FINANCIAL ASSET SECURITIES CORP
424B5, 1998-03-19
ASSET-BACKED SECURITIES
Previous: SCHRODER CAPITAL FUNDS, POS AMI, 1998-03-19
Next: BNC MORTGAGE INC, SC 13D, 1998-03-19





PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MARCH 17, 1998)
                                 $161,400,329

                       OCWEN MORTGAGE LOAN ASSET BACKED
OCWEN                 CERTIFICATES, SERIES 1998-OFS1   
(LOGO)

$125,489,000                  Class A            Variable Pass-Through Rate
$ 13,719,000                  Class M-1          Variable Pass-Through Rate
$ 11,701,000                  Class M-2          Variable Pass-Through Rate
$ 10,491,329                  Class B            Variable Pass-Through Rate


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

                       FINANCIAL ASSET SECURITIES CORP.
                                  Depositor

                          _________________________
                                  LMAC, INC.
                                    Seller

                          _________________________

                        OCWEN FINANCIAL SERVICES, INC.
                               Master Servicer
                          _________________________

     The  Ocwen Mortgage  Loan Asset  Backed  Certificates, Series  1998-OFS1
(collectively, the  "Certificates")  consist of (i) the  Class A Certificates
(the "Senior Certificates"),  (ii) the Class M-1  Certificates and the  Class
M-2  Certificates (collectively,  the  "Mezzanine  Certificates"),  (iii) the
Class B  Certificates (the "Subordinate Certificates" and,  together with the
Senior   Certificates   and   the   Mezzanine   Certificates,   the  "Offered
Certificates"),  (iv) the  Class  OC   Certificates  and  (v)  the   Class  R
Certificates (the  "Residual Certificates").   Only the Offered  Certificates
are offered hereby.

     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 next  succeeding
business day,  beginning in  April 1998 (each,  a "Distribution  Date").   As
described  more  fully  herein,  interest   payable  with  respect  to   each
Distribution Date will  accrue on the Offered Certificates  during the period
commencing on the immediately preceding Distribution Date (or, in the case of
the  first period,  commencing on  the Closing  Date) and  ending on  the day
preceding the  current Distribution Date.  Interest will be calculated on the
basis of  a 360-day  year and  the actual number  of days  in the  applicable
Accrual Period, will  be based on the then  outstanding Certificate Principle
Balance  of the  related  Class and  the  then  applicable Pass-Through  Rate
thereon.
                                               (cover continued on next page)

FOR  A DISCUSSION  OF CERTAIN  RISKS  ASSOCIATED WITH  AN  INVESTMENT IN  THE
OFFERED CERTIFICATES, SEE  THE INFORMATION UNDER "RISK  FACTORS" BEGINNING ON
PAGE S-10 HEREIN AND IN THE PROSPECTUS BEGINNING ON PAGE 11.

                       ___________________________

PROCEEDS  OF THE ASSETS IN THE TRUST FUND  ARE THE SOLE SOURCE OF PAYMENTS ON
THE OFFERED CERTIFICATES.  THE CERTIFICATES DO NOT  REPRESENT INTERESTS IN OR
OBLIGATIONS  OF  THE  DEPOSITOR,  SELLER,  MASTER SERVICER,  TRUSTEE  OR  ANY
AFFILIATE THEREOF,  EXCEPT  TO  THE  EXTENT PROVIDED  HEREIN.    NEITHER  THE
MORTGAGE  LOANS NOR THE CERTIFICATES ARE INSURED OR GUARANTEED BY ANY GOVERN-
MENTAL AGENCY.


 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.

<TABLE>
<CAPTION>
<S>                                   <C>	          <C>                      <C>
                                       Price to Public     Underwriting Discount    Proceeds to Depositor(1)
Class A Certificates  . . . . .             100.0000%           0.1575%                   99.8425%
Class M-1 Certificates  . . . .             100.0000%           0.3500%                   99.6500%
Class M-2 Certificates  . . . .             100.0000%           0.4500%                   99.5500%
Class B Certificates  . . . . .             100.0000%           1.0000%                   99.0000%
Total . . . . . . . . . . . . .          $161,400,329         $403,229              $160,997,100

</TABLE>

     (1) Before deducting expenses, estimated to be $400,000.

                       __________________________

     The Offered Certificates are offered by Greenwich  Capital Markets, Inc.
(the "Underwriter"), subject to prior sale, when,  as and if delivered to and
accepted by the Underwriter, and subject to approval of certain legal matters
by counsel. It is expected that delivery of the Offered Certificates  will be
made in  book-entry  form through  the  facilities of  The  Depository  Trust
Company, Cedel  Bank, societe anonyme, and  the Euroclear System  on or about
March 18, 1998 (the "Closing Date"). 

                       __________________________

                               (GREENWICH LOGO)


March 17, 1998

     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.  THE  YIELD TO INVESTORS ON  THE OFFERED
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  Certificates represent  in  the  aggregate  the  entire  beneficial
ownership interest in a Trust Fund (the "Trust Fund") consisting primarily of
a segregated pool (the "Mortgage Pool") of conventional, one- to four-family,
first lien mortgage loans  having original terms to maturity  ranging from 15
years to 30  years (the "Mortgage Loans"). The Mortgage Loans were originated
or  acquired  by  Ocwen  Financial  Services,  Inc.   (the  "Originator"),  a
subsidiary of  Ocwen Financial  Corporation, in  the ordinary  course of  its
business.  LMAC, Inc.  (the "Seller"),  a wholly-owned finance  subsidiary of
Ocwen Financial  Services, Inc.,  will acquire  the Mortgage  Loans from  the
Originator in a transaction contemporaneous with the transfer of the Mortgage
Loans  from  the Seller  to the  Depositor.  The Depositor  will  acquire the
Mortgage  Loans  from  the  Seller  pursuant  to  a  Mortgage  Loan  Purchase
Agreement, dated as of March 1, 1998 (the  "Purchase Agreement"), between the
Depositor and  the  Seller. The  Trust Fund  will be  created  pursuant to  a
Pooling and Servicing Agreement, dated as of March 1, 1998 (the  "Pooling and
Servicing Agreement"), among  the Depositor, Ocwen Financial  Services, Inc.,
as  Master  Servicer, LMAC,  Inc.,  as  Seller, and  Norwest  Bank Minnesota,
National Association,  as Trustee. The  Mortgage Pool consists  of fixed-rate
Mortgage Loans ("Fixed  Rate Mortgage Loans")  having an aggregate  principal
balance as  of  March 1,  1998  (the "Cut-off  Date"),  after application  of
scheduled  payments due  on or  prior  to the  Cut-off Date,  whether  or not
received, of approximately $19,968,089.03, and adjustable-rate Mortgage Loans
("Adjustable Rate Mortgage  Loans") having an aggregate  principal balance as
of the Cut-off Date, after application of scheduled payments due on  or prior
to   the  Cut-off   Date   whether   or   not  received,   of   approximately
$141,432,240.87, in each  case subject to  a permitted variance as  described
herein under "The Mortgage Pool." Each Adjustable Rate Mortgage Loan provides
for semiannual adjustment to the Loan  Rate thereon based on six-month London
interbank offered rates for  United States dollar deposits (the  "Index") and
for corresponding adjustments  to the monthly payment amount  due thereon, in
each case subject to the limitations  described herein; provided that in  the
case of  12.17% of the Adjustable  Rate Mortgage Loans, the  first adjustment
for such  Mortgage  Loan will  occur  after an  initial  period of  one  year
following origination, in the case of 71.50% of the  Adjustable Rate Mortgage
Loans,  two  years  following  origination,  in  the  case  of  1.23%  of the
Adjustable Rate Mortgage Loans, three years following origination, and in the
case of 0.81%  of the  Adjustable Rate Mortgage  Loans, five years  following
origination,  each by  aggregate  principal balance  of  the Adjustable  Rate
Mortgage Loans as of the Cut-off Date.

     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"), Cedel Bank, societe anonyme, and the Euroclear System 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.

     For federal  income tax purposes,  the Trust Fund will  include multiple
segregated asset pools, with respect to which elections will be made to treat
each  as  a  "real estate  mortgage  investment  conduit"  (a "REMIC").    As
described more fully  herein and in the Prospectus,  the Offered Certificates
and the Class OC Certificates, which  are not offered hereby, will constitute
beneficial ownership of  the "regular interests"  in the  Master REMIC.   The
Class  R  Certificates  will  constitute  the  beneficial  ownership  of  the
"residual interests"  in the  Master REMIC and  each Subsidiary  REMIC.   See
"Certain  Material Federal  Income  Tax  Consequences"  herein  and  "Certain
Material Federal Income Tax Considerations" in the Prospectus.

     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.

     Certain  persons   participating  in   this  offering   may  engage   in
transactions that stabilize,  maintain, or otherwise affect the  price of the
Offered Certificates.    Such transactions  may include  stabilizing and  the
purchase  of Offered Certificates to cover syndicate  short positions.  For a
description of these activities, see "Method of Distribution" herein.

     This Prospectus Supplement  does not contain complete  information about
the offering of the Offered Certificates. Additional information is contained
in the Prospectus  dated March 17, 1998 (the  "Prospectus") which accompanies
this  Prospectus  Supplement and  purchasers  are  urged  to read  both  this
Prospectus  Supplement and  the  Prospectus  in full.  Sales  of the  Offered
Certificates may  not be consummated  unless the purchaser has  received both
this Prospectus Supplement and the Prospectus.

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

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


               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     There are  incorporated herein by  reference all documents filed  by the
Depositor  with the  Securities and  Exchange  Commission (the  "Commission")
pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act
of  1934,  as  amended, on  or  subsequent  to the  date  of  this Prospectus
Supplement and  prior to  the  termination of  the  offering of  the  Offered
Certificates.  The Depositor  will provide without charge  to each person  to
whom this Prospectus  Supplement and Prospectus are delivered,  on request of
such person,  a copy of  any or all of  the documents incorporated  herein by
reference other than the exhibits to such documents (unless such exhibits are
specifically incorporated by  reference in such documents).   Requests should
be made to  John P. Graham, 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.

Trust Fund. . . . . .    Ocwen Mortgage  Loan  Trust  1998-OFS1  (the  "Trust
                         Fund")  will be  formed pursuant  to  a pooling  and
                         servicing  agreement  (the  "Pooling  and  Servicing
                         Agreement") to  be dated as  of March  1, 1998  (the
                         "Cut-off  Date") among  Financial Assets  Securities
                         Corp.,   as  depositor   (the  "Depositor"),   Ocwen
                         Financial Services,  Inc., as  master servicer  (the
                         "Master  Servicer"),  Ocwen  Federal  Bank  FSB,  as
                         special  servicer  (the "Special  Servicer"),  LMAC,
                         Inc., as  seller (the  "Seller"),  and Norwest  Bank
                         Minnesota,  National  Association, as  trustee  (the
                         "Trustee").   The property  of the  Trust Fund  will
                         include:  a pool of  closed-end fixed and adjustable
                         rate mortgage loans  (the "Mortgage Loans"), secured
                         by  first deeds of trust or mortgages on residential
                         properties that  are primarily  one- to  four-family
                         properties (the "Mortgaged Properties"); payments in
                         respect  of the Mortgage Loans due after the Cut-off
                         Date; property  that secured  a Mortgage Loan  which
                         has been acquired by foreclosure  or deed in lieu of
                         foreclosure; an assignment of the Depositor's rights
                         under the  Purchase Agreement; rights  under certain
                         hazard  insurance  policies covering  the  Mortgaged
                         Properties; and certain other property, as described
                         more fully herein.

                         The  Trust  property  initially   will  include  the
                         scheduled principal balance of each Mortgage Loan as
                         of  the  Cut-off  Date  after  the  application   of
                         scheduled  payments due on  or prior to  the Cut-off
                         Date, whether or not received.  With respect  to any
                         date,  the "Pool Principal Balance" will be equal to
                         the  aggregate of  the  Principal  Balances  of  all
                         Mortgage Loans as  of such date.   The "Cut-off Date
                         Principal  Balance" with  respect  to each  Mortgage
                         Loan is the  unpaid principal balance thereof  as of
                         the Cut-off Date after  the application of scheduled
                         payments  due on  or  prior  to  the  Cut-off  Date,
                         whether or not received.  The "Principal Balance" of
                         a Mortgage  Loan (other  than a Liquidated  Mortgage
                         Loan (as defined herein)) on any day is equal to its
                         Cut-off Date Principal Balance minus all collections
                         or  advances  in  respect  of  delinquent  scheduled
                         payments  applied in reduction  of the  Cut-off Date
                         Principal  Balance  of  such  Mortgage  Loan.    The
                         Principal Balance  of  a  Liquidated  Mortgage  Loan
                         after the  Due Period  in which  such Mortgage  Loan
                         becomes a Liquidated Mortgage Loan shall be zero.

Title of Certificates.   Ocwen  Mortgage  Loan   Asset  Backed  Certificates,
                         Series 1998-OFS1 (the "Certificates"), consisting of
                         (i)  the   Class   A   Certificates   (the   "Senior
                         Certificates"),  (ii) the Class  M-1  and Class  M-2
                         Certificates    (collectively,    the     "Mezzanine
                         Certificates"), (iii) the Class  B Certificates (the
                         "Subordinate  Certificates" and,  together with  the
                         Senior Certificates and  the Mezzanine Certificates,
                         the  "Offered  Certificates"),  (iv)  the  Class  OC
                         Certificates and  (v) the Class R  Certificates (the
                         "Residual Certificates").   The Senior Certificates,
                         the  Mezzanine  Certificates   and  the  Subordinate
                         Certificates are collectively  referred to herein as
                         the  "Offered  Certificates."     Only  the  Offered
                         Certificates are offered hereby.

                         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 on the
                         cover page hereof.

The Depositor. . . .     Financial Asset Securities  Corp. (the "Depositor"),
                         a Delaware corporation. The Depositor is an indirect
                         limited  purpose  finance   subsidiary  of  National
                         Westminster   Bank  plc  and  an  affiliate  of  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.

Seller. . . . . . . .    LMAC, Inc. (the  "Seller"), a wholly-owned,  limited
                         purpose  finance   subsidiary  of   Ocwen  Financial
                         Services,  Inc.  Ocwen Financial Services, Inc. is a
                         subsidiary  of  Ocwen  Financial  Corporation.   The
                         Seller's corporate headquarters are located at  1675
                         Palm Beach Lakes Boulevard, West Palm Beach, Florida
                         33401 and its telephone number is (561) 681-8000.

Master Servicer. . .     Ocwen   Financial   Services,  Inc.   (the   "Master
                         Servicer"), a Florida  corporation and a  subsidiary
                         of  Ocwen   Financial  Corporation.     The   Master
                         Servicer's  corporate  headquarters are  located  at
                         1675 Palm  Beach Lakes  Boulevard, West  Palm Beach,
                         Florida  33401  and its  telephone  number is  (561)
                         681-8000.  See "The Master Servicer" herein.

Subservicer and 
  Special Servicer. .    Ocwen  Federal  Bank   FSB,  a  federally  chartered
                         savings bank.  The Subservicer and Special  Servicer
                         is an affiliate of  the Seller.  See "Ocwen  Federal
                         Bank FSB" herein.

Trustee. . . . . . .     Norwest  Bank  Minnesota,  National  Association,  a
                         national  banking association,  will act  as trustee
                         (the "Trustee").

Cut-off Date. . . . .    March 1, 1998.

Closing Date. . . . .    On or about March 18, 1998.

The Mortgage Loans. .    The Mortgage Loans  have original terms  to maturity
                         ranging  from 15  years to  30 years.   The Mortgage
                         Pool  consists  of  fixed-rate Mortgage  Loans  (the
                         "Fixed  Rate  Mortgage Loans")  and  adjustable-rate
                         Mortgage  Loans   (the  "Adjustable   Rate  Mortgage
                         Loans").    Approximately 244 of the  Mortgage Loans
                         are Fixed  Rate Mortgage  Loans having  an aggregate
                         principal  balance  as of  the  Cut-off Date,  after
                         application of scheduled payments due on or prior to
                         the  Cut-off   Date  whether  or  not  received,  of
                         approximately $19,968,089.03.  Six of the Fixed Rate
                         Mortgage  Loans, comprising  approximately 4.37%  of
                         the Fixed Rate Mortgage Loans by aggregate principal
                         balance  of the Fixed Rate Mortgage  Loans as of the
                         Cut-off Date, are Balloon Loans (as defined herein).
                         The Fixed Rate Mortgage Loans  have annualized rates
                         at which  such Mortgage  Loans bear interest  ("Loan
                         Rates")  that are  fixed and  range  from 7.50%  per
                         annum  to 15.99% per  annum with a  weighted average
                         Loan  Rate as of  the Cut-off Date  of approximately
                         10.709%  per annum.   As  of the  Cut-off Date,  the
                         Fixed Rate  Mortgage  Loans  will  have  a  weighted
                         average remaining term to maturity of  approximately
                         329  months.   Approximately 1,195  of  the Mortgage
                         Loans  are Adjustable Rate  Mortgage Loans having an
                         aggregate principal balance as  of the Cut-off Date,
                         after application  of scheduled payments  due on  or
                         prior to the  Cut-off Date whether or  not received,
                         of approximately  $141,432,240.87.   Each Adjustable
                         Rate   Mortgage   Loan  provides   for   semi-annual
                         adjustment  to  the  Loan   Rate  thereon  and   for
                         corresponding  adjustments  to the  monthly  payment
                         amount  due thereon, in each case on each adjustment
                         date  applicable   thereto  (each   such  date,   an
                         "Adjustment  Date"); provided  that in  the case  of
                         12.17%  of the  Adjustable Rate Mortgage  Loans, the
                         first adjustment for  such Mortgage Loan will  occur
                         after  an  initial  period  of  one  year  following
                         origination, in the case of 71.50% of the Adjustable
                         Rate   Mortgage    Loans,   two    years   following
                         origination,  in the case of 1.23% of the Adjustable
                         Rate   Mortgage   Loans,   three   years   following
                         origination,  and  in  the  case  of  0.81%  of  the
                         Adjustable Rate Mortgage Loans, five years following
                         origination, each by  aggregate principal balance of
                         the Adjustable Rate Mortgage Loans as of the Cut-off
                         Date  (each  such  Mortgage Loan  described  in  the
                         preceding  proviso,  a   "Delayed  First  Adjustment
                         Mortgage Loan").  On each  Adjustment Date  for each
                         Adjustable Rate Mortgage Loan, the Loan Rate thereon
                         will  be adjusted to  equal the sum,  rounded to the
                         nearest  multiple   of  0.125%,  of  the  Index  (as
                         described below) and a fixed percentage  amount (the
                         "Gross  Margin"), subject  to periodic  and lifetime
                         limitations as described  herein. See "The  Mortgage
                         Pool"  herein.  None of the Adjustable Rate Mortgage
                         Loans  permit the  related mortgagor to  convert the
                         adjustable Loan Rate  thereon to a fixed  Loan Rate.
                         As of the Cut-off Date, the Adjustable Rate Mortgage
                         Loans have Loan  Rates ranging from 7.25%  per annum
                         to 16.00% per annum, a weighted average Loan Rate of
                         approximately 10.173% per annum, a weighted  average
                         next  Adjustment  Date   in  September  1999,  Gross
                         Margins ranging from 3.000% to 8.750% and a weighted
                         average Gross Margin of approximately 5.525%.  As of
                         the Cut-off Date, the Adjustable Rate Mortgage Loans
                         will have  a  weighted  average  remaining  term  to
                         maturity   of  approximately   357   months.     For
                         additional  information  relating  to  the  Mortgage
                         Loans, see "The Mortgage Pool" herein.

The Index. . . . . .     As of any Adjustment Date, the Index applicable to 
                         the determination of the Loan Rate on each Adjustable 
                         Rate  Mortgage  Loan  will  be  the  average  of  the  
                         interbank  offered  rates for six-month United States 
                         dollar deposits in the London market as  published in
                         The Wall Street  Journal  and as most recently avail-
                         able (i)  as of the first business day 45  days prior 
                         to  such  Adjustment  Date,  (ii)  as  of  the  first 
                         business day of the month preceding the month of such
                         Adjustment Date or (iii) the last business day of the 
                         second  month  preceding  the  month  in  which  such 
                         Adjustment Date  occurs, as specified  in the related 
                         Mortgage  Note.   See "The  Mortgage Pool--The Index"
			 herein.


Description of 
   Certificates

 A. Form and 
     Registration of
      Certificates. .    The Certificates will initially be  issued  in  book-
                         entry form.   Persons acquiring beneficial  ownership
                         interests in the  Certificates ("Certificate Owners") 
                         may elect to hold their Certificate interests through  
                         The Depository Trust Company ("DTC")  in  the  United  
                         States, or  Cedel Bank, societe anonyme, ("Cedel") or 
                         the    Euroclear   System  ("Euroclear")  in  Europe.  
                         Transfers within DTC, Cedel or Euroclear, as the case 
                         may be, will be in accordance  with  the  usual rules 
                         and operating procedures of the relevant system.   So 
                         long as  the 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  the  nominee of 
                         DTC or one of the relevant depositaries (collectively,
                         the "European Depositaries").  Cross-market transfers
                         between   persons   holding  directly  or  indirectly
                         through  DTC,  on the  one hand,  and  counterparties
                         holding directly   or  indirectly  through  Cedel  or 
                         Euroclear, on the other,  will  be  effected  in  DTC 
                         through  Citibank  N.A.  ("Citibank")  or  The  Chase  
                         Manhattan  Bank  ("Chase"), the relevant depositaries  
                         of  Cedel or  Euroclear,  respectively,  and  each  a  
                         participating   member  of  DTC.   The   Certificates
                         initially will be registered in the name of Cede. The
                         interests  of  the  Certificateholders will be repre-
                         sented  by  book  entries  on the records  of DTC and 
                         participating members thereof.   No Certificate Owner
                         will  be entitled to receive a definitive certificate  
                         representing such  person's  interest, except in  the
                         event   that   Definitive  Certificates  (as  defined 
                         herein) are issued under  the  limited  circumstances 
                         described under "Description  of  the  Certificates--
                         Book-Entry  Certificates"  herein.  All references in  
                         this   Prospectus   Supplement  to   any Certificates 
                         reflect the rights of the Certificate Owners  only as 
                         such rights may  be exercised  through  DTC  and  its
                         participating   organizations  for   so  long as such
                         Certificates are held by DTC. See "Risk Factors--Book
                         Entry Certificates", herein and "Annex I" hereto  and
                         "Description      of     the   Securities--Book-Entry 
                         Registration of Securities" in the Prospectus.

  B.  Priority of
     Distributions. .    Distributions   on   the    Certificates   on   each
                         Distribution  Date  will be  based on  the Available
                         Funds and  will be  made in  the following  order of
                         priority  (subject to the  prior payment  of certain
                         fees as described herein):  (i) to interest  on each
                         Class of  Offered Certificates in  the priority  and
                         subject   to   the   limitations   described   under
                         "Description  of  the   Certificates--Allocation  of
                         Available Funds"  herein; (ii) to  current principal
                         of  the  Classes  of Certificates  then  entitled to
                         receive distributions of principal, in the order and
                         subject  to the  priorities set  forth herein  under
                         "Description  of  the   Certificates--Allocation  of
                         Available  Funds,"  in  each case  in  an  aggregate
                         amount up to  the maximum amount of principal  to be
                         distributed  on  such Classes  on  such Distribution
                         Date;  (iii)   to  principal   of  the  Classes   of
                         Certificates then entitled  to receive distributions
                         of   principal    in   order    to   maintain    the
                         Overcollateralization  Target  Amount   (as  defined
                         herein);  (iv)  to  unpaid  interest  and  the  Loss
                         Reimbursement Entitlements in the  order and subject
                         to   the    priorities   described    herein   under
                         "Description  of  the   Certificates--Allocation  of
                         Available  Funds," (v) to  the Class OC Certificates
                         for  deposit into  the Excess  Reserve Fund  Account
                         first to cover  any Basis Risk Shortfall  Amount and
                         then  to cover any Required Reserve Amount, and then
                         to be released to the Class OC Certificates, in each
                         case, subject to  the limitations  set forth  herein
                         under "Description  of the  Certificates--Allocation
                         of  Available Funds" and  (vi) any remaining amounts
                         to the Class R Certificates.

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  1998  (each, a 
			 "Distribution    Date").   Distributions   on   each
			 Distribution Date will be  made  to  holders  of the 
                	 Certificates of  record   as  of  the  Business  Day 
                         immediately preceding the 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  corporate  trust office of the 
                    	 Trustee. 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 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  prin- 
                         		cipal   due   the   related   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  
                         		will be allocated to those Classes of 
                         		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 of funds available therefor as  
                         		described herein,  principal  distri- 
                         		butions will be made to  the  holders 
                         		of  the   Offered  Certificates  then    
	                       		entitled to distributions of principal 
					in  an  amount  equal to the lesser of 
                         		(A)    the     aggregate   Certificate 
					Principal   Balances  of  the  Offered   
                         		Certificates  and  (B)  the  Principal
                         		Distribution     Amount    for    such 
					Distribution Date.

Pass-Through Rates. . .  The  Pass-Through  Rate for  each  Class of  Offered
                         Certificates for a particular Distribution Date is a
                         per annum rate 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  Pass-Through Margin  and (b) the  Available
                         Funds Cap.   The Pass-Through Margins for  the Class
                         A, Class  M-1, Class  M-2 and  Class B  Certificates
                         will be equal  to 0.195% (19.5 basis  points), 0.45%
                         (45 basis points), 0.65% (65 basis points) and 1.25%
                         (125 basis  points), respectively,  until the  first
                         Distribution Date  following the  Call Option  Date,
                         and  0.39%  (39  basis  points),  0.90%  (90   basis
                         points),  1.30% (130  basis points)  and 2.50%  (250
                         basis  points),  respectively,  on  and  after  such
                         Distribution Date.  As to any Distribution Date, the
                         "Available Funds Cap" is  a rate per annum  equal to
                         the  weighted average  of  the  Loan  Rates  on  the
                         Mortgage  Loans outstanding as  of the first  day of
                         the related Due  Period, net of  the sum of  (i) the
                         Servicing Fee  Rate and  (ii) the Trustee  Fee Rate.
                         The  sum of the  Servicing Fee Rate  and the Trustee
                         Fee  Rate will be approximately 0.51375%.  The "Call
                         Option Date" is the first Distribution Date on which
                         the  Pool Principal Balance  (as defined  herein) is
                         less than or equal to 10%  of the Maximum Collateral
                         Amount (as defined herein).  The Pass-Through  Rates
                         for the  Class A, Class  M-1, Class M-2 and  Class B
                         Certificates for the Distribution Date in April 1998
                         will  be  5.8825%,  6.1375%,  6.3375%  and  6.9375%,
                         respectively, per  annum.   See "Description of  the
                         Certificates--Calculation   of   One-Month    LIBOR"
                         herein.

                         If on  any Distribution Date, the  Pass-Through Rate
                         for  a Class of  Offered Certificates is  based upon
                         the  Available  Funds  Cap, the  excess  of  (i) the
                         amount  of  interest  such  Class  would  have  been
                         entitled  to receive on  such Distribution  Date had
                         the applicable Pass-Through Rate not been subject to
                         the Available Funds Cap, up to the Maximum Cap, over
                         (ii)   the  amount   of  interest   such  Class   of
                         Certificates  received  on  such  Distribution  Date
                         based  on the Available Funds Cap, together with the
                         unpaid  portion   of  any  such  excess  from  prior
                         Distribution Dates (and  interest accrued thereon at
                         the  then  applicable   Pass-Through  Rate,  without
                         giving effect  to the  Available Funds  Cap) is  the
                         "Basis Risk Shortfall  Amount" for such Class.   Any
                         Basis Risk Shortfall Amount will be paid from and to
                         the extent of funds available therefor in the Excess
                         Reserve  Fund Account  (as described  herein).   The
                         ratings on the  Offered Certificates do  not address
                         the  likelihood of  the payment  of  any Basis  Risk
                         Shortfall Amount.

                         The "Maximum Cap" for any Distribution Date is a per
                         annum rate equal to the weighted average of the Loan
                         Rates  on  the  Fixed Rate  Mortgage  Loans  and the
                         Maximum Loan Rates  on the Adjustable  Rate Mortgage
                         Loans, in each case outstanding as of  the first day
                         of the related Due Period, net of the sum of (i) the
                         Servicing Fee Rate and (ii) the Trustee Fee Rate.

Excess Reserve Fund
     Account. . . . .    Certificateholders   of   each  Class   of   Offered
                         Certificates  will be  entitled to  receive payments
                         from the Excess Reserve Fund Account from and to the
                         extent of  amounts available  therefor in an  amount
                         equal  to any Basis  Risk Shortfall Amount  for such
                         Class  of Certificates.    In  general, the  "Excess
                         Reserve  Fund  Account"  will be  funded  up  to the
                         Required  Reserve  Amount  (as  defined  herein)  by
                         amounts deposited  therein on  the  Closing Date  or
                         otherwise payable to the Class OC Certificates.  See
                         "Description  of  the  Certificates--Excess  Reserve
                         Fund Account" herein.

Credit Enhancement. . .  The credit  enhancement provided for  the benefit of
                         the  holders  of the  Offered  Certificates consists
                         solely  of  (a) any  overcollateralization resulting
                         from  allocation of the  internal cash flows  of the
                         Mortgage  Loans, (b) the  subordination provided  to
                         the  Offered Certificates by any Class or Classes of
                         Certificates  that are  subordinate thereto  and (c)
                         the application of Allocable Loss Amounts as defined
                         herein.

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

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

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

                         Allocation of Losses.   If on any Distribution Date,
                         after giving effect  to distributions to be  made on
                         such   date,  the   aggregate  of   the  Certificate
                         Principal  Balances  of   the  Offered  Certificates
                         exceeds the Pool Principal Balance  as of the end of
                         the preceding  Due Period the  Certificate Principal
                         Balance  of  the  Subordinate  Certificates and  the
                         Mezzanine Certificates  will be reduced,  in reverse
                         order  of seniority  (first,  Class B  Certificates,
                         second,  Class M-2 Certificates and third, Class M-1
                         Certificates)  by the amount of the excess; any such
                         excess  is referred to as a "Allocable Loss Amount."
                         Thereafter, such  Classes of  Certificates are  only
                         entitled to distributions of interest and  principal
                         with respect to their Certificate Principal Balances
                         as   so  reduced,  and   the  amount  of   any  Loss
                         Reimbursement Entitlements  will be  payable to  the
                         applicable  Class  of  Subordinate  Certificates  or
                         Mezzanine Certificates  only to the extent of future
                         excess  cashflow as described  herein.   The Pooling
                         and  Servicing Agreement  will not  provide for  the
                         "write down" of the Certificate Principal Balance of
                         the Class A Certificates.

