
        applicable day of the months specified in the  related Mortgage Notes
        (each  such date, an "Adjustment Date") to  equal the sum, rounded to
        the  nearest 0.125%,  of  (i) the  average  of the  London  interbank
        offered  rates for  six-month dollar  deposits in  the London  market
        ("Six-Month LIBOR")  and (ii) a  fixed percentage amount specified in
        each such Mortgage  Note (the "Gross Margin").  In no event, however,
        will the Mortgage  Rates of the Group  II Mortgage Loans  increase or
        decrease on  any Adjustment  Date by more  than 1.0%  per annum  with
        respect  to 83.75% of  the Group II Mortgage  Loans or more than 1.5%
        per annum  with  respect to  16.25% of  the Group  II Mortgage  Loans
        (each such rate limitation,  a "Periodic Rate  Cap").  A majority  of
        the Mortgage Loans were originated with Mortgage Rates  less than the
        sum of the then applicable Mortgage Index (as  defined herein) values
        and the related Gross Margins.  Approximately 19.89% of  the Group II
        Mortgage Loans  (the "2/28  LIBOR  Mortgage Loans")  will have  fixed
        Mortgage  Rates  for  24  months  after  origination  thereof  before
        becoming subject to the  semi-annual adjustment  described above for
        Group  II Mortgage Loans.  Each Group II Mortgage Loan, over the 
        life thereof, is subject  to a maximum  Mortgage Rate  (a "Maximum 
        Mortgage  Rate") equal  to  the  sum  of  the  initial  Mortgage  
        Rate thereof  and  a percentage (a  "Lifetime Cap")  set  forth  in 
        the  related  Mortgage Note.  Group II Mortgage  Loans representing 
        approximately 76.63% and 23.37% of the Group II Initial  Cut-Off 
        Date Principal Balance  have Lifetime  Caps  of  6.0% and  7.0%,  
        respectively,  per  annum.  In general,  each Mortgage  Loan provides
        that  in  no event  will  the Mortgage Rate be  less than the initial
        Mortgage Rate (such rate, the "Minimum Mortgage Rate").  Effective  
        with the first payment due on a Mortgage  Loan  after  each  related
        Adjustment  Date,  the  monthly payment will be adjusted  to an 
        amount which will fully  amortize the outstanding  principal  
        balance  of  the   Mortgage  Loan  over its remaining term.

        As of the Initial Cut-Off Date,  the lowest and highest Gross Margins
        of the  Group II Mortgage Loans  were approximately 4.25% and  9.85%,
        respectively, and  the weighted average of  the Gross Margins of  the
        Group II Mortgage Loans was approximately 7.15%.

        All of the  Group II Mortgage Loans  are Actuarial Loans  (as defined
        herein).

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

Pre-Funding Account      On the Closing Date, $41,275,721.34 (the "Pre-Funded
                         Amount")  was  deposited in  an  account (the  "Pre-
                         Funding  Account")  that  is  in  the  name  of  and
                         maintained  by the Trustee as part of the Trust Fund
                         and  will  be  used to  acquire  Group  I Subsequent
                         Mortgage  Loans.   See  "The  Mortgage Loan  Groups"
                         herein.   The Pre-Funding  Account shall  not be  an
                         asset  of the REMIC.   Any reinvestment  earnings on
                         amounts  in the Pre-Funding Account shall 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) May 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  Group  I Subsequent  Mortgage Loans  in
                         accordance with the Pooling and Servicing Agreement.
                         Any Unutilized Funding Amount will be distributed to
                         holders  of the classes  of Group I  Certificates on
                         the  related Distribution  Date in reduction  of the
                         related   Certificate   Principal   Balances,   thus
                         resulting in a partial  principal prepayment of  the
                         related Offered  Certificates  on such  date.    The
                         allocation  of  such  distribution  to  the  various
                         classes of Group  I Certificates will depend  on the
                         size  of  the  Unutilized Funding  Amount.    If the
                         Unutilized   Funding   Amount  equals   or   exceeds
                         $100,000, holders of  the Group I 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 Regular  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 deposited  in an  account  (the
             "Capitalized Interest Account") 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  Dates  in   April,  May  and  June  1997  to  cover
             shortfalls  in  interest on  the  Group  I Certificates  that may
             arise as a result  of the utilization of the Pre-Funding  Account
             for  the  purchase  by the  Trust  Fund  of  Group  I  Subsequent
             Mortgage Loans after the Closing Date.  Any amounts remaining  in
             the Capitalized  Interest  Account  at  the end  of  the  Funding
             Period  are  required to  be paid  directly to  the Seller.   The
             Capitalized Interest Account shall not be an asset of the  REMIC.
             Any reinvestment earnings on amounts  in the Capitalized Interest
             Account shall be taxable to the Seller.

Underwriting Standards       As described  herein, the Seller's  underwriting
                             standards  generally  are  less  stringent  than
                             those  of  FNMA  or  FHLMC  with  respect  to  a
                             borrower's credit history  and in certain  other
                             respects.     A   borrower's  tarnished   credit
                             history may not preclude the  Seller from making
                             a  loan.    As  a result  of  this  approach  to
                             underwriting, the Mortgage  Loans may experience
                             higher  rates  of  delinquencies,  defaults  and
                             foreclosures  than  mortgage loans  underwritten
                             in a more traditional manner.   See "Cityscape's
                             Portfolio   of    Mortgage   Loans--Underwriting
                             Guidelines of the Seller" herein.

Servicing        Cityscape is  serving as the Servicer  under the Pooling and
                 Servicing Agreement.  The Servicer  will be responsible  for
                 servicing 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").  See  "The   Pooling  and
                 Servicing Agreement--Servicing  Compensation and  Payment of
                 Expenses" herein.

        The Servicer is obligated to make advances ("Advances")  with respect
        to  delinquent payments  of  interest on  any  Mortgage Loan  to  the
        extent described  herein. The Trustee will  be obligated to make  any
        such  Advance 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  per annum  rate equal  to the  related
                     Mortgage Rate  (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 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 in 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 for which the Combined
                             Group Principal  Balance is  less than  or equal
                             to  10%  of  the  Aggregate  Maximum  Collateral
                             Amount (as  defined herein), the  holders of the
                             majority interest  in the Residual  Certificates
                             will  have the option  (but not  the obligation)
                             to purchase,  as a whole, the Mortgage Loans and
                             the  REO Property,  if  any,  remaining  in  the
                             Trust   Fund  and   thereby  effect   the  early
                             retirement  of  all Certificates.  The  Servicer
                             will  have  a  similar  purchase  option  on any
                             Distribution  Date on  which the  Combined Group
                             Principal Balance  is less than  or equal  to 5%
                             of  the  Aggregate  Maximum  Collateral  Amount.
                             See  "Description of  the Certificates--Optional
                             Termination" herein.

Certain Federal Income Tax
  Considerations         An election  has been made  to treat the  Trust Fund
                         (other  than   the  Pre-Funding   Account  and   the
                         Capitalized Interest  Account)  as  a  "real  estate
                         mortgage  investment  conduit"   (the  "REMIC")  for
                         federal   income    tax   purposes.    The   Offered
                         Certificates constitute  "regular interests"  in the
                         REMIC and  the Residual Certificates  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.

        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      The Group I  Senior Certificates and Group II Senior Certificates
             have been  rated "AAA" by Standard  & Poor's Ratings Services,  a
             division  of The  McGraw-Hill  Companies,  Inc.  ("S&P"), Duff  &
             Phelps Credit  Rating Co. ("DCR")  and Fitch  Investor's Service,
             L.P.  ("Fitch"  and,  together  with  S&P  and  DCR, the  "Rating
             Agencies").  The Class M-1F Certificates and the Class M-1A  
             Certificates have  been rated  "AA", and  the Class  M-2F 
             Certificates and the Class M-2A Certificates have been  rated 
             "A", by each  of the Rating Agencies.   The Class B-1F 
             Certificates have been rated "BBB+" by S&P  and "BBB" by  DCR 
             and Fitch, and the  Class B-1A Certificates have  been rated 
             "BBB" by  each of the Rating  Agencies.  No rating  addresses 
             whether  Group I 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.

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  Certificates  are
purchased at a discount  or premium and to the extent the  rate and timing of
payments thereon  are sensitive to the rate  and timing of principal payments
(including prepayments)  of the  Mortgage Loans.   Certificateholders  should
consider, in the  case of any Offered  Certificates purchased at  a discount,
the  risk that  a lower  than anticipated  rate of  principal payments  could
result in  an actual yield that is  lower than the anticipated  yield and, in
the case of  any Offered 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.  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  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  higher (or
lower)  than  the  rate  anticipated   by  the  investor  during  the  period
immediately following  the issuance  of the Offered  Certificates may  not be
offset by a subsequent  like decrease (or increase) in the  rate of Principal
Prepayments.

    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  Cityscape or  the  Servicer).  In
addition, as  described herein, Initial  Group I Mortgage  Loans representing
approximately 56.51%  of the Group  I Initial Cut-Off Date  Principal 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.  The  Mortgage Loans may  be
prepaid by the  mortgagors (each, a "Mortgagor")  at any time;  however, with
respect to certain  Mortgage Loans, a prepayment charge  will generally apply
to full and  partial prepayments by Mortgagors  during the first three  years
after  origination.   Any  such prepayment  charge  will be  retained by  the
Servicer as additional servicing compensation. The Mortgage Loans are subject
to the "due-on-sale" provisions  included therein. Prepayments,  liquidations
and  purchases of  the Mortgage  Loans  (including any  optional purchase  by
Cityscape or the Servicer of a defaulted Mortgage Loan or any purchase by the
holders of  the majority of the Residual Certificates  or the Servicer 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 to holders of the Offered Certificates then entitled to receive
principal distributions of principal 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 Due Period in which the  end of the Funding Period
occurs, a principal prepayment will be made to the holders of certain classes
of Group I Certificates in the amount which represents the excess of the Pre-
Funded Amount  over the  aggregate  Loan Balance  of all  Group I  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 (as with each Mortgage Loan
Group included  in the Trust  Fund) is the average  amount of time  that will
elapse from the  date such pool is formed  until each dollar of  principal is
scheduled to be 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 Mortgage Loan Groups--General".  

    Defaults and Delinquent Payments.   The yields to maturity of the Offered
Certificates will  be sensitive  to defaults and  delinquent payments  on the
Mortgage Loans.  The  Servicer will  not be  required to  advance amounts  in
respect of  delinquent payments  of  principal of  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 borne by a class
of Certificates  subordinate thereto,  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
borne by a subordinate class 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 Group I Mortgage  Loans in respect of any  Due
Period  generally will not  be passed through  to the holders of  the Group I
Certificates until the Distribution Date in the following calendar month.  As
a  result,   the  monthly  distributions  to  the  holders  of  the  Group  I
Certificates  generally  will  reflect Mortgagor  payments  during  the prior
calendar month.  Each Distribution Date will be on the 25th day of each month
(or the next succeeding  business day), commencing in April 1997.   Thus, the
effective yield to the holders of all Group I Certificates will be below that
otherwise  produced by the related  Pass-Through Rate and  the price paid for
the Group I Certificates by such holders because distributions on the Offered
Certificates in respect of any given month will not be made until on or about
the 25th  day of the following  month and will not bear  interest during such
delay.

BALLOON MORTGAGE LOANS

    Initial Group  I Mortgage Loans representing  approximately 56.51% of the
Group I  Initial Cut-Off Date  Principal 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 require the related  Mortgagor to refinance
the Mortgage Loan or to sell the Mortgaged Property on or prior to the stated
maturity date.   The  ability of a  Mortgagor 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 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.

GROUP I SUBSEQUENT MORTGAGE LOANS

    The  ability  of the  Seller  to  originate or  purchase  mortgage  loans
subsequent to the date hereof and  on or prior to May 31, 1997  that meet the
requirements for transfer  to the Trust Fund under  the Pooling and Servicing
Agreement 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 Due
Period in which the end of the  Funding Period occurs, a principal prepayment
will be made to the holders of certain classes of Group I Certificates in the
amount which  represents the excess  of the Pre-Funded  Amount over the  Loan
Balance of all Group  I 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)).

SECOND MORTGAGE LOANS

    Initial  Group  I Mortgage  Loans  representing  90.06% of  the  Group  I
Initial Cut-Off Date  Principal Balance are secured by first  liens, with the
remaining Initial Group I Mortgage Loans (representing approximately 9.94% of
the Group  I Initial  Cut-Off Date Principal  Balance) being  Second Mortgage
Loans.   The First  Liens related to  such Second Mortgage  Loans will not be
included in the Mortgage Loan Groups.

    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 first mortgage
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 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  be
required to 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 extinguish  the  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 (including Balloon
Payments)  on  the Mortgage  Loans  and,  accordingly,  the actual  rates  of
delinquencies,  foreclosures and  losses  with respect  to the  Mortgage Loan
Groups.

    Information is  provided under "The  Mortgage Loan  Groups--General" with
respect to the Combined Loan-to-Value Ratios of the Initial Group  I 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 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.

    Initial Group  I Mortgage  Loans and Group  II Mortgage Loans  secured by
non-owner occupied  Mortgaged Properties represent (in each case based solely
upon statements  made by  the borrowers  at the  time of  origination of  the
related Mortgage  Loan) approximately 12.64%  of the Group I  Initial Cut-Off
Date Principal Balance  and approximately 8.54% of the Group  II Initial Cut-
Off Date Principal Balance, respectively.

UNDERWRITING STANDARDS, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

    As  described  herein, Cityscape's  underwriting standards  generally are
less  stringent  than  those of  the  Federal  National  Mortgage Association
("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC") with respect
to a borrower's credit  history and in certain other respects.   A borrower's
tarnished credit history may not preclude Cityscape from making a loan.  As a
result of  this approach to  underwriting, the Mortgage Loans  may experience
higher rates of  delinquencies, defaults and foreclosures than mortgage loans
underwritten  in  a  manner which  is  more  similar to  the  FNMA  and FHLMC
guidelines.

    Cityscape  commenced  servicing portfolios  of  mortgage  loans in  1994.
Accordingly,  Cityscape  does  not  have  sufficient  historical delinquency,
bankruptcy, foreclosure or default information  on which to rely for purposes
of  estimating the  future delinquency  and loss  experience of  the Mortgage
Loans.


GEOGRAPHIC CONCENTRATION

    Initial  Group   I  Mortgage  Loans  representing  approximately  26.22%,
10.69%, 9.10%, 6.63%,  6.60% and 5.39%  of the Group  I Initial Cut-Off  Date
Principal Balance  are secured by  Mortgaged Properties located in  New York,
New   Jersey,  Maryland,  Ohio,   Pennsylvania  and  Illinois,  respectively.
Group II Mortgage  Loans representing  approximately 30.27%,  17.22%, 15.84%,
7.48% and 5.33%  of the Group II  Initial Cut-Off Date Principal  Balance are
secured by mortgaged properties  in New York, Illinois, New  Jersey, Ohio and
Maryland,  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.

SMALL MIXED-USE PROPERTIES

    Initial Group I  Mortgage Loans representing  approximately 1.54% of  the
Group I Initial Cut-Off Date Principal Balance are secured by small mixed-use
properties.   These are properties  which have two  to seven  units including
space used for  retail, professional or other commercial  uses.  The Servicer
has only  recently commenced servicing  mortgages secured by  small mixed-use
properties  and, accordingly,  has no representative  historical delinquency,
bankruptcy, foreclosure, default  or prepayment experience applicable  to the
Mortgage Loans.  Due to the limited market for  such properties, in the event
of  a  foreclosure,  it  is  expected  that  the  time  it  takes  to recover
liquidation proceeds will be longer than with the single-family properties.

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 such  action 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
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.

PURCHASED MORTGAGE LOANS

    Substantially all of the Mortgage Loans  will have been either originated
by or on behalf of the Seller or purchased and re-underwritten  by the Seller
in  accordance  with  the  Seller's  customary loan  purchase  program.    As
described herein, the Seller will make certain representations and warranties
regarding all of the Mortgage Loans and, in the event of a breach of any such
representation   or  warranty  that  materially  and  adversely  affects  the
Certificateholders, the Seller will be required either to cure such breach or
repurchase the related Mortgage Loan or Loans.  Upon the purchase of mortgage
loans from  third-party originators,  Cityscape generally  requires that  the
servicing of such  mortgage loans be transferred to  it.  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.

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 has warranted 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  disclosure.  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 Offered
Certificateholders  only  indirectly   through  DTC  and  its   participating
organizations.   See "Description of the Certificates  -- Form, Denomination,
Exchange, Registration and Title".

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  Mortgage 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 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.  




                   CITYSCAPE'S PORTFOLIO OF MORTGAGE LOANS

UNDERWRITING GUIDELINES OF CITYSCAPE

    The   following  is   a  description   of  the   underwriting  guidelines
customarily and currently  employed by Cityscape with respect  to home equity
loans  which it originates or purchases from  others.  Cityscape revises such
guidelines from time to time in  connection with changing economic and market
conditions.

    Cityscape's business  consists primarily  of originating, purchasing  and
servicing  home equity  loans.   Cityscape specializes  in home  equity loans
(such  term as  used herein  includes  both refinancings  and purchase  money
loans) that do  not conform  to the  underwriting standards  of FNMA,  FHLMC,
banks and other primary lending institutions, particularly as  such standards
relate  to  a prospective  borrower's  credit  history.   In  analyzing  loan
applications, Cityscape analyzes both the  borrower's credit and the value of
the  underlying   property  which  will   secure  the  loan,   including  the
characteristics of the underlying First Lien, if any.

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

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

    Cityscape   originates   home   equity   loans  with   different   credit
characteristics depending  on the  credit profiles  of individual  borrowers.
Except  for Balloon  Mortgage  Loans,  the home  equity  loans originated  by
Cityscape generally have  amortization schedules ranging from 15  years to 30
years, bear interest at either adjustable rates based on indices set forth in
the related Mortgage Notes or fixed  rates and require equal monthly payments
which are due as of  a scheduled day of each month which is fixed at the time
of  origination.   Cityscape also  originates  Balloon Mortgage  Loans, which
generally  provide for scheduled amortization  over 30 years  with a due date
and a Balloon Payment at the end of the fifteenth year.  The principal amount
of the  loans purchased or  originated by  Cityscape generally ranges  from a
minimum of $8,500 to a maximum of $500,000, except that in some instances, on
an exception basis, Cityscape may accept a loan with a principal amount of up
to  $650,000.  Under  current policy, the  majority of the  home equity loans
Cityscape acquires or originates have Combined  Loan-to-Value Ratios which do
not  exceed  85%,  except that  in  some  instances, on  an  exception basis,
Cityscape may  accept a loan with a Combined  Loan-to-Value Ratio up to 100%.
The  collateral  securing loans  acquired  or  originated  by  Cityscape  are
generally   one-   to   four-family   residences,   including   condominiums,
manufactured  housing and  townhomes and  such properties may  or may  not be
occupied by  the owner.   It is Cityscape's  policy not  to accept mobile  or
commercial properties (other  than small mixed-use properties)  or unimproved
land  as  collateral.    However,  Cityscape  will accept  small  multifamily
properties which consist of more than four residential units.

    Cityscape's home  equity  loan  program  includes  a  full  documentation
program and a non-income verification  program.  Under the full documentation
program,  the  borrower's  total  monthly  debt  obligations  (which  include
principal and interest on the new loan and all other mortgages, loans, charge
accounts  and  scheduled indebtedness)  generally  cannot exceed  50%  of the
borrower's  monthly  gross income.    Loans  to  borrowers who  are  salaried
employees must be supported by  current employment information in addition to
employment history.   This  information  for full  documentation programs  is
generally verified based on written  confirmation from employers, one or more
pay-stubs, recent W-2 tax forms, recent tax returns or telephone confirmation
from the employer.  For Cityscape's non-income verification program, proof of
employment or self-employment is required.

    Cityscape  requires  that  a  full appraisal  of  the  property  used  as
collateral  for any  loan  that it  acquires  or originates  be  performed in
connection with the origination of the loan.  All appraisals are performed by
third party, fee-based appraisers and generally conform to current FNMA/FHLMC
secondary market requirements for residential property appraisals.  Each such
appraisal includes,  among other  things, an inspection  of the  exterior and
interior of the subject property and, where available, data from sales within
the  preceding  12 months  of  similar  properties  within the  same  general
location as the subject property.

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

    Cityscape requires  title insurance coverage  issued by an  approved ALTA
title  insurance  company on  all  property  securing  home equity  loans  it
originates or purchases.  The loan originator and its assignees are generally
named as the insured.  Title insurance policies indicate the lien position of
the  mortgage loan and  protect Cityscape against  loss if the  title or lien
position is  not as  indicated.   The applicant  is also  required to  secure
hazard and,  in certain instances, flood insurance in an amount sufficient to
cover the  lesser of (a)   the new  loan and any  senior mortgage and  (b) an
amount sufficient to cover replacement costs of the Mortgaged Property.