Advances;
 Compensating
   Interest. . . . . .   The  Master  Servicer  will  be  obligated  to  make
                         Advances only to  the extent that such  Advances, in
                         the  Master  Servicer's   reasonable  judgment,  are
                         recoverable   from   the  related   Mortgage   Loan.
                         Advances  are  recoverable from  collections  on the
                         Mortgage  Loans.    Advances  will   equal,  on  any
                         Distribution  Date  (a)  scheduled interest  on  the
                         Mortgage  Loans due and  payable during  the related
                         Due  Period  but  uncollected   as  of  the  related
                         Determination Date  (net of the  Servicing Fee)  and
                         (b)  principal due and payable on the Mortgage Loans
                         during  the related Due Period but uncollected as of
                         the related Determination Date, other than a Balloon
                         Payment.      See   "The   Pooling   and   Servicing
                         Agreement--Advances" herein.   With  respect to  any
                         Distribution Date, the  related "Determination Date"
                         shall be the 15th day of the calendar month in which
                         such Distribution Date  occurs or, if such  15th day
                         is  not a business day, the business day immediately
                         following such 15th day.

                         In  addition,  the  Master  Servicer  will  also  be
                         required to pay  Compensating Interest with  respect
                         to any prepayment received on a Mortgage Loan during
                         the  related Prepayment  Period as  described herein
                         under   "The  Pooling   and  Servicing   Agreement--
                         Servicing and  Other  Compensation  and  Payment  of
                         Expenses." The Master Servicer  will not be required
                         to pay  Compensating Interest  with  respect to  any
                         Distribution Date  in an  amount in  excess of  one-
                         half the  Servicing Fee (as defined herein) received
                         by the Master Servicer for such Distribution Date.

Optional Termination. .  On any Distribution Date on which the Pool Principal
                         Balance is less than or  equal to 10% of the Maximum
                         Collateral Amount (as defined herein), the holder of
                         the majority  interest in the  Residual Certificates
                         (the "Majority  Residual Interestholder")  will have
                         the  option (but not the obligation) to purchase, as
                         a whole, the Mortgage Loans and the REO Property, if
                         any,  and thereby effect the early retirement of all
                         Certificates.   In the  event the  Majority Residual
                         Interestholder  does not  exercise such  option, the
                         Master  Servicer  will be  entitled to  purchase the
                         Mortgage   Loans  and   the  REO   Property.     See
                         "Description    of     the    Certificates--Optional
                         Termination" herein.

Certain Federal 
  Income Tax
    Consequences. . . .  For federal income tax purposes, the Trust Fund will
                         include  multiple  segregated   asset  pools.    The
                         Trustee will make  a REMIC election with  respect to
                         each such segregated asset pool.  The Mortgage Loans
                         and certain other property will be held by one REMIC
                         (the "Initial Subsidiary  REMIC"), which will  issue
                         various  Classes  of uncertificated  interests  that
                         will   be  designated   as   regular  and   residual
                         interests.   The  Initial Subsidiary  REMIC  will be
                         part  of a  tiered  REMIC  structure  in  which  the
                         regular   interests  issued   by   one  REMIC   will
                         constitute  the assets of  a higher tier  REMIC (the
                         Initial Subsidiary  REMIC and such other  REMICs are
                         collectively referred  to herein as  the "Subsidiary
                         REMICs").  The Offered Certificates and the Class OC
                         Certificates     (collectively,     the     "Regular
                         Certificates"), will represent  ownership of regular
                         interests  in  a  REMIC (the  "Master  REMIC").   In
                         addition, each  of  the  Offered  Certificates  will
                         represent  beneficial  interests  in  the  right  to
                         receive  payments  from  the   Excess  Reserve  Fund
                         Account   (as   defined  herein).     The   Class  R
                         Certificates will evidence ownership of the residual
                         interest  in the Master REMIC and in each Subsidiary
                         REMIC.   See  "Certain Material  Federal Income  Tax
                         Consequences" herein  and "Certain  Material Federal
                         Income Tax Considerations" 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   Class  A   Certificates  and  the   Class  M-1
                         Certificates  will   constitute  "mortgage   related
                         securities"  within  the  meaning of  the  Secondary
                         Mortgage Market Enhancement Act of 1984 ("SMMEA") so
                         long as  they are  rated in one  of the  two highest
                         rating  categories   by  at  least   one  nationally
                         recognized statistical  rating organization  and, as
                         such,  are legal investments for certain entities to
                         the  extent provided for  in SMMEA.   The  Class M-2
                         Certificates and the Class  B Certificates will  not
                         constitute   "mortgage   related   securities"   for
                         purposes of SMMEA.  

                         The  appropriate  characterization  of  the  Offered
                         Certificates   under   various    legal   investment
                         restrictions,  and  thus  the  ability of  investors
                         subject to  these restrictions  to purchase  Offered
                         Certificates,   may   be  subject   to   significant
                         interpretive  uncertainties.   All  investors  whose
                         investment   authority    is   subject    to   legal
                         restrictions should consult their own legal advisors
                         to  determine  whether,  and  to  what  extent,  the
                         Offered   Certificates    will   constitute    legal
                         investments for them.  See "Legal Investment" in the
                         Prospectus.

Ratings. . . . . .  .    It  is a condition  to the  issuance of  the Offered
                         Certificates that  (i) the  Class A  Certificates be
                         rated "Aaa" by Moody's Investors Service ("Moody's")
                         and "AAA"  by Duff  & Phelps  Credit Rating  Company
                         ("DCR"  and,  together  with  Moody's,  the  "Rating
                         Agencies"), (ii) the Class M-1 Certificates be rated
                         "Aa2" by Moody's and "AA" by DCR, (iii) the Class M-
                         2  Certificates be rated "A2"  by Moody's and "A" by
                         DCR  and  (iv)  the Class  B  Certificates  be rated
                         "Baa2" by  Moody's and "BBB"  by DCR.  If  any other
                         rating agency were to rate the Offered Certificates,
                         such  rating agency  may assign  a  rating different
                         from the ratings described above. A  security rating
                         is  not  a  recommendation  to  buy,  sell  or  hold
                         securities  and  may  be  subject  to  revision   or
                         withdrawal  at  any  time by  the  assigning  rating
                         organization. A security rating does not address the
                         frequency of prepayments  on the  Mortgage Loans  or
                         the corresponding  effect on yield to investors. See
                         "Yield, Prepayment and  Maturity Considerations" and
                         "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, (iii) repurchases by the Seller or the Master Servicer or (iv)
optional  purchase of  the remaining  Mortgage Loans  in connection  with the
termination of  the Trust Fund).  In addition, as described  herein, Mortgage
Loans representing  approximately 0.60% of  the Pool Principal Balance  as of
the  Cut-off Date  are Balloon  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.    All of  the
Mortgage Loans may be prepaid in whole or in part at any time.  A majority of
the  Mortgage  Loans  are   subject  to  prepayment  charges   under  certain
circumstances during a  six-month, one, two, three, four or  five year period
from origination, as  specified in the related  Mortgage Note.  The  Mortgage
Loans  are subject to the  "due-on-sale" provisions included therein (insofar
as  such  provisions are  enforceable  under  applicable  state law).    Such
Principal   Prepayments  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.  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 the Mortgage Pool)
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 Pool--Mortgage Loan Statistics".  

     Defaults and Delinquent Payments.  The yields to maturity of the Offered
Certificates will  be sensitive  to defaults and  delinquent payments  on the
Mortgage  Loans. If  a purchaser  of  an Offered  Certificate calculates  its
anticipated yield based  on an assumed rate  of default and amount  of losses
that is lower  than the default rate  and amount of losses  actually incurred
and  not 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  yield on each
Class  of  Offered  Certificates  in   order  of  payment  priority  will  be
progressively more  sensitive to  the rate, timing  and severity  of Realized
Losses on the  Mortgage Loans  and other  shortfalls in  Available Funds.  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.    Investors  in  the  Offered   Certificates,  and  particularly  the
Subordinate  Certificates,  should  carefully  consider  the  related  risks,
including the risk that such investors may suffer a loss on their investment.

BOOK-ENTRY CERTIFICATES

     Issuance of the  Offered Certificates in book-entry form  may reduce the
liquidity  of  such  Certificates  in  the  secondary  trading  market  since
investors may  be unwilling to  purchase Offered Certificates for  which they
cannot  obtain  physical certificates.    Since transactions  in  the Offered
Certificates   can  be   effected  only   through   DTC,  Cedel,   Euroclear,
participating organizations,  indirect participants  and  certain banks,  the
ability of a Certificate Owner to pledge an Offered Certificate to persons or
entities that do  not participate in the  DTC, Cedel, or Euroclear  system or
otherwise to take actions in respect of such Certificates, may be limited due
to lack  of a  physical  certificate representing  the Offered  Certificates.
Certificate   Owners  may   experience  some   delay  in  their   receipt  of
distributions of  interest and  principal on  the Offered  Certificates since
such distributions  will be  forwarded by  the Trustee  to DTC  and DTC  will
credit such distributions  to the accounts of its  Financial Intermediary (as
defined  herein)  which  will  thereafter  credit them  to  the  accounts  of
Certificate  Owners   either   directly  or   indirectly   through   indirect
participants.  See "Description of the Certificates--Book-Entry Certificates"
herein.

RISK OF EARLY DEFAULTS

     Substantially all of  the Mortgage Loans  were originated within  twelve
months prior  to the Cut-off  Date.  The  weighted average remaining  term to
stated maturity of the Mortgage Loans is  approximately 354 months.  Although
little  data is  available, defaults  on mortgage  loans,  including mortgage
loans  similar to the  Mortgage Loans, are  generally expected to  occur with
greater frequency in the early years of the terms of mortgage loans.

NATURE OF COLLATERAL

     Even  assuming that the  Mortgaged Properties provide  adequate security
for the Mortgage Loans, substantial delays could be encountered in connection
with  the liquidation  of Mortgage  Loans that  are delinquent  and resulting
shortfalls in distributions  to the Certificateholders could occur.  Further,
liquidation expenses (such as legal  fees, real estate taxes, and maintenance
and   preservation  expenses)   will   reduce   the   proceeds   payable   to
Certificateholders and thereby  reduce the security  for the Mortgage  Loans.
In  the event  any  of  the Mortgaged  Properties  fail to  provide  adequate
security  for  the  related  Mortgage  Loans,  the  Certificateholders  could
experience a loss.

RISK OF LIMITATIONS TO ADJUSTMENTS OF THE LOAN RATES ON THE MORTGAGE LOANS

     As described  herein, the Pass-Through  Rates for each Class  of Offered
Certificates adjusts  monthly to equal the lesser of (a)  the sum of (i) One-
Month LIBOR plus (ii)  the related Pass-Through Margin and (b)  the Available
Funds Cap.   Approximately 12.37%  of the Mortgage  Loans (by  Pool Principal
Balance  as of the Cut-off Date) have fixed Loan Rates and, in addition, each
of the Adjustable Rate Mortgage Loans is subject to a Periodic Rate Cap and a
Maximum Loan Rate;  consequently, the  amount of interest  that accrues on  a
Class of  Offered Certificates  at the related  Pass-Through Rate  during any
Accrual Period may  be less than  the amount that  would accrue at  One-Month
LIBOR plus the  related Pass-Through Margin, in which  circumstance the value
of  such Class  or  Classes of  Offered  Certificates may  be  temporarily or
permanently reduced.

EFFECT OF BASIS RISK ON CREDIT ENHANCEMENT

     Credit enhancement  is provided to  the Offered Certificates in  part by
means  of the  application of  the General  Excess  Available Amount  on each
Distribution Date to make required distributions on the applicable Classes of
Offered  Certificates.  See  "Description of the  Certificates--Allocation of
Available  Funds"  herein.    The  General Excess  Available  Amount  on  any
Distribution Date will be affected by the actual amount of interest received,
collected  or recovered in respect  of the Mortgage  Loans during the related
Due Period  and such  amount will be  influenced by  changes in  the weighted
average of the Loan Rates resulting  from prepayments and liquidations of the
Mortgage Loans as well as  from adjustments of the Loan Rates relating to the
Adjustable Rate Mortgage  Loans.  To the  extent the weighted average  of the
Pass-Through Rates on the Classes of  Offered Certificates increases relative
to the weighted average  of the Loan Rates for the Mortgage  Loans, it may be
necessary to apply all or a portion of the General Excess Available Amount to
make  required  distributions   of  interest  on   the  Classes  of   Offered
Certificates  and, as a  result, such General Excess  Available Amount may be
unavailable for  any other purpose.  In addition,  it is possible that, under
certain  circumstances,   the  General   Excess  Available   Amount  may   be
insufficient to cover  the required distributions of interest  on the Classes
of Offered Certificates.

BALLOON LOANS

     Mortgage  Loans representing approximately  0.60% of the  Pool Principal
Balance  as  of the  Cut-off Date  are  Balloon Loans,  which  generally have
original terms  of 15 years  and provide for monthly  payments based on  a 30
year amortization schedule  and final monthly payments  substantially greater
than  the preceding  monthly payments.   The existence  of a  Balloon Payment
generally will necessitate that the  related Mortgagor refinance the Mortgage
Loan  or sell the Mortgaged Property on or prior to the stated maturity date.
The ability of a Mortgagor to accomplish either of these alternatives will be
affected by a  number of factors, including  the level of available  mortgage
rates at  the time  of sale  or refinancing,  the Mortgagor's  equity in  the
related Mortgaged  Property, the  financial condition  of the  Mortgagor, tax
laws  and prevailing  general economic conditions.   None of  the Seller, the
Master  Servicer, the Depositor or the Trustee  is obligated to refinance any
Mortgage Loan.

UNDERWRITING STANDARDS, LIMITED OPERATING HISTORY AND POTENTIAL DELINQUENCIES

     THE ORIGINATOR'S UNDERWRITING STANDARDS ARE PRIMARILY INTENDED TO ASSESS
THE VALUE OF  THE MORTGAGED  PROPERTY AND  TO EVALUATE THE  ADEQUACY OF  SUCH
PROPERTY AS COLLATERAL FOR THE MORTGAGE LOAN.   THE ORIGINATOR PROVIDES LOANS
PRIMARILY TO BORROWERS WHO DO NOT QUALIFY FOR LOANS CONFORMING TO  FANNIE MAE
AND FREDDIE MAC GUIDELINES BUT WHO HAVE EQUITY IN THEIR PROPERTY.   WHILE THE
ORIGINATOR'S  PRIMARY CONSIDERATION  IN UNDERWRITING  A MORTGAGE LOAN  IS THE
VALUE OF THE  MORTGAGED PROPERTY, THE ORIGINATOR ALSO  CONSIDERS, AMONG OTHER
THINGS,   A  MORTGAGOR'S   CREDIT  HISTORY,   REPAYMENT   ABILITY  AND   DEBT
SERVICE-TO-INCOME RATIO,  AS  WELL AS  THE  TYPE  AND USE  OF  THE  MORTGAGED
PROPERTY.

     AS A  RESULT OF  THE ORIGINATOR'S  UNDERWRITING STANDARDS,  THE MORTGAGE
LOANS  ARE  LIKELY  TO  EXPERIENCE  RATES  OF  DELINQUENCY,  FORECLOSURE  AND
BANKRUPTCY THAT ARE HIGHER, AND THAT MAY  BE SUBSTANTIALLY HIGHER, THAN THOSE
EXPERIENCED BY MORTGAGE LOANS UNDERWRITTEN IN A MORE TRADITIONAL MANNER.

     Furthermore, changes  in the values  of Mortgaged Properties may  have a
greater  effect  on   the  delinquency,  foreclosure,  bankruptcy   and  loss
experience of the Mortgage Loans than on mortgage loans originated in  a more
traditional  manner.   No  assurance  can be  given  that the  values  of the
Mortgaged Properties have remained or will remain at the levels in  effect on
the dates of origination of the related Mortgage Loans.

     The Originator  commenced  operations in  May  1997.   Accordingly,  the
Originator (whether as an originator or acquirer of mortgage  loans) does not
have  representative  historical  delinquency,  bankruptcy,  foreclosure   or
default  experience that  may be referred  to for purposes  of estimating the
future delinquency and loss experience of the Mortgage Loans.

GEOGRAPHIC CONCENTRATION

     Mortgage  Loans  representing approximately  29.02%,  12.83%, 6.40%  and
5.95% of the  Pool Principal Balance  as of the Cut-off  Date are secured  by
Mortgaged  Properties  located  in California,  Illinois,  Utah  and Florida,
respectively.  If these residential  real estate markets should experience an
overall decline  in property values  after the  dates of  origination of  the
Mortgage  Loans, the rates  of delinquencies, foreclosures,  bankruptcies and
losses on  the 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  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.

PREPAYMENT INTEREST SHORTFALL

     When  a principal  prepayment in full  is made  on a Mortgage  Loan, the
Mortgagor is charged interest only up to the date of such prepayment, instead
of for a full month which may result in a Prepayment Interest Shortfall.  The
Master  Servicer is  obligated to  pay, without  any right  of reimbursement,
those shortfalls in interest collections payable on  the Offered Certificates
that are attributable  to Prepayment Interest  Shortfalls less the  Servicing
Fee, but only to  the extent of one-half of the Servicing Fee for the related
Due Period.

ADDITIONAL RISKS ASSOCIATED WITH THE MORTGAGE LOANS

     Approximately 27.72% of the Mortgage Loans (by Pool Principal Balance as
of the Cut-off  Date) had a Loan-to-Value  Ratio at origination in  excess of
80%.  With respect to such Mortgage Loans, primary mortgage insurance  is not
required.   Mortgage  Loans with  higher Loan-to-Value  Ratios may  present a
greater  risk of  loss.   See "The  Mortgage Pool--Mortgage  Loan Statistics"
herein.

LIMITED OBLIGATIONS

     The Offered Certificates will not represent an interest in or obligation
of the Depositor, the Master Servicer, the Trustee or any of their respective
affiliates.   The only obligations of  the foregoing entities with respect to
the Certificates or any  Mortgage Loan will be the obligations  of the Seller
pursuant to  certain limited representations and warranties made with respect
to  the  Mortgage  Loans and  of  the  Master Servicer  with  respect  to its
servicing  obligations under the  Pooling and Servicing  Agreement (including
the limited obligation  to make certain Advances).   Neither the Certificates
nor  the  underlying Mortgage  Loans  will be  guaranteed  or insured  by any
governmental agency or instrumentality, or  by the Depositor, the Seller, the
Master Servicer, the Trustee or any of their respective affiliates.  Proceeds
of the assets included in the Trust Fund (including the Mortgage  Loans) will
be the sole source of payments on the Offered Certificates, and there will be
no recourse to the Depositor, the Seller, the Master Servicer, the Trustee or
any  other  entity in  the  event  that  such proceeds  are  insufficient  or
otherwise unavailable  to make  all payments provided  for under  the Offered
Certificates.

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 in connection  with a borrowing  by the Seller  rather than a
true sale.  Such an attempt, even if unsuccessful,  could result in delays in
payments on  the Certificates and possible  reductions in the amount  of such
payments  could  occur.    The Depositor  will  warrant  in  the  Pooling and
Servicing Agreement that the transfer of the Mortgage Loans to the Trust Fund
is a valid  transfer of all of  the Depositor's right, title and  interest in
the Mortgage Loans to the Trust Fund.

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE MORTGAGE LOANS

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

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 the
Mortgaged Properties.  The  failure to comply with such laws  and regulations
may result in fines and penalties.

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

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

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

RISK  OF  LOAN   RATES  REDUCING  THE  PASS-THROUGH  RATES   OF  THE  OFFERED
CERTIFICATES

     The calculation of the Pass-Through Rates of the Offered Certificates is
based upon (i) the value of One-Month LIBOR, which may be different from  the
value of the Index  applicable to the Adjustable Rate  Mortgage Loans (either
as a  result of the use of a  different index, a different rate determination
date or a  different rate adjustment date)  and (ii) the weighted  average of
the Loan Rates  (net of  certain amounts  described herein)  of the  Mortgage
Loans, which are either fixed, in the  case of the Fixed Rate Mortgage Loans,
or subject to periodic  adjustment caps, maximum  rate caps and minimum  rate
floors,  in the case of the Adjustable  Rate Mortgage Loans.  In general, the
Adjustable Rate Mortgage Loans  adjust based upon the Index whereas the Pass-
Through Rates on the Offered Certificates adjust monthly based upon One-Month
LIBOR, as described herein under "Description of Certificates--Calculation of
One-Month  LIBOR," subject  to the  Available Funds  Cap.   Consequently, the
interest which becomes  due on the Adjustable Rate Mortgage Loans (net of the
Servicing Fee and the  Trustee Fee) during any  Due Period may not  equal the
amount of  interest that would  accrue on  Adjustable Rate Mortgage  Loans at
One-Month LIBOR plus the Pass-Through Rate Margin during the related Interest
Period.   In particular,  Pass-Through Rates adjust  monthly, while  the Loan
Rates of the  Adjustable Rate Mortgage Loans adjust  less frequently (and the
Loan Rates of  the Fixed Rate Mortgage  Loans do not adjust)  with the result
that the Available Funds  Cap may limit increases  in the Pass-Through  Rates
for extended periods in a rising interest rate environment.  The Loan Rate on
85.71% (by Pool Principal Balance as  of the Cut-off Date) of the  Adjustable
Rate Mortgage Loans will  not adjust for one year, two years,  three years or
five years, respectively, following origination.  In addition, the Loan Rates
on certain of the Mortgage Loans may respond to different economic and market
factors  than  the  Pass-Through  Rates   and  there  is  not  necessarily  a
correlation between them.   Thus, it is possible, for example,  that the Loan
Rates on certain  of the Mortgage Loans may fall during  the periods of which
One-Month LIBOR  is stable or rising or that, even  if both the Loan Rates on
the Mortgage Loans and One-Month LIBOR fall  during the same period, the Loan
Rates on certain of the Mortgage  Loans may fall more rapidly than  One-Month
LIBOR.    Furthermore, if  the Available Funds Cap  is used to  determine the
Pass-Through Rates  of  one or  more Classes  of Offered  Certificates for  a
Distribution Date, the value of such Class of Certificates may be temporarily
reduced.

     If, with respect  to any Distribution Date, the amount  of interest that
would  accrue  during  the related  Accrual  Period  on  a  Class of  Offered
Certificates based on the applicable level of One-Month LIBOR  plus the Pass-
Through  Rate Margin  is greater  than  the weighted  average (calculated  as
described herein) of the Loan Rates on the Mortgage Loans as of the first day
of  the related Due Period,  less the Servicing Fee  Rate and the Trustee Fee
Rate, then the  Pass-Through Rate on such Class of  Offered Certificates will
be based on  the Available Funds Cap,  and Basis Risk Shortfall  Amount will,
except as provided  below, occur.   However, no assurance  can be given  that
there will be  sufficient General Excess Available Amount  generated from the
Mortgage  Loans  to  pay  the  Basis  Risk  Shortfall  Amount  on  any  given
Distribution Date.

YIELD CONSIDERATIONS WITH RESPECT TO THE ADJUSTABLE RATE MORTGAGE LOANS

     The yield to maturity on the Offered Certificates may be affected by the
resetting of  the Loan  Rates on the  Adjustable Rate  Mortgage Loans  on the
related  Adjustment Dates.    In addition,  because the  Loan  Rate for  each
Adjustable Rate Mortgage  Loan is based on  the Index plus the  related Gross
Margin, such rate could be higher than prevailing market interest  rates, and
this may result in an  increase in the rate of prepayments on  the Adjustable
Rate Mortgage Loans after such adjustment.   Finally, because the Loan  Rates
on the Adjustable Rate Mortgage Loans are based on the Index while  the Pass-
Through Rate on the Offered Certificates is based in part on One-Month LIBOR,
and  a substantial number of the  Mortgage Loans are Delayed First Adjustment
Mortgage Loans, any resulting Basis Risk Shortfall Amount, to the extent  not
covered by amounts in the  Excess Reserve Fund Account, as  described herein,
will adversely affect the yield to maturity on the Offered Certificates.


                              THE MORTGAGE POOL


GENERAL

     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 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 Mortgage  Loans.  References to percentages  of the
Mortgage Loans mean percentages based on the Pool Principal Balance as of the
Cut-off Date, unless otherwise specified.

MORTGAGE LOAN STATISTICS

     The  Mortgage Pool  will consist  of  approximately 1,439  conventional,
fixed-rate  and adjustable  rate Mortgage  Loans  secured by  first liens  on
residential  real properties (the "Mortgaged Properties"). The Mortgage Loans
have  original terms  to maturity  ranging  from 15  years to  30  years. The
Mortgage Pool consists of fixed-rate Mortgage Loans (the "Fixed Rate Mortgage
Loans"), which  will consist  of approximately 244  Mortgage Loans  having an
aggregate  principal balance  as of  March 1,  1998 (the  "Cut-off  Date") of
approximately  $19,968,089.03,  and   adjustable-rate  Mortgage  Loans   (the
"Adjustable Rate Mortgage Loans"), which  will consist of approximately 1,195
Mortgage Loans  having an aggregate principal balance  as of the Cut-off Date
of approximately $141,432,240.87, in each case after application of  payments
of  principal due on or before the Cut-off  Date whether or not received, and
in  each case  subject to  a permitted  variance of  plus  or minus  5%. Each
Adjustable  Rate  Mortgage Loan  provides for  semi-annual adjustment  to the
mortgage rate thereon  based on six-month London interbank  offered rates for
United States dollar deposits (the "Index") and for corresponding adjustments
to  the  monthly payment  amount due  thereon,  in each  case subject  to the
limitations  described  under  "--Adjustable  Rate  Mortgage  Loans"  herein;
provided that in  the case of 12.17%  of the Adjustable Rate  Mortgage Loans,
the first  adjustment  for such  Mortgage Loan  will occur  after an  initial
period of  one year, in the  case of 71.50%  of the Adjustable  Rate Mortgage
Loans, two years, in the case of 1.23% of the Adjustable Rate Mortgage Loans,
three  years, and in the case of 0.81% of the Adjustable Rate Mortgage Loans,
five  years, each  by  aggregate  principal balance  of  the Adjustable  Rate
Mortgage Loans  as of the Cut-off Date (each  such Mortgage Loan described in
this proviso, a "Delayed First Adjustment Mortgage Loan").

     All  of the Mortgage  Loans are secured  by first mortgages  or deeds of
trust or  other similar security  instruments creating first liens  on one-to
four-family residential  properties consisting  of detached or  semi-detached
one-  to four-family dwelling units, individual condominium units, townhouses
and individual units  in planned unit developments.   Approximately 27.72% of
the Mortgage Loans had a Loan-to-Value Ratio at origination in excess of 80%.
No Mortgage  Loan will  have a Loan-to-Value  Ratio at  origination exceeding
90.00%.  There can  be  no  assurance that  the  Loan-to-Value  Ratio of  any
Mortgage Loan determined  at any time after origination is less than or equal
to its  original  Loan-to-Value  Ratio.   All  of  the  Mortgage  Loans  have
scheduled monthly payments due on the first day of the month (with respect to
each  Mortgage  Loan,  a  "Due Date").  Each  Mortgage  Loan  will contain  a
customary "due-on-sale" clause.

     Approximately 72.05%  of the Mortgage  Loans provide for payment  by the
mortgagor  of  a  prepayment  charge  in  limited  circumstances  on  certain
prepayments. Generally,  each such  Mortgage Loan provides  for payment  of a
prepayment charge on certain partial  prepayments and all prepayments in full
made within six months, one year, two years, three years, four years  or five
years  from the date of origination of  such Mortgage Loan. The amount of the
prepayment charge  is  as  provided  in the  related  Mortgage  Note  but  is
generally equal  to six months' interest on any  amounts prepaid in excess of
20% of the then outstanding principal balance of the related Mortgage Loan in
any 12 month period.

     Six  Fixed Rate  Mortgage Loans  and one  Adjustable Rate  Mortgage Loan
comprising approximately 0.54% and 0.06%, respectively, of the Pool Principal
Balance as of  the Cut-off Date are  balloon payment mortgage loans  (each, a
"Balloon Loan"). Each  Balloon Loan generally amortizes over  360 months, but
the final  payment (the "Balloon  Payment") on each  Balloon Loan is  due and
payable on the 180th month. The amount of the Balloon Payment on each Balloon
Loan  is substantially  in  excess of  the  amount of  the scheduled  monthly
payment on the  Mortgage Loan for the  period prior to  the Due Date of  such
Balloon Payment.

     Each Mortgage Loan had a Loan Rate  of not less than 7.25% per annum and
not  more than  16.00% per  annum and  as of  the Cut-off  Date the  weighted
average Loan Rate was approximately 10.24% per annum.

     The weighted  average remaining term  to maturity of the  Mortgage Loans
will be approximately 354 months as of the Cut-off Date. None of the Mortgage
Loans will have a  first Due Date prior  to April 1,  1997 or after April  1,
1998, or will  have a remaining term  to maturity of less than  171 months or
greater  than 30  years  as of  the Cut-off  Date.  The month  of the  latest
maturity date of any Mortgage Loan is March 2028.

     The average principal  balance of the Mortgage Loans  at origination was
approximately $112,360. The  average principal balance of  the Mortgage Loans
as of the Cut-off Date was approximately $112,161.