    Cityscape has  established  classifications with  respect  to the  credit
profiles of loans based  on certain of the borrower's  characteristics.  Each
loan applicant is  placed into one of  four letter ratings ("A"  through "D",
with subratings within those categories),  depending upon a number of factors
including the applicant's credit history,  based on credit bureau reports and
employment status.  Terms of loans made by Cityscape,  as well as the maximum
loan-to-value  ratio  and debt  service  to  income coverage  (calculated  by
dividing fixed monthly debt payments by gross monthly income), vary depending
upon the classification of the borrower.  Borrowers with lower credit ratings
generally pay higher interest rates and  loan origination fees.  The criteria
currently used by Cityscape in classifying loan applicants can be generalized
as follows:

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

             -   Existing mortgage loans:  required to be current at the time
                 the application is submitted,  with a maximum of one (or two
                 on a case-by-case  basis) 30-day late payment(s)  within the
                 last 12 months being acceptable.

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

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

             -   Maximum combined loan-to-value ratio:   up to 80% (or 90% on
                 an exception  basis) is permitted  for a loan  secured by an
                 owner-occupied one-to-four family  residence; 75% (or  up to
                 80% on an exception basis)  for a loan secured by  an owner-
                 occupied condominium; and 70%  (or up to 80% on an exception
                 basis)  for a  loan secured by a  non-owner-occupied one-to-
                 four family residence.

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


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

             -   Existing mortgage loans:  required to be current at the time
                 the application  is submitted, with  a maximum  of three (or
                 four  on a  case-by-case basis) 30-day late  payments within
                 the last 12 months being acceptable.

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

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

             -   Maximum combined loan-to-value ratio:   up to 80% (or 90% on
                 an exception  basis) is permitted  for a loan  secured by an
                 owner-occupied one-to-four family residence; and 70% (or 80%
                 on an  exception basis) for  a loan secured  by a non-owner-
                 occupied one-to-four family residence.

             -   Debt service-to-income ratio:  generally 50% or less (45% or
                 less for 90% loan-to-value ratios).

    "C" Risk.    Under  the  "C"  risk category,  a  loan applicant  may have
experienced significant credit problems in the past.

             -   Existing mortgage loans:   not required to be current at the
                 time  the application  is submitted; applicant is  allowed a
                 maximum of  five 30-day  late payments  and two  60-day late
                 payment within the last 12 months.

             -   Non-mortgage  credit:   significant prior  delinquencies may
                 have occurred,  but major  credit paid  or installment  debt
                 paid as agreed  may offset some delinquency;  all delinquent
                 credit must be current or paid off.

             -   Bankruptcy  filings:    must have  been  discharged,  and  a
                 minimum one year of re-established credit  is required.

             -   Maximum combined loan-to-value ratio:   up to 75% (or 80% on
                 an exception basis for  first liens only) is permitted for a
                 loan   secured  by  an  owner-occupied   one-to-four  family
                 residence;  65%  for  a  loan secured  by  an owner-occupied
                 condominium; and  70% for  a non-owner-occupied  one-to-four
                 family residence.

             -   Debt service-to-income ratio:  generally 50% or less.

    "D" Risk.    Under  the  "D" risk  category  a  loan  applicant  may have
experienced significant credit problems in the past.

             -   Existing mortgage loans:  must be brought current from  loan
                 proceeds and no more than 150 days delinquent at closing; an
                 explanation for such delinquency is required.

             -   Non-mortgage credit:   significant  prior defaults  may have
                 occurred,  but the  applicant  must be  able to  demonstrate
                 regularity  in  payment  of  some  credit  obligations;  all
                 charge-offs, judgments, liens or collection accounts must be
                 paid off.

             -   Bankruptcy  filings:   open Chapter 13 bankruptcies  will be
                 considered  with  evidence  that  the  plan  is  being  paid
                 according to terms; outstanding balance must be paid in full
                 and discharged from loan proceeds.

             -   Maximum  combined  loan-to-value  ratio:    up  to  70%   is
                 permitted  for a  loan secured by an  owner-occupied one-to-
                 four family residence;  60% for a loan  secured by an owner-
                 occupied condominium; and  65% for a non-owner-occupied one-
                 to-four family residence.

             -   Debt service-to-income ratio:  generally 50% or less.

        Exceptions.    As  described  above,  Cityscape  uses  the  foregoing
    categories and characteristics  only as  guidelines.   On a  case-by-case
    basis, Cityscape  may determine that the prospective mortgagor warrants a
    risk category  upgrade,  a  debt  service-to-income  ratio  exception,  a
    pricing  exception,  a  loan-to-value  exception  or  an  exception  from
    certain requirements of a  particular risk category (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  loan-to-value  ratio;  pride of  ownership;  stable
    employment or length of  occupancy at the applicant's current  residence.
    An upgrade  or exception may  also be allowed  if the applicant  places a
    down payment  in escrow equal  to at least 20%  of the purchase  price of
    the  mortgaged property,  or  if the  new  loan reduces  the  applicant's
    monthly aggregate  debt load.  Accordingly,  Cityscape may classify  in a
    more favorable risk category certain mortgage  loans that, in the absence
    of such compensating factors,  would satisfy only the criteria of  a less
    favorable risk category.

    Underwriting Guidelines for  Small Mixed-Use and Multifamily  Properties.
Cityscape  originates  mortgage  loans  secured  by  residential  multifamily
properties  consisting of  more than  four units  (although no  such mortgage
loans are included in  the Mortgage Loans) as well as  mortgage loans secured
by small mixed-use properties.  A potential mortgagor of such a property must
have established credit  and any charge-offs, judgment liens  or bankruptcies
generally  would disqualify  the application.   If  a potential  mortgagor is
attempting to obtain a mortgage on  a small mixed-use or multifamily property
with  two to six  units, then such  small mixed-use property  should have net
income at least equal  to debt service.  If any  such mortgagor is attempting
to obtain a mortgage on a small mixed-use or multi-family property with seven
or more units, such  mortgagor should have a net income to debt service ratio
of at least  1.2.   The maximum  Loan-to-Value Ratio Cityscape  allows for  a
small  mixed-use or  multifamily property  is  usually no  greater than  68%.
Cityscape  may require  a Phase  I  Environmental Report  for mortgage  loans
secured by properties with seven or more units depending on the location, the
use of the  subject property and any indication in the related appraisal of a
potential environmental problem.  1.54% of the Initial Group I Mortgage Loans
are secured by  small mixed-use Mortgaged Properties.   None of the  Group II
Mortgage Loans are secured by small mixed-use Mortgaged Properties.


                               CITYSCAPE CORP.

GENERAL

    Cityscape Corp., a New York corporation and a wholly owned subsidiary  of
Cityscape Financial Corp., a publicly  traded Delaware corporation, is a full
service mortgage banker engaged  in the business of originating,  purchasing,
selling and servicing mortgage loans primarily secured by one- to four-family
residential properties and small mixed-use or multifamily properties, with an
emphasis  on  non-conforming  first  and  second  mortgages.   Cityscape  was
incorporated in  New York  in 1985 and  currently is  licensed as  a mortgage
banker  or  registered,  as  required,  in 42  states  (including  New  York,
Illinois,  Maryland,   New  Jersey,  Indiana,   Pennsylvania,  Massachusetts,
Connecticut and Virginia) and the District of Columbia.

    Cityscape has  its principal  offices at 565  Taxter Road, Elmsford,  New
York 10523 (telephone number (914) 592-6677).  It currently has 800 employees
including professionals and  support staff.  For the years ended December 31,
1994, 1995  and 1996, Cityscape  originated or  purchased approximately  $154
million,  approximately $418 million and approximately $1.3 billion of loans,
respectively.   Cityscape's net worth  as of December  31, 1991,  1992, 1993,
1994,  1995  and  1996 was  $1,993,330,  $2,083,076,  $2,398,279, $3,176,738,
$50,657,221 and $83,426,520 respectively.

    As  of December 31,  1996, the  Servicer was  servicing a  loan portfolio
(including loans it  has retained for its  own account, but not  those master
serviced on  behalf of  others) of approximately  $1,485,308,459.   This loan
portfolio  consisted of  24,305 loans  with an  average principal  balance of
approximately $61,111.

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

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

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

    Cityscape intends  to  apply the  proceeds of  the sale  of the  Mortgage
Loans  to  satisfy   certain  obligations  arising  from   ongoing  financing
arrangements  between Cityscape  and an  affiliate of  the Depositor  and the
Underwriter.

DELINQUENCY AND CHARGE-OFF EXPERIENCE

    The following tables  set forth information  relating to the  delinquency
and foreclosure and loan charge-off experience of Cityscape for its servicing
portfolio of home  equity loans  (including home equity  loans serviced on  a
contractual  basis for  others but  not those  master serviced  on behalf  of
others) as of the dates or for the periods indicated.



                    DELINQUENCY AND FORECLOSURE EXPERIENCE



<TABLE>
<CAPTION>
                                   At December 31, 1995             At December 31, 1996
                                          Number                           Number
                                         of Loans         Amount          of Loans         Amount
<S>                                        <C>        <C>                 <C>        <C>

Servicing portfolio . . . . . . . .        5,043      $   327,273,085     24,305     $1,485,308,459
  Past due loans(1):
    30-59 days  . . . . . . . . . .           91      $     6,019,360      1,020     $   55,788,579
    60-89 days  . . . . . . . . . .           24      $     1,659,761        364     $   20,459,505
    90 days or more . . . . . . . .           42      $     2,489,565        493     $   28,900,463

Total past due loans  . . . . . . .          157      $    10,168,686      1,877      $ 105,148,547
Foreclosures pending(2) . . . . . .           49            4,050,186        369         28,370,475
REO Properties(3) . . . . . . . . .            3              224,086         15          1,009,990

Total past due loans, foreclosures
pending and REO Properties  . . . .          209      $    14,442,958      2,261       $134,529,012

Total past due loans, foreclosures
pending, and REO properties as a
percentage of servicing portfolio .         4.1%                 4.4%       9.3%                  9.1%

</TABLE>



(1) The past due period is based on the actual number of days  that a payment
    is contractually  past due.  A loan as to which a monthly payment was due
    30-59 days  prior to the  reporting period is considered  30-59 days past
    due, etc.

(2) Includes bankruptcies which preclude foreclosure.

(3) An  "REO  Property" is  a  property  acquired and  held  as  a result  of
    foreclosure or deed in lieu of foreclosure.







                          LOAN CHARGE-OFF EXPERIENCE


<TABLE>
<CAPTION>                                                          For the Twelve      For the Twelve
                                                                    Months Ended        Months Ended
                                                                    December 31,        December 31
                                                                        1995                1996
<S>                                                              <C>                 <C>           

Servicing portfolio at period end . . . . . . . . . . . . . .    $     327,273,085   $   1,485,308,459
Average outstanding(1)  . . . . . . . . . . . . . . . . . . .    $     147,690,551   $     840,646,422
  Number of loans outstanding . . . . . . . . . . . . . . . .                5,043              24,305
  Gross losses(2) . . . . . . . . . . . . . . . . . . . . . .    $          51,816   $          32,689
  Loan recoveries . . . . . . . . . . . . . . . . . . . . . .    $               0   $             689

  Net loan charge-offs  . . . . . . . . . . . . . . . . . . .    $          51,816   $          32,000

  Net loan charge-offs as a percentage of average outstanding                   0%                  0%
  Net loan charge-offs as a percentage of servicing portfolio
  at period end . . . . . . . . . . . . . . . . . . . . . . .                   0%                  0%

</TABLE>





(1) "Average  outstanding"  for  each  period  presented  is  the  arithmetic
    average of the principal balances  of the  loans in Cityscape's servicing
    portfolio outstanding at the close of business on the final  business day
    of each  month  during such  period.   With  respect to  REO  Properties,
    Cityscape generally  will obtain  an updated  appraisal of the  property,
    and the fair market value  (as determined by such new appraisal)  will be
    the principal balance used in such calculation.

(2) "Gross  losses" means the outstanding principal  balance plus accrued but
    unpaid interest on liquidated mortgage loans.

    The Servicer commenced  servicing portfolios of  mortgage loans in  1994.
Accordingly, neither the Servicer nor Cityscape has representative historical
delinquency,  bankruptcy, foreclosure  or  default  experience  that  may  be
referred  to for  purposes  of  estimating the  future  delinquency and  loss
experience of the Mortgage Loans.

    The increase  in the  above delinquency experience  for the period  ended
December 31, 1996 from the period ended December 31, 1995 may be  due in part
to  the Servicer moving its servicing operations to a new office in July 1996
and a conversion  to a new servicing  computer system in August  1996.  These
changes resulted  in system downtime  which may have affected  the Servicer's
collection operations.   There can be no assurance  that these events are the
cause of the  increase in the  delinquencies, and there  can be no  assurance
that the delinquencies will decrease in the future.

    While  the  above  delinquency   and  foreclosure  and  loan   charge-off
experiences  are typical  of Cityscape's  experiences  at the  dates for  the
periods  indicated,  there can  be  no  assurance  that the  delinquency  and
foreclosure and  loan charge-off  experiences on the  Mortgage Loans  will be
similar.  Accordingly, the  information should not necessarily be  considered
to  reflect the credit  quality of the  Mortgage Loans included  in the Trust
Fund, or as a basis of assessing the likelihood, amount or severity of losses
on the Mortgage Loans.  The statistical data in the tables is based on all of
the loans  in Cityscape's  servicing portfolio (including  home equity  loans
serviced on a contractual  basis for others but not those  master serviced on
behalf of  others).   The  Mortgage Loans,  in general,  are  likely to  have
characteristics which  may distinguish them from the majority of the loans in
Cityscape's servicing portfolio.

    The Offered Certificates will not represent  an interest in or obligation
of,  nor  are the  Mortgage  Loans guaranteed  by,  Cityscape or  any  of its
affiliates, nor  will they be  insured or guaranteed  by the Federal  Deposit
Insurance  Corporation  (the "FDIC")  or  any  other  governmental agency  or
instrumentality.


                           THE MORTGAGE LOAN GROUPS

GENERAL

    The  Initial  Mortgage Loans  include  2,243  fixed- and  adjustable-rate
mortgage loans evidenced by Mortgage Notes secured by first lien mortgages or
deeds of trust or, in the case of certain Group I Mortgage Loans, 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, commercial  properties (except  for
commercial  units in  the mixed-use  properties)  or unimproved  land.   With
respect to each  Initial Mortgage Loan, the "Cut-Off  Date Principal Balance"
is the unpaid principal balance of such Mortgage Loan on the  Initial Cut-Off
Date.

    Mortgage Loans in Cityscape's portfolio have been selected  for inclusion
in  the Mortgage  Loan  Groups with  a view  to satisfying  various standards
prevailing  in  the  mortgage-backed  securities market,  including  Mortgage
Rates, Combined Loan-to-Value Ratios, and terms to maturity.  Pursuant to the
Pooling and Servicing  Agreement, Cityscape has made  various representations
and warranties regarding the Mortgage Loans.   See "The Pooling and Servicing
Agreement -- Assignment of the 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.  All  weighted averages specified  herein are  weighted based on  the
Cut-Off Date Principal Balances of the Initial Mortgage Loans.  References to
percentages  of the  Mortgage Loans  in a  particular Group  mean percentages
based  on the  aggregate principal balance  of the Initial  Mortgage Loans in
such Group.  


GROUP I MORTGAGE LOAN STATISTICS

    The Initial Group  I Mortgage Loans consist of 1,941  fixed-rate Mortgage
Loans  evidenced   by  Mortgage  Notes  secured  by  Mortgages  on  Mortgaged
Properties located  in 36 states  and the  District of Columbia.   Additional
Mortgage Loans (the "Group  I Subsequent Mortgage Loans"), all of  which will
be  secured by  liens  on  one- to  four-family  residential properties,  are
expected to  be acquired  by the  Trust Fund  on or  prior to  May 31,  1997.
90.06%  of the Initial Group I  Mortgage Loans are secured  by first liens on
the related  Mortgaged Properties,  and the remainder  are secured  by second
liens on  the related Mortgaged Properties.  As  of the Initial Cut-Off Date,
the  aggregate Principal Balance  of the Initial  Group I  Mortgage Loans was
$123,724,278.66 (the "Group I Initial  Cut-Off Date Principal Balance").  The
Initial  Group I Mortgage Loans  bear interest at  fixed Mortgage Rates which
ranged from 7.99% to 18.00% per annum as of the Initial Cut-Off  Date.  As of
the Initial  Cut-Off Date, less  than 1% of the  Group I Mortgage  Loans were
Simple Interest Loans.   The weighted average  Mortgage Rate for the  Initial
Group I Mortgage Loans  was approximately 11.90% per annum as  of the Initial
Cut-Off  Date.   The lowest  Initial  Cut-Off Date  Principal Balance  of any
Mortgage Loan  was  approximately $9,197  and the  highest was  approximately
$552,342.  The average Initial Cut-Off Date Principal Balance of the Mortgage
Loans  was approximately  $63,743.   The  weighted average  original term  to
stated maturity  of the Initial Group I Mortgage Loans as of the Initial Cut-
Off Date  was approximately 223 months.   The weighted average remaining term
to stated maturity  of the Initial Group I  Mortgage Loans as of  the Initial
Cut-Off Date  was approximately 221 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 Group  I  Mortgage Loans  at
origination were approximately 5.88% and 96.27%, respectively.  The  weighted
average Combined Loan-to-Value Ratio of the Initial Group I Mortgage Loans as
of  the Initial Cut-Off Date was approximately  73.25%.  The weighted average
Combined Loan-to-Value Ratio  of the Initial Group I Mortgage  Loans that are
Second  Mortgage Loans  was approximately  73.87% as  of the  Initial Cut-Off
Date.

    Initial Group I Mortgage Loans representing 1.54% of  the Group I Initial
Cut-Off Date  Principal Balance are small mixed-use properties, which consist
of two to seven units including space used for retail, professional  or other
commercial uses.  

    Initial  Group  I Mortgage  Loans  representing  43.49% of  the  Group  I
Initial Cut-Off Date  Principal Balance are  fully amortizing Mortgage  Loans
having original stated maturities of not  more than 30 years.  The  remaining
Initial  Group I Mortgage Loans,  representing 56.51% of  the Group I Initial
Cut-Off Date  Principal  Balance,  consist of  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  Group I  Mortgage Loan,  including any  Balloon
Mortgage Loan, is scheduled to mature later than March 1, 2027.

    As of the Initial Cut-Off  Date, approximately 4.60% of the Initial Group
I Mortgage Loans were between 30 and 59 days past due, and no Initial Group I
Mortgage Loan was 60 or more days past due.

    The Combined Loan-to-Value  Ratios of the Initial Group I  Mortgage Loans
as of the Initial  Cut-Off Date 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
                                                                                           Group I
                                                                                         Initial Cut-
                                              Number of             Aggregate              Off Date
Range of Combined Loan-to-Value Ratios     Initial Group I     Initial Cut-Off Date       Principal
                  (%)                      Mortgage Loans       Principal Balance          Balance
<S>                                          <C>                  <C>                        <C>

5.88  - 10.00%                                     1              $       19,744.07            0.02%
10.01 - 15.00                                      9                     202,090.11            0.16
15.01 - 20.00                                      9                     256,738.09            0.21
20.01 - 25.00                                     15                     438,529.43            0.35
25.01 - 30.00                                     19                     832,410.90            0.67
30.01 - 35.00                                     27                   1,005,689.38            0.81
35.01 - 40.00                                     26                   1,070,647.92            0.87
40.01 - 45.00                                     34                   1,490,478.27            1.20
45.01 - 50.00                                     67                   2,833,506.56            2.29
50.01 - 55.00                                     56                   3,017,713.99            2.44
55.01 - 60.00                                     90                   4,073,840.28            3.29
60.01 - 65.00                                    192                  13,047,769.46           10.55
65.01 - 70.00                                    262                  15,684,881.04           12.68
70.01 - 75.00                                    275                  18,972,930.89           15.33
75.01 - 80.00                                    478                  33,878,255.28           27.38
80.01 - 85.00                                    232                  14,820,573.00           11.98
85.01 - 90.00                                    139                  11,583,862.72            9.36
90.01 - 95.00                                      7                     367,287.15            0.30
95.01 - 96.27                                      3                     127,330.12            0.10

    TOTAL   . . . . . . . . . . . . .          1,941                $123,724,278.66          100.00%

</TABLE>




    Mortgage Rates of  the Initial Group I Mortgage  Loans as of the  Initial
Cut-Off Date 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date      Date Principal
     Range of Mortgage Rates (%)        Mortgage Loans      Principal Balance            Balance
          <S>                                <C>               <C>                        <C>      

          7.9900 -  8.0000%                     2                 $272,164.94               0.22%
           8.0001 -  8.5000                     2                  276,943.09               0.22
           8.5001 -  9.0000                    22                1,812,959.94               1.47
           9.0001 -  9.5000                    54                4,134,539.27               3.34
           9.5001 - 10.0000                   134                8,983,462.07               7.26
          10.0001 - 10.5000                   157               10,575,834.13               8.55
          10.5001 - 11.0000                   203               13,906,233.82              11.24
          11.0001 - 11.5000                   225               14,374,709.24              11.62
          11.5001 - 12.0000                   288               18,573,277.03              15.01
          12.0001 - 12.5000                   196               13,480,014.33              10.90
          12.5001 - 13.0000                   230               14,181,860.92              11.46
          13.0001 - 13.5000                   110                6,158,522.51               4.98
          13.5001 - 14.0000                   124                6,697,001.19               5.41
          14.0001 - 14.5000                    51                2,718,523.59               2.20
          14.5001 - 15.0000                    67                3,455,231.06               2.79
          15.0001 - 15.5000                    25                1,337,553.98               1.08
          15.5001 - 16.0000                    26                1,546,440.34               1.25
          16.0001 - 16.5000                    11                  572,688.40               0.46
          16.5001 - 17.0000                    10                  479,153.56               0.39
          17.0001 - 17.5000                     1                   51,590.86               0.04
          17.5001 - 18.0000                     3                  135,574.39               0.11


    TOTAL   . . . . . . . . . . . .         1,941             $123,724,278.66             100.00%

</TABLE>


    The original terms to  maturity of the Initial Group I Mortgage  Loans as
of the  Initial Cut-Off  Date 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
     Range of Original Terms to         Initial Group I    Initial Cut-Off Date           Date
          Maturity (months)             Mortgage Loans      Principal Balance       Principal Balance
<S>                                         <C>               <C>
60   -    180                               1,357             $  84,464,547.86             68.27%
240  -    360                                 584                39,259,730.80             31.73

    TOTAL   . . . . . . . . . . . .         1,941              $123,724,278.66            100.00%

</TABLE>



    The remaining terms to maturity of the Initial Group I Mortgage  Loans as
of the  Initial Cut-Off  Date 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
     Range of Remaining Terms to        Initial Group I    Initial Cut-Off Date           Date
          Maturity (months)             Mortgage Loans      Principal Balance       Principal Balance
<S>                                         <C>               <C>

58   -    180                               1,357             $  84,464,547.86             68.27%
217  -    360                                 584                39,259,730.80             31.73

    TOTAL   . . . . . . . . . . . .         1,941              $123,724,278.66            100.00%

</TABLE>



    The  Initial  Cut-Off Date  Principal  Balances  of the  Initial  Group I
Mortgage Loans as  of the Initial  Cut-Off Date  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 Group I
              Range of                     Number of            Aggregate            Initial Cut-Off
        Initial Cut-Off Date            Initial Group I    Initial Cut-Off Date           Date
       Principal Balances ($)           Mortgage Loans      Principal Balance       Principal Balance
<S>                                          <C>               <C>        

$   9,197.06      -   10,000.00                 6              $     58,953.03              0.05%
   10,000.01      -   15,000.00                78                 1,048,922.49              0.85
   15,000.01      -   20,000.00               116                 2,115,454.00              1.71
   20,000.01      -   25,000.00               140                 3,224,859.99              2.61
   25,000.01      -   30,000.00               148                 4,142,049.82              3.35
   30,000.01      -   35,000.00               146                 4,796,108.59              3.88
   35,000.01      -   40,000.00               143                 5,422,881.61              4.38
   40,000.01      -   45,000.00               111                 4,782,733.41              3.87
   45,000.01      -   50,000.00               123                 5,884,126.35              4.76
   50,000.01      -   55,000.00                81                 4,259,421.65              3.44
   55,000.01      -   60,000.00                94                 5,459,859.39              4.41
   60,000.01      -   65,000.00                71                 4,461,072.45              3.61
   65,000.01      -   70,000.00                74                 5,013,818.28              4.05
   70,000.01      -   75,000.00                60                 4,371,363.32              3.53
   75,000.01      -   80,000.00                51                 3,993,804.35              3.23
   80,000.01      -   85,000.00                46                 3,792,054.33              3.06
   85,000.01      -   90,000.00                43                 3,782,655.64              3.06
   90,000.01      -   95,000.00                37                 3,448,882.72              2.79
   95,000.01      -  100,000.00                42                 4,116,473.90              3.33
  100,000.01      -  150,000.00               228                27,518,127.21             22.24
  150,000.01      -  200,000.00                70                11,992,615.71              9.69
  200,000.01      -  250,000.00                16                 3,509,234.66              2.84
  250,000.01      -  300,000.00                 4                 1,065,890.98              0.86
  300,000.01      -  350,000.00                 4                 1,327,216.78              1.07
  350,000.01      -  400,000.00                 1                   388,932.37              0.31
  400,000.01      -  450,000.00                 3                 1,219,248.16              0.99
  450,000.01      -  500,000.00                 3                 1,439,484.85              1.16
  500,000.01      -  550,000.00                 1                   535,691.05              0.43
  550,000.01      -  552,341.57                 1                   552,341.57              0.45

    TOTAL   . . . . . . . . . . . .         1,941              $123,724,278.66            100.00%

</TABLE>




    As  of the  Initial  Cut-Off Date,  the  geographic distribution  of  the
Initial Group I 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
                State                   Mortgage Loans      Principal Balance       Principal Balance
<S>                                         <C>                <C>                        <C>

Arizona . . . . . . . . . . . . . .             1              $     66,321.58              0.05%
California  . . . . . . . . . . . .            11                   452,661.30              0.37
Colorado  . . . . . . . . . . . . .             1                    25,341.47              0.02
Connecticut . . . . . . . . . . . .            35                 2,697,884.54              2.18
Delaware  . . . . . . . . . . . . .            13                   873,343.47              0.71
District of Columbia  . . . . . . .            49                 4,021,889.45              3.25
Florida . . . . . . . . . . . . . .           107                 5,639,120.71              4.56
Georgia . . . . . . . . . . . . . .            67                 4,625,909.32              3.74
Hawaii  . . . . . . . . . . . . . .             1                    50,515.88              0.04
Illinois  . . . . . . . . . . . . .           113                 6,664,067.44              5.39
Indiana . . . . . . . . . . . . . .            59                 2,457,351.51              1.99
Iowa  . . . . . . . . . . . . . . .             1                    34,000.00              0.03
Kansas  . . . . . . . . . . . . . .             4                   164,460.89              0.13
Kentucky  . . . . . . . . . . . . .            24                 1,120,949.34              0.91
Louisiana . . . . . . . . . . . . .            10                   346,357.60              0.28
Maryland  . . . . . . . . . . . . .           185                11,264,602.77              9.10
Massachusetts . . . . . . . . . . .            37                 1,964,126.69              1.59
Michigan  . . . . . . . . . . . . .            36                 1,502,726.89              1.21
Minnesota . . . . . . . . . . . . .             3                   148,704.39              0.12
Mississippi . . . . . . . . . . . .             9                   449,415.62              0.36
Missouri  . . . . . . . . . . . . .            82                 2,861,488.10              2.31
New Hampshire . . . . . . . . . . .             5                   197,435.30              0.16
New Jersey  . . . . . . . . . . . .           151                13,229,046.12             10.69
New Mexico  . . . . . . . . . . . .             1                    36,821.41              0.03
New York  . . . . . . . . . . . . .           374                32,439,016.43             26.22
North Carolina  . . . . . . . . . .            45                 3,053,117.16              2.47
Ohio  . . . . . . . . . . . . . . .           164                 8,199,885.44              6.63
Oklahoma  . . . . . . . . . . . . .             3                   140,650.02              0.11
Pennsylvania  . . . . . . . . . . .           154                 8,165,970.22              6.60
Rhode Island  . . . . . . . . . . .             5                   271,785.40              0.22
South Carolina  . . . . . . . . . .            43                 2,158,806.65              1.74
Tennessee . . . . . . . . . . . . .            55                 3,330,543.05              2.69
Utah  . . . . . . . . . . . . . . .             1                    19,496.24              0.02
Vermont . . . . . . . . . . . . . .             4                   364,205.81              0.29
Virginia  . . . . . . . . . . . . .            41                 2,528,007.68              2.04
West Virginia . . . . . . . . . . .            10                   322,762.26              0.26
Wisconsin . . . . . . . . . . . . .            37                 1,835,490.51              1.48

    TOTAL   . . . . . . . . . . . .         1,941              $123,724,278.66            100.00%

</TABLE>


    As  of  the Initial  Cut-Off  Date,  the distribution  of  the  mortgaged
property types of the Initial Group I 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
       Mortgaged Property Type          Mortgage Loans      Principal Balance       Principal Balance
<S>                                          <C>                 <C>                      <C>

Single Family . . . . . . . . . . .          1,594               $98,067,545.69            79.26%
Two to Four Family  . . . . . . . .            276                20,343,559.86            16.44
Condominium . . . . . . . . . . . .             53                 3,409,429.40             2.76
Small Mixed Use . . . . . . . . . .             18                 1,903,743.71             1.54

    TOTAL   . . . . . . . . . . . .          1,941              $123,724,278.66           100.00%

</TABLE>



    As of the Initial Cut-Off Date, the distribution  of the occupancy status
of the  Mortgaged Properties relating  to the Initial Group I  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 Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
          Occupancy Status              Mortgage Loans      Principal Balance       Principal Balance
<S>                                          <C>                <C>                     <C>     

Owner Occupied  . . . . . . . . . .          1,641              $108,081,779.71           87.36%
Non-owner Occupied  . . . . . . . .            300                15,642,498.95           12.64

    TOTAL   . . . . . . . . . . . .          1,941              $123,724,278.66          100.00%

</TABLE>




    As  of the Initial Cut-Off Date, the distribution of the lien priority of
the  Mortgages relating to the Initial  Group I 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 Group I
                                           Number of            Aggregate            Initial Cut-Off
                                        Initial Group I    Initial Cut-Off Date           Date
            Lien Priority               Mortgage Loans      Principal Balance       Principal Balance
<S>                                          <C>              <C>                         <C>

First Lien  . . . . . . . . . . . .          1,596            $111,431,190.43              90.06%
Second Lien . . . . . . . . . . . .            345              12,293,088.23               9.94

    TOTAL   . . . . . . . . . . . .          1,941            $123,724,278.66             100.00%

</TABLE>


    As  of the  Initial Cut-Off  Date, the  distribution of  the months since
origination of the Initial Group I 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 Group I
                                       Number of              Aggregate             Initial Cut-Off
          Months Since              Initial Group I      Initial Cut-Off Date             Date
           Origination               Mortgage Loans       Principal Balance        Principal Balance

            <S>                           <C>                  <C>                        <C>
                  0                          88                 $4,477,755.70               3.62%
             1 to 6                       1,835                118,042,443.41              95.41
            7 to 13                          15                    993,453.06               0.80
           17 to 19                           3                    210,626.49               0.17

    TOTAL   . . . . . . . . . .           1,941               $123,724,278.66             100.00%

</TABLE>


GROUP II MORTGAGE LOAN STATISTICS

    The Group  II Mortgage Loans  include 302 adjustable-rate  mortgage loans
evidenced  by Mortgage  Notes secured  by first  lien Mortgages  on Mortgaged
Properties  located  in 24  states.   As  of  the Initial  Cut-Off  Date, the
aggregate Principal Balance of the Group II Mortgage Loans was $32,547,811.51
(the "Group  II  Initial Cut-Off  Date  Principal Balance").   The  Group  II
Mortgage  Loans  bear interest  at  variable Mortgage  Rates  that as  of the
Initial Cut-Off  Date ranged  from 7.99%  to  14.50%.   The weighted  average
Mortgage Rate for  the Group II Mortgage  Loans was approximately  10.39% per
annum  as  of the  Initial Cut-Off  Date.   The  lowest Initial  Cut-Off Date
Principal Balance of any Group II Mortgage Loan was approximately $18,977 and
the highest  was approximately  $625,000.  The  average Initial  Cut-Off Date
Principal Balance of the Group  II Mortgage Loans was approximately $107,774.
The original term to  stated maturity of each of the  Group II Mortgage Loans
was 360 months.   The weighted average  remaining term to stated  maturity of
the Group II Mortgage Loans as of  the Initial Cut-Off Date was approximately
359 months.  As of the  Initial Cut-Off Date, the weighted average  number of
months that have elapsed since origination of the Group II Mortgage Loans was
approximately 1 month.  The weighted average  number of months until the next
Adjustment Date  for the Group  II Mortgage Loans  as of the  Initial Cut-Off
Date was approximately 8 months.  The lowest and highest Loan-to-Value Ratios
of the Group II  Mortgage Loans at origination were approximately  15.56% and
93.83%, respectively.  The weighted  average Loan-to-Value Ratio of the Group
II Mortgage Loans as of the Initial Cut-Off Date was approximately 77.35%.

    Except  as specified  below,  all of  the  Group II  Mortgage  Loans have
Mortgage Rates that  are subject to semi-annual adjustment  on the applicable
day of the months specified in the related Mortgage Notes (each such date, an
"Adjustment Date") to  equal the sum, rounded  to the nearest 0.125%,  of (i)
the  average of  the  London  interbank offered  rates  for six-month  dollar
deposits in the London market ("Six-Month LIBOR") and (ii) a fixed percentage
amount  specified in  each such Mortgage  Note (the  "Gross Margin").   In no
event,  however,  will the  Mortgage  Rates of  the Group  II  Mortgage Loans
increase or decrease  on any Adjustment Date by more than 1.0% per annum with
respect to approximately 83.75% of the  Group II Mortgage Loans or more  than
1.5% per annum with respect to approximately 16.25% of the Group  II Mortgage
Loans (each such rate limitation,  a "Periodic Rate Cap").  A majority of the
Mortgage Loans were originated with Mortgage  Rates less than the sum of  the
then applicable  Mortgage Index  (as defined herein)  values and  the related
Gross  Margins.   Approximately 19.89% of  the Group  II Mortgage  Loans (the
"2/28 LIBOR  Mortgage Loans") will  have fixed Mortgage  Rates for 24  months
after   origination  thereof  before  becoming  subject  to  the  semi-annual
adjustment  described above  for  Group II  Mortgage Loans.    Each Group  II
Mortgage Loan, over the life thereof,  is subject to a maximum Mortgage  Rate
(a  "Maximum Mortgage Rate")  equal to the  sum of the  initial Mortgage Rate
thereof and a percentage (a "Lifetime Cap") set forth in the related Mortgage
Note.  Group  II Mortgage Loans representing approximately  76.63% and 23.37%
of the Group II Initial Cut-Off Date Principal Balance have Lifetime  Caps of
6.0%  and 7.0%,  respectively, per  annum.   In general,  each Mortgage  Loan
provides that in  no event will the  Mortgage Rate be  less than the  initial
Mortgage Rate  (such rate, the "Minimum Mortgage  Rate").  Effective with the
first payment due on a Mortgage Loan after each related  Adjustment Date,  
the monthly  payment will  be adjusted  to an amount which  will fully  
amortize the outstanding  principal balance  of the Mortgage Loan over its 
remaining term.

    As of the Initial Cut-Off  Date, the lowest and highest Gross  Margins of
the Group II Mortgage Loans were approximately 4.25% and 9.85%, respectively,
and the weighted  average of the Gross Margins of the Group II Mortgage Loans
was approximately 7.15%.

    No Group  II Mortgage  Loans are secured  by small mixed-use  properties.
All  of the  Group II  Mortgage Loans  are secured  by first  liens  and have
original stated maturities of not more than  30 years.  None of the Group  II
Mortgage Loans are Balloon  Mortgage Loans.    No Group  II Mortgage Loan  is
scheduled to mature later than March 19, 2027.

    As  of the  Initial Cut-Off  Date, approximately  3.65%  of the  Group II
Mortgage Loans were between 30 and 59 days past due, and no Group II Mortgage
Loan was 60 days or more past due.

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



<TABLE>
<CAPTION>                                                                                Percent Of
                                                                                          Group II
                                            Number Of              Aggregate          Initial Cut-Off
                                            Group II         Initial Cut-Off Date      Date Principal
Range of Mortgage Rates (%)              Mortgage Loans        Principal Balance          Balance
<S>                                           <C>                <C>                          <C>

 7.9900  -   8.0000%                             4               $      242,754.52             0.75%
 8.0001  -   8.5000                              5                      451,975.60             1.39
 8.5001  -   9.0000                             34                    3,803,294.92            11.69
 9.0001  -   9.5000                             45                    5,744,533.34            17.65
 9.5001  -  10.0000                             64                    6,246,735.99            19.19
10.0001  -  10.5000                             25                    3,026,187.12             9.30
10.5001  -  11.0000                             40                    4,426,291.17            13.60
11.0001  -  11.5000                             24                    2,212,719.49             6.80
11.5001  -  12.0000                             32                    3,094,106.11             9.51
12.0001  -  12.5000                             12                    1,127,041.60             3.46
12.5001  -  13.0000                              8                    1,306,204.08             4.01
13.0001  -  13.5000                              5                      418,389.48             1.29
13.5001  -  14.0000                              1                      101,962.64             0.31
14.0001  -  14.5000                              3                      345,615.45             1.06

   TOTAL  . . . . . . . . . . . . .            302                 $ 32,547,811.51           100.00%

</TABLE>



    The Loan-to-Value  Ratios  of  the Group  II  Mortgage  Loans as  of  the
Initial Cut-Off Date 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
                                                                                          Group II
                                            Number of              Aggregate          Initial Cut-Off
                                            Group II         Initial Cut-Off Date      Date Principal
Range of Loan-to-Value Ratios (%)        Mortgage Loans        Principal Balance          Balance
  <S>                                          <C>                <C>                        <C>

  15.56  - 20.00%                                1                $      34,992.44             0.11%
  20.01  - 25.00                                 2                       89,902.29             0.28
  25.01  - 30.00                                 1                       86,000.00             0.26
  30.01  - 35.00                                 3                      170,774.82             0.52
  35.01  - 40.00                                 1                       32,973.47             0.10
  40.01  - 45.00                                 2                       55,345.14             0.17
  45.01  - 50.00                                 2                       79,984.48             0.25
  50.01  - 55.00                                 6                      981,138.17             3.01
  55.01  - 60.00                                12                      975,587.13             3.00
  60.01  - 65.00                                24                    2,161,493.19             6.64
  65.01  - 70.00                                28                    2,505,951.87             7.70
  70.01  - 75.00                                50                    5,582,519.25            17.15
  75.01  - 80.00                                88                    9,160,737.08            28.15
  80.01  - 85.00                                31                    3,291,132.51            10.11
  85.01  - 90.00                                50                    7,118,779.67            21.87
  90.01  - 93.83                                 1                      220,500.00             0.68

    TOTAL   . . . . . . . . . . . .            302                 $ 32,547,811.51           100.00%

</TABLE>



    The Gross  Margins of the Group II Mortgage Loans  as of the Initial Cut-
Off Date  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       Group II Initial
                                           Group II            Cut-Off Date           Cut-Off Date
Range of Gross Margins (%)              Mortgage Loans      Principal Balance      Principal Balance 
<S>                                          <C>               <C>                        <C>

4.2500   -  4.5000%                             2              $   102,800.00               0.32%
4.5001   -  5.0000                              2                  138,930.46               0.43
5.0001   -  5.5000                             19                2,940,690.24               9.03
5.5001   -  6.0000                             30                3,102,664.91               9.53
6.0001   -  6.5000                             40                3,664,318.99              11.26
6.5001   -  7.0000                             54                5,673,494.45              17.43
7.0001   -  7.5000                             42                4,289,617.90              13.18
7.5001   -  8.0000                             52                7,186,430.93              22.08
8.0001   -  8.5000                             20                1,682,978.37               5.17
8.5001   -  9.0000                             16                1,751,175.25               5.38
9.0001   -  9.5000                             18                1,395,053.10               4.29
9.5001   -  9.8500                              7                  619,656.91               1.90

    TOTAL   . . . . . . . . . . . .           302             $ 32,547,811.51             100.00%

</TABLE>

    The remaining terms to maturity of the Group  II Mortgage Loans as of the
Initial Cut-Off Date were distributed as follows:



<TABLE>
<CAPTION>                                                                          Percent of Group II
                                           Number of        Aggregate Initial        Initial Cut-Off
Range of Remaining Terms to                Group II            Cut-Off Date          Date Principal
Maturity (months)                       Mortgage Loans      Principal Balance            Balance
<S>                                           <C>             <C>                         <C>
355 -    360                                  302             $  32,547,811.51            100.00%

    TOTAL   . . . . . . . . . . . .           302              $ 32,547,811.51            100.00%

</TABLE>






    The  Minimum Mortgage  Rates of  the Group  II Mortgage  Loans as  of the
Initial Cut-Off Date 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 Group II
                                           Number of            Aggregate            Initial Cut-Off
                                           Group II        Initial Cut-Off Date      Date Principal
     Range of Minimum Rates (%)         Mortgage Loans      Principal Balance            Balance
  <S>                                        <C>               <C>                        <C>
   7.9900    -  8.0000%                         4              $   242,754.52               0.75%
   8.0001    -  8.5000                          5                  451,975.60               1.39
   8.5001    -  9.0000                         34                3,803,294.92              11.69
   9.0001    -  9.5000                         45                5,744,533.34              17.65
   9.5001    - 10.0000                         64                6,246,735.99              19.19
  10.0001    - 10.5000                         25                3,026,187.12               9.30
  10.5001    - 11.0000                         40                4,426,291.17              13.60
  11.0001    - 11.5000                         24                2,212,719.49               6.80
  11.5001    - 12.0000                         32                3,094,106.11               9.51
  12.0001    - 12.5000                         12                1,127,041.60               3.46
  12.5001    - 13.0000                          8                1,306,204.08               4.01
  13.0001    - 13.5000                          5                  418,389.48               1.29
  13.5001    - 14.0000                          1                  101,962.64               0.31
  14.0001    - 14.5000                          3                  345,615.45               1.06

    TOTAL   . . . . . . . . . . . .           302             $ 32,547,811.51             100.00%

</TABLE>



    The  Maximum Mortgage  Rates of  the Group  II Mortgage  Loans as  of the
Initial Cut-Off Date 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 Group II
                                           Number of            Aggregate            Initial Cut-Off
                                           Group II        Initial Cut-Off Date           Date
     Range of Maximum Rates (%)         Mortgage Loans      Principal Balance       Principal Balance
  <S>                                        <C>               <C>                       <C>