     No Mortgage  Loan had  a principal  balance as  of the  Cut-off Date  of
greater than approximately  $960,000 or less than approximately  $1,850.  The
Mortgage Loans are expected  to have the following characteristics as  of the
Cut-off Date (the sum in any column may  not equal the total indicated due to
rounding):


       PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE


<TABLE>
<CAPTION>
                                                                                    % of Aggregate
                                                        Principal Balance          Principal Balance
                                       Number of        Outstanding as of          Outstanding as of
       Principal Balance ($)             Loans           the Cut-off Date           the Cut-off Date
- ---------------------------------      ---------       ------------------          -----------------

<S>                                   <C>             <C>                         <C>
  1,000.01 -  50,000.00 . . . . .         299               $10,819,228.51                 6.70%
 50,000.01 - 100,000.00 . . . . .         561                41,868,404.47                25.94
100,000.01 - 150,000.00 . . . . .         283                34,421,001.04                21.33
150,000.01 - 200,000.00 . . . . .         143                24,664,521.46                15.28
200,000.01 - 250,000.00 . . . . .          61                13,621,387.05                 8.44
250,000.01 - 300,000.00 . . . . .          36                 9,734,788.16                 6.03
300,000.01 - 350,000.00 . . . . .           8                 2,588,808.05                 1.60
350,000.01 - 400,000.00 . . . . .          11                 4,217,252.05                 2.61
400,000.01 - 450,000.00 . . . . .          12                 5,118,153.39                 3.17
450,000.01 - 500,000.00 . . . . .          14                 6,691,211.87                 4.15
500,000.01 - 550,000.00 . . . . .           1                   507,331.21                 0.31
550,000.01 - 600,000.00 . . . . .           3                 1,699,178.40                 1.05
650,000.01 - 700,000.00 . . . . .           4                 2,753,302.63                 1.71
800,000.01 - 850,000.00 . . . . .           1                   839,364.69                 0.52
850,000.01 - 900,000.00 . . . . .           1                   898,795.60                 0.56
950,000.01 - 1,000,000.00 . . . .           1                   957,601.32                 0.59
                                        -----              ---------------               -------
     Total  . . . . . . . . . . .       1,439              $161,400,329.90               100.00%
                                        =====              ===============               =======

</TABLE>


                ORIGINAL TERM TO MATURITY OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                            Number          Outstanding as of       Outstanding as of
      Original Term (months)               of Loans         the Cut-off Date        the Cut-off Date

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

<S>                                      <C>               <C>                      <C>
180 . . . . . . . . . . . . . . .             50              $3,255,771.11                2.00%
240 . . . . . . . . . . . . . . .              6                 448,076.81                0.28
360 . . . . . . . . . . . . . . .          1,383             157,726,481.98               97.72
                                           -----            ---------------              -------
     Total  . . . . . . . . . . .          1,439            $161,400,329.90              100.00%
                                           =====            ===============              =======

</TABLE>


                     PROPERTY TYPES OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                   % of Aggregate
                                                         Principal Balance        Principal Balance
                                          Number         Outstanding as of        Outstanding as of
           Property Type                 of Loans         the Cut-off Date         the Cut-off Date
- ---------------------------------       ----------       ------------------       -----------------

<S>                                      <C>             <C>                      <C>
Single Family . . . . . . . . . .          1,192            $134,915,346.64              83.59%
2-Family  . . . . . . . . . . . .            101               9,502,346.51               5.89
3-Family  . . . . . . . . . . . .             26               2,754,122.14               1.71
4-Family  . . . . . . . . . . . .             28               3,234,993.80               2.00
Condominium . . . . . . . . . . .             57               5,143,771.08               3.19
Planned Unit Development  . . . .             32               5,689,523.49               3.53
Townhouse . . . . . . . . . . . .              3                 160,226.24               0.10
                                           -----            ---------------             -------
     Total  . . . . . . . . . . .          1,439            $161,400,329.90             100.00%
                                           =====            ===============             =======

</TABLE>

                  OCCUPANCY STATUS OF THE MORTGAGE LOANS(1)

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                           Principal Balance        Principal Balance
                                            Number         Outstanding as of        Outstanding as of
          Occupancy Status                 of Loans         the Cut-off Date         the Cut-off Date
- -----------------------------------       ---------       ------------------        -----------------

<S>                                       <C>             <C>                      <C>
Owner-Occupied  . . . . . . . . . .         1,241           $147,884,992.31                91.63%
Non Owner-Occupied  . . . . . . . .           198             13,515,337.59                 8.37
                                            -----           ---------------               -------
     Total  . . . . . . . . . . . .         1,439           $161,400,329.90               100.00%
                                            =====           ===============               =======

</TABLE>

- -------------------------
                         
(1)  The occupancy status of a Mortgaged Property is as represented by the
     mortgagor in its loan application.

                        PURPOSE OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                         PRINCIPAL BALANCE          Principal Balance
                                      NUMBER OF        OUTSTANDING AS OF THE        Outstanding as of
            Purpose                     LOANS               CUT-OFF DATE            the Cut-off Date
- -------------------------------      ----------       ----------------------        -----------------

<S>                                  <C>              <C>                           <C>
Cash Out Refinance  . . . . . .           727               $84,318,352.04                52.24%
Purchase  . . . . . . . . . . .           441                46,948,173.15                29.09
Refinance . . . . . . . . . . .           271                30,133,804.71                18.67 
                                        -----              ---------------               -------
     Total  . . . . . . . . . .         1,439              $161,400,329.90               100.00%
                                        =====              ===============               =======
                               
</TABLE>

                       LOAN RATES OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                           Principal Balance        Principal Balance
                                           Number of       Outstanding as of        Outstanding as of
            Loan Rate (%)                    Loans         the Cut-off Date         the Cut-off Date
- -------------------------------------     -----------     ------------------        -----------------

<S>                                       <C>             <C>                       <C>
 7.250 -   8.000  . . . . . . . . . .           24           $3,466,312.90                 2.15%
 8.001 -   9.000  . . . . . . . . . .          151           20,469,158.26                12.68
 9.001 -  10.000  . . . . . . . . . .          439           58,702,749.57                36.37
 10.001 - 11.000  . . . . . . . . . .          500           49,622,772.11                30.75
 11.001 - 12.000  . . . . . . . . . .          180           17,752,183.93                11.00
 12.001 - 13.000  . . . . . . . . . .           77            5,762,699.00                 3.57
 13.001 - 14.000  . . . . . . . . . .           30            2,263,359.80                 1.40
 14.001 - 15.000  . . . . . . . . . .           33            2,919,594.22                 1.81
 15.001 - 16.000  . . . . . . . . . .            5              441,500.11                 0.27
                                             -----         ---------------               -------
     Total  . . . . . . . . . . . . .        1,439         $161,400,329.90               100.00%
                                             =====         ===============               =======
 
</TABLE>

     As of the Cut-off Date, the Loan Rates of the Mortgage Loans ranged from
7.25% to  16.00% per annum, with  a weighted average of  approximately 10.24%
per annum.


             ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                              Principal Balance     Principal Balance
                                                                 Outstanding           Outstanding
                                                Number            as of the             as of the
    Original Loan-to-Value Ratio (%)           of Loans         Cut-off-Date           Cut-off Date
- ---------------------------------------        --------       -----------------     -----------------

<S>                                            <C>            <C>                    <C>
14.01 - 15.00 . . . . . . . . . . . . .              2             $59,800.57               0.04%
15.01 - 20.00 . . . . . . . . . . . . .              3             159,525.00               0.10
20.01 - 25.00 . . . . . . . . . . . . .              2              69,949.06               0.04
25.01 - 30.00 . . . . . . . . . . . . .              3             106,458.02               0.07
30.01 - 35.00 . . . . . . . . . . . . .              6             341,556.61               0.21
35.01 - 40.00 . . . . . . . . . . . . .             11             608,471.73               0.38
40.01 - 45.00 . . . . . . . . . . . . .             12           1,292,998.48               0.80
45.01 - 50.00 . . . . . . . . . . . . .             19           1,801,427.98               1.12
50.01 - 55.00 . . . . . . . . . . . . .             20           1,582,375.35               0.98
55.01 - 60.00 . . . . . . . . . . . . .             32           2,558,015.12               1.58
60.01 - 65.00 . . . . . . . . . . . . .             62           6,483,211.90               4.02
65.01 - 70.00 . . . . . . . . . . . . .            194          19,785,519.50              12.26
70.01 - 75.00 . . . . . . . . . . . . .            315          33,105,802.09              20.51
75.01 - 80.00 . . . . . . . . . . . . .            430          48,701,042.63              30.17
80.01 - 85.00 . . . . . . . . . . . . .            228          30,905,291.50              19.15
85.01 - 90.00 . . . . . . . . . . . . .            100          13,838,884.36               8.57
                                                 -----        ---------------             -------
     Total  . . . . . . . . . . . . . .          1,439        $161,400,329.90             100.00%
                                                 =====        ===============             =======

</TABLE>


     The weighted average Loan-to-Value Ratio  at origination of the Mortgage
Loans was approximately 76.91%. No Mortgage Loan had a Loan-to-Value Ratio at
origination greater than 90.00% or less than 14.63%.


             GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES
<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                             Principal Balance      Principal Balance
                                               Number        Outstanding as of      Outstanding as of
                Location                      of Loans       the Cut-off Date       the Cut-off Date

- ---------------------------------------     ----------       -----------------      -----------------
<S>                                          <C>             <C>                    <C>
Arizona . . . . . . . . . . . . . . . .           11             $717,031.03               0.44%
Arkansas  . . . . . . . . . . . . . . .            1               58,183.19               0.04
California  . . . . . . . . . . . . . .          287           46,840,275.27              29.02
Colorado  . . . . . . . . . . . . . . .           10            1,158,979.58               0.72
Connecticut . . . . . . . . . . . . . .            7              659,704.14               0.41
District of Columbia  . . . . . . . . .            1               59,097.42               0.04
Florida . . . . . . . . . . . . . . . .           98            9,598,427.40               5.95
Georgia . . . . . . . . . . . . . . . .            3              559,907.66               0.35
Idaho . . . . . . . . . . . . . . . . .           24            2,641,252.16               1.64
Illinois  . . . . . . . . . . . . . . .          221           20,713,349.13              12.83
Indiana . . . . . . . . . . . . . . . .           45            2,375,936.17               1.47
Iowa  . . . . . . . . . . . . . . . . .           15            1,073,821.27               0.67
Kansas  . . . . . . . . . . . . . . . .           14              818,101.74               0.51
Kentucky  . . . . . . . . . . . . . . .           12              542,013.67               0.34
Louisiana . . . . . . . . . . . . . . .            4              145,289.22               0.09
Maine . . . . . . . . . . . . . . . . .            2              238,682.51               0.15
Maryland  . . . . . . . . . . . . . . .            9            1,760,393.54               1.09
Massachusetts . . . . . . . . . . . . .           44            6,450,855.02               4.00
Michigan  . . . . . . . . . . . . . . .           47            4,191,185.09               2.60
Minnesota . . . . . . . . . . . . . . .           26            2,725,139.07               1.69
Mississippi . . . . . . . . . . . . . .            3              216,006.11               0.13
Missouri  . . . . . . . . . . . . . . .           58            3,662,233.89               2.27
Montana . . . . . . . . . . . . . . . .            3              205,921.08               0.13
Nebraska  . . . . . . . . . . . . . . .           24            1,276,867.53               0.79
Nevada  . . . . . . . . . . . . . . . .            6              963,379.48               0.60
New Jersey  . . . . . . . . . . . . . .           27            4,094,829.93               2.54
New Mexico  . . . . . . . . . . . . . .            1              424,881.73               0.26
New York  . . . . . . . . . . . . . . .           30            4,936,693.54               3.06
North Carolina  . . . . . . . . . . . .           26            1,943,507.49               1.20
North Dakota  . . . . . . . . . . . . .            2               98,718.91               0.06
Ohio  . . . . . . . . . . . . . . . . .           72            5,337,846.63               3.31
Oklahoma  . . . . . . . . . . . . . . .            2               92,884.96               0.06
Oregon  . . . . . . . . . . . . . . . .           52            6,599,525.51               4.09
Pennsylvania  . . . . . . . . . . . . .           42            3,182,350.73               1.97
Rhode Island  . . . . . . . . . . . . .           11            1,022,329.72               0.63
South Carolina  . . . . . . . . . . . .            4              359,129.19               0.22
Tennessee . . . . . . . . . . . . . . .           12            1,286,839.27               0.80
Texas . . . . . . . . . . . . . . . . .            7              975,302.25               0.60
Utah  . . . . . . . . . . . . . . . . .           81           10,331,355.33               6.40
Vermont . . . . . . . . . . . . . . . .            3              226,553.92               0.14
Virginia  . . . . . . . . . . . . . . .           14            1,673,120.37               1.04
Washington  . . . . . . . . . . . . . .           58            7,688,994.98               4.76
West Virginia . . . . . . . . . . . . .            2              152,271.24               0.09
Wisconsin . . . . . . . . . . . . . . .           18            1,321,161.83               0.82
                                               -----         ---------------             -------
     Total  . . . . . . . . . . . . .          1,439         $161,400,329.90             100.00%  
                                               =====         ===============             =======

</TABLE>

     The  greatest geographic concentration  of Mortgage Loans,  by aggregate
principal  balance as  of the  Cut-off  Date, was  approximately $957,622  in
California in the 91208 zip code.


                  DOCUMENTATION LEVEL OF THE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                           Principal Balance        Principal Balance
                                            Number         Outstanding as of        Outstanding as of
         Documentation Level               of Loans         the Cut-off Date         the Cut-off Date
- -----------------------------------       ---------        -----------------

<S>                                        <C>             <C>                      <C>
Full Documentation  . . . . . . . .            899           $90,508,234.84               56.08%
Stated/NIV Documentation  . . . . .            454            61,175,170.21               37.90
Lite Documentation  . . . . . . . .             86             9,716,924.85                6.02
                                             -----          ---------------              -------
     Total  . . . . . . . . . . . .          1,439          $161,400,329.90              100.00%
                                             =====          ===============              =======

</TABLE>

                  RISK CATEGORIES OF THE MORTGAGE LOANS(1) 

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                           Principal Balance        Principal Balance
                                            Number         Outstanding as of        Outstanding as of
           Risk Categories                 of Loans         the Cut-off Date         the Cut-off Date
- -----------------------------------        --------        -----------------

<S>                                        <C>             <C>                      <C>
A . . . . . . . . . . . . . . . . .            208           $27,144,223.63               16.82%
A-  . . . . . . . . . . . . . . . .            529            63,231,074.86               39.18
B . . . . . . . . . . . . . . . . .            392            43,329,716.39               26.85
C . . . . . . . . . . . . . . . . .            143            12,658,108.05                7.84
D . . . . . . . . . . . . . . . . .            117            10,128,866.91                6.28
D-  . . . . . . . . . . . . . . . .             50             4,908,340.06                3.04
                                             -----          ---------------              -------
     Total  . . . . . . . . . . . .          1,439          $161,400,329.90              100.00%
                                             =====          ===============              =======

</TABLE>
                          
- ------------------------------
(1) See "Underwriting Standards" herein.


                            PREPAYMENT CHARGES(1)

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                           Principal Balance        Principal Balance
                                            Number         Outstanding as of        Outstanding as of
                Years                      of Loans         the Cut-off Date         the Cut-off Date
- -----------------------------------       ---------       ------------------        -----------------

<S>                                       <C>             <C>                      <C>
No Prepayment Charge  . . . . . . .            435           $45,119,003.70               27.95%
0.5 . . . . . . . . . . . . . . . .             13               762,874.96                0.47
1 . . . . . . . . . . . . . . . . .            114            17,269,819.28               10.70
2 . . . . . . . . . . . . . . . . .            536            58,817,934.96               36.44
3 . . . . . . . . . . . . . . . . .            195            19,790,734.90               12.26
4 . . . . . . . . . . . . . . . . .              7             1,400,558.36                0.87
5 . . . . . . . . . . . . . . . . .            139            18,239,403.74               11.30
                                             -----          ---------------              -------
     Total  . . . . . . . . . . . .          1,439          $161,400,329.90              100.00%
                                             =====          ===============              =======

</TABLE>
                         
- -----------------------------
(1)  Prepayment charges are assessed on any Mortgage Loans prepaid in full or
     in part within the specified number of years.


ADJUSTABLE RATE MORTGAGE LOANS

     Each Adjustable Rate  Mortgage Loan provides for  semi-annual adjustment
to the  Loan Rate thereon  and for corresponding  adjustments to the  monthly
payment amount due thereon, in each  case on each adjustment date  applicable
thereto  (each such  date, an  "Adjustment  Date"); provided  that the  first
adjustment for such Mortgage Loan will  occur after an initial period of  one
year, in the case of 12.17% of the Adjustable Rate  Mortgage Loans, two years
in the case of 71.50%  of the Adjustable Rate Mortgage Loans, three  years in
the case of  1.23% of the Adjustable  Rate Mortgage Loans, and  five years in
the case of  0.81% of the Adjustable  Rate Mortgage Loans, each  by aggregate
principal balance  of the Adjustable  Rate Mortgage  Loans as of  the Cut-off
Date.  On each Adjustment  Date for each  Adjustable Rate  Mortgage Loan, the
Loan Rate thereon will  be adjusted to equal the sum, rounded  to the nearest
multiple of 0.125%, of the Index (as  described below) and a fixed percentage
amount (the "Gross  Margin"); provided, however, that  the Loan Rate  on each
such Mortgage Loan generally will not increase or decrease by more than 1.50%
per annum on  any related Adjustment Date  (the "Periodic Rate Cap"),  except
that each such  Mortgage Loan may increase or decrease by a higher percentage
per  annum on  the initial  Adjustment Date.   Each  Loan Rate  on  each such
Mortgage Loan will not exceed a specified maximum Loan Rate  over the life of
such  Mortgage Loan  (the "Maximum Loan  Rate") or  be less than  a specified
minimum Loan  Rate over  the life of  such Mortgage  Loan (the  "Minimum Loan
Rate"). The Delayed  First Adjustment Mortgage Loans have  a weighted average
Periodic Rate Cap of approximately 1.00% per annum. Effective with  the first
monthly  payment due on each Adjustable Rate Mortgage Loan after each related
Adjustment Date,  the monthly  payment amount will  be adjusted to  an amount
that will  amortize fully  the outstanding principal  balance of  the related
Mortgage  Loan over its remaining term, and pay  interest at the Loan Rate as
so adjusted. Due to the application of the Periodic Rate Caps and the Maximum
Loan Rates, the  Loan Rate  on each such  Mortgage Loan, as  adjusted on  any
related Adjustment  Date, may  be less  than  the sum  of the  Index and  the
related Gross Margin, rounded as  described herein. See "--The Index" herein.
None of the  Adjustable Rate Mortgage Loans permits the  related mortgagor to
convert the adjustable Loan Rate thereon to a fixed Loan Rate.

     The Adjustable Rate Mortgage Loans had Loan Rates as of the Cut-off Date
of not less than  7.25% per annum and not more than 16.00%  per annum and the
weighted average  Loan Rate was  approximately 10.173%  per annum. As  of the
Cut-off Date,  the Adjustable Rate  Mortgage Loans had Gross  Margins ranging
from 3.000% to  8.750%, Minimum Loan Rates  ranging from 0.000% per  annum to
16.000% per annum  and Maximum Loan Rates  ranging from 13.750% per  annum to
22.500% per annum.  As of the Cut-off Date, the weighted average Gross Margin
was  approximately  5.525%,  the  weighted  average  Minimum  Loan  Rate  was
approximately 10.071%  per annum and  the weighted average Maximum  Loan Rate
was  approximately  16.657%  per  annum.  The  latest  first Adjustment  Date
following the Cut-off  Date on any  Adjustable Rate Mortgage  Loan occurs  in
February 2003 and  the weighted average next  Adjustment Date for all  of the
Adjustable Rate  Mortgage Loans  following the Cut-off  Date is  September 1,
1999.

     The Adjustable  Rate Mortgage Loans  are expected to have  the following
characteristics as of the  Cut-off Date (the sum in any column  may not equal
the total indicated due to rounding):


           MAXIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                       % of Aggregate
                                                              Principal Balance       Principal Balance
                                              Number          Outstanding as of       Outstanding as of
         Maximum Loan Rate (%)               of Loans         the Cut-off Date        the Cut-off Date
- -------------------------------------        --------         -----------------       -----------------
<S>                                          <C>              <C>                     <C>

13.750 - 14.000 . . . . . . . . . . .             5                $554,140.38                0.39%
14.001 - 15.000 . . . . . . . . . . .            63               9,758,874.97                6.90
15.001 - 16.000 . . . . . . . . . . .           261              35,041,353.61               24.78
16.001 - 17.000 . . . . . . . . . . .           434              52,075,653.27               36.82
17.001 - 18.000 . . . . . . . . . . .           281              30,532,347.55               21.59
18.001 - 19.000 . . . . . . . . . . .            72               6,812,129.60                4.82
19.001 - 20.000 . . . . . . . . . . .            35               2,639,249.43                1.87
20.001 - 21.000 . . . . . . . . . . .            35               2,879,293.50                2.04
21.001 - 22.000 . . . . . . . . . . .             8               1,071,214.19                0.76
22.001 - 22.500 . . . . . . . . . . .             1                  67,984.37                0.05
                                              -----            ---------------              -------
     Total  . . . . . . . . . . . . .         1,195            $141,432,240.87              100.00%
                                              =====            ===============              =======

</TABLE>

     The weighted average  Maximum Loan Rate of the  Adjustable Rate Mortgage
Loans as of the Cut-off Date was approximately 16.657% per annum.


           MINIMUM LOAN RATES OF THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                              Number        Outstanding as of       Outstanding as of
         Minimum Loan Rate (%)               of Loans       the Cut-off Date        the Cut-off Date
- -------------------------------------        --------       -----------------       -----------------

<S>                                          <C>            <C>                     <C>
0.000 . . . . . . . . . . . . . . . .            11           $1,061,934.21                0.75%
4.001  -  5.000 . . . . . . . . . . .             2               73,502.94                0.05
5.001  -  6.000 . . . . . . . . . . .             3              340,581.92                0.24
7.001  -  8.000 . . . . . . . . . . .            20            2,876,812.74                2.03
8.001  -  9.000 . . . . . . . . . . .           137           19,000,724.04               13.43
9.001  - 10.000 . . . . . . . . . . .           390           53,471,725.95               37.81
10.001 - 11.000 . . . . . . . . . . .           412           42,792,582.23               30.26
11.001 - 12.000 . . . . . . . . . . .           121           13,198,229.46                9.33
12.001 - 13.000 . . . . . . . . . . .            49            3,908,015.97                2.76
13.001 - 14.000 . . . . . . . . . . .            23            1,981,544.84                1.40
14.001 - 15.000 . . . . . . . . . . .            24            2,517,669.26                1.78
15.001 - 16.000 . . . . . . . . . . .             3              208,917.31                0.15
                                              -----         ---------------              -------
     Total  . . . . . . . . . . . . .         1,195         $141,432,240.87              100.00%
                                              =====         ===============              =======

</TABLE>

     The weighted average Minimum  Loan Rate of the Mortgage Loans  as of the
Cut-off Date was approximately 10.071% per annum.


             GROSS MARGINS OF THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                              Number        Outstanding as of       Outstanding as of
            Gross Margin (%)                 of Loans       the Cut-off Date        the Cut-off Date
- -------------------------------------        --------       -----------------       -----------------

<S>                                         <C>             <C>                      <C>
3.000 - 3.000 . . . . . . . . . . . .             1              $68,500.00                0.05%
3.501 - 3.750 . . . . . . . . . . . .             1              118,348.95                0.08
3.751 - 4.000 . . . . . . . . . . . .             5              371,142.89                0.26
4.001 - 4.250 . . . . . . . . . . . .            15            2,672,106.26                1.89
4.251 - 4.500 . . . . . . . . . . . .            59            6,673,826.72                4.72
4.501 - 4.750 . . . . . . . . . . . .            58            8,844,492.84                6.25
4.751 - 5.000 . . . . . . . . . . . .           165           19,978,514.51               14.13
5.001 - 5.250 . . . . . . . . . . . .           163           19,489,024.98               13.78
5.251 - 5.500 . . . . . . . . . . . .           178           21,893,665.65               15.48
5.501 - 5.750 . . . . . . . . . . . .           177           22,243,511.68               15.73
5.751 - 6.000 . . . . . . . . . . . .           107           12,648,085.59                8.94
6.001 - 6.250 . . . . . . . . . . . .            68            7,755,208.77                5.48
6.251 - 6.500 . . . . . . . . . . . .           115           10,408,028.70                7.36
6.501 - 6.750 . . . . . . . . . . . .            21            2,113,013.56                1.49
6.751 - 7.000 . . . . . . . . . . . .            47            4,676,845.58                3.31
7.001 - 7.250 . . . . . . . . . . . .             1               91,873.73                0.06
7.251 - 7.500 . . . . . . . . . . . .             7              544,451.34                0.38
7.501 - 7.750 . . . . . . . . . . . .             4              626,660.26                0.44
7.751 - 8.000 . . . . . . . . . . . .             2              182,970.51                0.13
8.501 - 8.750 . . . . . . . . . . . .             1               31,968.35                0.02
                                              -----         ---------------              -------
     Total  . . . . . . . . . . . . .         1,195         $141,432,240.87              100.00%
                                              =====         ===============              =======

</TABLE>

     The weighted average Gross Margin  of the Adjustable Rate Mortgage Loans
as of the Cut-off Date was approximately 5.525%.

         NEXT ADJUSTMENT DATE FOR THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                              Number        Outstanding as of       Outstanding as of
          Next Adjustment Date               of Loans       the Cut-off Date        the Cut-off Date
- -------------------------------------        --------       -----------------       -----------------

<S>                                          <C>            <C>                     <C>
04/01/1998  . . . . . . . . . . . . .            14           $1,640,656.52                1.16%
05/01/1998  . . . . . . . . . . . . .             9            1,726,392.02                1.22
06/01/1998  . . . . . . . . . . . . .            40            4,246,044.73                3.00
07/01/1998  . . . . . . . . . . . . .            48            5,493,529.52                3.88
08/01/1998  . . . . . . . . . . . . .            39            4,874,237.30                3.45
09/01/1998  . . . . . . . . . . . . .            34            3,995,846.90                2.83
10/01/1998  . . . . . . . . . . . . .            10            1,885,198.52                1.33
11/01/1998  . . . . . . . . . . . . .             2              230,198.36                0.16
12/01/1998  . . . . . . . . . . . . .            30            4,885,265.30                3.45
01/01/1999  . . . . . . . . . . . . .            25            3,991,579.11                2.82
02/01/1999  . . . . . . . . . . . . .            23            3,518,892.02                2.49
03/01/1999  . . . . . . . . . . . . .             5              988,800.00                0.70
07/01/1999  . . . . . . . . . . . . .             3              323,500.96                0.23
08/01/1999  . . . . . . . . . . . . .            12            1,368,702.15                0.97
09/01/1999  . . . . . . . . . . . . .            57            5,853,692.63                4.14
10/01/1999  . . . . . . . . . . . . .            40            3,300,180.16                2.33
11/01/1999  . . . . . . . . . . . . .            23            2,551,827.66                1.80
12/01/1999  . . . . . . . . . . . . .           193           21,031,770.43               14.87
01/01/2000  . . . . . . . . . . . . .           293           32,630,189.86               23.07
02/01/2000  . . . . . . . . . . . . .           190           23,685,259.36               16.75
03/01/2000  . . . . . . . . . . . . .            84           10,330,950.00                7.30
09/01/2000  . . . . . . . . . . . . .             2              307,873.91                0.22
11/01/2000  . . . . . . . . . . . . .             6              758,826.45                0.54
12/01/2000  . . . . . . . . . . . . .             5              598,487.38                0.42
01/01/2001  . . . . . . . . . . . . .             2               72,248.76                0.05
12/01/2002  . . . . . . . . . . . . .             1              103,827.82                0.07
01/01/2003  . . . . . . . . . . . . .             2              187,352.71                0.13
02/01/2003  . . . . . . . . . . . . .             3              850,910.33                0.60
                                              -----         ---------------              -------
     Total  . . . . . . . . . . . . .         1,195         $141,432,240.87              100.00%
                                              =====         ===============              =======

</TABLE>


         INITIAL FIXED TERM/SUBSEQUENT ADJUSTABLE RATE TERM OF THE 
                      ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
      Initial Fixed Term/Subsequent           Number        Outstanding as of       Outstanding as of
          Adjustable Rate Term               of Loans       the Cut-off Date        the Cut-off Date
- ---------------------------------------      --------       -----------------       -----------------
<S>                                       <C>             <C>                      <C>
One Year/Twenty-Nine Years  . . . . . .         106          $17,206,380.94               12.17%
Two Years/Twenty-Eight Years  . . . . .         892          100,995,371.13               71.41
Two Years/Thirteen Years  . . . . . . .           4              133,355.26                0.09
Three Years/Twenty-Seven Years  . . . .          15            1,737,436.50                1.23
Five Years/Twenty-Five Years  . . . . .           6            1,142,090.86                0.81
Six Months/Various  . . . . . . . . . .         172           20,217,606.18               14.29
                                              -------        ----------------        ----------------
     Total  . . . . . . . . . . . . . .       1,195         $141,432,240.87              100.00%
                                              =======        ================        ================
</TABLE>



           PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                              Number        Outstanding as of       Outstanding as of
          Periodic Rate Cap (%)              of Loans       the Cut-off Date        the Cut-off Date
- ---------------------------------------      --------       -----------------       -----------------
<S>                                       <C>             <C>                      <C>
1.00  . . . . . . . . . . . . . . . . .       1,189         $140,698,091.01               99.48%
1.50  . . . . . . . . . . . . . . . . .           6              734,149.86                0.52
                                             --------       -----------------       -----------------
     Total  . . . . . . . . . . . . . .       1,195         $141,432,240.87              100.00%
                                             ========       =================       =================
</TABLE>




       INITIAL PERIODIC RATE CAPS OF THE ADJUSTABLE RATE MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                                     % of Aggregate
                                                            Principal Balance       Principal Balance
                                              Number        Outstanding as of       Outstanding as of
     Initial Periodic Rate Cap (%)           of Loans       the Cut-off Date        the Cut-off Date
- ---------------------------------------      --------       -----------------       -----------------
<S>                                       <C>             <C>                      <C>
1.00  . . . . . . . . . . . . . . . .           278          $37,049,362.95               26.20%
1.50  . . . . . . . . . . . . . . . .             1              138,922.81                0.10
2.00  . . . . . . . . . . . . . . . .           690           74,018,411.72               52.33
3.00  . . . . . . . . . . . . . . . .           226           30,225,543.39               21.37
                                             --------       -----------------       -----------------
     Total  . . . . . . . . . . . . .         1,195         $141,432,240.87              100.00%
                                             ========       =================       =================

</TABLE>


THE INDEX

     As of any Adjustment Date, the Index  applicable to the determination of
the Loan Rate  on each Adjustable Rate  Mortgage Loan will be  the average of
the interbank  offered rates for  six-month United States dollar  deposits in
the London  market  as published  in  The Wall  Street  Journal and  as  most
recently available either (i) as of  the first business day 45 days  prior to
such  Adjustment  Date,  (ii) as  of  the  first business  day  of  the month
preceding the month of such Adjustment Date or (iii) the last business day of
the second month preceding the month in which such Adjustment Date occurs, as
specified in the related Mortgage Note.

     In  the  event   that  the  Index   becomes  unavailable  or   otherwise
unpublished, the Master Servicer  will select a comparable alternative  index
over which it has no direct control and which is readily verifiable.


                            UNDERWRITING STANDARDS

     The Mortgage Loans  will be acquired by the Depositor from the Seller on
the  Closing  Date pursuant  to  a Mortgage  Loan  Purchase Agreement  by and
between  Financial Asset  Securities Corp. (the  "Purchaser") and  LMAC, Inc.
(the "Seller"), dated  as of March  1, 1998. All  of the Mortgage Loans  were
originated or acquired by Ocwen  Financial Services, Inc. (the "Originator"),
a subsidiary of  Ocwen Financial Corporation, in  the ordinary course of  its
business. The  Seller, a wholly-owned  finance subsidiary of  Ocwen Financial
Services,  Inc.,  will  acquire  the  Mortgage  Loans  from  Ocwen  Financial
Services,  Inc. in  a transaction  contemporaneous with  the transfer  of the
Mortgage Loans from the Seller to the Depositor.

     The Originator's underwriting standards are primarily intended to assess
the  value of  the mortgaged property  and to  evaluate the adequacy  of such
property as collateral for the mortgage loan. All of the Mortgage  Loans were
also  underwritten with  a view  toward the  resale thereof in  the secondary
mortgage market. While the Originator's primary consideration in underwriting
a mortgage  loan is the value of the  mortgaged property, the Originator also
considers,  among other  things,  a  mortgagor's  credit  history,  repayment
ability and debt service-to-income ratio ("Debt Ratio"), as well as the  type
and  use of  the mortgaged property.  Second lien financing  of the mortgaged
properties may be provided by lenders at any time (including at origination).
The Originator, however,  will not itself provide second lien  financing on a
mortgaged property.

     The Mortgage Loans generally bear higher rates of interest than mortgage
loans that  are originated  in accordance  with Fannie  Mae  and Freddie  Mac
standards  which  is   likely  to  result  in  rates   of  delinquencies  and
foreclosures  that are  higher, and  that may  be substantially  higher, than
those  experienced by  portfolios of  mortgage loans  underwritten in  a more
traditional manner. A majority of the Mortgage Loans provide for the  payment
by the mortgagor of a  prepayment charge in limited circumstances  on certain
full or  partial prepayments  made within  six months,  one year, two  years,
three years,  four years or  five years from  the date of  origination of the
related Mortgage  Loan as described  under "The Mortgage  Pool--Mortgage Loan
Statistics" above.  Such charges may be waived or  may be prohibited by State
law.  The  amount of  the prepayment  charge  is as  provided in  the related
Mortgage Note but is generally equal  to six months' interest on any  amounts
prepaid  in excess of  20% of the  then outstanding principal  balance of the
related Mortgage Loan in any 12 month period.

     As a  result of the  Originator's underwriting criteria, changes  in the
values of  Mortgaged Properties may have a greater effect on the Originator's
delinquency, foreclosure and  loss experience than on those  of lenders whose
mortgage loans are originated in a  more traditional manner. No assurance can
be given that  the values of the  Mortgaged Properties have remained  or will
remain at  the levels in  effect on the  dates of origination  of the related
Mortgage  Loans. Approximately 29.02%, 12.83%, 6.40% and 5.95%, respectively,
of the Mortgage  Loans, each by aggregate  principal balance of  the Mortgage
Loans as of  the Cut-off Date, are secured by Mortgaged Properties located in
the States of  California, Illinois, Utah  and Florida.   If the  California,
Illinois, Utah  or Florida residential real estate  markets should experience
an overall decline in property values  after the dates of origination of  the
Mortgage Loans,  the rates of  delinquencies, foreclosures and losses  on the
Mortgage Loans may increase over  historical levels of comparable type loans,
and may increase substantially.

     All originations by  the Originator of  one- to four-family  residential
mortgage  loans are  based  on loan  application  packages submitted  through
approved  correspondents and brokers.  Such loan application  packages, which
generally contain relevant  credit, property and underwriting  information on
the loan request, are compiled by the  applicable correspondent or broker and
submitted to the Originator for approval and purchase. The correspondents and
brokers receive all or a  portion of the loan origination fee charged  to the
borrower at  the time  the loan  is made.  As part  of their  quality control
procedures,  the   Originator  maintains   a  file  with   respect  to   each
correspondent and broker including a copy of such correspondent's or broker's
license  and  reports  of  any  complaints  received  with  respect  to  such
correspondent or their brokers.

     Each  prospective  mortgagor  completes  an  application  which includes
information  with  respect  to the  applicant's  liabilities,  income, credit
history, employment history and personal information. The Originator requires
a credit report on each applicant from a credit reporting company. The report
typically contains  information relating  to such matters  as credit  history
with local and national merchants  and lenders, installment debt payments and
any record of defaults, bankruptcies, repossessions, or judgments. Properties
that are to secure single-family mortgage  loans are appraised or reviewed by
qualified  independent  appraisers  who  are  approved  by  the  Originator's
internal  appraisal department. Such  appraisers inspect the  interior and/or
exterior and appraise the subject property and report the property condition.
Following each inspection,  the appraiser prepares a report  which includes a
market value analysis based on recent  sales of comparable homes in the  area
and, when deemed appropriate, replacement  cost analysis based on the current
cost  of constructing a similar home.  All appraisals are required to conform
to the  Uniform Standards of  Professional Appraisal Practice adopted  by the
Appraisal Standards  Board of the Appraisal  Foundation and must  be on forms
acceptable  to Fannie  Mae and  Freddie Mac.  Every independent  appraisal is
reviewed  by either  the  Originator  or  by  another  independent  appraiser
approved by the Originator before the mortgage loan is made and to the extent
that such  review appraisal determines a market  value more than five percent
less than the market  value determined by the initial  appraisal, such review
appraisal is used in place of the initial appraisal.

     The Mortgage Loans were underwritten by the Originator's regular lending
divisions   pursuant  to   the  Originator's   "Full   Documentation,"  "Lite
Documentation," and "Stated Income Documentation" residential  loan programs.
Under each of the programs, the Originator's regular lending divisions review
the loan applicant's source  of income, calculate the  amount of income  from
sources indicated on  the loan application  or similar documentation,  review
the  credit history of  the applicant, calculate the  Debt Ratio to determine
the applicant's  ability to repay  the loan, review  the type and use  of the
property  being financed  and review  the  property for  compliance with  the
Originator's standards. In determining the  ability of the applicant to repay
the loan, the Originator uses the interest rate of the loan being applied for
(the  "Qualifying Rate"). The Originator's underwriting standards are applied
in a standardized procedure which  complies with applicable federal and state
laws  and regulations  and requires  their underwriters  and/or the  in-house
appraiser to be satisfied  that the value of the property  being financed, as
indicated  by an  appraisal and  a review  appraisal, currently  supports the
outstanding loan balance.

     In general, the maximum loan  amount for mortgage loans originated under
the regular lending program is $750,000; however, mortgage loans on a case by
case basis may be originated for a  higher loan amount. None of the  Mortgage
Loans  has a  principal  balance  at origination  higher  than $960,000.  The
Originator underwrites one to four-family loans with Loan-to-Value Ratios  at
origination  of generally up  to 90%, depending  on, among other  things, the
purpose of the mortgage loan, a mortgagor's credit history, repayment ability
and Debt Ratio, as well as the type and use of the property. Under each class
of  underwriting  criteria,  the  maximum  combined  loan-to-value  ratio  at
origination, including any then existing second deeds of trust subordinate to
the Originator's first deed of trust, is 100%. The Originator,  however, will
not itself provide second lien  financing on a mortgaged property. Generally,
none of  the mortgage loans originated or acquired  by the Originator will be
covered by a primary mortgage insurance policy.

     The Originator  verifies the income  of each borrower and  the source of
funds under their  various programs as follows: under  the Full Documentation
program, borrowers  are generally required  to submit verification  of stable
income for a two year period. Under the Lite Documentation program, borrowers
are generally  required to submit  verification of stable employment  for the
past six  months.   Under the  Stated Income  program, the  borrowers may  be
qualified based upon  the monthly income stated on  the mortgage application,
without verification. The income stated  must be reasonable and customary for
the borrower's line of work and a copy of the business license is required or
other generally  acceptable evidence  of business conduct.  Under all  of the
programs,  the  correspondent,  or   an  Originator  if  originated   by  the
Originator, generally  performs a  telephone verification  of the  borrower's
employment. For self-employed  borrowers the business location  and telephone
number must  be confirmed  through an independent  source, such  as directory
assistance or a published telephone directory.

     The  Originator uses  the following  categories  and characteristics  as
guidelines to grade the mortgage loans:

               "A"  RISK.    Under   the "A"  risk  category, account ratings
          cannot be greater than 30-days past due. A maximum of 0x30-day late
	  payment in the last  12  months,  and  1x30 day late payment in the
	  last 24 months is acceptable (or 0x30 for mortgage loans originated
	  under  the  Lite  Documentation  and  Stated  Income  Documentation
	  programs).  No  60-day  late payments within the last 24 months  is  
	  acceptable   on   an  existing   mortgage  loan.  For  purposes  of 
	  determining  whether a prospective mortgagor has been 30-days late,
	  the   Originator   uses  a   "rolling  30-day  period,"  i.e.,  the  
	  Originator   generally  will  consider  a  continuous  sequence  of  
	  30-day  late  payments  as  a  single  30-day  late   payment.  All
	  judgments, garnishments and liens of record must be paid in full at
          funding.  No  bankruptcies  may  have occurred during the preceding 
          24 months and no  notice  of  default  may  have  occurred  in  the
          preceding 36 months.  All bankruptcies must have been discharged or 
          dismissed.   Two  years   re-established    excellent  credit since  
          discharge or dismissal is required.  A maximum  Loan-to-Value Ratio 
          of  90% (or  85%  for mortgage  loans  originated  under  the  Lite 
	  Documentation   and   Stated   Income  Documentation  programs)  is 
          permitted  for  a  mortgage loan on a single family  owner occupied
          property.   A  maximum of 85% Loan-to-Value Ratio  is permitted for
          a mortgage loan on  an owner  occupied  condominium  or two-to-four
          family    residential   property    originated    under   the  Full  
	  Documentation  program. All  nonowner occupied loans have a maximum  
          Loan-to-Value  Ratio  of  80%  (or  75%  and 70% for mortgage loans 
          originated   under   the   Lite   Documentation or  Stated   Income  
          Documentation  programs,   respectively).  The  required Debt Ratio
	  is 45% or less.

               "A-" RISK.   Under the  "A-" risk  category, account  ratings
          cannot be greater than 30-days past due. A maximum of 2x30-day late
          payments in the last 12 months is acceptable on a mortgage loan. No
          60-day late payments within the last 24 months is acceptable  on an
          existing  mortgage  loan.  For purposes  of  determining  whether a
          prospective mortgagor has  been 30-days late, the Originator uses a
          "rolling  30-day  period,"  i.e.,  the  Originator  generally  will
          consider a continuous sequence of  30-day late payments as a single
          30-day late payment.  An existing mortgage loan is  not required to
          be current at the time the application is submitted. All judgments,
          garnishments and liens of record  must be paid in full  at funding.
          When the Loan-to-Value Ratio is equal to 80% or less, judgments and
          collections that  do not appear in  the public records need  not be
          paid on rate/term  refinances (no cash to borrowers)  and purchases
          only. No bankruptcies may have occurred in the preceding 12 months.
          All bankruptcies must have been  discharged or dismissed. No notice
          of default may have occurred in  the preceding 24 months. One  year
          of reestablished credit since discharge or dismissal is required. A
          maximum  Loan-to-Value Ratio  of  90% (or  85%  for mortgage  loans
          originated   under  the   Lite  Documentation   or  Stated   Income
          Documentation  programs)  is permitted  for  a mortgage  loan  on a
          single  family   owner  occupied   property.  A   maximum  of   85%
          Loan-to-Value Ratio  is permitted for  a mortgage loan on  an owner
          occupied  condominium  or two-to-four  family  residential property
          under the Full Documentation program only. Non-owner occupied loans
          have  a  maximum  Loan-to-Value  Ratio   of  80%  under  the   Full
          Documentation program or  75% under the Lite  Documentation program
          (or  70% for  mortgage  loans originated  under  the Stated  Income
          program). The maximum Debt Ratio is 50%.

               "B" RISK.  Under the "B" risk category, account ratings
          cannot be greater than 60-days past due. A maximum of 4x30  or 2x30
          and 1x60 day late payments in the last 12 months is acceptable on a
          mortgage  loan. For purposes  of determining whether  a prospective
          mortgagor  has been 30-days  late, the  Originator uses  a "rolling
          30-day  period," i.e.,  the Originator  generally  will consider  a
          continuous sequence of 30-day late payments as a single 30-day late
          payment. An existing mortgage loan is not required to be current at
          the  time the application is submitted. All judgments, garnishments
          and liens  of record  must be  paid in  full at  funding. When  the
          Loan-to-Value  Ratio  is  equal  to  80%  or  less,  judgments  and
          collections that  do not appear  in the public records  need not be
          paid on rate/term  refinances (no cash to  borrowers) and purchases
          only. No bankruptcies may have occurred in the preceding 12 months.
          All bankruptcies must have been discharged or dismissed. One year's
          re-established  credit since discharge of dismissal is required. No
          notice of default may have  occurred in the preceding 24 months.  A
          maximum  Loan-to-Value  Ratio of  85%  (or 80%  for  mortgage loans
          originated under  the Lite Documentation  program or 80%  under the
          Stated  Income Documentation  program) is  permitted  for an  owner
          occupied mortgage loan  regardless of the property  type. Non-owner
          occupied loans have a maximum  Loan-to-Value Ratio of 75% under the
          Full Documentation, 70% under the Lite Documentation  and 65% under
          the Stated Income Documents programs. The maximum Debt Ratio is 55%
          for Loan-to-Value  Ratios equal  to or  less than 70%  and 50%  for
          Loan-to-Value Ratios greater than 70%.

               "C" RISK.  Under the "C" risk category, account ratings
          cannot be greater than 90-days past due. The majority of the credit
          must not  be currently delinquent.  A maximum of  6x30 or 3x30  and
          1x60 or 2x30  and 1x90 day late  payments in the last  12 months is
          acceptable.  For purposes  of determination  whether a  prospective
          mortgagor  has been  30-days late, the  Originator uses  a "rolling
          30-day  period," i.e.,  the Originator  generally  will consider  a
          continuous sequence of 30-day late payments as a single 30-day late
          payment. An existing mortgage loan is not required to be current at
          the time the application is submitted. When the Loan-to-Value Ratio
          is equal  to 80%  or less,  judgments and  collections that  do not
          appear  in  the  public  records  need not  be  paid  on  rate/term
          refinances (no cash  to borrowers) and purchases  only. A mortgagor
          may   be  in  Chapter  11  or  Chapter  13  bankruptcy  proceedings
          immediately prior  to the mortgage  loan by the Originator  or have
          been in bankruptcy proceedings within the preceding one year if the
          mortgagor has remained  current on existing mortgage  loan payments
          for the  preceding twelve months, has emerged  from such bankruptcy
          proceedings prior to or  contemporaneously with the making of  such
          mortgage loan by the Originator  and the Loan-to-Value Ratio of the
          mortgage loan  extended by the  Originator does not exceed  70%. No
          notice of default  may have occurred in the preceding  12 months. A
          maximum  Loan-to-Value  Ratio of  75%  is  permitted  for an  owner
          occupied mortgage loan  regardless of the property  type. Non-owner
          occupied loans have a maximum  Loan-to-Value Ratio of 70% under the
          Full Documentation, 65% under the Lite Documentation  and 60% under
          the Stated Income Documentation programs. The maximum Debt Ratio is
          60%.

               "D"  RISK. Under the "D" risk category, account ratings
          cannot be greater than 180-days past  due in the last 12 months.  A
          maximum 120 days past  due (or over 120  days with a  Loan-to-Value
          ratio of  70% or  less) in  the last  12 months  is acceptable.  No
          notice of sale  can be filed on any notice of default. For purposes
          of determining  whether a  prospective mortgagor  has been  30-days
          late, the  Originator uses  a  "rolling 30-day  period," i.e.,  the
          Originator  generally will consider a continuous sequence of 30-day
          late payments as a single 30-day late payment. An existing mortgage
          loan is not required  to be current at the time  the application is
          submitted.  Judgments and  collections  that do  not appear  in the
          public records need not be paid on rate/term refinances (no cash to
          borrowers) and purchases only. The mortgagor cannot be currently in
          bankruptcy on  a purchase  but a recent  discharge or  dismissal is
          allowed. On refinances the mortgagor  can be currently in a Chapter
          11 or  13  bankruptcy. The  proceeds  can  be used  to  obtain  the
          bankruptcy  discharge.  A  maximum Loan-to-Value  Ratio  of  75% is
          permitted for  an owner  occupied mortgage  loan regardless  of the
          property   type.  Non-owner   occupied   loans   have   a   maximum
          Loan-to-Value Ratio of 60% under the Full Documentation,  55% under
          the   Lite  Documentation   and  50%   under   the  Stated   Income
          Documentation programs. The maximum Debt Ratio is 60%.
 
                      "D-"  RISK.    Under the  "D-"  risk  category, account
          ratings are  not taken  into consideration. Notice  of sale  can be
          filed on any notice of default. For purposes of determining whether
          a prospective mortgagor has been  30-days late, the Originator uses
          a  "rolling 30-day  period," i.e.,  the  Originator generally  will
          consider a continuous sequence of  30-day late payments as a single
          30-day late payment.  An existing mortgage loan is  not required to
          be current at the time  the application is submitted. Judgments and
          collections that do  not appear in the  public records need not  be
          paid on rate/term refinances (no  cash to borrowers) and  purchases
          only. The mortgagor can be currently in bankruptcy and proceeds can
          be used to obtain the bankruptcy discharge. A maximum Loan-to-Value
          Ratio  of 70%  is permitted  for  an owner  occupied mortgage  loan
          regardless of the  property type. Non-owner  occupied loans have  a
          maximum  Loan-to-Value Ratio of  60% under the  Full Documentation,
          55% under  the Lite Documentation  and 50% under the  Stated Income
          Documentation programs.  The maximum Debt Ratio is 60%.

     EXCEPTIONS.    As  described  above the  Originator  uses  the foregoing
categories and characteristics  as guidelines only. On  a case by case  basis
only, the Originator may determine  that the prospective mortgagor warrants a
risk upgrade or  an exception from certain requirements  of a particular risk
category. A one level credit upgrade in "B" and "C" risk grade loans only may
be allowed  if the application  reflects certain compensating  factors, among
others:  low Loan-to-Value  Ratio, stable  employment,  ownership of  current
residence of 5 or more years and condition  of the property. An exception may
also be granted  if the applicant has tendered a minimum  down payment of 20%
or more, the  new loan reduces the  applicant's housing expense by  more than
25%  and if the mortgage credit history is  rated 0x30 or 1x30 in the last 12
months.


                             THE MASTER SERVICER

     Pursuant  to the  terms of  the Pooling  and Servicing  Agreement, Ocwen
Financial Services,  Inc.  will  act  as  master  servicer.  Ocwen  Financial
Services, Inc.  has recently commenced  servicing loans such as  the Mortgage
Loans.  In  connection  with  its  duties under  the  Pooling  and  Servicing
Agreement, Ocwen Financial Services, Inc. will appoint Ocwen Federal Bank FSB
as subservicer. See "Ocwen Federal Bank FSB" below.


                            OCWEN FEDERAL BANK FSB

     The information set forth in  the following paragraphs has been provided
by  Ocwen  Federal  Bank  FSB.  None  of  the  Depositor,  the  Trustee,  the
Underwriter or any  of their respective affiliates have made or will make any
representation as to the accuracy or completeness of such information.

     Ocwen  Federal Bank FSB  ("Ocwen"), a federally-chartered  savings bank,
with its home office in Fort Lee, New Jersey and its servicing operations and
corporate offices in  West Palm  Beach, Florida,  will serve  as the  Special
Servicer and the Subservicer for the Mortgage Loans (in  such capacities, the
"Special  Servicer"  and   the  "Subservicer,"  respectively).  Ocwen   is  a
wholly-owned  subsidiary of Ocwen  Financial Corporation, a  public financial
services  holding company.  At  December 31,  1997,  Ocwen had  approximately
$2.592  billion in assets,  approximately $2.316  billion in  liabilities and
approximately $276 million in equity.  At December 31, 1997, Ocwen's tangible
and  leveraged capital  ratio  was approximately  10.66%  and its  risk-based
capital ratio was approximately 14.83%. For the year ended December 31, 1997,
Ocwen's income from continuing operations was approximately $89 million. 

     In  its  capacity as  subservicer,  Ocwen  will  perform the  day-to-day
servicing  duties on  behalf  of  the Master  Servicer.  Compensation to  the
subservicer will be paid by the Master Servicer from the Servicing Fee.

     Pursuant to the  terms of  the Pooling and  Servicing Agreement, when  a
Mortgage  Loan becomes  60 days  or more  delinquent, the  responsibility for
servicing such Mortgage Loan will be transferred to the Special Servicer. The
Special  Servicer  shall maintain  responsibility for  the servicing  of such
Mortgage Loan  until  it  is either  brought  current or  is  liquidated.  As
compensation for its services under  the Pooling and Servicing Agreement, the
Special Servicer will be entitled to  receive the Servicing Fee in connection
with the Mortgage Loans serviced by it  (each, a "Specially Serviced Mortgage
Loan").  In addition, the Special Servicer is entitled to a fee in connection
with  the  liquidation of  Specially  Serviced Mortgage  Loans  (the "Special
Servicer  Incentive  Fee")  and  to  additional  compensation  (the  "Special
Servicer Fee") with respect to each Specially Serviced Mortgage Loan.

     The Special Servicer  Fee will equal the  sum of (a) $332  per Specially
Serviced Mortgage Loan payable immediately upon such Mortgage Loan becoming a
Specially  Serviced Mortgage  Loan,  and  (b) $166  per  month per  Specially
Serviced Mortgage  Loan that has  not been cured prior  to the date  on which
such Mortgage  Loan becomes  90 or  more days  delinquent; provided  that the
aggregate amounts paid to the Special Servicer  with respect to any Specially
Serviced Mortgage Loan  pursuant to (a) and  (b) shall not exceed  $2,000 and
provided further that in  the event such  Mortgage Loan becomes a  Liquidated
Mortgage Loan the Special  Servicer shall be entitled to the  amount by which
$2,000 exceeds  the  sum of  the amounts  described in  clauses  (a) and  (b)
previously  paid to  the  Special  Servicer with  respect  to such  Specially
Serviced Mortgage Loan.  The payment of  the Special Servicer Fee will reduce
Available  Funds  prior   to  distributions  to  Certificateholders   on  any
Distribution  Date on which  an Overcollateralization Stepdown  Trigger Event
has not occurred;  provided, however, the payment of the Special Servicer Fee
will not reduce Available Funds  prior to distributions to Certificateholders
by an amount in excess  of the amount of interest  due on the Mortgage  Loans
during the related Due Period over the  amount of interest due on the Offered
Certificates in connection with such Distribution Date.  With respect to  any
Distribution Date on which an Overcollateralization Stepdown Trigger Event is
occurring or, to the  extent the Special Servicer  Fee for such  Distribution
Date exceeds the  amount calculated in the proviso in  the previous sentence,
the Special Servicer  Fee will be paid  to the extent of  Available Funds, if
any,  remaining after  distribution  to  Certificateholders  of  all  amounts
required to be distributed on the Offered Certificates on a Distribution Date
and the payment of other amounts due.  

     The Special Servicer  Incentive Fee will  be paid  with respect to  each
Liquidated Mortgage  Loan liquidated by  the Special Servicer and  will equal
50%  of  the excess,  if any,  of  (x) the  principal portion  of liquidation
proceeds with respect to such Mortgage Loan over (y) the percentage specified
in  the Pooling  and Servicing  Agreement of  the Principal  Balance  of such
Mortgage Loan immediately prior to  the receipt of such liquidation proceeds.
The payment of the Special Servicer  Incentive Fee will reduce the amount  of
Net Liquidation Proceeds available to the Trust Fund.

     The major business  of the Special Servicer  has been the  resolution of
nonperforming  single-family,  multi-family   and  commercial  mortgage  loan
portfolios  acquired  from  the Resolution  Trust  Corporation,  from private
investors, and  most recently, from  the United States Department  of Housing
and Urban Development ("HUD") through HUD's auction of defaulted FHA Loans.

     The following table  sets forth, for the  non-conforming credit mortgage
loan  ("BCD  Mortgage  Loan")  servicing portfolio  serviced  by  the Special
Servicer  as  of December  31, 1996,  and  as of  December 31,  1997, certain
information  relating to  the  delinquency  experience  (including  loans  in
foreclosure included  in the  Special Servicer's  servicing portfolio  (which
portfolio does not include mortgage loans that are subserviced by others)) at
the end  of the indicated periods.  The indicated periods of  delinquency are
based on the number of days past due on a contractual basis. No mortgage loan
is considered delinquent for these purposes until it is one month past due on
a  contractual basis.  The information  contained in  the monthly  remittance
reports which  will be  sent to  investors will  be compiled  using the  same
methodology as that used  to compile the information  contained in the  table
below.

     The  following tables  set forth,  for the  BCD Mortgage  Loan servicing
portfolio derived from the Special Servicer  as of December 31, 1996, and  as
of December  31, 1997, certain  information relating to the  foreclosure, REO
and  loan loss  experience  of BCD  Mortgage Loans  included  in the  Special
Servicer's servicing  portfolio (which  portfolio does  not include  mortgage
loans that are subserviced by others) at the end of the indicated periods.

<TABLE>
<CAPTION>
                                                   Delinquencies and Foreclosures
                                                         (Dollars in Thousands)
                                     ----------------------------------------------------------              Percent
                                                               As of
                                                         December 31, 1996
                                     ----------------------------------------------------------
                                                                                       Percent
                                                        By             Percent            By
                                      By No.          Dollar           By No.           Dollar
                                     of Loans         Amount          of Loans          Amount
                                     --------        -------          ---------        --------
<S>				    <C>            <C>               <C>	       <C>
Total Portfolio . . . . . . .         2,834         $305,085            100.00%         100.00%
Period of Delinquency:
    30-59 Days  . . . . . . .           107           10,554              3.78%           3.46%
    60-89 Days  . . . . . . .            38            4,321              1.34%           1.42%
    90 Days or more . . . . .           138           17,969              4.87%           5.89%
Total Delinquent
  Loans . . . . . . . . . . .           283           32,844              9.99%          10.77%
Loans in
  Foreclosure(1)  . . . . . .           136           17,805              4.80%           5.84%

(table continued)


                                                                    As of
                                                              December 31, 1997
                                     ---------------------------------------------------------------
                                                                                             Percent
                                                            By             Percent             By
                                         By No.           Dollar           By No.            Dollar
                                        of Loans          Amount          of Loans           Amount
                                        --------      ----------          ---------          --------
Total Portfolio . . . . . . . .         21,827       $2,318,261             100.00%           100.00%
Period of Delinquency:
    30-59 Days  . . . . . . . .            437           41,429               2.00%             1.79%
    60-89 Days  . . . . . . . .            171           17,803               0.78%             0.77%
    90 Days or more . . . . . .            302           36,878               1.38%             1.59%
Total Delinquent
  Loans . . . . . . . . . . . .            910           96,110               4.17%             4.15%
Loans in
  Foreclosure(1)  . . . . . . .            281           34,663               1.29%             1.50%

</TABLE>

- -----------------------------
(1)  Loans  in  foreclosure  are  also  included  under  the  heading  "Total
     Delinquent Loans."


<TABLE>
<CAPTION>
                                           Real Estate Owned
                                        (Dollars in Thousands)
                                        -----------------------------------------------------------          
                                                   As of                            As of
                                             December 31, 1996                December 31, 1997
                                           -----------------------       --------------------------
                                           By No.           By           By No.              By
                                             of           Dollar           of              Dollar
                                           Loans          Amount          Loans            Amount
                                           --------       --------       -------          ---------
<S>    					  <C>            <C>            <C>               <C>
Total Portfolio . . . . . . . . . .           2,834        $305,085        21,827           $2,318,261
Foreclosed Loans(1) . . . . . . . .              34           3,329            66                7,387
Foreclosed Ratio(2) . . . . . . . .           1.20%           1.09%         0.30%                0.32%

</TABLE>

- -----------------
(1)  For the purposes of these tables, Foreclosed Loans means the principal
     balance   of  mortgage loans secured by mortgaged properties the title 
     to which has been acquired by the Special Servicer.

(2)  The Foreclosure  Ratio is  equal to the  aggregate principal  balance or
     number of Foreclosed Loans  divided by the aggregate  principal balance,
     or number,  as applicable, or mortgage  loans in the total  portfolio at
     the end of the indicated period.



                         LOAN GAIN/(LOSS) EXPERIENCE
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>                                                           AS OF                  AS OF
                                                              DECEMBER 31, 1996      DECEMBER 31, 1997
                                                              -----------------      -----------------
<S>								<C>		       <C>
Total Portfolio (1) . . . . . . . . . . . . . . . . . . .         $305,085              $2,318,261
Net Gains/(Losses) (2)  . . . . . . . . . . . . . . . . .               24                  (1,209)
Net Gains/(Losses) as a Percentage of Total Portfolio . .            0.01%                  (0.05)%

</TABLE>

- -----------------
(1)  "Total Portfolio" on the date stated  above is the principal balance  of
     the mortgage loans outstanding on the last day of the period.

(2)  "Net Gains/(Losses)"  are actual gains or losses  incurred on liquidated
     properties and  shortfall payoffs for  each respective period.  Gains or
     losses on  liquidated properties  are calculated  as net  sales proceeds
     less  book  value  (exclusive of  loan  purchase  premium or  discount).
     Shortfall payoffs  are calculated  as the  difference between  principal
     payoff amount and unpaid principal at the time of payoff.  


     It is  unlikely that  the delinquency experience  of the  Mortgage Loans
comprising the Mortgage Pool will correspond to the delinquency experience of
the Special Servicer's mortgage portfolio  set forth in the foregoing tables.
The  statistics  shown above  represent  the delinquency  experience  for the
Special   Servicer's  mortgage  servicing  portfolio  only  for  the  periods
presented, whereas the aggregate delinquency experience on the Mortgage Loans
comprising the  Mortgage Pool will  depend on  the results obtained  over the
life  of  the  Mortgage  Pool.   The  Special  Servicer  commenced  receiving
applications  for mortgage  loans  under  its BCD  Mortgage  Loan program  in
December 1994. Accordingly, the Special Servicer (whether as an originator or
acquirer of mortgage loans or as a servicer of such mortgage  loans) does not
have significant  historical delinquency, bankruptcy, foreclosure  or default
experience that may  be referred  to for  purposes of  estimating the  future
delinquency and loss experience of Mortgage Loans. There can  be no assurance
that the Mortgage Loans comprising  the Mortgage Pool will perform consistent
with the delinquency or foreclosure experience described herein. It should be
noted that if the residential real estate market should experience an overall
decline   in  property  values,   the  actual  rates   of  delinquencies  and
foreclosures could be higher than those previously experienced by the Special
Servicer. In  addition, adverse  economic conditions  may  affect the  timely
payment  by Mortgagors of scheduled payments of principal and interest on the
Mortgage  Loans  and,  accordingly, the  actual  rates  of delinquencies  and
foreclosures with respect to the Mortgage Pool.


CERTAIN RIGHTS RELATED TO FORECLOSURE AND THE SPECIAL SERVICER

     Certain  rights in  connection with  foreclosure  of defaulted  Mortgage
Loans will  be  granted to  the  holder of  the  Class OC  Certificates  (the
"Directing Holder"), which  is initially expected  to be an affiliate  of the
Special  Servicer.    Such  rights   will  include  the  right  to  recommend
foreclosure  or alternatives to  foreclosure, and, if  such recommendation is
not accepted  by the Special Servicer,  to purchase such Mortgage  Loans from
the Trust Fund.  Any  such purchase may affect the yields to  maturity of the
Offered Certificates.

     The Directing  Holder will also have  the right to  terminate the rights
and obligations of  the Special Servicer under a  special servicing agreement
at any  time, without  cause, and  to appoint  a successor  special servicer,
provided  that (i)  such successor  is  reasonably acceptable  to the  Master
Servicer and (ii) a letter is provided to the Trustee from each Rating Agency
to the effect  that such termination and  appointment will not result  in the
qualification, reduction or withdrawal of  the ratings then applicable to the
Certificates.