  13.9900    - 14.0000%                         4              $   242,754.52               0.75%
  14.0001    - 14.5000                          3                  121,776.88               0.37
  14.5001    - 15.0000                         33                3,623,294.92              11.13
  15.0001    - 15.5000                         36                4,848,568.18              14.90
  15.5001    - 16.0000                         45                4,379,008.60              13.45
  16.0001    - 16.5000                         30                3,356,786.55              10.31
  16.5001    - 17.0000                         51                5,406,685.51              16.61
  17.0001    - 17.5000                         23                2,636,462.43               8.10
  17.5001    - 18.0000                         34                3,398,201.40              10.44
  18.0001    - 18.5000                         13                  975,380.17               3.00
  18.5001    - 19.0000                         15                2,069,441.84               6.36
  19.0001    - 19.5000                         11                1,041,872.42               3.20
  19.5001    - 20.0000                          1                  101,962.64               0.31
  20.0001    - 20.5000                          3                  345,615.45               1.06

    TOTAL   . . . . . . . . . . . .           302             $ 32,547,811.51             100.00%

</TABLE>



    The Initial  Cut-Off Date  Principal Balances  of the  Group II  Mortgage
Loans as of the Initial Cut-Off Date  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 Group II
                                           Group II        Initial Cut-Off Date      Initial Cut-Off
      Range of Initial Cut-Off Date     Mortgage Loans      Principal Balance        Date Principal
      Principal Balances ($)                                                             Balance
<S>                                           <C>                 <C>                     <C>
$18,976.88      -  20,000.00                    3                 $  58,968.47              0.18%
 20,000.01      -  25,000.00                    2                    48,783.12              0.15
 25,000.01      -  30,000.00                   10                   281,937.14              0.87
 30,000.01      -  35,000.00                   11                   361,843.13              1.11
 35,000.01      -  40,000.00                    8                   304,077.60              0.93
 40,000.01      -  45,000.00                   15                   646,840.33              1.99
 45,000.01      -  50,000.00                    9                   435,294.87              1.34
 50,000.01      -  55,000.00                   16                   845,071.73              2.60
 55,000.01      -  60,000.00                   10                   571,886.57              1.76
 60,000.01      -  65,000.00                   12                   752,087.85              2.31
 65,000.01      -  70,000.00                   11                   749,779.43              2.30
 70,000.01      -  75,000.00                    8                   580,547.14              1.78
 75,000.01      -  80,000.00                    7                   548,034.60              1.68
 80,000.01      -  85,000.00                   12                   992,572.10              3.05
 85,000.01      -  90,000.00                   14                 1,228,317.38              3.77
 90,000.01      -  95,000.00                    8                   739,899.07              2.27
 95,000.01      - 100,000.00                   15                 1,473,995.65              4.53
100,000.01      - 150,000.00                   73                 8,886,407.08             27.30
150,000.01      - 200,000.00                   32                 5,541,835.39             17.03
200,000.01      - 250,000.00                   11                 2,501,607.77              7.69
250,000.01      - 300,000.00                    8                 2,177,677.68              6.69
300,000.01      - 350,000.00                    4                 1,272,023.11              3.91
400,000.01      - 450,000.00                    1                   423,324.30              1.30
450,000.01      - 500,000.00                    1                   500,000.00              1.54
600,000.01      - 625,000.00                    1                   625,000.00              1.92

    TOTAL   . . . . . . . . . . . .           302              $ 32,547,811.51            100.00%

</TABLE>


    As of the Initial Cut-Off Date, the geographic  distribution of the Group
II 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 Group II
                                           Number of            Aggregate            Initial Cut-Off
                                           Group II        Initial Cut-Off Date      Date Principal
State                                   Mortgage Loans      Principal Balance            Balance
<S>                                          <C>                  <C>                      <C>
California  . . . . . . . . . . . .             1                  $183,434.42              0.56%
Connecticut . . . . . . . . . . . .             7                 1,003,854.77              3.08
Delaware  . . . . . . . . . . . . .             3                   263,066.70              0.81
Florida . . . . . . . . . . . . . .             1                    53,300.00              0.16
Georgia . . . . . . . . . . . . . .             2                   103,431.62              0.32
Illinois  . . . . . . . . . . . . .            53                 5,604,997.83             17.22
Indiana . . . . . . . . . . . . . .            13                   789,805.20              2.43
Maryland  . . . . . . . . . . . . .            16                 1,735,597.75              5.33
Massachusetts . . . . . . . . . . .             6                   722,337.30              2.22
Michigan  . . . . . . . . . . . . .             9                   751,928.22              2.31
Minnesota . . . . . . . . . . . . .             1                    95,881.00              0.29
Missouri  . . . . . . . . . . . . .            10                   831,950.37              2.56
New Hampshire . . . . . . . . . . .             1                   184,000.00              0.57
New Jersey  . . . . . . . . . . . .            37                 5,156,595.29             15.84
New York  . . . . . . . . . . . . .            89                 9,852,054.35             30.27
North Carolina  . . . . . . . . . .             1                    86,371.93              0.27
Ohio  . . . . . . . . . . . . . . .            30                 2,435,020.17              7.48
Oklahoma  . . . . . . . . . . . . .             1                    71,218.41              0.22
Pennsylvania  . . . . . . . . . . .             9                   764,202.19              2.35
Rhode Island  . . . . . . . . . . .             2                   637,186.42              1.96
South Carolina  . . . . . . . . . .             2                   237,100.00              0.73
Virginia  . . . . . . . . . . . . .             5                   678,438.97              2.08
West Virginia . . . . . . . . . . .             1                    43,984.28              0.14
Wisconsin . . . . . . . . . . . . .             2                   262,054.32              0.81

    TOTAL   . . . . . . . . . . . .           302              $ 32,547,811.51            100.00%

</TABLE>


    As  of  the Initial  Cut-Off  Date,  the distribution  of  the  mortgaged
property types of the Group II Mortgage Loans was 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 Group II
                                           Group II        Initial Cut-Off Date      Initial Cut-Off
       Mortgaged Property Type          Mortgage Loans      Principal Balance       Principal Balance
<S>                                            <C>              <C>                       <C>
Single Family . . . . . . . . . . .            224              $ 24,368,569.44            74.87%
Two- to Four-Family . . . . . . . .             67                 7,387,038.25            22.70
Condominium . . . . . . . . . . . .             11                   792,203.82             2.43

    TOTAL   . . . . . . . . . . . .            302              $ 32,547,811.51           100.00%

</TABLE>


    As of the Initial Cut-Off Date, the distribution of the  occupancy status
of the Group  II Mortgaged Properties relating  to the 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 Group II
                                           Number of            Aggregate            Initial Cut-Off
                                           Group II        Initial Cut-Off Date           Date
          Occupancy Status              Mortgage Loans      Principal Balance       Principal Balance
<S>                                            <C>              <C>                      <C>
Owner-Occupied  . . . . . . . . . .            270              $ 29,769,669.14           91.46%
Non-Owner-Occupied  . . . . . . . .             32                 2,778,142.37            8.54

    TOTAL   . . . . . . . . . . . .            302              $ 32,547,811.51          100.00%

</TABLE>


    As  of the  Initial Cut-Off  Date, the  distribution of  the months since
origination of  the Group II  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 Group II
                                       Number of              Aggregate             Initial Cut-Off
Months Since                            Group II         Initial Cut-Off Date        Date Principal
Origination                          Mortgage Loans       Principal Balance             Balance
 <S>                                        <C>               <C>                        <C>

 0  . . . . . . . . . . . . . .              65               $  6,582,742.09              20.22%
 1 to 6 . . . . . . . . . . . .             237                 25,965,069.42              79.78

    TOTAL   . . . . . . . . . .             302               $ 32,547,811.51             100.00%

</TABLE>



CONVEYANCE OF GROUP I SUBSEQUENT MORTGAGE LOANS

    The Pooling  and Servicing Agreement permits  the Trust Fund  to acquire,
prior to  May 31, 1997, Group I Subsequent Mortgage Loans in an amount not to
exceed  $41,275,721.34  in  aggregate principal  balance.    Accordingly, the
statistical characteristics  of the  Group I Mortgage  Loans set  forth above
(which  are  based  exclusively  on  the  Initial  Mortgage  Loans)  and  the
statistical characteristics of  Mortgage Loan Group I after  giving effect to
the acquisition of any Group I  Subsequent Mortgage Loans will likely  differ
in certain  respects.  Each  date on which  the Seller transfers  any Group I
Subsequent Mortgage Loans to the  Trust Fund shall be referred to herein as a
"Subsequent Transfer Date."

    Any Group I Subsequent Mortgage  Loans conveyed to the Trust Fund will be
subject to  the approval of the Rating Agencies and  are not expected to vary
materially in the aggregate from the Initial Group I Mortgage Loans.

PAYMENTS ON THE MORTGAGE LOANS

    The Mortgage  Loans provide for the  amortization of the  amount financed
under  the  Mortgage  Loan  over  a series  of  substantially  equal  monthly
payments,  except  for  Group  I   Balloon  Mortgage  Loans,  for  which  the
amortization  schedule extends  beyond  the stated  maturity  date and  which
provide  for a payment  at maturity that  is substantially larger  than prior
scheduled monthly payments.

    Each  Group I  Mortgage Loan  will provide  for monthly  payments by  the
related Mortgagor (as defined  herein) according to one of two  methods:  the
"simple interest"  method (such Mortgage Loans, the "Simple Interest Loans");
or the actuarial method (such Mortgage Loans, the "Actuarial Loans").   As of
the Initial Cut-Off  Date, less than  1% of the  Group I Mortgage  Loans were
Simple Interest Loans.  Such Simple  Interest Loans provide that the interest
is charged to the Mortgagor at the Mortgage Rate on the outstanding principal
balance of such  Mortgage Loan  and calculated  based on the  number of  days
elapsed between  receipt of the  Mortgagor's last payment through  receipt of
the  Mortgagor's most  current payment.   Such interest is  deducted from the
Mortgagor's  payment amount  and the  remainder, if  any, of  the  payment is
applied as a reduction to the  outstanding principal balance of such Mortgage
Note.   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  the 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.  All of the Group II Mortgage Loans are Actuarial Loans.



                     THE POOLING AND SERVICING AGREEMENT

ASSIGNMENT OF THE MORTGAGE LOANS

    On the  Closing Date,  the Seller  transferred ownership  of the  Initial
Mortgage Loans to the Depositor. Immediately after such transfer, pursuant to
the  Pooling  and  Servicing  Agreement,  the  Depositor  sold,  transferred,
assigned, set over and otherwise conveyed without recourse to the Trustee  in
trust for the benefit of the holders of the Certificates 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 collected by the Servicer  with respect to such
Mortgage Loans after the Initial Cut-Off  Date (to the extent not applied  in
computing the Initial  Cut-Off Date Principal Balance) and  interest payments
due after the  Initial Cut-Off Date.   On each Subsequent Transfer  Date, the
Seller will  transfer ownership  to the related  Group I  Subsequent Mortgage
Loans  to the  Trustee  in  trust for  the  benefit  of  the holders  of  the
Certificates, including all principal collected by the Servicer with  respect
to each such  Group I Subsequent Mortgage Loan after the related Cut-Off Date
(to the  extent not applied in  computing the related  Cut-Off Date Principal
Balance) and interest payments due after such Cut-Off Date.

    In connection with such transfer and assignment, on the  Closing Date the
Depositor  delivered,  or caused  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 Cityscape; (ii)  the original Mortgage with evidence of
recording thereon (or, if  the original Mortgage  has not been returned  from
the applicable  public recording office or is not otherwise available, a copy
of  the Mortgage certified  by a Responsible  Officer of Cityscape  or by the
closing attorney or by an officer of the  title insurer or agent of the title
insurer  which  issued  the  related title  insurance  policy  or  commitment
therefor to be  a true and complete  copy of the original  Mortgage submitted
for  recording); (iii)  the  original  executed  assignment of  the  Mortgage
executed by Cityscape  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
Cityscape  (or,  if any  such  assignment  has  not been  returned  from  the
applicable public recording office or  is not otherwise available, a  copy of
such assignment certified  by a  Responsible Officer of  Cityscape or by  the
closing attorney or by an officer of the title insurer  or agent of the title
insurer  which  issued  the  related  title  insurance  policy  or commitment
therefor  to be  a true and  complete copy  of such assignment  submitted for
recording); (v)  the  original,  or a  copy  certified by  Cityscape  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; (vi) an original, or a copy certified by Cityscape to be a
true and complete copy of the original, of a lender's title insurance policy,
or if  a lender's title policy has  not been issued as of  the Closing Date a
marked-up  commitment (binder)  (including any  marked  additions thereto  or
deletions therefrom)  to issue such  policy; (vii) either an  original hazard
insurance policy, a certificate of insurance issued by the related insurer or
its  agent  as  to  such policy  or  an  officer's  certificate  of Cityscape
certifying that a  hazard insurance policy is  in effect as to  the Mortgaged
Property  (in which case such officer's certificate shall be accompanied by a
copy of such hazard insurance policy); and (viii) if required, either a flood
insurance policy or a certificate of  insurance issued by the related insurer
or its agent as to such policy.

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

    The Trustee reviewed the Mortgage Loan  documents relating to the Initial
Mortgage Loans on or prior to the  Closing Date and will review the  Mortgage
Loans relating  to the Group I  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.  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, Cityscape and  the Depositor in
writing. If Cityscape cannot or does not cure such omission or  defect within
90 days of its  receipt of notice from the Trustee,  Cityscape is required to
repurchase  the related  Mortgage Loan from  the Trust  Fund at a  price (the
"Purchase Price") equal to 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 Cityscape  is no  longer the  Servicer, at  the applicable  Mortgage Rate)
through  the day  before the  Due Date  in the calendar  month in  which such
purchase occurs.  Rather than repurchase the Mortgage Loan as provided above,
Cityscape may remove such Mortgage Loan (a "Deleted Mortgage Loan") from  the
Trust Fund and substitute  in its place another Mortgage Loan of like kind (a
"Replacement  Mortgage Loan"); however,  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 month of substitution,
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
Cityscape  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 greater than (and not  more than one year less than) that  of
the Deleted  Mortgage  Loan, (v)  have  the same  or  lower credit  risk,  as
measured by credit risk category under  Cityscape 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.

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, prepayment penalties and other similar charges and all
reinvestment income earned  on amounts on deposit in  the Collection Account,
the  Certificate  Account and  the  Distribution  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  or a  portion of  a Mortgage  Loan between
scheduled monthly payment dates ("Due  Dates"), the borrower pays interest on
the amount prepaid only to  the date of prepayment. 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 to which such Distribution Date relates.
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, on the fifth business day prior to
each Distribution Date  (such fifth  business day,  the "Servicer  Remittance
Date"), the Servicer will in general be required to advance its own funds, or
funds  in the  Collection Account  that  constitute amounts  held for  future
distribution, in an amount  equal to the amount necessary to  make the amount
then  on  deposit  in  the   Collection  Account  with  respect  to  interest
collections received on  the Mortgage Loans of  each Mortgage Loan Group  
that were due during the immediately preceding Due Period equal  to the 
Interest Remittance Amount for such Group with  respect to such  Due Period, 
after  taking into account  all amounts in  respect of Prepayment Interest 
Shortfalls paid by the Servicer as described in the preceding paragraph (any 
such advance, an "Advance").

    Advances are  intended to maintain a  regular flow of  scheduled interest
payments  on the  Certificates rather  than  to guarantee  or insure  against
losses. The Servicer is obligated to make Advances with respect to delinquent
payments of interest  on each Mortgage Loan  (with such payments  of interest
adjusted to  the related Net Mortgage Rate) to  the extent that such Advances
are,  in  its  judgment,  reasonably  recoverable from  future  payments  and
collections or insurance  payments or proceeds of liquidation  of the related
Mortgage Loan. If the Servicer determines on any Servicer Remittance Date  to
make  an Advance,  such Advance  will be  included  with the  distribution to
holders of  the Offered  Certificates on the  related Distribution  Date. Any
failure by the Servicer to make an  Advance as required under the Pooling and
Servicing Agreement with respect to the Certificates will constitute an Event
of Default  thereunder, in which case the  Trustee, as successor servicer, or
such other entity as may be appointed as successor servicer will be obligated
to make any  such Advance, in  accordance with the  terms of the  Pooling and
Servicing Agreement.


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

    The Offered Certificates were issued pursuant  to a Pooling and Servicing
Agreement,  dated  as   of  March  14,  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.

    Cityscape  Home Equity  Loan Trust,  Series  1997-B 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 and Class A-
7  Certificates (the  "Group I  Senior  Certificates"),  (ii) the  Class  A-8
Certificates  (the  "Group II  Senior Certificates"),  (iii) the  Class  M-1F
Certificates   and  the  Class  M-2F  Certificates  (the  "Group I  Mezzanine
Certificates"),  (iv) the  Class   M-1A  Certificates  and  the   Class  M-2A
Certificates  (the "Group  II Mezzanine  Certificates"),  (v) the Class  B-1F
Certificates (the "Group I  Subordinate Certificates" and, together  with the
Group I  Senior  Certificates  and the  Group I  Mezzanine  Certificates, the
"Group I  Certificates"), (vi)  the Class  B-1A  Certificates (the  "Group II
Subordinate Certificates" and, together with the Group II Senior Certificates
and the  Group II  Mezzanine Certificates, the  "Group II  Certificates") and
(vii) the  Class R Certificates  (the "Residual Certificates"),  which do not
have a principal balance  and will evidence a residual interest  in the Trust
Fund.  The Group  I and  Group  II Certificates  (collectively, the  "Offered
Certificates") and  the Residual  Certificates are  collectively referred  to
herein  as  the "Certificates."  Only  the Offered  Certificates  are offered
hereby.

    The Class A-1,  Class A-2, Class  A-3, Class A-4,  Class A-5, Class  A-6,
Class A-7, Class A-8, Class M-1F,  Class M-2F, Class M-1A, Class M-2A,  Class
B-1F and  Class B-1A  Certificates will have  Original Certificate  Principal
Balances  specified on  the  cover  hereof 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 $197,547,812.

    The  Offered  Certificates  have  been  issued   in  book-entry  form  as
described below.  The Offered Certificates  will be issued in  minimum dollar
denominations 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   . . . . . . . . . . . . . . .              October 25, 2009
    Class A-2   . . . . . . . . . . . . . . .              January 25, 2012
    Class A-3   . . . . . . . . . . . . . . .              January 25, 2012
    Class A-4   . . . . . . . . . . . . . . .              April 25, 2012
    Class A-5   . . . . . . . . . . . . . . .              September 25, 2019
    Class A-6   . . . . . . . . . . . . . . .              May 25, 2028
    Class A-7   . . . . . . . . . . . . . . .              May 25, 2028
    Class A-8   . . . . . . . . . . . . . . .              May 25, 2028
    Class M-1F  . . . . . . . . . . . . . . .              May 25, 2028
    Class M-2F  . . . . . . . . . . . . . . .              May 25, 2028
    Class M-1A  . . . . . . . . . . . . . . .              May 25, 2028
    Class M-2A  . . . . . . . . . . . . . . .              May 25, 2028
    Class B-1F  . . . . . . . . . . . . . . .              May 25, 2028
    Class B-1A  . . . . . . . . . . . . . . .              May 25, 2028

</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 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 indirectly held 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, Cityscape 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)  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  on April  25,  1997  (each,  a
"Distribution Date"),  to the  persons in whose  names such  Certificates are
registered (i)  at the close of business on April 9, 1997, in the case of the
initial Distribution  Date, and  (ii) in  all other  cases, 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 TO THE COLLECTION ACCOUNT

    The  Trustee shall  establish and,  initially, maintain  an account  (the
"Collection Account") on behalf  of the holders of the Certificates.   Within
two business days  of receipt (or, if  applicable, on or prior  to such other
date  as  may  be specified  in  the Pooling  and  Servicing  Agreement), the
Servicer shall 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 Principal Balance):

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

        (ii)  all payments on account of interest on the  Mortgage Loans that
    are due subsequent to the applicable Cut-Off Date;

        (iii)   all proceeds of  any 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 Servicer's  normal  servicing
    procedures) ("Insurance Proceeds"), and  all other cash amounts  received
    either (i) through eminent domain  or condemnation or (ii) 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 properties acquired by the Servicer  by foreclosure,
    deed in lieu of foreclosure or otherwise;

        (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 purchased by  Cityscape or
    the Servicer and all amounts required to be deposited in connection  with
    shortfalls in the principal amount of Replacement Mortgage Loans;

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

        (ix)     all amounts required  to be deposited therein  in respect of
    repurchases of Mortgage Loans.

WITHDRAWALS FROM THE COLLECTION ACCOUNT

    The  Trustee will  withdraw funds  from  the Collection  Account for  the
following purposes:

        (i)  to pay  to the Servicer the  Servicing Fee (subject to  reduction
    as  described above under  "--Adjustment to  Servicing Fee  in Connection
    with Prepaid  Mortgage Loans") and, as additional servicing compensation,
    any  net earnings on  or investment income  with respect to  funds in the
    Collection Account credited thereto;

        (ii)     to  reimburse the Servicer  for Advances  (including certain
    servicing  advances), such  right of  reimbursement with  respect  to any
    Mortgage  Loan being  limited  to amounts  received  that represent  late
    recoveries of  payments of  interest on the  Mortgage Loan (or  Insurance
    Proceeds or Liquidation  Proceeds with respect  thereto) with respect  to
    which such Advance was made;

        (iii)    to  reimburse  the  Servicer  for  any  Advances  (including
    certain  servicing  advances)  previously  made  that  the  Servicer  has
    determined to be nonrecoverable;

        (iv)     to  reimburse  the  Servicer  from  Insurance  Proceeds  for
    expenses incurred  by the Servicer and  covered by the  related insurance
    policies;

        (v)  to  pay  to Cityscape  or  the  Servicer, with  respect  to  each
    Mortgage  Loan or  property acquired  in  respect thereof  that has  been
    acquired by Cityscape or  the Servicer from  the Trust Fund (by  purchase
    or  replacement) pursuant  to  the Pooling  and Servicing  Agreement, all
    amounts received  thereon and not taken  into account in  determining the
    related Loan Balance of such purchased or replaced Mortgage Loan;

        (vi)     to  reimburse  the  Servicer   for  expenses  incurred   and
    reimbursable pursuant to the Pooling and Servicing Agreement;

        (vii)    to withdraw any  amount deposited in the  Collection Account
    and not required to be deposited therein; and

        (viii)   to  clear   and  terminate   the  Collection  Account   upon
    termination of the Pooling and Servicing Agreement.

    In addition,  on or prior to  12:00 noon New York City  time on the fifth
Business  Day preceding  the  related  Distribution  Date, the  Trustee  will
withdraw from the  Collection Account the Interest Remittance  Amount and the
Principal  Remittance Amount  (each as  defined  herein) for  each Group  and
deposit such amounts into the Certificate Account, as described below.

DEPOSITS TO THE CERTIFICATE ACCOUNT

    The Trustee  shall  maintain  a  certificate  account  (the  "Certificate
Account") on behalf of the holders of the  Certificates.  The Trustee  shall,
promptly upon receipt, deposit in  the Certificate Account and retain therein
the following with respect to each Group:

        (i)    the Interest  Remittance Amount  and the  Principal Remittance
    Amount for such Distribution Date;

        (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
    such 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 City time on each Distribution Date in
the following order of priority:

        (i)  first,  to the  Trustee, the  Trustee Fee  with respect  to  each
    Certificate Group for such Distribution Date; and

        (ii)     second, to the Distribution  Account, any remaining  amounts
    then on deposit in the Certificate Account.

DEPOSITS TO THE DISTRIBUTION ACCOUNT

    The Trustee  shall  maintain a  distribution  account (the  "Distribution
Account") on  behalf of the holders of the  Certificates.  The Trustee shall,
promptly upon receipt, deposit in the Distribution Account and retain therein
the following:

        (i)  the  aggregate  amount  withdrawn  by  it  from  the  Certificate
    Account   as  described  in  clause  (ii)  under  "Withdrawals  from  the
    Certificate Account" above; and

        (ii)     any amount  required to  be  deposited  by the  Servicer  in
    connection with  any losses  on investment of  funds in the  Distribution
    Account.

PRE-FUNDING ACCOUNT

    On  the  Closing Date,  the  Seller deposited  $41,275,721.34  (the "Pre-
Funded Amount") in an account  (the "Pre-Funding Account"), maintained by and
in the  name of  the Trustee  as part  of the  Trust Fund.   The  Pre-Funding
Account will be used to acquire Group  I 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) May 31,  1997 (the  "Funding Period").   The  Pre-Funded Amount will  be
reduced during  the Funding  Period by  the amount  thereof used  to purchase
Group  I  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 Group  I 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  a partial principal  prepayment in respect  of such  classes of
Group I  Certificates  on such  date.   The manner  in  which the  Unutilized
Funding Amount is  allocated to the Group  I Certificates will depend  on its
size.   If the Unutilized Funding Amount  equals or exceeds $100,000, holders
of  the Group I 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  Regular 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.   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 reinvestment earnings on amounts  in the Pre-Funding Account
shall be taxable to the Seller.

CAPITALIZED INTEREST ACCOUNT

    On the Closing Date the Seller deposited in  an account (the "Capitalized
Interest Account") maintained with and in the name of  the Trustee as part of
the  Trust  Fund a  portion  of the  proceeds  of  the sale  of  the Group  I
Certificates.  The  amount deposited therein will  be used by the  Trustee on
the Distribution  Dates in April,  May and June  1997 to cover  shortfalls in
interest  on the  Group I  Certificates that  may arise  as  a result  of the
utilization of the Pre-Funding Account for the  purchase by the Trust Fund of
Group  I  Subsequent Mortgage  Loans  after the  Closing  Date.   Any amounts
remaining in  the Capitalized  Interest Account  at  the end  of the  Funding
Period which are not needed to  cover shortfalls on the related  Distribution
Date  are required  to  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
reinvestment earnings on amounts in the Capitalized Interest Account shall be
taxable to the Seller.

ALLOCATION OF AVAILABLE FUNDS

    Distributions to  holders of each class  of Offered Certificates  will be
made on each Distribution Date from  (i) Available Funds with respect to  the
related Certificate  Group and  (ii) under  certain circumstances,  Available
Funds with respect  to the other Certificate Group.   "Available Funds," with
respect to each Group, as of any Distribution Date is the aggregate amount on
deposit in  the Distribution Account  relating to the  Mortgage Loans  of the
related  Mortgage  Loan Group  after 1:00  p.m.  New York  City time  on such
Distribution Date (excluding  the portion thereof, if any,  consisting of any
net reinvestment earnings).

    On  each  Distribution   Date,  the  Trustee   will  withdraw  from   the
Distribution Account all Available Funds then on deposit therein with respect
to  each  Group  and will  distribute  the  same in  the  following  order of
priority:

        (A)   concurrently,  to each  class of  Senior  Certificates of  such
    Group,  the  Interest  Distributable  Amount  for  such  class  for  such
    Distribution Date  (any insufficiency being  allocated among  the classes
    of  Senior Certificates  of such  Group  in proportion  to such  classes'
    respective Interest Distributable Amounts for such Distribution Date);

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

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

        (D)   from the lesser  of (x)  that portion  of such Available  Funds
    remaining after making  the distributions in paragraphs (A), (B)  and (C)
    above and (y) the Regular Principal Distribution Amount for such Group:

             (i) in the case of Group I:

                 (1)   to  the Class A-7  Certificates, that  portion  of the
             Class A-7  Priority  General  Distribution  Amount  necessary  to
             reduce  the  Certificate  Principal  Balance  of  the   Class A-7
             Certificates to zero;

                 (2)   sequentially, to the Class A-1,  Class A-2, Class A-3,
             Class A-4,  Class A-5, Class A-6  and Class A-7  Certificates, in
             that  order, until the respective  Certificate Principal Balances
             thereof are reduced to  zero, the amount necessary to reduce  the
             Aggregate  Senior  Certificate  Principal  Balance  for  Group  I
             (after   giving  effect   to  any   reduction  thereof   on  such
             Distribution Date pursuant to paragraph  (C) and clause (D)(i)(1)
             above) to the  related Senior Optimal Principal Balance for  such
             Distribution Date;

                 (3)  sequentially,  to the Class M-1F, Class M-2F  and Class
             B-1F Certificates, in that order, the amount  necessary to reduce
             the  Certificate  Principal Balance  of  each  such class  to the
             related Optimal Principal Balance for such Distribution Date; or

             (ii)   in the  case of Group II,  sequentially, to the Class A-8,
        Class M-1A, Class M-2A  and Class B-1A  Certificates, in  that order,
        the amount necessary to reduce the  Certificate Principal Balance  of
        each such  class to the  related Optimal  Principal Balance for  such
        Distribution Date;

        (E)   from the  Enhanced Excess Available  Amount for such  Group for
    such Distribution Date:

             (i)  concurrently, to  each class of Senior Certificates of  such
        Group, the  Unpaid Interest Shortfall Amount remaining for such class
        after giving effect to the distributions  made pursuant to  paragraph
        (A) above  (any insufficiency  being allocated among  the classes  of
        Senior  Certificates  of such  Group in  proportion to  such classes'
        respective Unpaid  Interest Shortfall  Amounts for such  Distribution
        Date);

             (ii)   the Overcollateralization Deficiency  Amount, if  any, for
        such Group, payable as follows:

                 (1)  in the case of Group I:

                     (a)  to the Class A-7  Certificates, that portion of the
                 Class A-7  Priority Excess Distribution Amount  necessary to
                 reduce the  Certificate Principal  Balance of the  Class A-7
                 Certificates to zero;

                     (b)     sequentially,   to  the   Class A-1,  Class A-2,
                 Class A-3, Class A-4,  Class A-5, Class A-6  and  Class  A-7
                 Certificates,   in  that   order,   until   the   respective
                 Certificate Principal Balances thereof  are reduced to zero,
                 the  amount  necessary   to  reduce  the  Aggregate   Senior
                 Certificate Principal Balance for Group  I (after  giving 
                 effect to any  reduction thereof on such Distribution Date 
                 pursuant to paragraphs (C) and (D) and clause (E)(ii)(1)(a) 
                 above)  to  the related Senior Optimal Principal Balance for
                 such Distribution Date;

                     (c)   sequentially,  to the  Class M-1F, Class M-2F  and
                 Class B-1F Certificates, in that order, the amount necessary
                 to reduce  the Certificate  Principal Balance  of each  such
                 class  to the  related  Optimal Principal  Balance for  such
                 Distribution Date; or

                 (2)    in  the  case  of  Group  II,  sequentially,  to  the
             Class A-8,  Class M-1A, Class M-2A  and Class  B-1A Certificates,
             in  that order, the  amount necessary  to reduce  the Certificate
             Principal  Balance of  each such  class  to the  related  Optimal
             Principal Balance for such Distribution Date;

             (iii)  to the  Class M-1 Certificates of such Group, the  related
        Unpaid Interest Shortfall Amount for  such Distribution Date and then
        the  related  Loss  Reimbursement  Deficiency,   if  any,  for   such
        Distribution Date;

             (iv)   to the Class M-2 Certificates  of such Group, the  related
        Unpaid Interest Shortfall Amount for such Distribution  Date and then
        the  related  Loss  Reimbursement  Deficiency,   if  any,  for   such
        Distribution Date; and

             (v)   to the Class B-1  Certificates of such  Group, the  related
        Unpaid Interest Shortfall Amount for such Distribution  Date and then
        the  related  Loss  Reimbursement  Deficiency,   if  any,  for   such
        Distribution Date.

    As  more fully  described in  the  Pooling and  Servicing Agreement,  any
remaining Available Funds  for such Distribution Date will  be distributed to
the  Servicer, in  payment  of  unpaid servicing  fees  and reimbursement  of
certain  outstanding   Advances,  and  then   to  holders  of   the  Residual
Certificates.

    Notwithstanding the  foregoing, if the  Certificate Principal  Balance of
the Senior Certificates of a Group on  any Distribution Date would exceed the
Group Principal Balance of such Group after giving effect to distributions to
be made on  such Distribution Date (a "Senior  Class Subordination Deficit"),
then all  amounts distributable  as principal of  the Senior  Certificates of
such Group on  such Distribution Date will  be allocated concurrently to  the
outstanding classes  of Senior Certificates  of such Group, pro  rata, on the
basis on their respective Certificate Principal Balances.


DEFINITIONS

    The  "Accrual  Period"   for  the  Group  I  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; provided, however, that the  initial Accrual Period
for the Group I Certificates will be the 17-day period beginning on March 14,
1997  and ending on and  including March 30, 1997.   The "Accrual Period" for
the Group II  Certificates for a given  Distribution Date will be  the actual
number of days included in the period commencing on the immediately preceding
Distribution  Date  and  ending  on   the  day  immediately  preceding   such
Distribution Date and will be  calculated based on a 360-day year;  provided,
however, that  the initial Accrual Period for  the Group II Certificates will
be the actual number of days included in the period commencing on the Closing
Date and ending on and including April 24th, 1997.

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

    The  "Aggregate Maximum  Collateral Amount"  is  the sum  of the  Maximum
Collateral Amounts of Group I and Group II.

    The "Aggregate Senior Certificate  Principal Balance" with respect to any
Distribution Date and Group  I is the aggregate of the  Certificate Principal
Balances  of  the  Group  I  Senior  Certificates  and  with respect  to  any
Distribution Date and Group  II is the  Certificate Principal Balance of  the
Class A-8 Certificates.

    The  "Available Cross-Collateralization  Amount"  means with  respect  to
each Distribution Date and each Group,  that portion, if any, of the  General
Excess Available Amount for such Group that would remain after  giving effect
on  such Distribution Date to the distributions from Available Funds for such
Group  specified in  subclauses (i)  through (v)  of paragraph (E)  under "--
Allocation of Available Funds" above.

    The  "Call Option  Date"  is the  first Distribution  Date  on which  the
Combined  Group  Principal  Balance is  less  than  or equal  to  10%  of the
Aggregate Maximum Collateral Amount.

    The   "Certificate   Principal  Balance"   of   any   class  of   Offered
Certificates, as of any Distribution  Date, will be equal to the  Certificate
Principal  Balance thereof  on the  Closing Date  (the "Original  Certificate
Principal  Balance")  reduced  by  the   sum  of  (i)  all  amounts  actually
distributed in respect of principal of  such class on all prior  Distribution
Dates and  (ii) with respect  to any Mezzanine  Certificates and any  Class B
Certificates, all  related  Allocable Loss  Amounts applied  in reduction  of
principal of such Certificates on all prior Distribution Dates.

    The "Class A-7  Priority Excess Distribution Amount" with respect  to any
Distribution Date is  the lesser  of (A)  the product of  (x) the  applicable
Class A-7  Priority Percentage for such  Distribution Date and (y)  the Class
A-7  Pro Rata Excess  Distribution Amount for such  Distribution Date and (B)
the least  of (x)  that portion,  if any,  of the  Enhanced Excess  Available
Amount  for  Group  I  remaining  after giving  effect  to  the  distribution
specified  in clause  (E)(i) above,  (y)  the amount,  if any,  by  which the
Aggregate Senior  Certificate Principal  Balance  for Group  I (after  giving
effect to any reduction  thereof pursuant to paragraphs (C) and  (D)(i) under
"--Allocation of  Available Funds" above  on such Distribution  Date) exceeds
the Senior Optimal  Principal Balance for Group I  for such Distribution Date
and   (z) the  Group  I  Overcollateralization  Deficiency  Amount  for  such
Distribution Date.

    The "Class A-7 Priority General Distribution  Amount" with respect to any
Distribution Date  is the  lesser of (A)  the product  of (x)  the applicable
Class  A-7 Priority Percentage for  such Distribution Date  and (y) the Class
A-7 Pro Rata General Distribution Amount  for such Distribution Date and  (B)
the Senior  Principal Distribution Amount  with respect  to Group I  for such
Distribution Date.

    The "Class  A-7 Priority  Percentage" with  respect to each  Distribution
Date is the applicable percentage specified below:

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

             April 1997 - March 2000                                   0%
             April 2000 - March 2002                                  45%
             April 2002 - March 2003                                  80%
             April 2003 - March 2004                                 100%
             April 2004 and thereafter                               300%

    The "Class A-7  Pro Rata Excess Distribution Amount" with  respect to any
Distribution Date  is an amount equal  to the product of (x)  a fraction, the
numerator  of which  is the Certificate  Principal Balance  of the  Class A-7
Certificates immediately prior to such Distribution Date and  the denominator
of which is  the Aggregate Senior Certificate Principal  Balance with respect
to Group I immediately prior to  such Distribution Date and (y) the  least of
(1) that portion, if any, of the Enhanced Excess Available Amount for Group I
remaining after giving effect to  the distribution specified in clause (E)(i)
above, (2)  the amount,  if any, by  which the  Aggregate Senior  Certificate
Principal Balance for Group I  (after giving effect to any  reduction thereof
pursuant to paragraphs (C) and (D)(i) under "--Allocation of Available Funds"
above on such Distribution Date) exceeds the Senior Optimal Principal Balance
for   Group   I   for   such   Distribution  Date   and   (3) the   Group   I
Overcollateralization Deficiency Amount for such Distribution Date.

    The "Class A-7 Pro  Rata General Distribution Amount" with respect to any
Distribution Date is  an amount equal to the  product of (x) a  fraction, the
numerator of which  is the  Certificate Principal  Balance of  the Class  A-7
Certificates immediately  prior to such Distribution Date and the denominator
of which is the  Aggregate Senior Certificate  Principal Balance for Group  I
immediately  prior to  such Distribution  Date and  (y) the  Senior Principal
Distribution Amount for Group I for such Distribution Date.

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

    The "Class M-1 Optimal Principal Balance" means  (i) with respect to each
Group  and  any  Distribution  Date  prior  to   the  Stepdown  Date  or  any
Distribution Date  on which a  Trigger Event has occurred  and is continuing,
zero, and (ii)  with respect to each  Group and any other  Distribution Date,
the related Group Principal Balance as of the last day of the Due Period that
precedes  such Distribution Date  minus the sum  of (i) the  aggregate of the
Certificate  Principal  Balances of  the  Senior Certificates  of  such Group
(after taking into  account any distributions made on  such Distribution Date
in reduction of the Certificate Principal Balances of such classes  of Senior
Certificates prior to such determination) and (ii) the greater of (x) the sum
of  (1)(x) if such Group is  Group I, 17% of  such Group Principal Balance or
(y) if such  Group is Group II,  31.253% of such Group Principal  Balance and
(2)  the  Overcollateralization  Target  Amount  for   such  Group  for  such
Distribution Date  (calculated without  giving effect to  the proviso  in the
definition thereof) and  (y) 0.50% of the related  Maximum Collateral Amount;
provided however, that any Group's  Class M-1 Optimal Principal Balance shall
never be less than  zero or greater than  the Original Certificate  Principal
Balance of the Class M-1 Certificates of such Group.

    The "Class M-2 Optimal Principal Balance" means (i) with respect to  each
Group   and  any  Distribution  Date  prior  to  the  Stepdown  Date  or  any
Distribution Date on  which a Trigger Event  has occurred and  is continuing,
zero, and (ii)  with respect to each  Group and any other  Distribution Date,
the related  Group Principal  Balance as  of as of  the last  day of  the Due
Period that  precedes  such  Distribution  Date minus  the  sum  of  (i)  the
aggregate of the Certificate Principal Balances  of the Senior Certificates 
and  the Class M-1 Certificates of such Group (after  taking into account any
distributions made on such Distribution Date in reduction of such Certificate 
Principal Balances prior to such determination) and (ii) the greater of (x) 
the sum of (1)(x) if such Group  is Group I,  7% of such  Group Principal  
Balance or (y)  if such Group  is Group  II, 16.874%  of  such Group  
Principal Balance  and  (2) the Overcollateralization Target Amount for such 
Group for such Distribution Date (calculated without giving  effect to the 
proviso in  the definition thereof) and (y)  0.50% of the  related Maximum 
Collateral Amount;  provided, however, that any Group's Class M-2 Optimal 
Principal Balance shall never be less than zero or  greater than the 
Original Certificate Principal Balance of the Class M-2 Certificates of 
such Group.

    A "Due Period" (i) with respect  to the initial Distribution Date is  the
period from and including March 15, 1997 through and including March 31, 1997
and (ii) with  respect to  any subsequent Distribution  Date is  the calendar
month preceding the month in which such Distribution Date occurs.

    The "Enhanced  Excess Available  Amount" means (i)  with respect to  each
Distribution Date  and Group I, the  sum of (i) the General  Excess Available
Amount for Group I for such Distribution Date and (ii) the lesser  of (a) the
Group  II Available Cross-Collateralization Amount for such Distribution Date
and   (b) the  Group  I  Required  Cross-Collateralization  Amount  for  such
Distribution Date and  (ii) with respect to each Distribution  Date and Group
II, the sum of (i) the General Excess Available  Amount for Group II for such
Distribution Date  and (ii) the  lesser of (a) the  Group I  Available Cross-
Collateralization  Amount for  such Distribution  Date  and (b) the  Group II
Required Cross-Collateralization Amount for such Distribution Date.

    The "General  Excess Available  Amount" means  (i) with  respect to  each
Distribution Date and  Group I is  the amount, if any,  by which the  Group I
Available  Funds for  such  Distribution Date  exceeds  the aggregate  amount
distributed on  such Distribution Date  pursuant to paragraphs (A),  (B), (C)
and  (D)(i) under  "--Allocation  of  Available Funds"  above  and (ii)  with
respect  to each Distribution Date and Group II, the amount, if any, by which
the Group II Available Funds for such Distribution Date exceeds the aggregate
amount distributed on such Distribution  Date pursuant to paragraphs (A), (B)
and (D)(ii) under "--Allocation of Available Funds" above.

    The "Interest Distributable  Amount" for any  Distribution Date and  each
class of Offered  Certificates equals  the sum  of (i)  the Monthly  Interest
Distributable  Amount for such class for  such Distribution Date and (ii) the
Unpaid Interest Shortfall Amount for such class for such Distribution Date.