     The rights  of the Directing  Holder may  be transferred  to any  future
holder of  the Class  OC Certificates  if, prior  to such  transfer, (i)  the
Special Servicer  consents thereto  and  (ii) a  letter  is provided  to  the
Trustee from  each Rating  Agency to  the effect  that the  transfer of  such
rights  to the  proposed transferee  will  not result  in the  qualification,
reduction or withdrawal of the ratings then applicable to the Certificates.



                     THE POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates  will be issued  pursuant to the Pooling  and Servicing
Agreement. The Trust  Fund created under the Pooling  and Servicing Agreement
will  consist of (i) all of the  Depositor's right, title and interest in the
Mortgage  Loans,  the related  Mortgage  Notes, Mortgages  and  other related
documents, (ii)  all payments on  or collections  in respect of  the Mortgage
Loans due after the Cut-off  Date, together with any proceeds thereof,  (iii)
any   Mortgaged  Properties  acquired  on  behalf  of  Certificateholders  by
foreclosure  or by  deed in  lieu of foreclosure,  and any  revenues received
thereon, (iv) the rights of the Trustee under all insurance policies required
to be maintained pursuant to the Pooling  and Servicing Agreement and (v) the
rights of  the Depositor under  the Mortgage Loan Purchase  Agreement between
the Depositor and the Seller.  The Offered Certificates  will be transferable
and exchangeable at the corporate trust offices of the Trustee.
 
ASSIGNMENT OF THE MORTGAGE LOANS

     On the Closing Date the Depositor will transfer to the Trust Fund all of
its right,  title and  interest in  and to  each Mortgage  Loan, the  related
Mortgage  Notes, Mortgages  and other  related  documents (collectively,  the
"Related Documents"), including all  scheduled payments with respect to  each
such  Mortgage Loan  due  after  the applicable  Cut-off  Date. The  Trustee,
concurrently  with  such  transfer,  will  deliver the  Certificates  to  the
Depositor.   Each  Mortgage  Loan  transferred to  the  Trust  Fund  will  be
identified  on a  schedule (the  "Mortgage Loan  Schedule") delivered  to the
Trustee pursuant to  the Pooling and Servicing Agreement.  Such schedule will
include information such as the Principal Balance of each Mortgage Loan as of
the Cut-off Date, its Loan Rate as well as other information.
 
     The Pooling and  Servicing Agreement will require that,  within the time
period specified therein, the Seller will deliver or cause to be delivered to
the Trustee (or  a custodian, as  the Trustee's agent  for such purpose)  the
Mortgage Loans  endorsed to the  Trustee on behalf of  the Certificateholders
and the Related Documents. In lieu of delivery of original mortgages, if such
original is not  available, the Seller may  deliver or cause to  be delivered
true and correct copies thereof, together with a lost note affidavit executed
by the Seller.
 
     Within 90 days of the Closing Date, the Trustee will review the Mortgage
Loans  and  the Related  Documents  pursuant  to  the Pooling  and  Servicing
Agreement  and  if any  Mortgage  Loan or  Related  Document is  found  to be
defective in any material respect and such defect is not cured within 60 days
following notification thereof  to the Seller by the Trustee, the Seller will
be obligated  to either  (i) substitute  for such  Mortgage Loan  an Eligible
Substitute Mortgage Loan; however, such substitution is permitted only within
two years  of the  Closing Date  and may  not be  made unless  an opinion  of
counsel is provided to the effect that such substitution will not  disqualify
the Trust Fund as a REMIC or result in a prohibited transaction tax under the
Code or (ii)  purchase such Mortgage Loan  at a price (the  "Purchase Price")
equal to the  outstanding Principal Balance of  such Mortgage Loan as  of the
date of purchase, plus all  accrued and unpaid interest thereon, computed  at
the Loan Rate (net of the Servicing Fee Rate) through the end of the calendar
month in which the purchase is effected,  plus the amount of any unreimbursed
Advances and Servicing  Advances made by the  Master Servicer or  the Special
Servicer. The Purchase  Price will be deposited in the  Collection Account on
or  prior to  the next  succeeding Determination  Date after  such obligation
arises.  The obligation  of  the Seller  to  repurchase or  substitute for  a
Defective  Mortgage Loan  is the  sole  remedy regarding  any defects  in the
Mortgage  Loans  and  Related  Documents  available to  the  Trustee  or  the
Certificateholders.
 
     In  connection with the substitution  of an Eligible Substitute Mortgage
Loan, the Seller will be required to deposit in the Collection Account on  or
prior to the next succeeding  Determination Date after such obligation arises
an  amount  (the  "Substitution  Adjustment")  equal to  the  excess  of  the
Principal Balance of  the related Defective Mortgage Loan  over the Principal
Balance of such Eligible Substitute Mortgage Loan.
 
     An "Eligible Substitute Mortgage Loan" is a mortgage loan substituted by
the  Seller for a  Defective Mortgage Loan  which must,  on the date  of such
substitution, (i) have an outstanding Principal Balance  (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate  Principal Balance), not  in excess of,  and not more  than 5% less
than, the Principal Balance of the Defective  Mortgage Loan; (ii) have a Loan
Rate, with respect to a Fixed Rate Mortgage Loan, not less than the Loan Rate
of the Defective  Mortgage Loan and not  more than 1%  in excess of the  Loan
Rate of such Defective  Mortgage Loan or, with respect to  an Adjustable Rate
Mortgage Loan,  have a Maximum Loan Rate and  Minimum Loan Rate not less than
the respective  rate for the Defective Mortgage Loan  and have a Gross Margin
equal to or greater than the Defective Mortgage Loan; (iii) have the same Due
Date as the Defective Mortgage Loan;  (iv) have a remaining term to  maturity
not more  than one  year earlier and  not later  than the  remaining term  to
maturity of the Defective Mortgage  Loan; (v) comply with each representation
and warranty as to the Mortgage Loans set forth  in the Pooling and Servicing
Agreement  (deemed to  be made  as  of the  date of  substitution);  and (vi)
satisfy  certain  other  conditions  specified  in  the Pooling and Servicing 
Agreement.
 
     The Seller  will make certain  representations and warranties as  to the
accuracy in  all material  respects of certain  information furnished  to the
Trustee  with respect  to each  Mortgage Loan  (e.g., Cut-off  Date Principal
Balance and  the  Loan Rate).  In  addition, the  Seller  will represent  and
warrant,  on the Closing Date, that,  among other things: (i)  at the time of
transfer to the  Depositor, the Seller has transferred or assigned all of its
right, title  and interest in each  Mortgage Loan and the  Related Documents,
free  of any  lien; and  (ii)  each Mortgage  Loan complied,  at the  time of
origination, in all material respects with applicable state and federal laws.
Upon  discovery of  a breach  of any such  representation and  warranty which
materially and adversely affects  the interests of the  Certificateholders in
the  related Mortgage  Loan and  Related Documents,  the Seller  will have  a
period of 60 days  after discovery or notice of the breach  to effect a cure.
If the breach  cannot be cured within  the 60-day period, the Seller  will be
obligated  to (i)  substitute for  such Defective  Mortgage Loan  an Eligible
Substitute Mortgage Loan  or (ii) purchase such Defective  Mortgage Loan from
the Trust Fund. The  same procedure and limitations that are  set forth above
for the substitution or purchase of  Defective Mortgage Loans as a result  of
deficient documentation  relating thereto will  apply to the  substitution or
purchase  of  a  Defective Mortgage  Loan  as  a  result  of a  breach  of  a
representation or  warranty  in  the  Pooling and  Servicing  Agreement  that
materially and adversely affects the interests of the Certificateholders.
 
     Mortgage Loans required to be transferred to  the Seller as described in
the preceding paragraphs are referred to as "Defective Mortgage Loans."
 
     Pursuant to the Pooling and Servicing Agreement, the Master Servicer and
Special Servicer will service and administer the Mortgage Loans as more fully
set forth herein.
 
PAYMENTS ON MORTGAGE  LOANS; DEPOSITS TO COLLECTION ACCOUNT  AND DISTRIBUTION
ACCOUNT

     The  Master  Servicer  shall  establish  and maintain  or  cause  to  be
maintained  a separate  trust  account  (the  "Collection Account")  for  the
benefit of the holders of the Certificates. The Collection Account will be an
Eligible Account (as defined herein). Upon receipt by the Master Servicer  of
amounts in respect of the  Mortgage Loans (excluding amounts representing the
Servicing   Fee,  reimbursement  for  Advances  and  Servicing  Advances  and
insurance proceeds to be applied to the restoration or repair of  a Mortgaged
Property or similar items), the Master Servicer will  deposit such amounts in
the Collection Account.   Amounts so  deposited may be  invested in  Eligible
Investments (as described in the Pooling and Servicing Agreement) maturing no
later than one Business Day prior to  the date on which the amount on deposit
therein is required  to be deposited in  the Distribution Account or  on such
Distribution  Date if  approved  by  the Rating  Agencies.  The Trustee  will
establish  an  account  (the  "Distribution  Account")  into  which  will  be
deposited amounts withdrawn from  the Collection Account for distribution  to
Certificateholders on a  Distribution Date. The Distribution  Account will be
an  Eligible Account. Amounts on deposit therein  may be invested in Eligible
Investments  maturing on  or before  the Business  Day prior  to the  related
Distribution   Date  unless  such   Eligible  Investments  are   invested  in
investments managed or  advised by the  Trustee or an  affiliate thereof,  in
which case such  Eligible Investments may mature on  the related Distribution
Date.
 
     An "Eligible Account"  is a segregated account that is (i) an account or
accounts maintained with a federal  or state chartered depository institution
or trust company  the short-term unsecured debt obligations  of which (or, in
the case of a depository institution  or trust company that is the  principal
subsidiary of a holding company, the short-term unsecured debt obligations of
such  holding company) are rated P-1 by  Moody's and A-1 by Standard & Poor's
(or comparable ratings  if Moody's and Standard  & Poor's are not  the Rating
Agencies)  at the  time any  amounts  are held  on deposit  therein,  (ii) an
account or accounts  the deposits in which  are fully insured by  the Federal
Deposit   Insurance  Corporation   (to  the   limits   established  by   such
corporation), the uninsured  deposits in which account  are otherwise secured
such that, as evidenced by an opinion of counsel delivered to the Trustee and
to each Rating Agency, the Certificateholders will have a  claim with respect
to the funds in such account or a perfected first priority  security interest
against  such collateral  (which shall  be limited  to  Eligible Investments)
securing such  funds that is  superior to claims  of any other  depositors or
creditors  of  the  depository  institution   with  which  such  account   is
maintained,  (iii) a  trust account  or  accounts maintained  with the  trust
department of a federal  or state chartered depository institution,  national
banking association or trust company acting in its fiduciary capacity or (iv)
otherwise acceptable to each Rating Agency without reduction or withdrawal of
their then current  ratings of the Certificates as evidenced by a letter from
each Rating Agency to the Trustee. Eligible  Investments are specified in the
Pooling and Servicing Agreement and are limited to investments which meet the
criteria of the  Rating Agencies from time  to time as being  consistent with
their then current ratings of the Certificates.
 
ADVANCES

     Subject  to  the  following limitations,  the  Master  Servicer will  be
obligated to advance or cause to  be advanced on or before each  Distribution
Date its own funds,  or funds in the Collection Account that are not included
in the Available Funds for such Distribution Date, in  an amount equal to the
aggregate of all payments of principal and interest, net of the Servicing Fee
Rate, that  were due  during the related  Due Period  on the  Mortgage Loans,
other  than  Balloon  Payments,  and  that were  delinquent  on  the  related
Determination  Date, plus certain  amounts representing assumed  payments not
covered by any  current net  income on the  Mortgaged Properties acquired  by
foreclosure or  deed in  lieu of  foreclosure, and,  with respect  to Balloon
Loans, with respect  to which the Balloon  Payment is not  made when due,  an
assumed monthly  payment that  would have been  due on  the related  Due Date
based on the  original principal amortization schedule for  such Balloon Loan
(any such advance, an "Advance").

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

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

     In  the  course  of performing  its  servicing  obligations,  the Master
Servicer  will pay  all reasonable  and customary  "out-of-pocket" costs  and
expenses incurred in the performance of its servicing obligations, including,
but  not limited  to,  the  cost of  (i)  the preservation,  restoration  and
protection  of the  Mortgaged Properties,  (ii)  any enforcement  or judicial
proceedings, including foreclosures, and (iii) the management and liquidation
of Mortgaged  Properties acquired  in satisfaction  of the  related mortgage.
Each such expenditure will constitute a "Servicing Advance."

     The Master Servicer's right  to reimbursement for Servicing Advances  is
limited  to  late  collections  on   the  related  Mortgage  Loan,  including
liquidation  proceeds,  released   mortgaged  property  proceeds,   insurance
proceeds and such  other amounts as may  be collected by the  Master Servicer
from the  related Mortgagor  or otherwise relating  to the  Mortgage Loan  in
respect of  which such unreimbursed amounts are owed, unless such amounts are
deemed  to  be  nonrecoverable  by   the  Master  Servicer,  in  which  event
reimbursement will  be made to the Master Servicer  from general funds in the
Collection Account.

THE TRUSTEE

     Norwest  Bank  Minnesota,  National  Association,  a   national  banking
association organized and existing under the laws  of the United States, will
be named Trustee pursuant to the Pooling and Servicing Agreement. The Trustee
will initially serve as custodian of the Mortgage Loans.
 
     The principal compensation (the "Trustee Fee") to be paid to the Trustee
in respect of its obligations under  the Pooling and Servicing Agreement will
be equal  to accrued interest at the "Trustee Fee Rate" of 0.01375% per annum
on the Principal  Balance of each  Mortgage Loan. The  Pooling and  Servicing
Agreement will provide  that the Trustee and any  director, officer, employee
or agent  of the Trustee will  be indemnified by  the Trust Fund and  will be
held harmless against any loss, liability or expense (not including expenses,
disbursements and  advances incurred  or made by  the Trustee,  including the
compensation and the expenses and disbursements of its agents and counsel, in
the  ordinary course  of the  Trustee's  performance in  accordance with  the
provisions of  the Pooling and  Servicing Agreement) incurred by  the Trustee
arising out of or in connection with the acceptance or administration  of its
obligations and duties under the  Pooling and Servicing Agreement, other than
any loss, liability or expense  (i) that constitutes a specific liability  of
Trustee under the Pooling and Servicing Agreement or (ii) incurred  by reason
of willful  misfeasance, bad faith  or negligence in  the performance of  the
Trustee's duties under  the Pooling and Servicing Agreement or as a result of
a breach,  or by reason of  reckless disregard, of the  Trustee's obligations
and duties under the Pooling and Servicing Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The  principal compensation  (the "Servicing  Fee")  to be  paid to  the
Master Servicer in  respect of its servicing activities  for the Certificates
will be equal to  accrued interest at the  "Servicing Fee Rate" of  0.50% per
annum on the Principal Balance of each Mortgage Loan. As additional servicing
compensation, the Master  Servicer is entitled to retain  all service-related
fees   (other  than   prepayment  penalties),   including  assumption   fees,
modification fees,  extension fees  and late payment  charges, to  the extent
collected from mortgagors, together with  any interest or other income earned
on funds held in  the Collection Account and any escrow  accounts. The Master
Servicer  is obligated  to offset  any Prepayment  Interest Shortfall  on any
Distribution Date  (payments made by  the Master Servicer in  satisfaction of
such  obligation, "Compensating  Interest") by  an  amount not  in excess  of
one-half of  its Servicing Fee  for such  Distribution Date described  in the
preceding  two sentences.  The Master  Servicer is  obligated to  pay certain
insurance premiums and  certain ongoing expenses associated with the Mortgage
Pool  and   incurred  by   the  Master  Servicer   in  connection   with  its
responsibilities under the Pooling and Servicing Agreement and is entitled to
reimbursement therefor as provided in the Pooling and Servicing Agreement.

     With respect  to any Determination  Date and  each Mortgage  Loan as  to
which  a  principal prepayment  in full  or  in part  was applied  during the
related Due Period, the "Prepayment Interest Shortfall" is an amount equal to
the interest at  the applicable Loan Rate (net  of the Servicing Fee)  on the
amount of such principal prepayment for the  number of days commencing on the
date on which the principal prepayment is applied and  ending on the last day
of the related Due Period.
 

VOTING RIGHTS
 
     With  respect to any  date of determination,  the percentage of  all the
Voting Rights  allocated among holders  of the Offered Certificates  shall be
the  fraction,  expressed as  a percentage,  the  numerator of  which  is the
aggregate Certificate Principal Balance of all the Certificates of such Class
then  outstanding and  the denominator  of which  is the  aggregate Principal
Balance of the  Mortgage Loans then outstanding. The  Voting Rights allocated
to each Class of Offered Certificates shall be allocated among all holders of
each  such  Class  in proportion  to  the  outstanding Certificate  Principal
Balance of such Certificates.

AMENDMENT

     The Pooling  and Servicing Agreement may  be amended by  the Seller, the
Depositor, the Master Servicer  and the Trustee, without  the consent of  the
holders of  the Certificates, for  any of the  purposes set forth  under "The
Agreements--Amendment"  in the  Prospectus.   In  addition,  the Pooling  and
Servicing Agreement  may be amended by the  Seller, the Depositor, the Master
Servicer, the Special  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.

TERMINATION

     The Majority  Residual  Interestholder  (or  if  such  holder  does  not
exercise such option, the Master Servicer) will have  the right to repurchase
all remaining Mortgage Loans and REO Properties and thereby effect  the early
retirement of  the Certificates, on  any Distribution Date following  the Due
Period during which  the aggregate principal balance of the Mortgage Loans is
less than  or equal to  10% of the Maximum  Collateral Amount.   In the event
that  the  option  is exercised,  the  repurchase  will be  made  at  a price
generally equal to  par plus accrued interest  for each Mortgage Loan  at the
related Loan Rate to  but not including the  first day of the month  in which
such  repurchase price  is distributed  plus the  amount of  any unreimbursed
Advances  and Servicing  Advances  made  by the  Master  Servicer or  Special
Servicer.  Proceeds from such repurchase  will be included in Available Funds
and will be distributed to the holders of the Certificates in accordance with
the Pooling and  Servicing Agreement.   Any such repurchase  of the  Mortgage
Loans and  REO  Properties  will  result  in  the  early  retirement  of  the
Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any Mortgage  Loan which is  delinquent in payment  by 90 days  or
more,  the Master  Servicer  or  the Special  Servicer  may, at  its  option,
purchase  such Mortgage Loan  from the Trust  Fund at the  Purchase Price for
such Mortgage Loan.

EVENTS OF DEFAULT

     Events of  Default will consist,  among other things,  of:  (i)  (a) any
failure by the Master Servicer to  make an Advance and (b) any other  failure
by the Master Servicer  to deposit in the Collection Account  or Distribution
Account  the required  amounts  or remit  to  the Trustee  any payment  which
continues unremedied  for one  Business Day following  written notice  to the
Master Servicer; (ii) any failure of the  Master Servicer 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
Master 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 Master
Servicer has knowledge of such failure or  (y) written notice of such failure
is given  to the Master Servicer;  or (iv) insolvency, readjustment  of debt,
marshalling of  assets and  liabilities or similar  proceedings, and  certain
actions by or on  behalf of the Master Servicer indicating  its insolvency or
inability to pay its obligations.

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 may terminate
all  of the rights and obligations of  the Master Servicer in its capacity as
servicer with respect to  the Mortgage Loans, as provided in  the Pooling and
Servicing  Agreement,  whereupon the  Trustee  will  succeed  to all  of  the
responsibilities  and duties  of the  Master 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 Master
Servicer under the Pooling and Servicing Agreement would not adversely affect
the  servicing  of  the related  Mortgage  Loans,  including the  delinquency
experience of such 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.


                       DESCRIPTION OF THE CERTIFICATES



GENERAL

     The  Offered Certificates  will  be  issued pursuant  to  a Pooling  and
Servicing Agreement, dated  as of March 1,  1998 (the "Pooling and  Servicing
Agreement"), among  the Depositor,  the Seller, the  Master 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.

     Ocwen Mortgage Loan Trust 1998-OFS1  will issue the Class A Certificates
(the "Senior  Certificates"), (ii) the Class  M-1 Certificates and  the Class
M-2   Certificates  (the   "Mezzanine  Certificates"),   (iii) the  Class   B
Certificates (the "Subordinate Certificates"), (iv) The Class OC Certificates
and (v) the Class R  Certificates (the "Residual Certificates").   The Senior
Certificates, the  Mezzanine Certificates  and  the Subordinate  Certificates
(collectively, the "Offered Certificates"), the Class OC Certificates and the
Residual   Certificates  are   collectively  referred   to   herein  as   the
"Certificates." Only the Offered Certificates are offered hereby.

     The Class A, Class M-1, Class M-2 and Class B Certificates will have the
respective Original  Certificate Principal  Balances specified  on the  cover
hereof.  The aggregate of the Original  Certificate Principal Balances of the
Offered Certificates is $161,400,329.

     The Offered Certificates will be  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:

CLASS                                  ASSUMED FINAL MATURITY DATES
- ----------------------------------     ----------------------------
Class A  . . . . . . . . . . . . .             April 25, 2029
Class M-1  . . . . . . . . . . . .             April 25, 2029
Class M-2  . . . . . . . . . . . .             April 25, 2029
Class B  . . . . . . . . . . . . .             April 25, 2029


     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  27,  1998  (each,  a
"Distribution Date"),  to the  persons in whose  names such  Certificates are
registered at the close of business on the Business Day immediately preceding
the related Distribution Date (each, a "Record Date").

BOOK-ENTRY CERTIFICATES

     The   Offered   Certificates  will   be  book-entry   Certificates  (the
"Book-Entry Certificates"). Persons acquiring  beneficial ownership interests
in the  Offered Certificates ("Certificate  Owners") will hold  their Offered
Certificates through  DTC in the  United States,  or Cedel  or Euroclear  (in
Europe)  if they  are participants  of  such systems,  or indirectly  through
organizations   which  are  participants  in  such  systems.  The  Book-Entry
Certificates  will be  issued in  one or  more certificates  which  equal the
aggregate principal balance of the Offered Certificates 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 will act  as depositary for Cedel and The  Chase Manhattan Bank
will act  as depositary for  Euroclear (in such capacities,  individually the
"Relevant   Depositary"  and   collectively  the   "European  Depositaries").
Investors  may hold such beneficial  interests in the Book-Entry Certificates
in minimum  denominations of  $50,000. Except as  described below,  no person
acquiring a  Book-Entry  Certificate (each,  a  "beneficial owner")  will  be
entitled to  receive a physical certificate representing  such Certificate (a
"Definitive Certificate").  Unless  and  until  Definitive  Certificates  are
issued, it  is anticipated that  the only "Certificateholder" of  the Offered
Certificates will be Cede  & Co., as nominee of DTC.  Certificate Owners will
not be Certificateholders as that term  is used in the Agreement. Certificate
Owners are  only  permitted  to  exercise  their  rights  indirectly  through
Participants and DTC. 

     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 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 beneficial owner's Financial Intermediary is not a
DTC participant and on the records of Cedel or Euroclear, as appropriate).

     Certificate Owners will  receive all distributions  of principal of  and
interest  on the  Offered Certificates from  the Trustee through  DTC and DTC
participants.  While the Offered  Certificates 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 Offered Certificates and is  required to receive
and  transmit distributions  of principal  of, and  interest on,  the Offered
Certificates.  Participants  and indirect participants with  whom Certificate
Owners  have  accounts with  respect  to Offered  Certificates  are similarly
required  to   make  book-entry  transfers  and  receive  and  transmit  such
distributions  on behalf of their respective Certificate Owners. Accordingly,
although  Certificate Owners will not possess certificates representing their
respective  interests  in  the  Offered  Certificates,  the  Rules provide  a
mechanism by which Certificate Owners  will receive distributions and will be
able to transfer their interest.

     Certificateholders   will  not  receive   or  be  entitled   to  receive
certificates  representing   their  respective   interests  in   the  Offered
Certificates,  except under the limited circumstances described below. Unless
and until Definitive Certificates are issued, Certificateholders  who are not
Participants  may transfer  ownership of  Offered  Certificates only  through
Participants and indirect  participants by instructing such  Participants and
indirect  participants   to  transfer  Offered  Certificates,  by  book-entry
transfer,  through DTC  for the  account of  the purchasers  of  such Offered
Certificates, which account is maintained with their respective Participants.
Under the Rules and in accordance with DTC's  normal procedures, transfers of
ownership  of Offered  Certificates  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 Certificateholders.

     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 below) or Euroclear Participant
(as defined below)  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. For
information  with respect  to tax  documentation  procedures relating  to the
Certificates,  see "Certain Material  Federal Income  Tax Considerations--Tax
Treatment of Foreign Investors" and  "--Backup Withholding" in the Prospectus
and "Global  Clearance, Settlement and  Tax Documentation Procedures--Certain
U.S. Federal Income Tax Documentation Requirements" in Annex I hereto.

     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.

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

     Cedel Bank,  societe anonyme,  67 Bd  Grande-Duchesse Charlotte,  L-1331
Luxembourg, was  incorporated in 1970  as a limited company  under Luxembourg
law. Cedel is owned by  banks, securities dealers and financial institutions,
and   currently  has  about   100  shareholders,  including   U.S.  financial
institutions or their subsidiaries.  No single entity may own  more than five
percent of Cedel's stock.

     Cedel is registered as a  bank in Luxembourg, and as such is  subject to
regulation by the  Institute Monetaire Luxembourgeois, "IML",  the Luxembourg
Monetary Authority, which supervises Luxembourg banks.

     Cedel  holds securities  for its  customers  ("Cedel Participants")  and
facilitates  the clearance  and  settlement  of  securities  transactions  by
electronic  book-entry  transfers  between  their  accounts.  Cedel  provides
various  services,  including  safekeeping,   administration,  clearance  and
settlement  of internationally traded  securities and securities  lending and
borrowing. Cedel  also  deals with  domestic  securities markets  in  several
countries through established depository  and custodial relationships.  Cedel
has  established an  electronic  bridge  with Morgan  Guaranty  Trust as  the
Euroclear Operator  in Brussels  to facilitate  settlement of  trades between
systems. Cedel currently accepts over 70,000 securities issues on its books.

     Cedel's  customers  are   world-wide  financial  institutions  including
underwriters,  securities brokers  and dealers,  banks,  trust companies  and
clearing  corporations.  Cedel's  United  States  customers  are  limited  to
securities brokers and dealers and banks. Currently,  Cedel has approximately
3,000 customers  located in over  60 countries, including all  major European
countries,  Canada,  and the  United  States.  Indirect  access to  Cedel  is
available to other  institutions which clear through or  maintain a custodial
relationship with an account holder of Cedel.

     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 29  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 Guaranty Trust  Company of New York (the "Euroclear
Operator"), under contract  with Euroclear Clearance Systems  S.C., a Belgian
cooperative  corporation (the "Cooperative"). All operations are conducted by
the Euroclear  Operator, 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.

     The  Euroclear Operator  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  the Euroclear
Operator 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.

      Distributions on  the  Book-Entry  Certificates will  be  made  on  each
Remittance Date by  the Trustee to DTC. DTC will be responsible for crediting
the  amount  of  such  payments  to  the   accounts  of  the  applicable  DTC
participants in accordance with DTC's normal procedures. Each DTC 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.  Distributions with
respect to Certificates 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 Considerations--Tax
Treatment  of  Foreign  Investors" and  "--Miscellaneous  Tax Aspects--Backup
Withholding" in the Prospectus.  Because DTC can only act on behalf of Finan-
cial 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 such Book-Entry Certificates,
may be limited due  to the lack of physical certificates  for such 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.

     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  Certificates  of such  beneficial  owners  are
credited.

     DTC  has  advised   the  Trustee  that,  unless   and  until  Definitive
Certificates are issued,  DTC will take any  action permitted to be  taken by
the holders of the  Book-Entry Certificates under the  Agreement only at  the
direction of one  or more Financial Intermediaries to whose  DTC 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. Cedel or the Euroclear Operator, as the case may be,
will take any other action permitted to be taken by a Certificateholder 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 Offered Certificates which conflict  with
actions taken with respect to other Offered Certificates.

     Definitive  Certificates will  be  issued to  beneficial  owners of  the
Book-Entry Certificates,  or their nominees, rather than  to DTC, only if (a)
DTC  or the  Company advises  the Trustee  in writing that  DTC 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
Company or the  Trustee is unable  to locate a  qualified successor, (b)  the
Company, at  its sole  option, with  the consent  of the  Trustee, elects  to
terminate a  book-entry system through DTC or (c)  after the occurrence of an
Event of Default,  beneficial owners having Percentage  Interests aggregating
not less than 51% of the  Book-Entry Certificates advise the Trustee and  DTC
through the Financial Intermediaries and the DTC participants in writing that
the continuation of a book-entry system through DTC  (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  occurrence of such event  and the availability through  DTC of
Definitive Certificates. Upon  surrender by DTC of the  global certificate or
certificates  representing the  Book-Entry Certificates and  instructions for
re-registration,  the  Trustee   will  issue  Definitive  Certificates,   and
thereafter  the  Trustee  will  recognize  the  holders  of  such  Definitive
Certificates as Certificateholders under the Agreement.

     Although   DTC,  Cedel  and  Euroclear  have  agreed  to  the  foregoing
procedures in  order to  facilitate transfers  of Offered Certificates  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.

     Neither  the  Company,  the  Servicer  nor 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 Certificates held
by Cede  &  Co., as  nominee  for DTC,  or  for maintaining,  supervising  or
reviewing any records relating to such beneficial ownership interests.

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES

     As more fully described  herein, distributions on the Certificates  will
be made on  each Distribution Date from  Available Funds and will be  made to
the Classes of Certificates (subject to the  prior payment of certain fees as
described herein)  in the following  order of priority:   (i) to  interest on
each  Class  of  Offered Certificates  in  the priority  and  subject  to the
limitations described under "--Allocation of Available Funds" herein; (ii) to
current principal  of the  Classes of Certificates  then entitled  to receive
distributions of  principal, in the order  and subject to the  priorities set
forth herein under  "--Allocation of Available Funds"; (iii)  to principal of
the  Classes of  Certificates  then  entitled  to  receive  distributions  of
principal in order to maintain  the Overcollateralization Target Amount; (iv)
to unpaid interest  and the Loss Reimbursement  Entitlement in the  order and
subject  to the priorities described herein  under "--Allocation of Available
Funds", (v) to the Class OC Certificates for deposit into the  Excess Reserve
Fund Account first to cover any Basis Risk Shortfall Amount and then to cover
any  Required  Reserve  Amount, and  then  to  be released  to  the  Class OC
Certificates, in  each case subject  to certain limitations set  forth herein
under "--Allocation of Available Funds" and (vi) any remaining amounts to the
holders of the Class R Certificates.