    The "Interest  Remittance Amount"  for each Mortgage  Loan Group and  any
Distribution  Date  is (a)  the  product of  (x)  the aggregate  of  the Loan
Balances of the related Mortgage Loans at the beginning of the calendar month
preceding the  month in  which  such Distribution  Date occurs  and (y)  one-
twelfth  of the  weighted average  Net Mortgage Rate  for such  Mortgage Loan
Group at  the beginning of  the calendar month  preceding the month  in which
such Distribution Date occurs, less (b) the excess, if any, of the Prepayment
Interest Shortfalls for such  Mortgage Loan Group for the related  Due Period
over the Servicing Fee for such Due Period.

    The "Loan  Balance" of  any Mortgage  Loan is  the outstanding  principal
balance  thereof calculated  in  accordance  with the  terms  of the  related
Mortgage Note; provided, however, that the Loan Balance for any Liquidated 
               --------  -------
Loan shall  be zero as of the last day of the  Due Period in which such 
Mortgage Loan becomes a Liquidated Loan, and at all times thereafter.

    "Loss  Reimbursement Deficiency"  with respect  to any  Distribution Date
and  the  Class   M-1  Certificates,  Class  M-2  Certificates   or  Class  B
Certificates,  the amount  of Allocable  Loss Amounts  for the  related Group
applied  to the reduction of the Certificate  Principal Balance of such class
and not  reimbursed pursuant to "Allocation  of Available Funds" above  as of
such Distribution Date.

    The "Maximum  Collateral Amount" means (1) with  respect to Group  I, the
sum of (i) the aggregate of the Loan Balances of all Initial Group I Mortgage
Loans  as  of the  Initial Cut-Off  Date  and (ii) the  Loan Balances  of all
Subsequent Mortgage  Loans as  of the applicable  Cut-Off Dates  and (2) with
respect to  Group II,  the aggregate  of the  Loan Balances  of all  Group II
Mortgage Loans as of the Initial Cut-Off Date.

    The  "Monthly Interest  Distributable Amount"  for any  Distribution Date
and each class of Offered Certificates equals the amount of  interest accrued
during the  related Accrual Period  at the related  Pass-Through Rate on  the
Certificate  Principal  Balances of  such  class  immediately prior  to  such
Distribution  Date (or, in  the case of  the first Distribution  Date, on the
Closing Date). 

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

    An   "Overcollateralization  Deficiency  Amount"   with  respect  to  any
Distribution Date and  each Group  equals the  amount, if any,  by which  the
Overcollateralization  Target Amount  for  such  Group  exceeds  the  related
Overcollateralized Amount on such  Distribution Date (such Overcollateralized
Amount to be calculated after giving effect to all prior distributions on all
classes of Certificates on such Distribution Date pursuant to paragraphs (A),
(B), (C) and (D) under  "--Allocation of Available Funds" above  with respect
to such Group).

    The  "Overcollateralization  Target Amount"  means  (i)  with respect  to
Group I and (x) any Distribution Date occurring prior to the related Stepdown
Date, an amount equal to 3.5%  of the related Maximum Collateral Amount,  and
(y) with respect  to any other Distribution Date, an  amount equal to 7.0% of
the aggregate of the Loan Balances of the Mortgage Loans of such  Group as of
the  end  of the  related Due  Period; provided,  however, that  such Group's
Overcollateralization  Target Amount shall in no  event be less than 0.50% of
the related Maximum Collateral Amount; provided further, however, that on any
Distribution Date on  which a Trigger Event is occurring with respect to such
Group, the Overcollateralization Target  Amount shall be equal to 5.0% of the
related  Maximum Collateral  Amount and  (ii) with  respect to  Group II  and
(x) any Distribution  Date occurring prior  to the related Stepdown  Date, an
amount equal  to 6.0% of the related  Maximum Collateral Amount, and (y) with
respect to  any other  Distribution Date,  an amount  equal to  15.0% of  the
aggregate of the Loan Balances of the Mortgage Loans of  such Group as of the
end  of  the  related  Due  Period;  provided,  however,  that  such  Group's
Overcollateralization Target Amount shall  in no event be less than  0.50% of
the related Maximum Collateral Amount.

    The "Overcollateralized  Amount"  for  each  Certificate  Group  for  any
Distribution Date  is the  amount, if  any, by  which (i)  the related  Group
Principal Balance  on the last  day of  the immediately preceding  Due Period
exceeds  (ii)  the aggregate  Certificate  Principal Balance  of  the Offered
Certificates of  such Certificate  Group as of  such Distribution  Date after
giving  effect to  distributions  to be  made  on such  Certificates  on such
Distribution Date.

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

    A "Principal  Prepayment" with  respect to any  Distribution Date 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 subsequent to the month of prepayment.

    The "Principal  Remittance Amount" for such  Mortgage Loan Group  for any
Distribution Date  is (a)  the sum of  the amounts  specified in  clause (i),
clause (iii)  (net of certain  expenses and reimbursement obligations  and to
the extent applied to Mortgage Loan principal), clause (vi), clause (vii) and
clause (ix) under  "Deposits to the Collection Account",  herein with respect
to such Mortgage Loan Group,  in each case to the extent such  amounts relate
to principal and  are actually received in  the related Due Period,  less (b)
with respect  to each  Mortgage Loan  in such  Mortgage Loan  Group that  has
previously  been purchased  or replaced  by  the Servicer  or Cityscape,  all
amounts  received thereon  in  any month  subsequent  to  the month  of  such
purchase or  substitution, as  the case may  be, to  the extent  such amounts
relate to principal and have been withdrawn from the Collection Account.

    The  "Pro   Rata  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 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 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 and interest 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 "Regular Principal  Distribution Amount" with  respect to each  Group
and any Distribution Date, an amount equal to the lesser of: 

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

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

    "Required  Cross-Collateralization Amount"  means  with  respect to  each
Distribution Date and each Group, the amount, if any, by which (i) the sum of
the amounts distributable pursuant to subclauses (i) through (v) of paragraph
(E) under "--Allocation of Available Funds" above for such Group exceeds (ii)
the  General Excess  Available Amount  for such  Group and  such Distribution
Date.

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

    The "Senior  Optimal Principal  Balance" means (i)  with respect to  each
Group  and  any  Distribution  Date  prior   to  the  Stepdown  Date  or  any
Distribution  Date on which  a Trigger Event has  occurred and is continuing,
zero and (ii) with respect to each Group and any other Distribution Date, the
related Group Principal Balance as of the last  day of the  Due Period that  
precedes such Distribution  Date minus the greater of (a)  the sum of (1)(x) 
in  the case of Group I,  26% of such Group Principal Balance  or (y)  in 
the case  of Group  II, 54.372%  of such  Group Principal Balance  and (2) 
the  Overcollateralization Target Amount  for such Group for  such 
Distribution  Date (calculated without  giving effect  to the
proviso  in the  definition thereof)  and (b)  0.50% of  the related  Maximum
Collateral   Amount;  provided  however,  that  any  Group's  Senior  Optimal
Principal Balance shall never be less than zero or greater than the Aggregate
Senior Certificate Principal Balance for such Group as of the Closing Date.

    The "Senior Principal  Distribution Amount" means,  with respect to  each
Distribution  Date, the  lesser  of the  (i)  Regular Principal  Distribution
Amount for such Distribution Date and (ii)  the amount, if any, by which  the
Aggregate Senior  Certificate Principal  Balance for  such Distribution  Date
(after giving effect to distributions made on such Distribution Date pursuant
to paragraph (C) under  "-- Allocation of Available Funds" above) exceeds the
Senior Optimal Principal Balance for such Distribution Date.

    The  "Stepdown  Date"  with  respect  to   each  Group  means  the  first
Distribution Date occurring after March 2000 as to which all of the following
conditions exist:

    (1)  the related  Group Principal Balance has  been reduced to an  amount
less than or equal  to (i) 50% of the  related Maximum Collateral Amount,  in
the case of Group I, or (ii) 40% of the related Maximum Collateral Amount, in
the case of Group II;

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

    (3)   the Trustee  determines (before  actual distributions  are made  on
such  Distribution Date) that, if  effect were given  to all distributions of
principal to be made on such date, the Aggregate Senior Certificate Principal
Balance of  such Group would be reduced on such date to the excess of (i) the
Group Principal Balance for such Group as  of the last day of the related Due
Period  over (ii) the greater of (a) the  sum of (1) (x) in the case of Group
I,  26%  of such  Group Principal  Balance or  (y) in the  case of  Group II,
54.372%   of   such   Group   Principal   Balance   and   (2)   the   related
Overcollateralization  Target  Amount   for  such  Distribution  Date   (such
Overcollateralization  Target  Amount   to  be  calculated  (x) as   if  such
Distribution  Date were occurring  on or after the  related Stepdown Date and
(y) without giving effect to (A) in the case of Group I, the first proviso in
clause  (i) of  the  definition of  "Overcollateralization Target  Amount" or
(B) in the case of  Group II, the proviso  in clause (ii) of such  definition
and (b) 0.50% of the related Maximum Collateral Amount.

    A "Trigger Event,"  with respect to each Group, is  the occurrence on any
Distribution Date of the related  Pool Delinquency Rate for such Distribution
Date exceeding 50% of the Senior Credit Enhancement Percentage for such Group
for the immediately preceding Distribution Date.

    The "Trustee  Fee" as  of any  Distribution Date  shall be  determined in
accordance with  the rate  agreed  upon in  writing between  the Trustee  and
Cityscape on the Closing Date.

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

CALCULATION OF ONE-MONTH LIBOR

    On  the  second LIBOR  Business  Day  (as defined  below)  preceding  the
commencement  of  each Accrual  Period 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 for the Group II  Certificates 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,
Cityscape  or any  successor  Servicer.   The One-Month  LIBOR value  for the
initial Accrual Period is 5.6875% per annum.

    On  each  LIBOR  Determination Date,  One-Month  LIBOR  for  the  related
Accrual  Period for  the Group  II 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 Group  II Certificates  for the  related Accrual Period  will (in  the
absence of 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:

March 14, 1997       Initial Cut-Off Date for Initial Mortgage Loans.
March 15 to
   March 31, 1997    (A) Initial Due  Period. The  Servicer receives  (x)
                         scheduled  payments  of principal  and  interest
                         and  (y)  Principal   Prepayments  and  interest
                         thereon  to the  date  of such  prepayment.  For
                         succeeding  Distribution Dates,  the Due  Period
                         will commence  on the first day of the preceding
                         calendar month and  end on the last day  of such
                         month.
April 9, 1997        (B) Initial Record  Date.   Each subsequent  Record Date
                         will be the last Business Day of the month preceding
                         the month of the related Distribution Date.
April 14, 1997       (C) Determination  Date (the fourteenth day of the month
                         of such Distribution Date or, if such fourteenth day
                         is not a Business Day, the preceding Business Day.
April 18, 1997       (D) Servicer Remittance Date.
April 25, 1997       (E) Distribution Date.

Succeeding monthly periods follow the pattern of (A) through (E).

- ------------
(A) Principal Prepayments received during this period  will be distributed to
    holders  of the Certificates on April 25, 1997 (to the extent not applied
    in  computing  the  Initial  Cut-Off  Date  Principal  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  April 25, 1997 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 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 following 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 higher  (or
lower)  than  the  rate  anticipated  by  the  investor  during  the   period
immediately following  the issuance  of the Offered  Certificates may  not be
offset by a subsequent  like decrease (or increase) in the  rate of Principal
Prepayments.

    The  projected weighted average life of any class of Offered Certificates
is the  average amount  of time  that  will elapse  from April  8, 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 Mortgage
Loan Groups--General."

    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 and Class  A-5 Certificates,
such date is the date on  which the "Original Certificate Principal  Balance"
set forth  herein for such Class  less all amounts previously  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 Group
I Certificates and  the Group II Certificates is  the thirteenth Distribution
Date following the Distribution Date relating to the calendar month  in which
the  Principal Balances  of  all Group  I  Mortgage Loans  and  all Group  II
Mortgage Loans,  respectively, 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
Expected Final Payment 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  and  (iii) the  holders  of the  Residual
Certificates may cause a termination of 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  Group I  Mortgage  Loans, a
Prepayment  Assumption (the "Group I Prepayment Assumption") assumes constant
prepayment rates of 4.8%  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  1.745% (i.e., 19.2%  divided by  11) per annum  in each  
month thereafter  until the twelfth month.  Beginning  in the twelfth month 
and in  each month thereafter during  the life  of  the Group  I  Mortgage 
Loans,  the  Group I  Prepayment Assumption  assumes a constant prepayment 
rate of 24%  per annum.  As used in the table  below, 0% Group  I Prepayment
Assumption assumes  prepayment rates equal  to 0%  of the  Group  I 
Prepayment  Assumption, i.e.,  no prepayments.  Correspondingly,  150% Group 
I Prepayment Assumption assumes prepayment rates equal to  150% of  the Group
I Prepayment  Assumption, and  so forth.   With respect to the Group II 
Mortgage Loans, the Prepayment Assumption (the "Group II  Prepayment 
Assumption")  assumes  a per  annum  constant prepayment  rate
("CPR") for the life of the Mortgage Loans of 25% CPR.  The Group I and Group
II Prepayment Assumptions do  not purport to be an  historical description of
prepayment experience or  a prediction of the anticipated  rate of prepayment
of any pool of mortgage  loans, including the Group  I and Group II  Mortgage
Loans.   The Depositor believes  that no existing  statistics of which  it is
aware provide  a reliable basis  for holders of  the Offered  Certificates to
predict the amount  or the timing of  receipt of prepayments on  the Mortgage
Loans.

    Each of the Prepayment Scenarios  in the table on page S-63  assumes that
both the Group I and the Group II Prepayment Assumptions described thereunder
are in effect at the same time.  For example, Prepayment Scenario III assumes
75% of the Group I Prepayment Assumption with respect to the Group I Mortgage
Loans and  a Group II  Prepayment Assumption of 21%  CPR with respect  to the
Group II Mortgage Loans.

    The tables on pages S-65 through  S-78 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  Class
Principal  Balances outstanding  and weighted  average lives  of  the Offered
Certificates  set  forth  in the  tables  on  pages S-65  through  S-78.   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-65
through S-78  were determined assuming that:   (i) the  Group I and  Group II
Mortgage Loans consist of 8 and 3 sub-pools, respectively, of loans with Cut-
Off Date Principal 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 occurred on March 31, 1997
and the Offered Certificates were sold to investors by the Underwriter on the
Settlement Date, (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  April 1997,  in  accordance with  the
priorities described  herein, (iv)  the Pass-Through Rate  for each  class of
Group I Certificates  is as described  on the cover  hereof, (v) the  Accrual
Period for the  each class of Group I Certificates for each Distribution Date
will consist of 30 days in a 360-day year consisting of twelve  30-day months
(or 17 days, in  the case of the initial Distribution Date), (vi) the Accrual
Period  for each Distribution  Date for each  class of  Group II Certificates
will consist of  the actual number of  days from and including  the preceding
Distribution Date  (or the  Closing Date in  the case of  the April  25, 1997
Distribution  Date)  to  and including  the  day  immediately  preceding such
Distribution Date,  (vii) the prepayment  rates with  respect to the  Group I
Mortgage Loans are a  multiple of the Group I Prepayment  Assumption and with
respect to the Group II Mortgage Loans are constant prepayment rates, each as
stated  in the "Prepayment Scenarios" table below, (viii) prepayments include
thirty  days'  interest  thereon  (or  17  days'  interest  in  the  case  of
prepayments  made during  the  initial  Due Period),  (ix)  Cityscape 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,  (x) each  Certificate Group's Overcollateralization Target  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,  (xi) scheduled  payments  for all  Mortgage  Loans are
received  on the first day of each month (or  in the case of the month of the
Closing  Date, the  day following  the Initial  Cut-Off Date),  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, (xii) all Mortgage Loans within a Mortgage Loan Group
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, (xiii) such prepayments are received on the last day of  each month
commencing in the month of the Closing Date, (xiv)  any excess cashflow  with
respect to either  Mortgage Loan Group which  would  otherwise  be  
distributed  to  the  holders  of  the  Residual Certificates  will 
be  made  available  to the  Offered  Certificates of  the
unrelated Certificate Group and  will be applied as an accelerated payment of
principal of the Offered Certificates up to an amount necessary to attain the
Overcollateralization  Target Amount  for such  other  Certificate Group  (as
described in the Pooling and Servicing Agreement), (xv) One-Month LIBOR is at
all times 5.6875%, (xvi)  the Pass-Through Rates for the Class  A-8, Class M-
1A, Class M-2A  and Class B-1A Certificates are 5.9175%, 6.0875%, 6.2875% and
6.6375%, respectively, until the Distribution Date following  the Call Option
Date,  at  which time  such  Pass-through Rates  are assumed  to  be 6.1475%,
6.2875%, 6.5875% and 7.1125%, respectively, (xvii) the Mortgage Rate for each
Group  II Mortgage  Loan is  adjusted  on its  next Adjustment  Date  (and on
subsequent Adjustment  Dates, if  necessary)  to equal  the  sum of  (a)  the
assumed  level of the applicable Mortgage Index  and (b) the respective Gross
Margin  (such sum  being subject  to the  applicable Periodic  Rate Caps  and
Maximum Mortgage  Rates), (xviii)  with respect to  Group II,  the applicable
Mortgage Index is  equal to 5.9375%; (xix) with respect to Group I, Sub-Pools
7 and 8 (specified in the  table below) are transferred to the Trust  Fund in
April 1997  with principal  payments on  such Group  I  Mortgage Loans  being
received by  the Servicer in  May 1997 and  passed through to holders  of the
Group I Certificates on  the Distribution Date in June 1997;  (xx) 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
Group  I Mortgage  Loans described  in  clause (xix);  (xxi) no  reinvestment
income from any Account  is earned and available for distribution; and (xxii)
the amount  on deposit  in the  Pre-Funding Account at  the end  of the  Pre-
Funding Period is  zero.  No representation  is made 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>                                     <C>         <C>            <C>          <C>         <C>         <C>
 Group I Prepayment Assumption           0%          50%            75%          100%        150%        200%
 Group II Prepayment Assumption (CPR)    0%          10%            21%           25%         32%        42%

</TABLE>






<TABLE>
<CAPTION>                    ASSUMED GROUP I MORTGAGE LOAN CHARACTERISTICS

                                                            Remaining      Original        Original
                                                             Term to        Term to      Amortization
             Initial Cut-Off Date          Mortgage          Maturity      Maturity          Term
 Sub-Pool      Principal Balance             Rate            (Months)      (Months)        (Months)
      <S>          <C>                         <C>              <C>            <C>              <C>
      1             $1,293,799.87              11.7290%         115            117              117
      2            $13,252,440.78              11.8068%         178            180              180
      3            $13,384,200.69              11.4792%         238            240              240
      4               $347,368.18              12.6569%         296            300              300
      5            $25,528,161.93              11.4703%         358            360              360
      6            $69,918,307.21              12.1521%         178            180              360
      7            $18,004,931.94              11.5568%         279            280              280
      8            $23,270,789.40              12.1530%         179            180              360

                  $165,000,000.00 

</TABLE>







<TABLE>
<CAPTION>                   ASSUMED GROUP II MORTGAGE LOAN CHARACTERISTICS

                                                               
                                     Remaining    Original     Original    Weighted   Weighted
         Cut-Off Date                 Term to     Term to    Amortization  Average    Average
Sub-       Principal      Mortgage    Maturity   Maturity       Term       Gross     Months    Period
Pool        Balance         Rate      (Months)   (Months)     (Months)     Margin    to Roll    Cap
 <S>    <C>               <C>            <C>        <C>          <C>      <C>           <C>      <C>

  1     $20,783,314.23    10.4053%       358        360          360      7.1039%        4       1.0%
  2       5,289,937.13    10.1537%       359        360          360      7.1240%        5       1.5%
  3       6,474,560.15    10.5452%       359        360          360      7.3202%       23       1.0%

        $32,547,811.51


</TABLE>



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.



          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<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%
March 25, 1998  . . . . . . .         74          26          1           0           0           0
March 25, 1999  . . . . . . .         69           0          0           0           0           0
March 25, 2000  . . . . . . .         64           0          0           0           0           0
March 25, 2001  . . . . . . .         58           0          0           0           0           0
March 25, 2002  . . . . . . .         51           0          0           0           0           0
March 25, 2003  . . . . . . .         43           0          0           0           0           0
March 25, 2004  . . . . . . .         35           0          0           0           0           0
March 25, 2005  . . . . . . .         28           0          0           0           0           0
March 25, 2006  . . . . . . .         19           0          0           0           0           0
March 25, 2007  . . . . . . .         10           0          0           0           0           0
March 25, 2008  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                  5.02        0.73       0.58        0.50        0.40        0.33
Weighted Average Life (years)
  to Maturity                          5.02        0.73       0.58        0.50        0.40        0.33



</TABLE>




*  Rounded to the nearest whole percentage.