ALLOCATION OF AVAILABLE FUNDS

     Distributions to holders  of each Class of Offered  Certificates will be
made on each  Distribution Date from Available Funds.   "Available Funds" for
any  Distribution  Date is  equal  to the  sum, net  of  amounts reimbursable
therefrom  to the  Master  Servicer and  the  Special  Servicer, of  (i)  the
aggregate amount of monthly payments on the related Mortgage Loans due on the
related Due  Date and  received by  the Trustee  on or prior  to the  related
Determination  Date,  after  deduction  of the  Servicing  Fee,  the  Special
Servicer Fee (provided  that an Overcollateralization Stepdown  Trigger Event
is not  occurring and  subject to certain  other limitations  specified above
under "Ocwen Federal Bank FSB") and the Trustee Fee, (ii) certain unscheduled
payments  in respect of the  Mortgage Loans, including prepayments, insurance
proceeds,  Net Liquidation  Proceeds  and proceeds  from  repurchases of  and
substitutions for such Mortgage Loans occurring during the related Prepayment
Period, including prepayment penalties and (iii) all Advances with respect to
the  related Mortgage  Loans received  by the  Trustee for  such Distribution
Date.

     The "Prepayment  Period" with  respect to any  Distribution Date  is the
period commencing on the Determination Date in the month preceding  the month
in  which  such  Distribution Date  occurs  (or,  in the  case  of  the first
Distribution  Date, the  day following  the Cut-off  Date) and ending  on the
Determination Date relating to such Distribution Date.

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

     (i)  to  the holders  of  each  Class  of  Offered Certificates  in  the
following order or priority:

          (a)    concurrently,  to  the  Senior  Certificates,  the  Interest
     Distributable Amount for such Class for such Distribution Date; and

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

     (ii) from the Principal Distribution  Amount (giving effect first to the
component of the  Principal Distribution Amount equal to  the Basic Principal
Distribution Amount and  then to the component of  the Principal Distribution
Amount equal  to the Extra  Principal Distribution Amount pursuant  to clause
(iii)(a) below):

          (a)  on each Distribution Date (1)  before the Stepdown Date or (2)
               with  respect  to  which   a  Trigger  Event  is   in  effect,
               sequentially to the  holders of the Class A,  Class M-1, Class
               M-2  and Class B  Certificates, in that  order, the respective
               Class Principal Distribution Amount;

          (b)  on each  Distribution Date (1)  on or after the  Stepdown Date
               and (2) as  long as a Trigger Event  is not in effect,  to the
               holders of the Class  or Classes of Offered Certificates  then
               entitled to distribution  of principal, in an  amount equal to
               in  the aggregate  the Principal  Distribution  Amount in  the
               following amounts and order of priority:

                    (1) the lesser  of (x) the Principal  Distribution Amount
               and (y) the Class A Principal Distribution Amount to the Class
               A Certificateholders, until  the Certificate Principal Balance
               thereof is reduced to zero;

                    (2) the  lesser of  (x) the excess  of (i)  the Principal
               Distribution  Amount over (ii)  the amount distributed  to the
               Class  A Certificateholders in clause (ii)(b)(1) above and (y)
               the  Class M-1 Principal Distribution Amount, to the Class M-1
               Certificateholders,  until the  Certificate Principal  Balance
               thereof is reduced to zero;

                    (3) the  lesser of  (x) the excess  of (i)  the Principal
               Distribution  Amount  over   (ii)  the  sum  of   the  amounts
               distributed  to  the  Class  A  Certificateholders  in  clause
               (ii)(b)(1)  above and to  the Class M-1  Certificateholders in
               clause  (ii)(B)(2) above  and  (y)  the  Class  M-2  Principal
               Distribution  Amount,  to  the Class  M-2  Certificateholders,
               until  the Certificate Principal Balance thereof is reduced to
               zero;

                    (4) the  lesser of  (x) the excess  of (i)  the Principal
               Distribution  Amount  over   (ii)  the  sum  of   the  amounts
               distributed  to  the  Class  A  Certificateholders  in  clause
               (ii)(b)(1),   the   amount  distributed   to  the   Class  M-1
               Certificateholders  in   clause  (ii)(b)(2)  and   the  amount
               distributed to  the  Class M-2  Certificateholders  in  clause
               (ii)(b)(3)  above and (y)  the Class B  Principal Distribution
               Amount,   to  the  Class   B  Certificateholders,   until  the
               Certificate Principal Balance thereof is reduced to zero;

     (iii) any  amounts  remaining after  the  distributions in  clauses  (i)
through (ii) above shall be distributed in the following order of priority:

               (a) to fund  the Extra Principal Distribution  Amount for such
          Distribution  Date to  be  paid  as a  component  of the  Principal
          Distribution  Amount in  the  same order  of priority  described in
          clause (ii) above;

               (b) to  the Class M-1  Certificateholders, the related  Unpaid
          Interest Shortfall Amount for  such Distribution Date and then  the
          related   Loss  Reimbursement   Entitlement,  if   any,  for   such
          Distribution Date;

               (c)  to the  Class M-2 Certificateholders, the  related Unpaid
          Interest  Shortfall Amount for such  Distribution Date and then the
          related   Loss  Reimbursement   Entitlement,  if   any,   for  such
          Distribution Date;

               (d)  to the  Class B  Certificateholders, the  related  Unpaid
          Interest Shortfall Amount  for such Distribution Date  and then the
          related  Loss   Reimbursement  Entitlement,   if   any,  for   such
          Distribution Date;

               (e) to  the  Special  Servicer, such  amounts,  if  any,  owed
     thereto as described in the Pooling and Servicing Agreement;

               (f) to  the holders of  the Class OC Certificates  for deposit
          into the Excess Reserve Fund Account first to cover any  Basis Risk
          Shortfall Amount and then to cover any Required Reserve Amount, and
          then to be  released to the holders  of the Class  OC Certificates,
          such amounts,  if any,  as described in  the Pooling  and Servicing
          Agreement;

               (g) to the Master Servicer, the Extra Master Servicing Fee, as
          defined in the Pooling and Servicing Agreement; and

     (iv) to the holders of the Class R Certificates, the remaining amount.

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

DEFINITIONS

     The  "Accrual  Period"   for  the  Offered  Certificates   for  a  given
Distribution Date will be the actual number of days (based on a 360-day year)
included  in the period commencing on  the immediately preceding Distribution
Date  and ending  on the  day immediately  preceding such  Distribution Date;
provided,   however,  that  the  initial   Accrual  Period  for  the  Offered
Certificates  will  be the  actual  number  of days  included  in the  period
commencing on the Closing Date and ending on and including April 26, 1998.

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

     The  "Basic Principal  Distribution Amount"  means  with respect  to any
Distribution Date the  excess of (i) the Principal Remittance Amount for such
Distribution Date over (ii) the Overcollateralization Release Amount, if any,
for such Distribution Date.

     The "Call Option  Date" is the first Distribution Date on which the Pool
Principal Balance  is less  than or equal  to 10%  of the  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 the  Class B
Certificates,  all related  Allocable Loss  Amounts applied  in reduction  of
principal of such Certificates on all prior Distribution Dates.

     "Class A  Principal Distribution  Amount" means as  of any  Distribution
Date (a) prior to the Stepdown Date or  with respect to which a Trigger Event
is in effect, the lesser of (i) 100% of the Principal Distribution Amount and
(ii) the aggregate Certificate Principal  Balance of the Class A Certificates
and  (b) on or after the Stepdown Date and  as long as a Trigger Event is not
in  effect,  the  positive difference,  if  any,  of the  excess  of  (x) the
aggregate  Certificate  Principal   Balance  of  the  Class   A  Certificates
immediately prior to  such Distribution Date over  (y) the lesser of  (A) the
product of (i) approximately 51.70%  and (ii) the aggregate Principal Balance
of the Mortgage  Loans as of the last  day of the related Due  Period and (B)
the aggregate Principal Balance of the Mortgage  Loans as of the last day  of
the related  Due  Period minus  the greater  of $807,002  and  two times  the
current Principal Balance of the largest Mortgage Loan then outstanding.

     "Class M-1 Principal Distribution  Amount" means as of any  Distribution
Date (a) with respect  to which a Trigger  Event is in effect, the  lesser of
(i)  100%  of  the  Principal  Distribution Amount  and  (ii)  the  aggregate
Certificate Principal  Balance of the  Class M-1  Certificates and (b)  on or
after the Stepdown Date and as long as  a Trigger Event is not in effect, the
positive difference,  if  any,  of the  excess  of (x)  the  sum of  (i)  the
aggregate Certificate  Principal Balance of  the Class A  Certificates (after
taking into  account the payment of the Class A Principal Distribution Amount
on such Distribution Date)  and (ii) the Certificate Principal Balance of the
Class M-1 Certificates  immediately prior to such Distribution  Date over (y)
the  lesser of  (A) the  product  of (i)  approximately 68.70%  and  (ii) the
aggregate Principal Balance of  the Mortgage Loans as of the  last day of the
related  Due Period and (B)  the aggregate Principal  Balance of the Mortgage
Loans as  of the  last day  of the related  Due Period  minus the  greater of
$807,002 and two times the current  Principal Balance of the largest Mortgage
Loan then outstanding.

     "Class M-2  Principal Distribution Amount" means as  of any Distribution
Date (a) with  respect to which a  Trigger Event is in effect,  the lesser of
(i)  100%  of  the  Principal  Distribution Amount  and  (ii)  the  aggregate
Certificate Principal  Balance of the  Class M-2  Certificates and (b)  on or
after the  Stepdown Date and as long as a Trigger Event is not in effect, the
positive  difference, if  any,  of the  excess  of (x)  the  sum  of (i)  the
aggregate Certificate Principal  Balance of the  Class A Certificates  (after
taking into account  the payment of the Class A Principal Distribution Amount
on such  Distribution Date),  (ii) the Certificate  Principal Balance  of the
Class M-1 Certificates  (after taking into account  the payment of the  Class
M-1 Principal  Distribution Amount on  such Distribution Date) and  (iii) the
Certificate Principal Balance of the Class M-2 Certificates immediately prior
to such  Distribution Date  over (y)  the lesser  of (A)  the product  of (i)
approximately 83.20% and (ii) the aggregate Principal Balance of the Mortgage
Loans as  of the last  day of the  related Due Period  and (B) the  aggregate
Principal Balance of the Mortgage Loans as of the last day of the related Due
Period  minus the  greater of  $807,002 and two  times the  current Principal
Balance of the largest Mortgage Loan then outstanding.

     "Class  B Principal Distribution  Amount" means  as of  any Distribution
Date (a) with respect  to which a Trigger Event  is in effect, the lesser  of
(i)  100%  of  the  Principal  Distribution Amount  and  (ii)  the  aggregate
Certificate Principal Balance of the Class B Certificates and (b) on or after
the Stepdown  Date and  as long  as a  Trigger Event  is not  in effect,  the
positive  difference,  if any,  of  the excess  of  (x) the  sum  of (i)  the
aggregate  Certificate Principal Balance  of the Class  A Certificates (after
taking into account the payment of the Class A Principal  Distribution Amount
on such  Distribution Date),  (ii) the Certificate  Principal Balance  of the
Class M-1 Certificates  (after taking into account  the payment of  the Class
M-1  Principal  Distribution Amount  on  such Distribution  Date),  (iii) the
Certificate  Principal Balance  of the  Class M-2 Certificates  (after taking
into account  the payment of  the Class M-2 Principal  Distribution Amount on
such Distribution  Date), and (iv)  the Certificate Principal Balance  of the
Class B Certificates immediately prior to such Distribution Date over (y) the
lesser of (A) the product of (i) approximately 96.20% and (ii)  the aggregate
Principal Balance of the Mortgage Loans as of the last day of the related Due
Period and (B)  the aggregate Principal Balance  of the Mortgage Loans  as of
the last  day of the related Due Period minus the greater of $807,002 and two
times  the  current Principal  Balance  of  the  largest Mortgage  Loan  then
outstanding.

     The "Delinquency Percentage," with respect to  any Distribution Date and
the  related Due  Period,  is the  fraction, expressed  as a  percentage, the
numerator of which is the aggregate of the Principal Balances of all Mortgage
Loans 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 the  related Due
Period and the denominator  of which is the Pool Principal  Balance as of the
close of business on the last day of such Due Period.

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

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

     The "Extra Principal Distribution Amount" for any  Distribution Date, is
the lesser of  (x) the General Excess Available  Amount for such Distribution
Date  and (y) Overcollateralization  Deficiency Amount for  such Distribution
Date.

     The  "General  Excess  Available  Amount"  means  with  respect to  each
Distribution  Date is the  amount, if any,  by which the  Available Funds for
such  Distribution  Date exceeds  the  aggregate amount  distributed  on such
Distribution Date  pursuant to  clauses (i) and  (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.

     "Loss Reimbursement Entitlement" means, 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 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 the Pool Principal  Balance as of
the 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  Balance  of  such Class  immediately  prior  to  such
Distribution  Date (or, in  the case of  the first Distribution  Date, on the
Closing Date). 

     An  "Overcollateralization  Deficiency  Amount"   with  respect  to  any
Distribution   Date   equals   the    amount,   if   any,   by    which   the
Overcollateralization Target  Amount exceeds  the related  Overcollateralized
Amount on  such Distribution  Date (after giving  effect to  distributions in
respect of the Basic Principal  Distribution Amount but without giving effect
to any Allocable Loss Amounts on such Distribution Date.

     "Overcollateralization  Release  Amount"  means,  with  respect  to  any
Distribution Date after the  Stepdown Date on which an  Overcollateralization
Stepdown Trigger  Event is  not in effect,  the lesser  of (x)  the Principal
Remittance Amount for such  Distribution Date and (y) the excess,  if any, of
(i) the  Overcollateralization Amount  for such  Distribution Date,  assuming
that  100% of the  Principal Remittance Amount  is applied to  as a principal
payment on the Offered Certificates  on such Distribution Date over  (ii) the
Overcollateralization Target Amount for such Distribution Date.

     The "Overcollateralization Target Amount" means with respect to (a)  any
Distribution Date occurring  prior to the  Stepdown Date, an amount  equal to
1.90% of  the  Maximum  Collateral  Amount;  and  (b)  with  respect  to  any
Distribution Date on  or after  such Stepdown  Date, an amount  equal to  the
greater of (x) the  lesser of (i) 1.90% of the  Maximum Collateral Amount and
(ii) 3.80%  of the Pool Principal  Balance as of  the end of the  related Due
Period and (y)  the greater of $807,002  and two times the  current Principal
Balance of the largest Mortgage Loan then outstanding.

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

     The "Principal Distribution Amount" for any Distribution Date will equal
the sum  of (i) the  Basic Principal Distribution  Amount and (ii)  the Extra
Principal Distribution Amount for such Distribution Date.

     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" means with respect to any Distribution
Date,  the sum of  (i) each scheduled payment  of principal collected  on the
Mortgage  Loans by  the Master Servicer  in the related  Due Period, (ii) the
principal  portion of  all partial  and  full principal  prepayments of  such
Mortgage  Loans  applied by  the  Master  Servicer  during such  Due  Period,
(iii) the principal  portion of  all Net  Liquidation Proceeds and  Insurance
Proceeds received during  such Due Period, (iv) that portion  of the Purchase
Price, representing principal  of any repurchased Mortgage Loan,  required to
be  deposited to  the  Collection  Account during  such  Due Period,  (v) the
principal portion of any Substitution Adjustments required to be deposited in
the Collection Account during  such Due Period, and (vi) on  the Distribution
Date on  which the  Trust Fund  is to  be terminated  in accordance  with the
Pooling and  Servicing Agreement, that  portion of the Termination  Price, in
respect of principal.

     A "Realized  Loss" with respect to  any defaulted Mortgage Loan  that is
finally liquidated (a "Liquidated Mortgage  Loan") is (i) the amount of  loss
realized equal to the portion of the Principal Balance remaining unpaid after
application of  all liquidation proceeds  net of amounts reimbursable  to the
Master Servicer or Special Servicer for related Advances, Servicing Advances,
Servicing Fees and the Special Servicer  Incentive Fee (such amount, the "Net
Liquidation Proceeds") in respect of such 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, (a) in  the case  of  a reduction  of the  principal
balance of  a Mortgage Loan, the amount of  such principal reduction, and (b)
in  the  case of  a  reduction in  the  scheduled payments  of  principal and
interest of  a Mortgage Loan,  the net present  value (using as  the discount
rate the  higher  of the  Loan Rate  on such  Mortgage  Loan or  the rate  of
interest, if any,  specified by  the court  in such order)  of the  scheduled
payments as so modified or restructured.

     The   "Rolling  Delinquency  Percentage"  means,  with  respect  to  any
Distribution Date, the average of the Delinquency Percentages with respect to
the last day of each of the three immediately preceding Due Periods.

     The   "Senior  Credit  Enhancement  Percentage,"  with  respect  to  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  and (b) the  Overcollateralized
Amount, in each case after giving effect to the distributions of principal on
such Distribution Date, by  (ii) the Pool Principal Balance as of  the end of
the related Due Period.

     The  "Senior   Specified  Enhancement   Percentage"  on   any  date   of
determination thereof means 48.30%.

     The "Stepdown Date" means  the earlier of (A)  the Distribution Date  on
which  the Certificate  Principal Balance  of the Senior  Certificates equals
zero and  (B) the later to occur  of (x) the Distribution Date  in March 2001
and (y) the  first Distribution Date  on which the Senior  Credit Enhancement
Percentage  is greater  than or  equal  to the  Senior Specified  Enhancement
Percentage.

     A "Trigger Event" has occurred on any  Distribution Date, if the Rolling
Delinquency  Percentage  exceeds   42%  of  the  Senior   Credit  Enhancement
Percentage for such Distribution Date.

     An "Overcollateralization  Stepdown Trigger Event"  means the occurrence
on any Distribution  Date of both of the following:   (i) the Cumulative Loss
Trigger has occurred and (ii) the Trigger Event has occurred.

     The "Cumulative  Loss Trigger"  has occurred on  a Distribution  Date if
cumulative  Realized  Losses   as  of  such  Distribution   Date  exceed  the
percentages of the Maximum Collateral Amount  set forth below with respect to
such Distribution Date.



							     PERCENTAGE OF 
                                                             THE MAXIMUM 
DISTRIBUTION DATE					     COLLATERAL AMOUNT
- -----------------					     -----------------

April 1998 to March 2001  . . . . . . . . . . . . . . . . . . .         1.20%
April 2001 to March 2002  . . . . . . . . . . . . . . . . . . .         2.10%
April 2002 to March 2003  . . . . . . . . . . . . . . . . . . .         2.60%
April 2003 to March 2004  . . . . . . . . . . . . . . . . . . .         2.90%
April 2004 to March 2005  . . . . . . . . . . . . . . . . . . .         3.20%
April 2005 and thereafter . . . . . . . . . . . . . . . . . . .         3.30%

     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 (1)  the Monthly Interest
Distributable  Amount   for  such   Class  for   the  immediately   preceding
Distribution Date and (2)  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.

PASS-THROUGH RATES

     The  Pass-Through Rate  for each  Class  of Offered  Certificates for  a
particular Distribution  Date is a per annum rate  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 Pass-Through  Margin  and  (b)  the
Available Funds Cap.   The Pass-Through Margins  for the Class A,  Class M-1,
Class  M-2  and Class  B Certificates  will  be equal  to 0.195%  (19.5 basis
points), 0.45% (45  basis points), 0.65%  (65 basis points),  and 1.25%  (125
basis points), respectively, until the  first Distribution Date following the
Call Option Date, and 0.39% (39 basis points), 0.90% (90 basis points), 1.30%
(130 basis points)  and 2.50% (250 basis points), respectively,  on and after
such Distribution Date.   As to any  Distribution Date, the "Available  Funds
Cap"  is a rate per annum equal to  the weighted average of the Loan Rates on
the Mortgage Loans outstanding as of the first day of the related Due Period,
net of the sum  of (i) the Servicing Fee Rate and (ii)  the Trustee Fee Rate.
The  sum of  the  Servicing  Fee  Rate  and the  Trustee  Fee  Rate  will  be
approximately 0.51375%.   The  "Call Option Date"  is the  first Distribution
Date on  which the Pool Principal Balance (as defined herein) is less than or
equal to 10% of the Maximum Collateral Amount (as defined herein).  The Pass-
Through Rates for the Class A, Class M-1, Class M-2 and Class  B Certificates
for the Distribution Date in April 1998 will be 5.8825%, 6.1375%, 6.3375% and
6.9375%,  respectively,  per annum.    See "Calculation  of  One-Month LIBOR"
herein.

     If on  any Distribution  Date, the Pass-Through  Rate for  any Class  of
Offered Certificates is based upon the Available Funds Cap, the excess of (i)
the amount of interest such Class of Certificates would have been entitled to
receive on such Distribution Date had such Pass-Through Rate not been subject
to the Available Funds  Cap, up to the Maximum  Cap, over (ii) the amount  of
interest such  Class of  Offered Certificates received  on such  Distribution
Date based on  the Available Funds Cap,  together with the unpaid  portion of
any such excess  from prior Distribution Dates (and  interest accrued thereon
at  the  then   applicable  Pass-Through  Rate  on  such   Class  of  Offered
Certificates, without giving effect to the Available Funds Cap) is the "Basis
Risk Shortfall  Amount" for such  Class of Offered  Certificates.   Any Basis
Risk Shortfall Amount  on any Class of  Offered Certificates will be  paid on
future Distribution  Dates from and to the extent of funds available therefor
in the Excess Reserve Fund Account (as described herein).  The ratings on the
Offered Certificates  do not  address the  likelihood of  the payment  of any
Basis Risk Shortfall Amount.

     The "Maximum Cap" for any Distribution Date is a per annum rate equal to
the  weighted average of the  Loan Rate on the  Fixed Rate Mortgage Loans and
the Maximum  Loan Rate on  the Adjustable Rate  Mortgage Loans, in  each case
outstanding as of the first day of the  related Due Period, net of the sum of
(i) the Servicing Fee Rate and (ii) the Trustee Fee Rate.

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  Offered 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, the
Master Servicer  or any successor Master Servicer.  The One-Month LIBOR value
for the initial Accrual Period will be 5.6875% per annum.

     On  each LIBOR  Determination  Date,  One-Month  LIBOR for  the  related
Accrual  Period for  the  Offered  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 Offered  Certificates for  the related  Accrual Period  will (in  the
absence of manifest error) be final and binding.

APPLICATION OF ALLOCABLE LOSS AMOUNTS

     Following any reduction of the Overcollateralization Amount to zero, any
Allocable Loss  Amounts will  be applied, sequentially,  in reduction  of the
Certificate Principal  Balances of  the Class B  Certificates, the  Class M-2
Certificates  and the  Class M-1  Certificates,  in that  order, until  their
respective Certificate  Principal Balances  have been reduced  to zero.   The
Certificate Principal Balance of the  Senior Certificates will not be reduced
by  any  application  of  Allocable  Loss Amounts.    The  reduction  of  the
Certificate Principal Balance of any applicable Class of Offered Certificates
by  the  application  of  Allocable  Loss  Amounts  entitles  such  Class  to
reimbursement in an amount equal to the Loss Reimbursement Entitlement.  Each
such  Class of  Offered Certificates  will be  entitled  to receive  its Loss
Reimbursement Entitlement, or  any portion  thereof, in  accordance with  the
payment  priorities   specified  herein.     Payment  in   respect  of   Loss
Reimbursement  Entitlements will not reduce the Certificate Principal Balance
of the related Class or Classes.

EXCESS RESERVE FUND ACCOUNT

     The Pooling  and Servicing Agreement establishes an account (the "Excess
Reserve Fund Account"), which is held in trust, as part of the Trust Fund, by
the Trustee on behalf of the Offered Certificateholders.  The Excess  Reserve
Fund Account will not  be an asset of any REMIC.   Certificateholders of each
Class of Offered Certificates in the order of their priority of  payment will
be entitled to receive  payments from the Excess Reserve Fund  Account to the
extent  of amounts on  deposit therein pursuant to  the Pooling and Servicing
Agreement in  an amount  equal to any  Basis Risk  Shortfall Amount  for such
Class of Certificates.   On the Closing  Date, $1,000 will be  deposited into
the  Excess Reserve  Fund Account.   Thereafter,  if the Available  Funds Cap
exceeds One-Month LIBOR  by less than  0.25%, the  amount to be  held in  the
Excess  Reserve  Fund  Account   (the  "Required  Reserve  Amount")   on  any
Distribution Date  thereafter shall equal  the greater  of (i)  0.50% of  the
outstanding Class Certificate Balance of  the Offered Certificates as of such
Distribution Date  and (ii) $5,000 and shall be funded from amounts otherwise
to be paid to  the Class OC  Certificates.  Any  distribution by the  Trustee
from  amounts  in  the Excess  Reserve  Fund  Account shall  be  made  on the
applicable Distribution Date.

     Amounts on  deposit in  the Excess  Reserve  Fund Account  in excess  of
$5,000 will be released therefrom and distributed to the holders of the Class
OC Certificates  on any Distribution  Date on  which the Available  Funds Cap
exceeds One-Month LIBOR by 0.25% or more.

REPORTS TO CERTIFICATEHOLDERS OF THE CERTIFICATES

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

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

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

          (iii)     the amount of such distributions  set forth in clause (i)
     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 as of such Distribution Date;

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

          (vii)     the Pool Principal Balance at  the end of the related Due
     Period;

          (viii)    the amount  of the Servicing  Fee paid to or  retained by
     the Master Servicer and the amount  of compensation paid to the  Special
     Servicer;

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

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

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

          (xii)     with  respect  to any  Mortgage Loan  that became  an REO
     Property  during the  preceding  calendar month,  the  loan number,  the
     Principal 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)    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)     the  aggregate amount of  Realized Losses incurred during
     the preceding calendar month; 

          (xv) the cumulative amount of Realized Losses;

          (xvi)     any Overcollateralization Deficiency  Amount after giving
     effect to the distribution of principal on such Distribution Date;

          (xvii)    the Allocable  Loss Amounts,  if any,  allocated to  each
     Class  of  the Mezzanine  and  Subordinate  Certificates  and  the  Loss
     Reimbursement  Entitlement  owing   to  each  Class  of   Mezzanine  and
     Subordinate   Certificates   outstanding    after   giving   effect   to
     distributions thereof on such Distribution Date;

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

          (xix)     the amount of the Extra Principal Distribution Amount; 

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

          (xxi)     the amount  on deposit in the Excess Reserve Fund Account
     on  such Distribution Date and the Basis  Risk Shortfall Amount owing to
     each Class of Offered Certificates after  giving effect to distributions
     thereof on such Distribution Date.

     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.

                YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

     The yield to maturity of  the Offered Certificates, and particularly the
Subordinate  Certificates, will  be  sensitive to  defaults  on the  Mortgage
Loans.  If a  purchaser of an Offered Certificate  calculates its anticipated
yield based on an assumed rate of  default and amount of losses that is lower
than the  default rate  and amount  of losses  actually incurred,  its actual
yield to maturity will be lower than  that so calculated.  Certificateholders
of the Offered Certificates may not receive reimbursement for Realized Losses
in the  month  following the  occurrence of  such losses.    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.  Because  the Mortgage
Loans  were underwritten  in accordance  with  standards less  stringent than
those  generally acceptable  to FNMA and  FHLMC with  regard to  a borrower's
credit standing and repayment ability, the risk of delinquencies with respect
to, and losses on, the  Mortgage Loans will be greater than  that of mortgage
loans underwritten in accordance with FNMA and FHLMC standards.

     The  rate  of  principal  payments  on  the  Offered  Certificates,  the
aggregate amount of distributions on  the Offered Certificates and the yields
to maturity  of the  Offered Certificates  will be  related to  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
(including   for  this  purpose   prepayments  resulting   from  refinancing,
liquidations  of  the   Mortgage  Loans  due   to  defaults,  casualties   or
condemnations and  repurchases by  the Seller or  Master Servicer).   Because
certain  of the  Mortgage Loans  contain  prepayment penalties,  the rate  of
principal  payments  may be  less  than the  rate of  principal  payments for
mortgage  loans which did not have  prepayment penalties.  The Mortgage Loans
are  subject to  the "due-on-sale"  provisions  included therein.   See  "The
Mortgage Pool" herein.

     Prepayments, liquidations and purchases of the Mortgage Loans (including
any  optional   purchase)  will  result  in  distributions   on  the  Offered
Certificates of principal amounts  which would otherwise be distributed  over
the  remaining terms of  the Mortgage  Loans.  Since  the rate of  payment of
principal on the Mortgage Loans will depend on future events and a variety of
other  factors, no assurance  can be  given as  to such rate  or the  rate of
principal prepayments.  The extent to which the yield to maturity  of a Class
of Offered Certificates may vary from the anticipated yield  will depend upon
the degree to  which such Offered Certificate  is purchased at a  discount or
premium, and the degree to which the timing of payments thereon  is sensitive
to prepayments, liquidations  and purchases of the Mortgage  Loans.  Further,
an  investor should  consider  the risk  that,  in the  case  of any  Offered
Certificate  purchased at  a  discount,  a slower  than  anticipated rate  of
principal payments (including prepayments) on the Mortgage Loans could result
in an actual yield to such investor that is lower than the  anticipated yield
and, in the case  of any Offered Certificate purchased at a premium, a faster
than  anticipated rate  of principal  payments  on the  Mortgage Loans  could
result in an actual yield to such investor that is lower than the anticipated
yield.

     The  rate of  principal  payments (including  prepayments)  on pools  of
mortgage loans may  vary significantly over time  and may be influenced  by a
variety of economic, geographic, social and  other factors, including changes
in  mortgagors' housing needs,  job transfers, unemployment,  mortgagors' net
equity in  the mortgaged properties and servicing  decisions.  In general, if
prevailing  interest rates were to fall significantly below the Loan Rates on
the Fixed Rate Mortgage Loans, such Mortgage Loans could be subject to higher
prepayment rates than if prevailing interest rates were to remain at or above
the Loan Rates  on such Mortgage Loans.   Conversely, if prevailing  interest
rates were  to rise significantly,  the rate of prepayments  on such Mortgage
Loans would generally  be expected to  decrease.  As  is the case  with fixed
rate Mortgage Loans, the  Adjustable Rate Mortgage Loans may be  subject to a
greater rate  of principal  prepayments in a  low interest  rate environment.
For  example, if  prevailing interest  rates  were to  fall, Mortgagors  with
Adjustable Rate Mortgage Loans may  be inclined to refinance their Adjustable
Rate Mortgage Loans  with a  fixed rate loan  to "lock  in" a lower  interest
rate.   The existence  of the applicable  Periodic Rate Cap  and Maximum Rate
also may affect  the likelihood of  prepayments resulting from  refinancings.
No assurances  can be given  as to  the rate of  prepayments on the  Mortgage
Loans in stable  or changing interest  rate environments.   In addition,  the
delinquency and  loss experience  of the Adjustable  Rate Mortgage  Loans may
differ from  that on the fixed rate Mortgage Loans  because the amount of the
monthly  payments  on the  Adjustable  Rate  Mortgage  Loans are  subject  to
adjustment  on each Adjustment Date.  In  addition, a substantial majority of
the Adjustable  Rate Mortgage  Loans will not  have their  initial Adjustment
Date  for one to  five years after  the origination thereof.   The prepayment
experience of  the Delayed  First Adjustment Mortgage  Loans may  differ from
that  of  the  other Adjustable  Rate  Mortgage  Loans.   The  Delayed  First
Adjustment Mortgage Loans may be subject  to greater rates of prepayments  as
they approach  their initial Adjustment  Dates even if market  interest rates
are  only slightly higher or  lower than the Loan  Rates on the Delayed First
Adjustment Mortgage Loans as borrowers seek to avoid changes in their monthly
payments.