          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100          73          17           0
March 25, 1999  . . . . . . .        100          50          0           0           0           0
March 25, 2000  . . . . . . .        100           0          0           0           0           0
March 25, 2001  . . . . . . .        100           0          0           0           0           0
March 25, 2002  . . . . . . .        100           0          0           0           0           0
March 25, 2003  . . . . . . .        100           0          0           0           0           0
March 25, 2004  . . . . . . .        100           0          0           0           0           0
March 25, 2005  . . . . . . .        100           0          0           0           0           0
March 25, 2006  . . . . . . .        100           0          0           0           0           0
March 25, 2007  . . . . . . .        100           0          0           0           0           0
March 25, 2008  . . . . . . .         99           0          0           0           0           0
March 25, 2009  . . . . . . .         85           0          0           0           0           0
March 25, 2010  . . . . . . .         70           0          0           0           0           0
March 25, 2011  . . . . . . .         52           0          0           0           0           0
March 25, 2012  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 13.67        2.01       1.45        1.16        0.88        0.73
Weighted Average Life (years)
  to Maturity                         13.67        2.01       1.45        1.16        0.88        0.73


</TABLE>


*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*



<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100         100         100          69
March 25, 1999  . . . . . . .        100         100         92          48           0           0
March 25, 2000  . . . . . . .        100          84         21           0           0           0
March 25, 2001  . . . . . . .        100          40          0           0           0           0
March 25, 2002  . . . . . . .        100           0          0           0           0           0
March 25, 2003  . . . . . . .        100           0          0           0           0           0
March 25, 2004  . . . . . . .        100           0          0           0           0           0
March 25, 2005  . . . . . . .        100           0          0           0           0           0
March 25, 2006  . . . . . . .        100           0          0           0           0           0
March 25, 2007  . . . . . . .        100           0          0           0           0           0
March 25, 2008  . . . . . . .        100           0          0           0           0           0
March 25, 2009  . . . . . . .        100           0          0           0           0           0
March 25, 2010  . . . . . . .        100           0          0           0           0           0
March 25, 2011  . . . . . . .        100           0          0           0           0           0
March 25, 2012  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 14.80        3.79       2.60        2.00        1.39        1.09
Weighted Average Life (years)
  to Maturity                         14.80        3.79       2.60        2.00        1.39        1.09


</TABLE>




*  Rounded to the nearest whole percentage.




          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100          45           0
March 25, 2000  . . . . . . .        100         100        100          42           0           0
March 25, 2001  . . . . . . .        100         100         55           0           0           0
March 25, 2002  . . . . . . .        100         100          7           0           0           0
March 25, 2003  . . . . . . .        100          58          0           0           0           0
March 25, 2004  . . . . . . .        100          27          0           0           0           0
March 25, 2005  . . . . . . .        100          10          0           0           0           0
March 25, 2006  . . . . . . .        100           0          0           0           0           0
March 25, 2007  . . . . . . .        100           0          0           0           0           0
March 25, 2008  . . . . . . .        100           0          0           0           0           0
March 25, 2009  . . . . . . .        100           0          0           0           0           0
March 25, 2010  . . . . . . .        100           0          0           0           0           0
March 25, 2011  . . . . . . .        100           0          0           0           0           0
March 25, 2012  . . . . . . .         50           0          0           0           0           0
March 25, 2013  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 14.93        6.41       4.16        3.05        1.99        1.50
Weighted Average Life (years)
  to Maturity                         14.93        6.41       4.16        3.05        1.99        1.50


</TABLE>



*  Rounded to the nearest whole percentage.





          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*




<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100          30
March 25, 2000  . . . . . . .        100         100        100         100           0           0
March 25, 2001  . . . . . . .        100         100        100          88           0           0
March 25, 2002  . . . . . . .        100         100        100          44           0           0
March 25, 2003  . . . . . . .        100         100         73          16           0           0
March 25, 2004  . . . . . . .        100         100         48           0           0           0
March 25, 2005  . . . . . . .        100         100         36           0           0           0
March 25, 2006  . . . . . . .        100          91         23           0           0           0
March 25, 2007  . . . . . . .        100          74          9           0           0           0
March 25, 2008  . . . . . . .        100          57          0           0           0           0
March 25, 2009  . . . . . . .        100          42          0           0           0           0
March 25, 2010  . . . . . . .        100          28          0           0           0           0
March 25, 2011  . . . . . . .        100          15          0           0           0           0
March 25, 2012  . . . . . . .        100           0          0           0           0           0
March 25, 2013  . . . . . . .         70           0          0           0           0           0
March 25, 2014  . . . . . . .         60           0          0           0           0           0
March 25, 2015  . . . . . . .         49           0          0           0           0           0
March 25, 2016  . . . . . . .         37           0          0           0           0           0
March 25, 2017  . . . . . . .         24           0          0           0           0           0
March 25, 2018  . . . . . . .         15           0          0           0           0           0
March 25, 2019  . . . . . . .          5           0          0           0           0           0
March 25, 2020  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 17.99       11.60       7.40        5.00        2.59        1.91
Weighted Average Life (years)
  to Maturity                         17.99       11.60       7.40        5.00        2.59        1.91



</TABLE>


*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100          93           0
March 25, 2001  . . . . . . .        100         100        100         100          84           0
March 25, 2002  . . . . . . .        100         100        100         100          35           0
March 25, 2003  . . . . . . .        100         100        100         100          17           0
March 25, 2004  . . . . . . .        100         100        100          95          11           0
March 25, 2005  . . . . . . .        100         100        100          87          11           0
March 25, 2006  . . . . . . .        100         100        100          72          11           0
March 25, 2007  . . . . . . .        100         100        100          56           9           0
March 25, 2008  . . . . . . .        100         100         94          42           3           0
March 25, 2009  . . . . . . .        100         100         76          32           0           0
March 25, 2010  . . . . . . .        100         100         61          23           0           0
March 25, 2011  . . . . . . .        100         100         48          17           0           0
March 25, 2012  . . . . . . .        100          54         19           2           0           0
March 25, 2013  . . . . . . .        100          29          7           0           0           0
March 25, 2014  . . . . . . .        100          24          4           0           0           0
March 25, 2015  . . . . . . .        100          19          1           0           0           0
March 25, 2016  . . . . . . .        100          15          0           0           0           0
March 25, 2017  . . . . . . .        100          10          0           0           0           0
March 25, 2018  . . . . . . .        100           6          0           0           0           0
March 25, 2019  . . . . . . .        100           3          0           0           0           0
March 25, 2020  . . . . . . .         89           0          0           0           0           0
March 25, 2021  . . . . . . .         75           0          0           0           0           0
March 25, 2022  . . . . . . .         65           0          0           0           0           0
March 25, 2023  . . . . . . .         54           0          0           0           0           0
March 25, 2024  . . . . . . .         42           0          0           0           0           0
March 25, 2025  . . . . . . .         29           0          0           0           0           0
March 25, 2026  . . . . . . .         14           0          0           0           0           0
March 25, 2027  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 25.35       14.80      10.88        8.18        4.63        2.36
Weighted Average Life (years)
  to  Maturity                        26.17       16.16      13.64       10.82        5.26        2.36



</TABLE>





*  Rounded to the nearest whole percentage.






          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*



<TABLE>
<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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100          16
March 25, 2001  . . . . . . .         99          92         89          89          97          16
March 25, 2002  . . . . . . .         99          84         81          78          79          16
March 25, 2003  . . . . . . .         97          74         68          62          55          16
March 25, 2004  . . . . . . .         96          64         55          47          35          10
March 25, 2005  . . . . . . .         89          41         28          19          18           2
March 25, 2006  . . . . . . .         83          26         14           8           7           0
March 25, 2007  . . . . . . .         76          16          7           3           1           0
March 25, 2008  . . . . . . .         69          10          4           1           0           0
March 25, 2009  . . . . . . .         62           6          2           0           0           0
March 25, 2010  . . . . . . .         54           4          1           0           0           0
March 25, 2011  . . . . . . .         46           2          0           0           0           0
March 25, 2012  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 12.31        7.68       6.90        6.39        5.22        2.95
Weighted Average Life (years)
  to Maturity                         12.31        7.68       6.96        6.55        6.40        3.49


</TABLE>


*  Rounded to the nearest whole percentage.








          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*



<TABLE>
<CAPTION>                                                       Class A-8
                                                           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%
March 25, 1998  . . . . . . .         92          79         66          62          54          42
March 25, 1999  . . . . . . .         91          67         44          36          23           7
March 25, 2000  . . . . . . .         91          57         27          18           4           0
March 25, 2001  . . . . . . .         90          47         15          12           4           0
March 25, 2002  . . . . . . .         90          38         12           9           4           0
March 25, 2003  . . . . . . .         89          31          9           7           4           0
March 25, 2004  . . . . . . .         88          24          7           5           3           0
March 25, 2005  . . . . . . .         87          17          6           4           2           0
March 25, 2006  . . . . . . .         86          14          4           3           1           0
March 25, 2007  . . . . . . .         85          13          3           2           1           0
March 25, 2008  . . . . . . .         84          11          3           2           1           0
March 25, 2009  . . . . . . .         82          10          2           1           0           0
March 25, 2010  . . . . . . .         80           9          2           1           0           0
March 25, 2011  . . . . . . .         78           8          1           1           0           0
March 25, 2012  . . . . . . .         76           7          1           0           0           0
March 25, 2013  . . . . . . .         73           6          1           0           0           0
March 25, 2014  . . . . . . .         70           5          1           0           0           0
March 25, 2015  . . . . . . .         67           5          0           0           0           0
March 25, 2016  . . . . . . .         63           4          0           0           0           0
March 25, 2017  . . . . . . .         59           4          0           0           0           0
March 25, 2018  . . . . . . .         54           3          0           0           0           0
March 25, 2019  . . . . . . .         48           3          0           0           0           0
March 25, 2020  . . . . . . .         41           2          0           0           0           0
March 25, 2021  . . . . . . .         34           2          0           0           0           0
March 25, 2022  . . . . . . .         26           1          0           0           0           0
March 25, 2023  . . . . . . .         16           1          0           0           0           0
March 25, 2024  . . . . . . .         12           1          0           0           0           0
March 25, 2025  . . . . . . .          9           0          0           0           0           0
March 25, 2026  . . . . . . .          4           0          0           0           0           0
March 25, 2027  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 18.92        4.78       2.43        1.99        1.36        0.92
Weighted Average Life (years)
  to Maturity                         19.17        5.20       2.53        2.10        1.47        0.92


</TABLE>



*  Rounded to the nearest whole percentage.






          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<CAPTION>                                                      Class M-1F
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100         100
March 25, 2001  . . . . . . .        100         100         93          71          38         100
March 25, 2002  . . . . . . .        100         100         76          53          24          54
March 25, 2003  . . . . . . .        100          91         61          40          15          15
March 25, 2004  . . . . . . .        100          79         49          30          10           0
March 25, 2005  . . . . . . .        100          68         40          22           6           0
March 25, 2006  . . . . . . .        100          59         32          17           3           0
March 25, 2007  . . . . . . .        100          51         26          12           0           0
March 25, 2008  . . . . . . .        100          43         20           9           0           0
March 25, 2009  . . . . . . .        100          37         16           7           0           0
March 25, 2010  . . . . . . .        100          31         13           5           0           0
March 25, 2011  . . . . . . .        100          27         10           2           0           0
March 25, 2012  . . . . . . .         73          11          4           0           0           0
March 25, 2013  . . . . . . .         46           6          0           0           0           0
March 25, 2014  . . . . . . .         42           5          0           0           0           0
March 25, 2015  . . . . . . .         38           4          0           0           0           0
March 25, 2016  . . . . . . .         34           0          0           0           0           0
March 25, 2017  . . . . . . .         29           0          0           0           0           0
March 25, 2018  . . . . . . .         26           0          0           0           0           0
March 25, 2019  . . . . . . .         23           0          0           0           0           0
March 25, 2020  . . . . . . .         19           0          0           0           0           0
March 25, 2021  . . . . . . .         16           0          0           0           0           0
March 25, 2022  . . . . . . .         14           0          0           0           0           0
March 25, 2023  . . . . . . .         11           0          0           0           0           0
March 25, 2024  . . . . . . .          9           0          0           0           0           0
March 25, 2025  . . . . . . .          6           0          0           0           0           0
March 25, 2026  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 18.17       10.44       7.36        5.58        4.22        3.88
Weighted Average Life (years)
  to Maturity                         18.33       10.65       7.91        6.14        4.57        5.20


</TABLE>


*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*



<TABLE>
<CAPTION>                                                      Class M-2F
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100         100
March 25, 2001  . . . . . . .        100         100         93          71          38          43
March 25, 2002  . . . . . . .        100         100         76          53          24           9
March 25, 2003  . . . . . . .        100          91         61          40          15           1
March 25, 2004  . . . . . . .        100          79         49          30          10           0
March 25, 2005  . . . . . . .        100          68         40          22           4           0
March 25, 2006  . . . . . . .        100          59         32          17           0           0
March 25, 2007  . . . . . . .        100          51         26          12           0           0
March 25, 2008  . . . . . . .        100          43         20           9           0           0
March 25, 2009  . . . . . . .        100          37         16           6           0           0
March 25, 2010  . . . . . . .        100          31         13           2           0           0
March 25, 2011  . . . . . . .        100          27         10           0           0           0
March 25, 2012  . . . . . . .         73          11          0           0           0           0
March 25, 2013  . . . . . . .         46           5          0           0           0           0
March 25, 2014  . . . . . . .         42           2          0           0           0           0
March 25, 2015  . . . . . . .         38           0          0           0           0           0
March 25, 2016  . . . . . . .         34           0          0           0           0           0
March 25, 2017  . . . . . . .         29           0          0           0           0           0
March 25, 2018  . . . . . . .         26           0          0           0           0           0
March 25, 2019  . . . . . . .         23           0          0           0           0           0
March 25, 2020  . . . . . . .         19           0          0           0           0           0
March 25, 2021  . . . . . . .         16           0          0           0           0           0
March 25, 2022  . . . . . . .         14           0          0           0           0           0
March 25, 2023  . . . . . . .         11           0          0           0           0           0
March 25, 2024  . . . . . . .          9           0          0           0           0           0
March 25, 2025  . . . . . . .          5           0          0           0           0           0
March 25, 2026  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 18.17       10.44       7.36        5.58        4.06        3.80
Weighted Average Life (years)
  to Maturity                         18.30       10.57       7.90        6.08        4.37        4.10


</TABLE>



*  Rounded to the nearest whole percentage.




          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*




<TABLE>
<CAPTION>                                                      Class B-1F
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100         100
March 25, 2001  . . . . . . .        100         100         93          71          38          18
March 25, 2002  . . . . . . .        100         100         76          53          24           4
March 25, 2003  . . . . . . .        100          91         61          40          15           0
March 25, 2004  . . . . . . .        100          79         49          30           5           0
March 25, 2005  . . . . . . .        100          68         40          22           0           0
March 25, 2006  . . . . . . .        100          59         32          17           0           0
March 25, 2007  . . . . . . .        100          51         26          10           0           0
March 25, 2008  . . . . . . .        100          43         20           4           0           0
March 25, 2009  . . . . . . .        100          37         16           0           0           0
March 25, 2010  . . . . . . .        100          31         11           0           0           0
March 25, 2011  . . . . . . .        100          27          6           0           0           0
March 25, 2012  . . . . . . .         73           8          0           0           0           0
March 25, 2013  . . . . . . .         46           0          0           0           0           0
March 25, 2014  . . . . . . .         42           0          0           0           0           0
March 25, 2015  . . . . . . .         38           0          0           0           0           0
March 25, 2016  . . . . . . .         34           0          0           0           0           0
March 25, 2017  . . . . . . .         29           0          0           0           0           0
March 25, 2018  . . . . . . .         26           0          0           0           0           0
March 25, 2019  . . . . . . .         23           0          0           0           0           0
March 25, 2020  . . . . . . .         19           0          0           0           0           0
March 25, 2021  . . . . . . .         16           0          0           0           0           0
March 25, 2022  . . . . . . .         13           0          0           0           0           0
March 25, 2023  . . . . . . .          8           0          0           0           0           0
March 25, 2024  . . . . . . .          3           0          0           0           0           0
March 25, 2025  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 18.13       10.44       7.36        5.58        3.97        3.49
Weighted Average Life (years)
  to Maturity                         18.17       10.46       7.83        5.93        4.18        3.64


</TABLE>



*  Rounded to the nearest whole percentage.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*



<TABLE>
<CAPTION>                                                      Class M-1A
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100           8
March 25, 2001  . . . . . . .        100         100         96          78          86           8
March 25, 2002  . . . . . . .        100         100         75          58          47           8
March 25, 2003  . . . . . . .        100         100         59          43          24           8
March 25, 2004  . . . . . . .        100         100         46          32          16           8
March 25, 2005  . . . . . . .        100         100         36          24          11           7
March 25, 2006  . . . . . . .        100          92         28          18           7           2
March 25, 2007  . . . . . . .        100          82         22          13           5           0
March 25, 2008  . . . . . . .        100          73         17          10           3           0
March 25, 2009  . . . . . . .        100          65         14           7           1           0
March 25, 2010  . . . . . . .        100          58         11           5           0           0
March 25, 2011  . . . . . . .        100          51          8           4           0           0
March 25, 2012  . . . . . . .        100          45          6           3           0           0
March 25, 2013  . . . . . . .        100          39          5           1           0           0
March 25, 2014  . . . . . . .        100          35          4           0           0           0
March 25, 2015  . . . . . . .        100          30          3           0           0           0
March 25, 2016  . . . . . . .        100          26          1           0           0           0
March 25, 2017  . . . . . . .        100          22          0           0           0           0
March 25, 2018  . . . . . . .        100          19          0           0           0           0
March 25, 2019  . . . . . . .        100          16          0           0           0           0
March 25, 2020  . . . . . . .        100          13          0           0           0           0
March 25, 2021  . . . . . . .        100          11          0           0           0           0
March 25, 2022  . . . . . . .        100           9          0           0           0           0
March 25, 2023  . . . . . . .        100           7          0           0           0           0
March 25, 2024  . . . . . . .         79           5          0           0           0           0
March 25, 2025  . . . . . . .         55           3          0           0           0           0
March 25, 2026  . . . . . . .         27           0          0           0           0           0
March 25, 2027  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 26.52       12.85       7.21        5.81        4.82        2.76
Weighted Average Life (years)
  to Maturity                         28.11       15.50       7.83        6.47        5.53        3.15


</TABLE>

*  Rounded to the nearest whole percentage.




          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


<TABLE>
<CAPTION>                                                      Class M-2A
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100         100
March 25, 2001  . . . . . . .        100         100         96          78          53         100
March 25, 2002  . . . . . . .        100         100         75          58          36          63
March 25, 2003  . . . . . . .        100         100         59          43          24          30
March 25, 2004  . . . . . . .        100         100         46          32          16          12
March 25, 2005  . . . . . . .        100         100         36          24          11           1
March 25, 2006  . . . . . . .        100          92         28          18           7           0
March 25, 2007  . . . . . . .        100          82         22          13           5           0
March 25, 2008  . . . . . . .        100          73         17          10           2           0
March 25, 2009  . . . . . . .        100          65         14           7           0           0
March 25, 2010  . . . . . . .        100          58         11           5           0           0
March 25, 2011  . . . . . . .        100          51          8           4           0           0
March 25, 2012  . . . . . . .        100          45          6           1           0           0
March 25, 2013  . . . . . . .        100          39          5           0           0           0
March 25, 2014  . . . . . . .        100          35          3           0           0           0
March 25, 2015  . . . . . . .        100          30          1           0           0           0
March 25, 2016  . . . . . . .        100          26          0           0           0           0
March 25, 2017  . . . . . . .        100          22          0           0           0           0
March 25, 2018  . . . . . . .        100          19          0           0           0           0
March 25, 2019  . . . . . . .        100          16          0           0           0           0
March 25, 2020  . . . . . . .        100          13          0           0           0           0
March 25, 2021  . . . . . . .        100          11          0           0           0           0
March 25, 2022  . . . . . . .        100           9          0           0           0           0
March 25, 2023  . . . . . . .        100           7          0           0           0           0
March 25, 2024  . . . . . . .         79           5          0           0           0           0
March 25, 2025  . . . . . . .         55           1          0           0           0           0
March 25, 2026  . . . . . . .         27           0          0           0           0           0
March 25, 2027  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 26.52       12.85       7.21        5.81        4.39        3.88
Weighted Average Life (years)
  to Maturity                         28.11       15.48       7.79        6.43        5.07        5.58


</TABLE>



*  Rounded to the nearest whole percentage.





          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*




<TABLE>
<CAPTION>                                                      Class B-1A
                                                           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%
March 25, 1998  . . . . . . .        100         100        100         100         100         100
March 25, 1999  . . . . . . .        100         100        100         100         100         100
March 25, 2000  . . . . . . .        100         100        100         100         100         100
March 25, 2001  . . . . . . .        100         100         96          78          53          44
March 25, 2002  . . . . . . .        100         100         75          58          36          16
March 25, 2003  . . . . . . .        100         100         59          43          24           9
March 25, 2004  . . . . . . .        100         100         46          32          16           3
March 25, 2005  . . . . . . .        100         100         36          24          11           0
March 25, 2006  . . . . . . .        100          92         28          18           7           0
March 25, 2007  . . . . . . .        100          82         22          13           2           0
March 25, 2008  . . . . . . .        100          73         17          10           0           0
March 25, 2009  . . . . . . .        100          65         14           6           0           0
March 25, 2010  . . . . . . .        100          58         11           3           0           0
March 25, 2011  . . . . . . .        100          51          8           0           0           0
March 25, 2012  . . . . . . .        100          45          5           0           0           0
March 25, 2013  . . . . . . .        100          39          2           0           0           0
March 25, 2014  . . . . . . .        100          35          0           0           0           0
March 25, 2015  . . . . . . .        100          30          0           0           0           0
March 25, 2016  . . . . . . .        100          26          0           0           0           0
March 25, 2017  . . . . . . .        100          22          0           0           0           0
March 25, 2018  . . . . . . .        100          19          0           0           0           0
March 25, 2019  . . . . . . .        100          16          0           0           0           0
March 25, 2020  . . . . . . .        100          13          0           0           0           0
March 25, 2021  . . . . . . .        100          11          0           0           0           0
March 25, 2022  . . . . . . .        100           9          0           0           0           0
March 25, 2023  . . . . . . .        100           5          0           0           0           0
March 25, 2024  . . . . . . .         79           1          0           0           0           0
March 25, 2025  . . . . . . .         55           0          0           0           0           0
March 25, 2026  . . . . . . .         27           0          0           0           0           0
March 25, 2027  . . . . . . .          0           0          0           0           0           0

Weighted Average Life (years)
  to Call Option Date                 26.52       12.85       7.21        5.81        4.30        3.76
Weighted Average Life (years)
  to Maturity                         28.11       15.42       7.70        6.36        4.91        4.25


</TABLE>


*  Rounded to the nearest whole percentage.







REPORTS TO HOLDERS OF THE CERTIFICATES

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

        (i)      the amount of the distributions, separately identified, with
    respect to the Offered Certificates of each Certificate Group;

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

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

        (iv)     the  amount of  any  Unpaid Interest  Shortfall Amount  with
    respect to each class of Offered Certificates, separately identified;

        (v)      the     Overcollateralization     Target      Amount     and
    Overcollateralized  Amount  for  each   Certificate  Group  as  of   such
    Distribution Date;

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

        (vii)    the Group Principal Balance for each  Mortgage Loan Group at
    the end of the related Due Period;

        (viii)   the related amount of  the Servicing Fee paid to or retained
    by the Servicer with respect to each Mortgage Loan Group;

        (ix)     the  amount of  the  Trustee Fee  paid to  the  Trustee with
    respect to each Mortgage Loan Group;

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

        (xi)     with respect  to each  Mortgage Loan  Group, the  number and
    aggregate Loan  Balance of  Mortgage Loans  in such  Mortgage Loan  Group
    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 the related Due Period and the date of acquisition thereof;

        (xiii)   with respect to each  Mortgage Loan Group, the total  number
    and  principal balance of any REO Properties  as of the close of business
    on the last day of the preceding Due Period;

        (xiv)    with  respect to  each  Mortgage Loan  Group, the  aggregate
    amount of Realized Losses incurred during the preceding calendar month; 

        (xv)     with respect  to each  Mortgage Loan  Group, the  cumulative
    amount of Realized Losses;

        (xvi)    with    respect    to    each    Certificate   Group,    any
    Overcollateralization Deficiency after giving effect  to the distribution
    of principal on such Distribution Date;

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

        (xviii)  whether a Trigger Event has occurred and is continuing;

        (xix)    the  Optimal  Principal  Balance  of each  class  of Offered
    Certificates;

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

        (xxi)   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 Cityscape,  the
Depositor, the Servicer and the  Trustee, without the consent of the  holders
of the Certificates, 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 Cityscape,  the Depositor,  the
Servicer and  the Trustee 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

    Holders  of a majority  of the Residual Certificates  will have the right
to repurchase all remaining Mortgage Loans and REO Properties in the Mortgage
Loan Groups and thereby effect  early retirement of the Certificates, subject
to the Combined  Group Principal Balance at the time of repurchase being less
than or equal to 10% of the Aggregate Maximum Collateral Amount. The Servicer
will have a  similar purchase option  on any Distribution  Date on which  the
Combined Group Principal Balance is less than or equal to 5% of the Aggregate
Maximum Collateral Amount. The "Combined Group Principal Balance" at any time
is the sum of the  Group Principal Balances for Group I and Group II.  In the
event that either option is exercised, the repurchase will be made at a price
equal  to the sum of (i) the greater of  (x) 100% of the Loan Balance of each
Mortgage Loan and REO Property and (y) 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  Mortgage Rate  and  (iii)  the aggregate  amount  of  (w) all
unreimbursed  Advances, (x) 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 (y)  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
Offered Certificates in accordance with the Pooling and  Servicing Agreement.
Any such  repurchase of the Mortgage Loans and  REO Properties will result in
an early retirement of the Offered Certificates.

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 equal to 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 calendar  month in which such  purchase occurs; provided,  
however, that 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.

EVENTS OF DEFAULT

    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  (other than  an
Advance  required to  be made under  the terms  of the Pooling  and Servicing
Agreement) which continues unremedied for two Business Days; (ii) any failure
of the Servicer, on  any Servicer Remittance Date, to make any  Advance or to
cover any Prepayment Interest Shortfalls, as described herein,  which failure
continues unremedied for one Business Day; (iii)  any failure by the Servicer
to observe or perform in any  material respect any other 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  Cityscape,  the  Trustee,  the   Depositor  or  the  holders  of  Offered
Certificates evidencing not less than  51% of the Voting Rights evidenced  by
the  Offered Certificates; (iv) 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 (v) any failure of the Servicer to maintain the net worth set
forth  in  the   Pooling  and  Servicing  Agreement.    As  of  any  date  of
determination, Voting Rights  will be allocated among holders  of the Offered
Certificates  in  proportion  to  the  Class  Principal  Balances  of   their
respective  classes on  such date.   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.

RIGHTS UPON EVENT OF DEFAULT

    So long as an Event  of Default under the Pooling and Servicing Agreement
remains unremedied,  the Trustee at the  direction of the holders  of Offered
Certificates  evidencing  not less  than  51% of  the Voting  Rights  of each
Certificate Group  may terminate all  of the  rights and  obligations of  the
Servicer  in its capacity  as servicer with  respect to either  Mortgage Loan
Group or both Mortgage Loan Groups, as  provided in the Pooling and Servicing
Agreement, and in and to the related Mortgage Loans and the proceeds thereof,
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  Advances. 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 TRUSTEE

    First Bank  National Association  will be the  Trustee under the  Pooling
and  Servicing Agreement.  The  Depositor and  Cityscape  may maintain  other
banking relationships  in the ordinary  course of business with  the Trustee.
Offered Certificates  may be surrendered  for final payment at  the Corporate
Trust Office  of the  Trustee located  at 180  East Fifth  Street, St.  Paul,
Minnesota  55101, Attention:  Structured  Finance/Cityscape 1997-B or at such
other addresses as the Trustee may designate from time to time.



                               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, special  tax counsel to  the Depositor 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  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 Group  I Mortgage
Loans at 100% of  the Group I Prepayment Assumption and Principal Prepayments
on the  Group II Mortgage  Loans at a  Group II Prepayment  Assumption of 25%
CPR.  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.

    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 (i) a
citizen or resident of the United  States, (ii) a corporation, partnership or
other entity organized in or under the laws of the United States or any state
or political subdivision  thereof or (iii) an  estate the income of  which is
includible in  gross income  for United States  federal income  tax purposes,
regardless of its source  or a trust if a  court within the United States  is
able to exercise primary supervision over the administration of the trust and
one or more United States trustees  have authority to control all substantial
decisions of the trust.

    The 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.

    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 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");

        (4)  the trustee must not be 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 rating  categories of  S&P, Moody's,
    Fitch or  D&P 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 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)  the 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 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").

    The   Underwriter  believes  that   the  Exemption  will   apply  to  the
acquisition and  holding of  the Senior  Certificates by  Plans and  that all
conditions of  the  Exemption other  than  those within  the control  of  the
investors will be met. In addition, as of the date hereof, there is no single
Mortgagor that is  the obligor  on five  percent (5%) of  the Mortgage  Loans
included in the  Trust Fund by aggregate unamortized principal balance of the
assets of the Trust Fund.

    BECAUSE THE  CHARACTERISTICS OF THE CLASS  M-1F, CLASS M-1A,  CLASS M-2F,
CLASS  M-2A,  CLASS  B-1F  AND  CLASS  B-1A  CERTIFICATES  MAY  NOT  MEET THE
REQUIREMENTS OF  PTCE 83-1, THE EXEMPTION OR ANY OTHER ISSUED EXEMPTION UNDER
ERISA, THE PURCHASE  AND HOLDING OF CLASS M-1F, CLASS M-1A, CLASS M-2F, CLASS
M-2A, CLASS  B-1F AND  CLASS B-1A  CERTIFICATES BY  A PLAN  OR BY  INDIVIDUAL
RETIREMENT ACCOUNTS OR  OTHER PLANS SUBJECT TO  SECTION 4975 OF THE  CODE MAY
RESULT IN PROHIBITED TRANSACTIONS OR THE IMPOSITION OF EXCISE TAXES  OR CIVIL
PENALTIES.  CONSEQUENTLY, INITIAL ACQUISITIONS  AND TRANSFERS OF THE CLASS M-
1F,  CLASS  M-1A,   CLASS  M-2F,  CLASS  M-2A,  CLASS  B-1F  AND  CLASS  B-1A
CERTIFICATES  WILL  NOT BE  REGISTERED  BY  THE  TRUSTEE UNLESS  THE  TRUSTEE
RECEIVES:    (I) A  REPRESENTATION FROM  THE ACQUIROR  OR TRANSFEREE  OF SUCH
CERTIFICATE,  ACCEPTABLE TO  AND IN  FORM AND  SUBSTANCE SATISFACTORY  TO THE
TRUSTEE, TO THE EFFECT THAT SUCH  TRANSFEREE IS NOT AN EMPLOYEE BENEFIT  PLAN
SUBJECT TO SECTION  406 OF ERISA OR A PLAN OR  ARRANGEMENT SUBJECT TO SECTION
4975  OF  THE CODE,  NOR  A  PERSON ACTING  ON  BEHALF OF  ANY  SUCH  PLAN OR
ARRANGEMENT NOR USING  THE ASSETS OF ANY  SUCH PLAN OR ARRANGEMENT  TO EFFECT
SUCH  TRANSFER  OR  (II)  IF  THE  PURCHASER  IS   AN  INSURANCE  COMPANY,  A
REPRESENTATION THAT THE PURCHASER IS AN INSURANCE COMPANY WHICH IS PURCHASING
SUCH  CERTIFICATES WITH  FUNDS  CONTAINED IN  AN  "INSURANCE COMPANY  GENERAL
ACCOUNT" (AS SUCH TERM IS DEFINED  IN SECTION V(E) OF PROHIBITED  TRANSACTION
CLASS EXEMPTION  95-60 ("PTCE 95-60")) AND  THAT THE PURCHASE AND  HOLDING OF
SUCH  CERTIFICATES ARE  COVERED UNDER  PTCE  95-60.   SUCH REPRESENTATION  AS
DESCRIBED ABOVE  SHALL BE  DEEMED TO  HAVE BEEN  MADE TO  THE TRUSTEE  BY THE
ACQUIROR OR TRANSFEREE'S ACCEPTANCE OF A CLASS M-1F, CLASS M-1A, CLASS  M-2F,
CLASS  M-2A, CLASS B-1F OR  CLASS B-1A CERTIFICATE.   IN THE  EVENT THAT SUCH
REPRESENTATION IS VIOLATED,  OR ANY ATTEMPT TO  TRANSFER TO A PLAN  OR PERSON
ACTING ON BEHALF  OF A PLAN OR USING SUCH PLAN'S  ASSETS IS ATTEMPTED WITHOUT
SUCH OPINION OF COUNSEL, SUCH ATTEMPTED TRANSFER OR ACQUISITION SHALL BE VOID
AND OF NO EFFECT.

    Prospective  Plan  investors should  consult  with  their legal  advisors
concerning the  impact of ERISA and the Code,  the applicability of PTCE 83-1
described in the Prospectus and 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.



                            METHOD OF DISTRIBUTION

    The Depositor  has sold the Offered  Certificates to the  Underwriter (an
affiliate  of the Depositor)  pursuant to  an Underwriting  Agreement between
such parties.  Distribution  of the Offered Certificates will be  made by the
Underwriter  from time  to time  in negotiated  transactions or  otherwise at
varying prices to be determined at the time of sale.  In  connection with the
sale  of the  Offered 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 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
Certificates will be passed upon for the Depositor and for the Underwriter by
Brown & Wood LLP, New  York, New York, and for Cityscape by Dewey Ballantine,
New York, New York.


                                   RATINGS

    The  Group I Senior  Certificates and  Group II Senior  Certificates have
been rated "AAA"  by Standard &  Poor's Ratings Services,  a division of  The
McGraw-Hill Companies, Inc. ("S&P"), Duff  & Phelps Credit Rating Co. ("DCR")
and Fitch Investor's Service,  L.P. ("Fitch" and, together with S&P  and DCR,
the  "Rating Agencies").    The Class  M-1F Certificates  and the  Class M-1A
Certificates have been rated  "AA", and the  Class M-2F Certificates and  the
Class M-2A Certificates have been rated "A", by each of the  Rating Agencies.
The  Class B-1F Certificates have  been rated "BBB+" by  S&P and "BBB" by DCR
and Fitch, and the Class B-1A Certificates  have been rated "BBB" by each  of
the Rating Agencies.  No rating addresses whether Group I 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  assigned  to 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.

    The  ratings  assigned  by  S&P  to  mortgage  pass-through  certificates
address  the likelihood of  the receipt of all  distributions on the mortgage
loans  by the  related certificateholders  under  the agreements  pursuant to
which such certificates are issued. S&P's ratings take into consideration the
credit quality  of the  related mortgage pool,  including any  credit support
providers,  structural and legal  aspects associated with  such certificates,
and the extent to  which the payment stream on such mortgage pool is adequate
to  make  payments required  by  such  certificates.  S&P's ratings  on  such
certificates do not,  however, constitute a statement  regarding frequency of
prepayments on the related mortgage loans.

    The Depositor has  not requested a rating of the  Offered Certificates by
any rating agency  other than S&P, DCR  and Fitch.  However, there  can be no
assurance  as  to whether  any  other rating  agency  will  rate the  Offered
Certificates  or, if it  does, what ratings  would be assigned  by such other
rating  agency. The  ratings assigned  by  such other  rating  agency to  the
Offered Certificates could  be lower than the respective  ratings assigned by
the Rating Agencies.


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
withthe Certificates, the "Securities"), which may besold 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") securedprimarily by subordinateliens 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 ormore
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 orother 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 maybe 0%) or portion of futureinterest 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, interestor any combination thereof prior to one
ormore other classes of Securities of suchSeries or after the occurrence of
specified  events, in  each case  as specified  in  the related  Prospectus
Supplement.  

     Distributionsto Securityholders will be made monthly, quarterly, semi-
annually or at such other intervals andon the dates specified in therelated
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 12.

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:

April 4, 1997

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

LOWER CREDIT QUALITY TRUST FUND ASSETS.  

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

DELINQUENT TRUST FUND ASSETS

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

OTHER CONSIDERATIONS

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

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

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

                                THE TRUST FUND

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

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

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

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

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

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

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

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

THE LOANS

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

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


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

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

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

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

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

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS

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

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

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

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


                        DESCRIPTION OF THE SECURITIES

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

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

               (b)  all Liquidation  Proceeds and all Insurance Proceeds, all
          Principal  Prepayments and all other proceeds of any Loan purchased
          by  the Depositor, Master Servicer,  any Sub-Servicer or any Seller
          pursuant to the  Agreement that were received  after the prepayment


          period  specified  in  the related  Prospectus  Supplement  and all
          related payments of  interest representing interest for  any period
          after the interest accrual period;

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

               (d)  amounts  received on particular Loans as late payments of
          principal or interest or other amounts 

          required to  be paid by  borrowers, but only  to the extent  of any
          unreimbursed advance in respect thereof made by the Master Servicer
          (including  the  related  Sub-Servicers, Support  Servicers  or the
          Trustee);

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

          (i)  the  amount  of  such  distribution  allocable  to  principal,
     separately identifying the aggregate amount of any 

     Principal Prepayments  and any applicable prepayment  penalties included
     therein;

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

          (iii)     the amount of any Advance;

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

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

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

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


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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS


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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

          (v)  all  payments required to be deposited in the Security Account
     with respect to any deductible clause in any 

     blanket insurance policy described under "-Hazard Insurance" below;

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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



SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

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

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

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


AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

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

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

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

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating the borrower to pay  a late charge if payments are  not


timely made,  and in some  circumstances may provide  for prepayment fees  or
penalties if the  obligation is paid prior  to maturity.  In  certain states,
there are or may be specific limitations upon the late charges which a lender
may collect from  a borrower for  delinquent payments.   Certain states  also
limit the amounts that a lender may  collect from a borrower as an additional
charge  if  the  loan is  prepaid.    Late charges  and  prepayment  fees are
typically retained by servicers as additional servicing compensation.

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


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

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

TAXATION OF DEBT SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

TAXATION OF THE REMIC AND ITS HOLDERS

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

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

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

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

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

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

SALE OR EXCHANGE

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

MISCELLANEOUS TAX ASPECTS

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

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

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

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

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

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

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

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

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

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

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

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

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

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

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

                               LEGAL INVESTMENT

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

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

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

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

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

                            METHOD OF DISTRIBUTION

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

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

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

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


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

                                LEGAL MATTERS

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

                            FINANCIAL INFORMATION

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

                                    RATING

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

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

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

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

<TABLE>
<CAPTION>

<S>                                                          <C>

NO  DEALER,  SALESMAN  OR  OTHER  PERSON  HAS BEEN           CITYSCAPE HOME EQUITY LOAN TRUST
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY                     SERIES 1997-B
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN  OR
MADE, SUCH INFORMATION  OR REPRESENTATION MUST NOT                 $27,200,000 CLASS A-1
BE  RELIED UPON AS  HAVING BEEN AUTHORIZED  BY THE                7.13% PASS-THROUGH RATE
DEPOSITOR  OR THE  UNDERWRITER.   THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN                 $24,200,000 CLASS A-2
OFFER  OF ANY SECURITIES OTHER THAN THOSE TO WHICH                6.95% PASS-THROUGH RATE
THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION
OF  AN  OFFER  TO  BUY,  TO  ANY  PERSON  IN   ANY                 $30,950,000 CLASS A-3
JURISDICTION WHERE SUCH  AN OFFER OR  SOLICITATION                7.02% PASS-THROUGH RATE
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY                 $18,350,000 CLASS A-4
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY                7.16% PASS-THROUGH RATE
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF  ANY                 $19,550,000 CLASS A-5
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                        7.48% PASS-THROUGH RATE


                                                                   $11,550,000 CLASS A-6
                                                                  7.91% PASS-THROUGH RATE
                 TABLE OF CONTENTS

                                                                   $11,750,000 CLASS A-7
                                              PAGE
                                                                  7.41% PASS-THROUGH RATE
               PROSPECTUS SUPPLEMENT
                                                                   $25,469,000 CLASS A-8
                                                                 VARIABLE PASS-THROUGH RATE
Incorporation of Certain Documents 
  by Reference. . . . . . . . . . . . .        S-3
Summary of Terms  . . . . . . . . . . .        S-4                $7,425,000 CLASS M-1F
Risk Factors  . . . . . . . . . . . . .       S-16                7.73% PASS-THROUGH RATE
Cityscape's Portfolio of Mortgage 
  Loans . . . . . . . . . . . . . . . .       S-21                $8,250,000 CLASS M-2F
Cityscape Corp. . . . . . . . . . . . .       S-24                7.95% PASS-THROUGH RATE
The Mortgage Loan Groups  . . . . . . .       S-28
The Pooling and Servicing Agreement . .       S-44                $3,010,000 CLASS M-1A
Description of the Certificates . . . .       S-46                VARIABLE PASS-THROUGH RATE
Use of Proceeds . . . . . . . . . . . .       S-81
Certain Material Federal Income Tax                               $1,872,000 CLASS M-2A
  Consequences  . . . . . . . . . . . .       S-82                VARIABLE PASS-THROUGH RATE
State Taxes . . . . . . . . . . . . . .       S-84
ERISA Considerations  . . . . . . . . .       S-84                $5,775,000 CLASS B-1F
Method of Distribution  . . . . . . . .       S-86                8.28% PASS-THROUGH RATE
Legal Matters . . . . . . . . . . . . .       S-87
Ratings . . . . . . . . . . . . . . . .       S-87                $2,196,812 CLASS B-1A
                                                                  VARIABLE PASS-THROUGH RATE


                    PROSPECTUS
                                                                 
Prospectus Supplement or Current Report on 
  Form 8-K. . . . . . . . . . . . . . .          2
Incorporation of Certain Documents by 
  Reference . . . . . . . . . . . . . .          2           FINANCIAL ASSET SECURITIES CORP.
Available Information . . . . . . . . .          2                   (DEPOSITOR)
Reports to Securityholders. . . . . . .          3
Summary of Terms. . . . . . . . . . . .          4               -------------------
Risk Factors. . . . . . . . . . . . . .         11  
The Trust Fund. . . . . . . . . . . . .         16
Use of Proceeds . . . . . . . . . . . .         22              PROSPECTUS SUPPLEMENT
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                 GREENWICH CAPITAL
State Tax Considerations. . . . . . . .         87                    MARKETS, INC.
ERISA Considerations. . . . . . . . . .         87
Legal Investment. . . . . . . . . . . .         89
Method of Distribution. . . . . . . . .         90
Legal Matters . . . . . . . . . . . . .         91
Financial Information . . . . . . . . .         91
Rating. . . . . . . . . . . . . . . . .         91                    April 7, 1997
- --------------------------------------------------        ----------------------------------------------
  
</TABLE>


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