OVERCOLLATERALIZATION PROVISIONS

     The operation of the overcollateralization provisions of the Pooling and
Servicing Agreement  will affect  the weighted average  lives of  the Offered
Certificates and consequently  the yields to  maturity of such  Certificates.
Unless    and    until    the    Overcollateralized    Amount    equals   the
Overcollateralization Target Amount, the General Excess Available Spread will
be  applied  as  distributions  of  principal  of the  Class  or  Classes  of
Certificates  then entitled to  distributions of principal,  thereby reducing
the weighted average lives thereof.  The actual Overcollateralized Amount may
change  from  Distribution   Date  to  Distribution  Date   producing  uneven
distributions  of  the General  Excess Available  Spread.   There  can  be no
assurance as to when or whether  the Overcollateralized Amount will equal the
Overcollateralization Target Amount.

     The  General Excess  Available Spread  generally  is a  function of  the
excess of  interest collected  or advanced  on the  Mortgage  Loans over  the
interest required  to pay interest  on the Offered Certificates,  the Trustee
Fee, the  Servicing Fee and,  under certain conditions described  herein, the
Special Servicer Fee.  Mortgage Loans with higher Loan  Rates will contribute
more interest to the  General Excess Available  Spread.  Mortgage Loans  with
higher Loan Rates may prepay faster than Mortgage Loans with relatively lower
Loan Rates in response to a given change  in market interest rates.  Any such
disproportionate  prepayments of  Mortgage Loans  with higher Loan  Rates may
adversely affect the amount of  the General Excess Available Spread available
to make accelerated payments of principal of the Offered Certificates.

     As a  result of the interaction of the  foregoing factors, the effect of
the overcollateralization  provisions on  the weighted  average lives of  the
Offered  Certificates may  vary significantly  over  time and  from Class  to
Class.

ADDITIONAL INFORMATION

     The Depositor has  filed certain  yield tables  and other  computational
materials with  respect to certain  Classes of the Offered  Certificates with
the Commission in a report on Form 8-K and may  file certain additional yield
tables  and other computational materials with respect to one or more Classes
of Offered Certificates  with the Commission in  a report on Form  8-K.  Such
tables  and materials  were prepared  by the  Underwriter at  the request  of
certain   prospective  investors,  based  on  assumptions  provided  by,  and
satisfying  the special  requirements of,  such prospective investors.   Such
tables  and assumptions  may be  based  on assumptions  that differ  from the
Structuring Assumptions.   Accordingly, such tables  and other materials  may
not be relevant to or appropriate for investors other than those specifically
requesting them.

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  March 18,  1998 (the
"Closing 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 Loans-
- -Mortgage Loan Statistics."

     The "Assumed Final Maturity Date" for each Class of Offered Certificates
is as set forth herein under "Description of the Certificates--General".  The
Assumed Final  Maturity Date for  each Class  of Offered Certificates  is the
13th  Distribution Date  following  the  Due Period  in  which the  Principal
Balances of all the Mortgage Loans  have been reduced to zero, assuming  that
the Mortgage Loans pay in accordance with their terms.  The  weighted average
life of each Class of Offered Certificates is likely to be shorter than would
be the  case if payments actually made on the Mortgage Loans conformed to the
foregoing assumptions,  and the final  Distribution Date with respect  to the
Offered  Certificates  could  occur significantly  earlier  than  the related
Assumed Final Maturity Date because (i) prepayments are likely to occur, (ii)
excess  cashflow,  if  any, will  be  applied  as  principal of  the  Offered
Certificates  as  described  herein, (iii)  the  Overcollateralization Target
Amount is as defined herein and  (iv) the Majority Residual Interestholder or
the  Master Servicer may  cause a termination  of the Trust  Fund as provided
herein.

     The   model  used  in   this  Prospectus  Supplement   (the  "Prepayment
Assumption") 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. The Prepayment Assumption does not purport to be
a  historical description  of prepayment  experience or  a prediction  of the
anticipated rate of prepayment  of any pool of mortgage  loans, including the
Mortgage  Loans.  With respect  to  the  Mortgage  Loans, a  100%  Prepayment
Assumption assumes conditional  prepayment rates of 4% per annum  of the then
outstanding principal balance of the Mortgage Loans in the first month of the
life of the related Mortgage Loans and an additional 1.647059% per  annum (or
more precisely 28/17%)  in each month thereafter until  the eighteenth month.
Beginning  in the  eighteenth month and  in each month  thereafter during the
life  of the Mortgage Loans, a 100%  Prepayment Assumption assumes a constant
prepayment rate of 32% per annum each month. As used in the table, below,  0%
Prepayment Assumption assumes prepayment rates  equal to 0% of the Prepayment
Assumption i.e., no prepayments. Correspondingly,  100% Prepayment Assumption
assumes prepayment rates equal  to 100% of the Prepayment  Assumption, and so
forth.

     Each of the Prepayment  Scenarios in the table on page  S-55 assumes the
respective percentages of Prepayment Assumption described thereunder.

     The tables on pages S-57 through S-60  were prepared on the basis of the
assumptions in the following paragraph and the tables set forth below.  There
are certain  differences between  the loan characteristics  included in  such
assumptions and the characteristics of  the actual Mortgage Loans.  Any  such
discrepancy may have  an effect upon the percentages  of Original Certificate
Principal  Balances outstanding  and weighted  average  lives of  the Offered
Certificates  set  forth  in the  tables  on  pages S-57  through  S-60.   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-57
through S-60 were  determined assuming that (the  "Structuring Assumptions"):
(i) the  Mortgage  Loans consist  of  sixteen  sub-pools of  loans  with  the
characteristics set forth in  the table below, (ii) the Closing  Date for the
Offered Certificates  occurs on March  18, 1998 and the  Offered Certificates
were   sold  to   investors  by   the  Underwriter   on  the   Closing  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  1998,  in accordance  with  the allocation  of
Available  Funds  set forth  above under  "Description of  the Certificates--
Allocation of Available Funds"; (iv) the Accrual Period for each Distribution
Date will  consist  of the  actual  number of  days  from and  including  the
preceding Distribution Date  (or the Closing  Date in the  case of the  April
1998 Distribution Date)  to and including the day  immediately preceding such
Distribution  Date, (v)  the  prepayment  rates are  the  percentages of  the
Prepayment Assumption set  forth in the  "Prepayment Scenarios" table  below,
(vi) prepayments include  thirty days' interest thereon, (vii)  the Seller is
not  required to substitute  or repurchase any  or all of  the Mortgage Loans
pursuant to the  Pooling and Servicing Agreement and  no optional termination
is  exercised, except  with  respect to  the  entries identified  by the  row
heading "Weighted Average Life (years) to Optional Termination" in the tables
below, (viii)  the 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, (ix)
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 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, (x)
all Mortgage Loans prepay at the same rate and all such  payments are treated
as prepayments  in full of  individual Mortgage Loans, with  no shortfalls in
collection of interest, (xi) such prepayments are received on the last day of
each month commencing in the month of the Closing Date, (xii) One-Month LIBOR
is at all times 5.6875%, (xiii) the Pass-Through Rates for the Class A, Class
M-1, Class M-2  and Class B Certificates  are 5.8825%, 6.1375% ,  6.3375% and
6.9375%, respectively, until the Distribution  Date following the Call Option
Date,  at  which time  such  Pass-Through Rates  are  assumed to  be 6.0775%,
6.5875%,  6.9875% and  8.1875%, respectively,  (xiv) the  Loan Rate  for each
Adjustable  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 Index and  (b) the  respective Gross Margin  (such sum
being subject  to the applicable  Periodic Rate Caps, Minimum  Loan Rates and
Maximum Loan Rates), (xv) with respect to the Adjustable Mortgage Loans,  the
Index is equal to 5.71875%.   Nothing contained in the  foregoing assumptions
should be  construed as  a representation  that the  Mortgage Loans will  not
experience delinquencies or losses.


                             PREPAYMENT SCENARIOS

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



                    ASSUMED MORTGAGE LOAN CHARACTERISTICS

<TABLE>
<CAPTION>
                                              Months to        
                                                Next                               Initial                 Original     Remaining
               Principal     Current  Loan   Adjustment    Gross      Lifetime     Periodic     Periodic   Months to    Months to
 Description   Balance ($)      Rate (%)        Date     Margin (%)   Cap (%)    Rate Cap (%)   Cap (%)    Maturity     Maturity
- ------------   -----------   -------------   ----------- ----------   --------   ------------   --------   ---------    ---------
<S>           <C>             <C>             <C>        <C>	     <C>        <C>             <C>        <C>          <C>
6mo ARM           227,806.35     9.7522            2       6.2789     16.0368     1.0000         1.0000     180           176
6mo ARM         1,542,506.86     9.6342            1       5.1574     16.1239     1.0000         1.0000     360           355
6mo ARM         1,726,392.02     9.9201            2       6.1474     15.9839     1.3610         1.0402     360           355
6mo ARM         4,116,388.04     9.7873            3       5.2307     16.2096     1.0000         1.0000     360           357
6mo ARM         5,493,529.52     9.8833            4       5.4479     16.3739     1.0000         1.0000     360           358
6mo ARM         4,615,514.74     9.5666            5       5.4035     16.0110     1.0268         1.0000     360           358
6mo ARM         2,495,468.65    10.0938            6       5.6601     16.3983     1.0000         1.0000     360           355
Adjustable     17,206,380.94     9.8060            9       5.1792     16.3018     1.0183         1.0000     360           357
Adjustable    100,995,371.13    10.2931           22       5.5896     16.7870     2.2773         1.0000     360           358
Adjustable      1,737,436.50    10.5353           32       5.7778     17.2066     2.3426         1.1713     360           356
Adjustable      1,142,090.86    11.0945           59       5.6408     17.5945     2.7572         1.0000     360           359
Adjustable        133,355.26    10.5703           19       5.7563     17.0703     2.0000         1.0000     180           175
Fixed 15yr      1,992,442.46    10.8142           N/A       N/A         N/A         N/A           N/A       180           177
Fixed 20yr        448,076.81    10.7873           N/A       N/A         N/A         N/A           N/A       240           238
Fixed 30yr     16,655,402.72    10.6754           N/A       N/A         N/A         N/A           N/A       360           357
Fixed Balloon     872,167.04    11.0650           N/A       N/A         N/A         N/A           N/A       180           177 

</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
                                                           PREPAYMENT SCENARIO
Distribution Date                Scenario I   Scenario II   Scenario III     Scenario IV   Scenario V    Scenario VI
- -----------------                ----------   -----------   ------------     -----------   ----------    -----------
<S> 				 <C>	      <C>           <C>              <C>           <C>           <C>
Initial Percentage  . . . . .       100%          100%          100%               100%        100%         100%
                                 ----------   -----------   ------------     -----------   ----------    -----------
March, 1999 . . . . . . . . .        97            86            80                 75          64           52
March, 2000 . . . . . . . . .        96            67            54                 41          19            0
March, 2001 . . . . . . . . .        95            51            33                 18           0            0
March, 2002 . . . . . . . . .        94            37            25                 17           0            0
March, 2003 . . . . . . . . .        93            29            19                 12           0            0
March, 2004 . . . . . . . . .        92            25            14                  8           0            0
March, 2005 . . . . . . . . .        91            20            11                  5           0            0
March, 2006 . . . . . . . . .        90            17             8                  4           0            0
March, 2007 . . . . . . . . .        88            14             6                  2           0            0
March, 2008 . . . . . . . . .        87            12             5                  2           0            0
March, 2009 . . . . . . . . .        85            10             3                  1           0            0
March, 2010 . . . . . . . . .        83             8             3                  1           0            0
March, 2011 . . . . . . . . .        80             7             2                  0           0            0
March, 2012 . . . . . . . . .        78             5             1                  0           0            0
March, 2013 . . . . . . . . .        74             4             1                  0           0            0
March, 2014 . . . . . . . . .        71             4             1                  0           0            0
March, 2015 . . . . . . . . .        68             3             0                  0           0            0
March, 2016 . . . . . . . . .        64             2             0                  0           0            0
March, 2017 . . . . . . . . .        60             2             0                  0           0            0
March, 2018 . . . . . . . . .        55             1             0                  0           0            0
March, 2019 . . . . . . . . .        50             1             0                  0           0            0
March, 2020 . . . . . . . . .        45             1             0                  0           0            0
March, 2021 . . . . . . . . .        38             1             0                  0           0            0
March, 2022 . . . . . . . . .        32             0             0                  0           0            0
March, 2023 . . . . . . . . .        28             0             0                  0           0            0
March, 2024 . . . . . . . . .        23             0             0                  0           0            0
March, 2025 . . . . . . . . .        18             0             0                  0           0            0
March, 2026 . . . . . . . . .        12             0             0                  0           0            0
March, 2027 . . . . . . . . .         6             0             0                  0           0            0
March, 2028 . . . . . . . . .         0             0             0                  0           0            0
Weighted Average Life (years)
  to Maturity(1) . . . . . .        19.51         4.62          3.22               2.41         1.36        1.08
Weighted Average Life (years)
  to Optional Termination(1)        19.48         4.33          3.00               2.25         1.36        1.08

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

(1)  The weighted average life of any Class of Certificates  is determined by
     (i)  multiplying the  assumed net  reduction, if  any, in  the principal
     amount on  each Distribution Date on  such Class of  Certificates by the
     number of years  from the date  of issuance of  the Certificates to  the
     related Distribution Date, (ii) summing the results, and  (iii) dividing
     the sum  by  the aggregate  amount  of  the assumed  net  reductions  in
     principal amount on such Class of Certificates.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*

<TABLE>
<CAPTION>                                                       CLASS M-1
                                                           PREPAYMENT SCENARIO
                                 -----------------------------------------------------------------------------------
Distribution Date                Scenario I   Scenario II   Scenario III     Scenario IV   Scenario V    Scenario VI
- -----------------                ----------   -----------   ------------     -----------   ----------    -----------
<S>                          				<C> 	        <C>           <C>              <C>           <C>           <C>
Initial Percentage  . . . . .       100%          100%         	 100%            100%        100%            100%
March, 1999 . . . . . . . . .       100           100            100             100         100             100
March, 2000 . . . . . . . . .       100           100            100             100         100             100
March, 2001 . . . . . . . . .       100           100            100             100         100              69
March, 2002 . . . . . . . . .       100           100             75              51          84              25
March, 2003 . . . . . . . . .       100            89             57              35          43               7
March, 2004 . . . . . . . . .       100            74             43              23          22               0
March, 2005 . . . . . . . . .       100            61             32              16          11               0
March, 2006 . . . . . . . . .       100            51             24              11           3               0
March, 2007 . . . . . . . . .       100            42             18               7           0               0
March, 2008 . . . . . . . . .       100            35             14               5           0               0
March, 2009 . . . . . . . . .       100            29             10               3           0               0
March, 2010 . . . . . . . . .       100            24              8               0           0               0
March, 2011 . . . . . . . . .       100            20              6               0           0               0
March, 2012 . . . . . . . . .       100            16              4               0           0               0
March, 2013 . . . . . . . . .       100            13              3               0           0               0
March, 2014 . . . . . . . . .       100            11              1               0           0               0
March, 2015 . . . . . . . . .       100             9              0               0           0               0
March, 2016 . . . . . . . . .       100             7              0               0           0               0
March, 2017 . . . . . . . . .       100             6              0               0           0               0
March, 2018 . . . . . . . . .       100             4              0               0           0               0
March, 2019 . . . . . . . . .       100             4              0               0           0               0
March, 2020 . . . . . . . . .       100             2              0               0           0               0
March, 2021 . . . . . . . . .       100             0              0               0           0               0
March, 2022 . . . . . . . . .        96             0              0               0           0               0
March, 2023 . . . . . . . . .        84             0              0               0           0               0
March, 2024 . . . . . . . . .        70             0              0               0           0               0
March, 2025 . . . . . . . . .        54             0              0               0           0               0
March, 2026 . . . . . . . . .        37             0              0               0           0               0
March, 2027 . . . . . . . . .        17             0              0               0           0               0
March, 2028 . . . . . . . . .         0             0              0               0           0               0
Weighted Average Life (years)
  to Maturity(1) . . . . . .        27.15          9.52           6.47            5.12        5.20            3.61
Weighted Average Life (years)
  to Optional Termination(1)        27.06          8.69           5.87            4.68        4.07            2.91

- --------------------------------------------
*  Rounded to the nearest whole percentage.

(1)  The weighted average life of any Class of Certificates  is determined by
     (i)  multiplying the  assumed net  reduction, if  any, in  the principal
     amount on  each Distribution Date on  such Class of  Certificates by the
     number of years  from the date  of issuance of  the Certificates to  the
     related Distribution Date, (ii) summing the results, and  (iii) dividing
     the sum  by  the aggregate  amount  of  the assumed  net  reductions  in
     principal amount on such Class of Certificates.


          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


</TABLE>
<TABLE>
<CAPTION>                                                       CLASS M-2
                                                           PREPAYMENT SCENARIO
                                 -----------------------------------------------------------------------------------
Distribution Date                Scenario I   Scenario II   Scenario III     Scenario IV   Scenario V    Scenario VI
- -----------------                ----------   -----------   ------------     -----------   ----------    -----------
<S> 				 <C>	      <C>           <C>              <C>           <C>           <C>
Initial Percentage  . . . . .       100%          100%          100%            100%           100%         100%
March, 1999 . . . . . . . . .       100           100           100             100            100          100
March, 2000 . . . . . . . . .       100           100           100             100            100          100
March, 2001 . . . . . . . . .       100           100           100             100            100           17
March, 2002 . . . . . . . . .       100           100            75              51             21            6
March, 2003 . . . . . . . . .       100            89            57              35             11            0
March, 2004 . . . . . . . . .       100            74            43              23              5            0
March, 2005 . . . . . . . . .       100            61            32              16              0            0
March, 2006 . . . . . . . . .       100            51            24              11              0            0
March, 2007 . . . . . . . . .       100            42            18               7              0            0
March, 2008 . . . . . . . . .       100            35            14               3              0            0
March, 2009 . . . . . . . . .       100            29            10               0              0            0
March, 2010 . . . . . . . . .       100            24             8               0              0            0
March, 2011 . . . . . . . . .       100            20             5               0              0            0
March, 2012 . . . . . . . . .       100            16             2               0              0            0
March, 2013 . . . . . . . . .       100            13             0               0              0            0
March, 2014 . . . . . . . . .       100            11             0               0              0            0
March, 2015 . . . . . . . . .       100             9             0               0              0            0
March, 2016 . . . . . . . . .       100             7             0               0              0            0
March, 2017 . . . . . . . . .       100             5             0               0              0            0
March, 2018 . . . . . . . . .       100             3             0               0              0            0
March, 2019 . . . . . . . . .       100             1             0               0              0            0
March, 2020 . . . . . . . . .       100             0             0               0              0            0
March, 2021 . . . . . . . . .       100             0             0               0              0            0
March, 2022 . . . . . . . . .        96             0             0               0              0            0
March, 2023 . . . . . . . . .        84             0             0               0              0            0
March, 2024 . . . . . . . . .        70             0             0               0              0            0
March, 2025 . . . . . . . . .        54             0             0               0              0            0
March, 2026 . . . . . . . . .        37             0             0               0              0            0
March, 2027 . . . . . . . . .        17             0             0               0              0            0
March, 2028 . . . . . . . . .         0             0             0               0              0            0
Weighted Average Life (years)
  to Maturity(1) . . . . .          27.15          9.45          6.41            4.96           3.84         2.74
Weighted Average Life (years)
  to Optional Termination(1)        27.06          8.69          5.87            4.56           3.60         2.59
                                                           
- ---------------------------------------------
*  Rounded to the nearest whole percentage.

(1)  The weighted average life of any Class of Certificates  is determined by
     (i)  multiplying the  assumed net  reduction, if  any, in  the principal
     amount on  each Distribution Date on  such Class of  Certificates by the
     number of years  from the date  of issuance of  the Certificates to  the
     related Distribution Date, (ii) summing the results, and  (iii) dividing
     the sum  by  the aggregate  amount  of  the assumed  net  reductions  in
     principal amount on such Class of Certificates.

          PERCENT OF ORIGINAL CLASS PRINCIPAL BALANCES OUTSTANDING*


</TABLE>
<TABLE>
<CAPTION>                                                        CLASS B
                                                           PREPAYMENT SCENARIO
                                 -----------------------------------------------------------------------------------
Distribution Date                Scenario I   Scenario II   Scenario III     Scenario IV   Scenario V    Scenario VI
- -----------------                ----------   -----------   ------------     -----------   ----------    -----------
<S> 				 <C>	      <C>           <C>              <C>           <C>           <C>
Initial Percentage  . . . . .       100%          100%          100%            100%           100%          100%
March, 1999 . . . . . . . . .       100           100           100             100            100           100
March, 2000 . . . . . . . . .       100           100           100             100            100           100
March, 2001 . . . . . . . . .       100           100           100             100             54            14
March, 2002 . . . . . . . . .       100           100            75              51             19             0
March, 2003 . . . . . . . . .       100            89            57              35              6             0
March, 2004 . . . . . . . . .       100            74            43              22              0             0
March, 2005 . . . . . . . . .       100            61            32              13              0             0
March, 2006 . . . . . . . . .       100            51            24               6              0             0
March, 2007 . . . . . . . . .       100            42            16               1              0             0
March, 2008 . . . . . . . . .       100            35            10               0              0             0
March, 2009 . . . . . . . . .       100            29             5               0              0             0
March, 2010 . . . . . . . . .       100            23             2               0              0             0
March, 2011 . . . . . . . . .       100            18             0               0              0             0
March, 2012 . . . . . . . . .       100            13             0               0              0             0
March, 2013 . . . . . . . . .       100             9             0               0              0             0
March, 2014 . . . . . . . . .       100             6             0               0              0             0
March, 2015 . . . . . . . . .       100             4             0               0              0             0
March, 2016 . . . . . . . . .       100             1             0               0              0             0
March, 2017 . . . . . . . . .       100             0             0               0              0             0
March, 2018 . . . . . . . . .       100             0             0               0              0             0
March, 2019 . . . . . . . . .       100             0             0               0              0             0
March, 2020 . . . . . . . . .       100             0             0               0              0             0
March, 2021 . . . . . . . . .       100             0             0               0              0             0
March, 2022 . . . . . . . . .        96             0             0               0              0             0
March, 2023 . . . . . . . . .        84             0             0               0              0             0
March, 2024 . . . . . . . . .        70             0             0               0              0             0
March, 2025 . . . . . . . . .        54             0             0               0              0             0
March, 2026 . . . . . . . . .        37             0             0               0              0             0
March, 2027 . . . . . . . . .        15             0             0               0              0             0
March, 2028 . . . . . . . . .         0             0             0               0              0             0
Weighted Average Life (years)
  to Maturity(1)  . . . . . .       27.11          9.12          6.17            4.72           3.45          2.48
Weighted Average Life (years)
  to Optional Termination(1)        27.05          8.68          5.86            4.50           3.31          2.40


- --------------------------------------------
*  Rounded to the nearest whole percentage.

(1)  The weighted average life of any Class of Certificates  is determined by
     (i)  multiplying the  assumed net  reduction, if  any, in  the principal
     amount on  each Distribution Date on  such Class of  Certificates by the
     number of years  from the date  of issuance of  the Certificates to  the
     related Distribution Date, (ii) summing the results, and  (iii) dividing
     the sum  by  the aggregate  amount  of  the assumed  net  reductions  in
     principal amount on such Class of Certificates.


                               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

     The  Pooling and  Servicing  Agreement  provides  that the  Trust  Fund,
exclusive  of  the assets  held  in  the Excess  Reserve  Fund Account,  will
comprise several Subsidiary  REMICs and a Master REMIC organized  in a tiered
REMIC structure.   Each Subsidiary  REMIC will  issue uncertificated  regular
interests and those interests will be held entirely by  the REMIC immediately
above it  in the tiered  structure.  Each  of the  Subsidiary REMICs and  the
Master  REMIC will  designate a  single class  of  interests as  the residual
interest in that REMIC.  The Class R Certificates will represent ownership of
the residual  interests in  each of the  REMICs.  Elections  will be  made to
treat each  Subsidiary REMIC  and the  Master REMIC  as a  REMIC for  federal
income tax purposes.

     Each Class  of Offered Certificates  and the Class OC  Certificates will
represent  beneficial ownership  of  regular interests  issued by  the Master
REMIC.    In addition,  each  of the  Offered Certificates  will  represent a
beneficial interest in the right to receive payments from  the Excess Reserve
Fund Account.  

     Upon the issuance of  the Offered Certificates, Brown  & Wood LLP  ("Tax
Counsel"), will  deliver its opinion concluding, assuming compliance with the
Pooling  and  Servicing Agreement,  for  federal  income tax  purposes,  each
Subsidiary REMIC and  the Master  REMIC will  qualify as a  REMIC within  the
meaning of Section 860D of the Internal Revenue Code of 1986, as amended (the
"Code").  In  addition, Tax Counsel will  deliver an opinion  concluding that
the  Excess  Reserve Fund  Account  is  an  "outside  reserve fund"  that  is
beneficially owned  by the Certificateholders  of the Class  OC Certificates.
Moreover,  Tax Counsel will deliver an  opinion concluding that the rights of
the Certificateholders  of the Offered Certificates to  receive payments from
the Excess Reserve  Fund Account represent, for federal  income tax purposes,
interests in an interest rate cap contract. 

TAXATION OF REGULAR INTERESTS

     A Certificateholder of  a Class of Offered Certificates  will be treated
for federal income tax purposes as owning an interest in regular interests in
the Master  REMIC.  The  Offered Certificates will also  represent beneficial
ownership of an  interest in a  limited recourse  interest rate cap  contract
(the "Cap  Contract").   A Certificateholder of  an Offered  Certificate must
allocate  its purchase  price for  the  Offered Certificate  between its  two
components  -- the  REMIC regular  interest  component and  the Cap  Contract
component (the value of  which should be nominal).  For information reporting
purposes,  the  Trustee  will  assume  that,  with  respect  to  any  Offered
Certificate, the Cap Contract component will have only nominal value relative
to  the value  of the regular  interest component.   The IRS  could, however,
argue that the  Cap Contract component has  a greater than de  minimis value,
and if  that argument  were to be  sustained, the regular  interest component
could be  viewed as having been  issued with original issue  discount ("OID")
(which  could  cause the  total amount  of discount  to exceed  a statutorily
defined  de  minimis amount).    See  "Certain  Material Federal  Income  Tax
Considerations" in the Prospectus.    

     Upon the sale, exchange, or other disposition of an Offered Certificate,
the  Certificateholder must  allocate  the amount  realized  between the  two
components  of the  Offered Certificate  based  on the  relative fair  market
values of those components at  the time of sale.   Assuming that an   Offered
Certificate is held as a "capital  asset" within the meaning of section  1221
of the  Code, gain  or loss  on the  disposition of  an interest  in the  Cap
Contract component should  be capital gain or loss, and, gain  or loss on the
disposition  of  the  regular  interest  component  should,  subject  to  the
limitation described  below, be capital  gain or loss.   Gain attributable to
the regular interest  component of an Offered Certificate  will be treated as
ordinary income,  however,  to the  extent such  gain does  not  exceed   the
excess, if  any, of  (i) the amount  that would  have been includible  in the
Certificateholder's  gross  income  with  respect  to  the  regular  interest
component had  income  thereon  accrued  at  a rate  equal  to  110%  of  the
applicable federal rate as defined in section 1274(d) of the  Code determined
as of the  date of purchase of  the Offered Certificate over  (ii) the amount
actually included in such Certificateholder's income.

     The maximum tax rate on noncorporate taxpayer's on capital gain realized
upon  the disposition  of Offered Certificates  is 20 percent  if the Offered
Certificates are held for at  least 18 months, and 28 percent if  the Offered
Certificates are held for more than one year but not more than 18 months.    

     Interest  on  a  regular  interest  must  be  included  in  income by  a
Certificateholder under the  accrual method of accounting,  regardless of the
Certificateholder's regular method  of accounting.   In  addition, a  Regular
interest  could be  considered to have  been issued  with OID.   See "Certain
Material   Federal  Income  Tax  Considerations"  in  the  Prospectus.    The
prepayment assumption that will be used to  in determining the accrual of any
OID, market discount, or  bond premium, if any, will be a  rate equal to 100%
of the  Prepayment Assumption.  No  representation is made  that the Mortgage
Loans will prepay at such a rate or at any other rate.   OID must be included
in income as it accrues on a constant yield method, regardless of whether the
Certificateholder receives currently the cash attributable to such OID.  

STATUS OF THE OFFERED CERTIFICATES

     The  regular  interest component  of  the Offered  Certificates  will be
treated as assets  described in Section  7701(a)(19)(C) of  the Code, and  as
"real estate  assets" under Section  856(c)(5)(B) of the Code,  generally, in
the same  proportion that  the assets  of the  Trust Fund,  exclusive of  the
Excess Reserve Fund Account, would be so treated.  In addition, to the extent
a regular interest  represents real estate assets  under section 856(c)(5)(B)
of the Code,  the interest derived from  that component would be  interest on
obligations secured  by interests  in real property  for purposes  of section
856(c)(3) of the Code.  The Cap Contract component of an  Offered Certificate
will not, however, qualify as an asset described in Section 7701(a)(19)(C) of
the Code or as a real estate asset under Section 856(c)(5)(B) of the Code. 

THE EXCESS RESERVE FUND ACCOUNT

     As  indicated  above,  a  portion  of  the  purchase  price  paid  by  a
Certificateholder to acquire an  Offered Certificate will be  attributable to
the Cap Contract  component of the Offered  Certificate.  The portion  of the
overall purchase  price attributable to  the Cap Component must  be amortized
over the life of the  Offered Certificate, taking into account the  declining
balance  of the  related regular  interest component.   Treasury  regulations
concerning  notional  principal  contracts  provide  alternative methods  for
amortizing the purchase  price of an interest  rate cap contract.   Under one
method -- the level yield constant interest  method -- the price paid for  an
interest rate cap is amortized over the life of the cap as though it were the
principal  amount  of   a  loan  bearing  interest  at   a  reasonable  rate.
Certificateholders  are urged  to consult  their tax advisors  concerning the
methods that can  be employed to amortize  the portion of the  purchase price
paid for the Cap Contract component of an Offered Certificate.

     Any payments  made to a  Certificateholder from the Excess  Reserve Fund
Account  will be  treated  as  periodic  payments on  an  interest  rate  cap
contract.   To the  extent the  sum of  such periodic payments  for any  year
exceed that year's  amortized cost of the Cap Contract component, such excess
is ordinary income.  If for any year the amount of that year's amortized cost
exceeds  the sum  of the periodic  payments, such  excess is allowable  as an
ordinary deduction.

NON-U.S. PERSONS

     Interest paid  to or accrued  by a  Certificateholder who is  a non-U.S.
Person  will be considered  "portfolio interest", and will  not be subject to
U.S.  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  non-U.S. Person  and the  non-U.S. Person  (i) is  not
actually or constructively a "10 percent shareholder" of the Trust Fund  or a
"controlled foreign corporation"  with respect to which  the Trust Fund is  a
"related person" within the meaning of  the Code and (ii) provides the  Trust
Fund or  other person  who is otherwise  required to  withhold U.S.  tax with
respect to  the Offered Certificates  with an appropriate statement  (on Form
W-8 or a similar  form), signed under penalties  of perjury, certifying  that
the beneficial  owner of  the Offered  Certificate is  a non-U.S.  Person and
providing the non-U.S. Person's name and address.   If an Offered Certificate
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 non-U.S. Person that owns the Certificate.

     Any capital gain  realized on the sale, redemption,  retirement or other
taxable disposition  of an Offered Certificate  by a non-U.S. 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 non-U.S. Person and  (ii) in the case of
an  individual, the individual  is not present  in the United  States for 183
days or more in the taxable year. 

     For  purposes of the  foregoing discussion,  the term  "non-U.S. Person"
means  any person other than (i) a citizen  or resident of the United States;
(ii) a  corporation (or  entity treated  as a corporation  for tax  purposes)
created or organized  in the United  States or under the  laws of the  United
States or of any state thereof, including,  for this purpose, the District of
Columbia;  (iii) a partnership  (or entity treated  as a  partnership for tax
purposes) organized  in the  United States or  under the  laws of  the United
States or of any state thereof, including,  for this purpose, the District of
Columbia (unless provided otherwise by  future Treasury regulations); (iv) an
estate whose  income is includible in  gross income for United  States income
tax purposes regardless of its source; or (v) 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 U.S. Persons  have authority  to control  all
substantial decisions of the trust.   Notwithstanding the last clause  of the
preceding  sentence, to the extent provided  in Treasury regulations, certain
trusts in existence  on August 20, 1996, and treated as U.S. Persons prior to
such date, may elect to continue to be U.S. Persons.

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.


                                 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,  regulatory  or
administrative exemption applies to the transaction. Section 4975 of the Code
imposes  certain  excise  taxes on  prohibited  transactions  involving plans
described under  that  Section;  ERISA authorizes  the  imposition  of  civil
penalties  for  prohibited  transactions involving  plans  not  covered under
Section 4975 of the  Code. Any Plan fiduciary which proposes  to cause a Plan
to  acquire any of  the Offered Certificates should  consult with its counsel
with respect to  the potential consequences under  ERISA and the Code  of the
Plan's  acquisition   and  ownership   of  such   Certificates.  See   "ERISA
Considerations" in the Prospectus.

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

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

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

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

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

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

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

          (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 generic rating categories by
          an  Exception Rating  Agency for  at least  one year  prior to  the
          Plan's acquisition of certificates; and

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

     Moreover,  the  Exemption  provides  relief from  certain  self-dealing/
conflict of  interest prohibited  transactions that may  occur when  the Plan
fiduciary causes a  Plan to acquire certificates  in a trust as  to which the
fiduciary  (or its affiliate)  is an obligor  on the receivables  held in the
trust  provided  that,  among other  requirements,  (i)  in  the  case of  an
acquisition in connection with the initial issuance of certificates, at least
fifty  percent  (50%)  of each  class  of certificates  in  which  Plans have
invested 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 any 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 Master  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").

     It  is expected  that the Exemption  will apply  to the  acquisition and
holding by Plans of the Class  A Certificates and that all conditions of  the
Exemption other than those within the control of the investors will be met.

     BECAUSE THE  CHARACTERISTICS OF  THE CLASS M-1,  CLASS M-2  AND CLASS  B
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-1,
CLASS M-2 AND  CLASS B  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-1, CLASS M-2
AND CLASS  B CERTIFICATES WILL  NOT BE REGISTERED  BY THE TRUSTEE  UNLESS THE
TRUSTEE RECEIVES:   (I) A REPRESENTATION  FROM THE ACQUIROR OR  TRANSFEREE OF
SUCH  CERTIFICATE,  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-1, CLASS  M-2 OR  CLASS B
CERTIFICATE.    IN THE  EVENT  THAT  SUCH  REPRESENTATION IS  VIOLATED,  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. 

                       LEGAL INVESTMENT CONSIDERATIONS

     The Class A Certificates and  the Class M-1 Certificates will constitute
"mortgage  related securities" for purposes of  the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA") so long as they are rated in one of the two
highest  rating categories by at  least one nationally recognized statistical
rating organization and, as such,  are legal investments for certain entities
to the  extent provided  for in SMMEA.   The  Class M-2 Certificates  and the
Class B Certificates will not constitute "mortgage related securities"  under
SMMEA.   Accordingly,  many institutions  with legal  authority to  invest in
"mortgage related securities" may not be legally authorized to invest in  the
Class M-2 Certificates or the Class B Certificates.

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

                            METHOD OF DISTRIBUTION

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

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

     The  Underwriter  proposes to  offer  the Offered  Certificates  in part
directly to purchasers at the initial public offering prices set forth on the
cover page of  this Prospectus Supplement  and in part to  certain securities
dealers at such prices less concessions not to exceed 0.10%, 0.21%, 0.27% and
0.60% of the  respective Certificate Principal Balances of the Class A, Class
M-1, Class M-2 and Class B Certificates.  The Underwriter may allow, and such
dealers may  reallow, concessions  not to exceed  0.06%, 0.126%,  0.162%, and
0.36% of the respective Certificate Principal Balances of the  Class A, Class
M-1,  Class M-2  and Class  B  Certificates to  certain brokers  and dealers.
After  the Offered  Certificates are  released for  sale  to the  public, the
offering price and other selling terms may be varied by the Underwriter.

     Until the  distribution of the Offered Certificates  is completed, rules
of  the  Commission may  limit  the ability  of  the Underwriter  and certain
selling group  members to bid for and purchase  the Offered Certificates.  As
an  exception to  these rules,  the  Underwriter is  permitted  to engage  in
certain transactions  that stabilize the  price of the  Offered Certificates.
Such transactions consist  of bids or purchases  for the purpose of  pegging,
fixing or maintaining the price of the Offered Certificates.

     In general,  purchases of a security for the purpose of stabilization or
to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

     Neither the Depositor  nor the Underwriter  makes any representation  or
prediction  as  to  the  direction  or  magnitude  of  any  effect  that  the
transactions  described  above  may  have   on  the  prices  of  the  Offered
Certificates.  In  addition, neither the Depositor nor  the Underwriter makes
any representation that  the Underwriter will engage in  such transactions or
that such  transactions,  once commenced,  will not  be discontinued  without
notice.

     After  the initial  public  offering of  the  Offered Certificates,  the
public offering price and such concessions may be changed.

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

                                LEGAL MATTERS

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


                                   RATINGS

     It is a condition to the  issuance of the Offered Certificates that  (i)
the  Class  A  Certificates  be  rated "Aaa"  by  Moody's  Investors  Service
("Moody's") and  "AAA" by Duff  & Phelps  Credit Rating  Company ("DCR"  and,
together with  Moody's the "Rating  Agencies"), (ii) the M-1  Certificates be
rated  "Aa2" by Moody's and "AA" by  DCR, (iii) the M-2 Certificates be rated
"A2"  by Moody's and  "A" by DCR and  (iv) the Class  B Certificates be rated
"Baa2" by Moody's and "BBB" by DCR. 

     The  ratings assigned by  Moody's 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.   Moody'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 the mortgage pool  is adequate
to make the  payments required by such certificates.  Moody's ratings on such
certificates do not,  however, constitute a statement regarding  frequency of
prepayments of the mortgage loans.

     Similarly,   the  ratings  assigned  by  DCR  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.   DCR  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 the mortgage pool
is adequate to make the payments required  by such certificates.  DCR ratings
on  such  certificates do  not,  however,  constitute a  statement  regarding
frequency of prepayments of the mortgage loans.

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

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

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

                            INDEX OF DEFINED TERMS


Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Adjustable Rate Mortgage Loans  . . . . . . . . . . . . . . . . . . S-2, S-15
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-22
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Allocable Loss Amount . . . . . . . . . . . . . . . . . . . . . . . S-7, S-45
Assumed Final Maturity Date . . . . . . . . . . . . . . . . . . . . . .  S-54
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Available Funds Cap . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-49
Balloon Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-16
Basic Principal Distribution Amount . . . . . . . . . . . . . . . . . .  S-45
Basis Risk Shortfall Amount . . . . . . . . . . . . . . . . . . . . S-6, S-49
BCD Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Call Option Date  . . . . . . . . . . . . . . . . . . . . . . S-5, S-45, S-49
Cap Contract  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Cedel Participant . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Certificate Owner . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . S-2, S-45
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-39
Chase . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Class A Principal Distribution Amount . . . . . . . . . . . . . . . . .  S-45
Class B Principal Distribution Amount . . . . . . . . . . . . . . . . .  S-46
Class M-1 Principal Distribution Amount . . . . . . . . . . . . . . . .  S-45
Class M-2 Principal Distribution Amount . . . . . . . . . . . . . . . .  S-46
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2, S-54
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Collection Account  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . .  inside cover
Compensating Interest . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Contributions Tax . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
Cumulative Loss Trigger . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-2, S-15
Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . . S-1
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-64, S-66
Debt Ratio  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Defective Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  S-35
Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-45
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Delayed First Adjustment Mortgage Loan  . . . . . . . . . . . . . . S-3, S-15
Delinquency Percentage  . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Delinquent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-2
Depository  . . . . . . . . . . . . . . . . . . . . . . . . . .  inside cover
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Directing Holder  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-39
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-63
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Due Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Eligible Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . .  S-35
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-63
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Euroclear Participant . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Excess Reserve Fund Account . . . . . . . . . . . . . . . . . . . . S-6, S-50
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-63
Exemption Rating Agencies . . . . . . . . . . . . . . . . . . . . . . .  S-64
Extra Principal Distribution Amount . . . . . . . . . . . . . . . . . .  S-46
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-64
Fixed Rate Mortgage Loans . . . . . . . . . . . . . . . . . . . . . S-2, S-15
Foreclosure Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
General Excess Available Amount . . . . . . . . . . . . . . . . . . . .  S-47
Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-22
HUD . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Initial Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . S-8
Interest Distributable Amount . . . . . . . . . . . . . . . . . . . . .  S-47
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
LIBOR Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-49
Liquidated Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .  S-48
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Loss Reimbursement Entitlement  . . . . . . . . . . . . . . . . . . . .  S-47
Majority Residual Interestholder  . . . . . . . . . . . . . . . . . . . . S-8
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-2
Maximum Cap . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-49
Maximum Collateral Amount . . . . . . . . . . . . . . . . . . . . . . .  S-47
Maximum Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Mezzanine Certificates  . . . . . . . . . . . . . . . . . . . . . . S-1, S-39
Minimum Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Monthly Interest Distributable Amount . . . . . . . . . . . . . . . . .  S-47
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-64, S-66
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . cover
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . S-1, S-15
Net Gains/(Losses)  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Net income from foreclosure property  . . . . . . . . . . . . . . . . .  S-62
Net Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . .  S-48
Non-U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-62
Ocwen . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . S-1, S-39
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Original Certificate Principal Balance  . . . . . . . . . . . . . . S-1, S-45
Originator  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Overcollateralization Deficiency Amount . . . . . . . . . . . . . . . .  S-47
Overcollateralization Release Amount  . . . . . . . . . . . . . . . . .  S-47
Overcollateralization Stepdown Trigger Event  . . . . . . . . . . . . .  S-48
Overcollateralization Target Amount . . . . . . . . . . . . . . . . . .  S-47
Overcollateralized Amount . . . . . . . . . . . . . . . . . . . . . . .  S-47
Pass-Through Margin . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-49
Pass-Through Rates  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-63
Pool Principal Balance  . . . . . . . . . . . . . . . . . . . . . .  S-1, S-6
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . S-1, S-39
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . .  S-54
Prepayment Interest Shortfall . . . . . . . . . . . . . . . . . . . . .  S-37
Prepayment Period . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Principal Distribution Amount . . . . . . . . . . . . . . . . . . . . .  S-47
Principal Prepayment  . . . . . . . . . . . . . . . . . . . . . . . . .  S-47
Principal Remittance Amount . . . . . . . . . . . . . . . . . . . . . .  S-47
Prohibited Transactions Tax . . . . . . . . . . . . . . . . . . . . . .  S-62
Prospectus  . . . . . . . . . . . . . . . . . . . . . . . . . .  inside cover
PTCE 95-60  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-65
Purchase Agreement  . . . . . . . . . . . . . . . . . . . . . .  inside cover
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Purchaser . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Qualifying Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-28
Rating Agencies . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-66
Realized Loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-39
Reference Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . cover
Required Reserve Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Reserve Interest Rate . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . S-1, S-39
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-65
Rolling Delinquency Percentage  . . . . . . . . . . . . . . . . . . . .  S-48
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-64
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-2, S-27
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-39
Senior Credit Enhancement Percentage  . . . . . . . . . . . . . . . . .  S-48
Senior Specified Enhancement Percentage . . . . . . . . . . . . . . . .  S-48
Servicing Advance . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-65
Special Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-31
Special Servicer Fee  . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Special Servicer Incentive Fee  . . . . . . . . . . . . . . . . . . . .  S-31
Specially Serviced Mortgage Loan  . . . . . . . . . . . . . . . . . . .  S-31
Stepdown Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Structuring Assumptions . . . . . . . . . . . . . . . . . . . . . . . .  S-54
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . S-1, S-39
Subservicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Substitution Adjustment . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-60
Telerate Page 3750  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Total Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Trigger Event . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-48
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  3, S-1
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-2
Trustee Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . cover
Unpaid Interest Shortfall Amount  . . . . . . . . . . . . . . . . . . .  S-48


                                   ANNEX I
        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except  in certain  limited circumstances,  the  globally offered  Ocwen
Mortgage  Loan Asset  Backed  Certificates,  Series  1998-OFS1  (the  "Global
Securities")  will be  available only  in book-entry  form. Investors  in the
Global  Securities  may  hold  such  Global Securities  through  any  of  The
Depository Trust Company ("DTC"),  Cedel or Euroclear. The Global  Securities
will be tradeable  as home market instruments  in both the European  and U.S.
domestic markets. Initial settlement and  all secondary trades will settle in
same-day funds.

     Secondary  market trading  between investors  holding Global  Securities
through  Cedel and  Euroclear  will  be  conducted in  the  ordinary  way  in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market trading  between investors  holding Global  Securities
through  DTC  will  be  conducted  according  to  the  rules  and  procedures
applicable to U.S. corporate debt obligations.

     Secondary  cross-market trading  between  Cedel  or  Euroclear  and  DTC
Participants    holding    Certificates    will     be    effected    on    a
delivery-against-payment basis  through the respective  Depositaries of Cedel
and Euroclear (in such capacity) and as DTC Participants.

     Non-U.S. holders  (as  described below)  of  Global Securities  will  be
subject  to   U.S.  withholding  taxes  unless  such   holders  meet  certain
requirements  and deliver  appropriate U.S.  tax documents to  the securities
clearing organizations or their participants.

INITIAL SETTLEMENT

     All Global Securities will be held in book-entry form by DTC in the name
of Cede  &  Co.  as  nominee  of DTC.  Investors'  interests  in  the  Global
Securities will be represented through financial institutions acting on their
behalf as direct  and indirect Participants  in DTC. As  a result, Cedel  and
Euroclear will hold  positions on behalf of their  participants through their
respective Depositaries, which  in turn will hold such  positions in accounts
as DTC Participants.

     Investors  electing to  hold their  Global  Securities through  DTC will
follow  the settlement practices applicable to conventional eurobonds, except
that  there  will  be no  temporary  global  security  and  no  "lock-up"  or
restricted  period.  Investor  securities custody  accounts will  be credited
with their holdings against payment in same-day funds on the settlement date.

     Investors  electing to  hold their  Global Securities  through Cedel  or
Euroclear  accounts will  follow  the  settlement  procedures  applicable  to
conventional  eurobonds,  except  that  there  will  be  no temporary  global
security and  no 'lock-up'  or restricted period.  Global Securities  will be
credited to  the securities custody  accounts on the settlement  date against
payment in same-day funds.

SECONDARY MARKET TRADING

     Since the purchaser determines the place of delivery, it is important to
establish at the  time of the trade  where both the purchaser's  and seller's
accounts are  located to ensure  that settlement can  be made on  the desired
value date.

     Trading between DTC Participants.   Secondary market trading between DTC
Participants  will  be  settled  using  the  procedures applicable  to  prior
mortgage loan asset backed certificates issues in same-day funds.

     Trading between Cedel  and/or Euroclear Participants.   Secondary market
trading between Cedel Participants or Euroclear  Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

     Trading  between DTC  seller and  Cedel  or Euroclear  purchaser.   When
Global Securities are to be transferred from the account of a DTC Participant
to  the account  of  a  Cedel Participant  or  a  Euroclear Participant,  the
purchaser  will send  instructions  to  Cedel or  Euroclear  through a  Cedel
Participant  or Euroclear  Participant at  least  one business  day prior  to
settlement. Cedel  or Euroclear will  instruct the respective  Depositary, as
the case  may be, to receive  the Global Securities  against payment. Payment
will include interest accrued on the Global Securities from and including the
last coupon payment  date  to and excluding the settlement date, on the basis
of the  actual number of days  in such accrual  period and a year  assumed to
consist  of 360  days. For transactions  settling on  the 31st of  the month,
payment will  include interest accrued to and excluding  the first day of the
following month. Payment  will then be made  by the respective  Depositary of
the  DTC Participant's  account against  delivery of  the Global  Securities.
After settlement has been completed, the Global Securities will be system and
by the clearing system, in accordance with its usual procedures, to the Cedel
Participant's  or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest  on the Global Securities  will accrue from, the  value date
(which would be the preceding day  when settlement occurred in New York).  If
settlement is  not  completed on  the intended  value date  (i.e., the  trade
fails), the Cedel  or Euroclear cash  debt will be  valued instead as of  the
actual settlement date.

     Cedel   Participants  and  Euroclear  Participants  will  need  to  make
available to the  respective clearing systems the funds  necessary to process
same-day  funds  settlement.  The  most  direct  means  of  doing  so  is  to
preposition funds for settlement, either from cash on hand or existing  lines
of  credit, as  they  would  for any  settlement  occurring within  Cedel  or
Euroclear. Under this approach, they may take on credit exposure to  Cedel or
Euroclear until the Global Securities are  credited to their accounts one day
later.

     As an alternative, if  Cedel or Euroclear has extended a  line of credit
to  them, Cedel  Participants  or  Euroclear Participants  can  elect not  to
preposition  funds and allow  that credit line  to be drawn  upon the finance
settlement.   Under   this  procedure,   Cedel   Participants  or   Euroclear
Participants purchasing Global  Securities would incur overdraft  charges for
one day, assuming they cleared the overdraft when the Global Securities  were
credited to their accounts. However,  interest on the Global Securities would
accrue from the value date. Therefore, in many cases the investment income on
the  Global Securities earned  during that  one-day period  may substantially
reduce or offset the amount  of such overdraft charges, although this  result
will depend on each Cedel Participant's or Euroclear Participant's particular
cost of funds.

     Since the settlement is taking place during New York business hours, DTC
Participants  can employ their usual procedures for sending Global Securities
to the respective  European Depositary for the benefit  of Cedel Participants
or  Euroclear Participants. The  sale proceeds will  be available to  the DTC
seller on the settlement date.  Thus, to the DTC Participants  a cross-market
transaction  will  settle  no  differently  than  a  trade  between  two  DTC
Participants.  

     Trading between Cedel  or Euroclear Seller  and DTC Purchaser.   Due  to
time zone  differences  in  their  favor, Cedel  Participants  and  Euroclear
Participants  may employ their customary procedures for transactions in which
Global Securities  are to be  transferred by the respective  clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to Cedel  or Euroclear through a Cedel  Participant or Euroclear
Participant  at least one  business day prior  to settlement. In  these cases
Cedel or Euroclear will  instruct the respective Depositary, as  appropriate,
to deliver  the Global  Securities to the  DTC Participant's  account against
payment. Payment will include interest  accrued on the Global Securities from
and including the last coupon payment to and excluding the settlement date on
the basis of  the actual number  of days  in such accrual  period and a  year
assumed to consist of 360 days.  For transactions settling on the 31st of the
month, payment will include interest accrued  to and excluding the first  day
of the following month. The payment will then be reflected in the  account of
the Cedel Participant or Euroclear Participant the following day, and receipt
of the  cash proceeds in  the Cedel Participant's or  Euroclear Participant's
account would be back-valued to the value date (which would be  the preceding
day, when settlement occurred in  New York). Should the Cedel  Participant or
Euroclear  Participant have  a line  of credit  with its  respective clearing
system  and  elect to  be  in debt  in anticipation  of  receipt of  the sale
proceeds in  its account,  the back-valuation  will extinguish any  overdraft
incurred  over that  one-day period. If  settlement is  not completed  on the
intended value date (i.e., the trade fails), receipt of the cash  proceeds in
the  Cedel Participant's or Euroclear  Participant's account would instead be
valued as of the actual settlement date.

     Finally,  day traders  that use  Cedel  or Euroclear  and that  purchase
Global Securities from DTC Participants for delivery to Cedel Participants or
Euroclear Participants should note that these trades would automatically fail
on  the  sale  side unless  affirmative  action  were taken.  At  least three
techniques should be readily available to eliminate this potential problem:

          (a)  borrowing through Cedel  or Euroclear for  one day (until  the
     purchase side of  the day trade is reflected in their Cedel or Euroclear
     accounts) in accordance with the clearing system's customary procedures;

          (b)  borrowing  the  Global  Securities  in  the U.S.  from  a  DTC
     Participant no  later than one day prior to settlement, which would give
     the Global Securities sufficient  time to be reflected in their Cedel or
     Euroclear account in order to settle the sale side of the trade; or

          (c)  staggering the  value dates for the buy  and sell sides of the
     trade so that the  value date for the purchase from  the DTC Participant
     is at  least one day prior to  the value date for the  sale to the Cedel
     Participant or Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

     A beneficial owner of Global Securities holding securities through Cedel
or Euroclear (or through DTC  if the holder has an address outside  the U.S.)
will  be subject to  the 30% U.S.  withholding tax that  generally applies to
payments of  interest (including original issue discount)  on registered debt
issued  by  U.S. Persons,  unless  (i) each  clearing  system, bank  or other
financial institution that holds customers' securities in the ordinary course
of  its  trade  or  business  in the  chain  of  intermediaries  between such
beneficial owner and  the U.S. entity required to withhold  tax complies with
applicable  certification requirements and  (ii) such beneficial  owner takes
one of the following steps to obtain an exemption or reduced tax rate:

     Exemption for non-U.S. Persons (Form  W-8).  Beneficial owners of Global
Securities that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed  Form W-8 (Certificate of Foreign Status).
If  the information  shown on Form W-8 changes, a new Form  W-8 must be filed
within 30 days of such change.

     Exemption for non-U.S.  Persons with effectively connected  income (Form
4224).  A  non-U.S. Person, including a  non-U.S. corporation or bank  with a
U.S. branch, for which the interest income  is effectively connected with its
conduct of a trade or business in  the United States, can obtain an exemption
from the withholding  tax by filing Form 4224  (Exemption from Withholding of
Tax on Income Effectively Connected with  the Conduct of a Trade or  Business
in the United States).

     Exemption or  reduced  rate  for  non-U.S. Persons  resident  in  treaty
countries (Form 1001).  Non-U.S. Persons that are Certificate Owners residing
in a  country that  has a tax  treaty with  the United  States can obtain  an
exemption or reduced  tax rate (depending on the treaty terms) by filing Form
1001  (Ownership,  Exemption  or  Reduced Rate  Certificate).  If  the treaty
provides only for  a reduced rate,  withholding tax will  be imposed at  that
rate unless the filer alternatively files Form W-8. Form 1001 may be filed by
the Certificate Owners or his agent.

     Exemption  for  U.S. Persons  (Form W-9).    U.S. Persons  can  obtain a
complete  exemption from  the withholding  tax  by filing  Form W-9  (Payer's
Request for Taxpayer Identification Number and Certification).

     U.S. Federal Income Tax Reporting Procedure.  The Certificate Owner of a
Global Security or,  in the case  of a Form  1001 or a  Form 4224 filer,  his
agent, files by submitting the appropriate form to the person through whom it
holds (the clearing  agency, in the case  of persons holding directly  on the
books of the clearing agency). Form W-8 and Form 1001 are effective for three
calendar years and Form 4224 is effective for one calendar year.

     The term "U.S.  Person" means (i)  a citizen or  resident of the  United
States,  (ii)  a  corporation,  partnership  or other  entity  treated  as  a
corporation  or partnership  for United  States  federal income  tax purposes
organized in or under  the laws of the United States or  any state thereof or
the District of Columbia or (iii) an estate the income of which is includible
in gross income for United States tax purposes, regardless of its  source, or
(iv) 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 persons  have authority  to control all  substantial decisions  of the
trust. This summary does not deal with all aspects of U.S. Federal income tax
withholding that may be relevant to foreign holders of the Global Securities.
Investors are  advised to  consult their  own tax  advisors for specific  tax
advice concerning their holding and disposing of the Global Securities.


============================================================================


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

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

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

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

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

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

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

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

   THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN, AND
    THE NOTES OF A GIVEN SERIES REPRESENT OBLIGATIONS OF, THE RELATED TRUST 
       FUND ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE 
         DEPOSITOR, ANY SELLER OR ANY AFFILIATES THEREOF, EXCEPT TO THE 
                              EXTENT DESCRIBED
                                  
 IN THE RELATED PROSPECTUS SUPPLEMENT.   NEITHER THE SECURITIES NOR THE LOANS
  ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY, EXCEPT TO THE EXTENT 
   DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT. THESE SECURITIES HAVE NOT 
     BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION 
          OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND 
             EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION 
                  PASSED UPON THE ACCURACY OR ADEQUACY OF THIS 
                      PROSPECTUS OR THE RELATED PROSPECTUS
                       SUPPLEMENT.  ANY REPRESENTATION TO 
                       THE CONTRARY IS ACRIMINAL OFFENSE.


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


                       GREENWICH CAPITAL MARKETS, INC.



March 17, 1998

    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   interestsin   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  ag-
                         gregate 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
  Considerations         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 Considerations".

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 20%  (by principal balance) of the Trust Fund Assets for any
particular Series  of Securities will be delinquent by  their terms as of the
related Cut-off Date.

OTHER CONSIDERATIONS

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

- --------------------
    /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 proceeds of the Closed-
End Loans may have been applied to the purchase of the related Property.

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

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

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

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

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

EQUITABLE LIMITATIONS ON REMEDIES

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

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

THE TITLE I PROGRAM

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

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

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

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

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

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

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

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

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

    FHA Insurance Coverage.   Under the Title I Program, the  FHA establishes
an insurance coverage reserve account for each lender which  has been granted
a Title  I contract of insurance.   The amount of insurance  coverage in this
account is a  maximum of 10% of the amount disbursed, advanced or expended by
the lender  in originating or  purchasing eligible loans registered  with the
FHA for Title  I insurance,  with certain  adjustments.  The  balance in  the
insurance coverage reserve account is  the maximum amount of insurance claims
the FHA is required to pay to the Title I lender.  Loans  to be insured under
the  Title I  Program will  be registered  for insurance by  the FHA  and the
insurance  coverage  attributable to  such  loans  will  be included  in  the
insurance coverage reserve account for  the originating or purchasing  lender
following  the receipt and acknowledgment by the  FHA of a loan report on the
prescribed form pursuant  to the Title I regulations.  For each eligible loan
reported  and  acknowledged  for  insurance,  the  FHA  charges  a  fee  (the
"Premium").  For loans having a maturity of  25 months or less, the FHA bills
the lender for the entire Premium in an amount equal to the  product of 0.50%
of the original  loan amount and the  loan term.  For home  improvement loans
with a maturity greater than 25 months, each  year that a loan is outstanding
the FHA bills the  lender for a Premium  in an amount  equal to 0.50% of  the
original loan amount.  If a loan is prepaid during the year, the FHA will not
refund or abate the Premium paid for such year.

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

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

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

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

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

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

    The Secretary of HUD  may deny a claim for insurance in whole  or in part
for any violations of the regulations governing the Title I Program; however,
the  Secretary  of HUD  may  waive  such  violations if  it  determines  that
enforcement of  the regulations would impose an injustice upon a lender which
has substantially complied with the regulations in good faith.

OTHER LEGAL CONSIDERATIONS

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

              CERTAIN MATERIAL FEDERAL INCOME TAX CONSIDERATIONS

GENERAL

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

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

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

    As used herein,  the term "U.S.  Person" means a  citizen or resident  of
the  United States,  a corporation,  partnership or  other entity  created or
organized  in  or  under the  laws  of  the United  States  or  any political
subdivision thereof (other than a partnership that is not treated as a United
States  person under  any applicable  Treasury regulations), an  estate whose
income is  subject to  U.S. federal income  tax regardless  of its  source of
income, or a  trust if a court within  the United States is  able to exercise
primary supervision of the authority  to control all substantial decisions of
the trust.  Notwithstanding the preceding sentence, to the extent provided in
regulations, certain  trusts in existence  on August 20, 1996  and treated as
United States Persons prior to such date that elect to continue to be treated
as United States persons shall be considered U.S. Persons as well.

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)(4)(A)  and interest  on  Securities will  be  considered "interest  on
obligations secured  by mortgages on  real property  or on interests  in real
property" within the meaning of Code section 856(c)(3)(B).

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

    Tax  Counsel is  of the  opinion that  Debt Securities  that are Compound
Interest Securities will, and certain of the other Debt  Securities issued at
a discount  may,  be issued  with  "original issue  discount"  ("OID").   The
following discussion is  based in part on  the rules governing OID  which are
set forth  in Sections  1271-1275 of  the Code  and the Treasury  regulations
issued  thereunder on February 2, 1994, as amended on June 11, 1996 (the "OID
Regulations").  A holder should  be aware, however, that the OID  Regulations
do  not adequately address certain  issues relevant to prepayable securities,
such as the Debt Securities.

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

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

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

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

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

    The  Internal  Revenue  Services  (the  "IRS")  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 application of recently finalized regulations under
Section 171 issued December 30, 1997.

    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)(5)(B), and  income with respect to the Securities will be
considered "interest on obligations secured  by mortgages on real property or
on  interests  in   real  property"  within  the  meaning   of  Code  Section
856(c)(3)(B) (assuming,  for both purposes, that at  least 95% of the REMIC's
assets  are qualifying  assets).   If  less than  95% of  the  REMIC's assets
consist of assets described in clause (i) or (ii) above, then a Security will
qualify  for  the  tax treatment  described  in  clause (i)  or  (ii)  in the
proportion that such REMIC assets are qualifying assets.

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

    Mark  to  Market Rules.    Prospective  purchasers of  a  REMIC  Residual
Interest Security should be aware that the IRS recently finalized regulations
(the  "Mark-to-Market Regulations")  which  provide  that  a  REMIC  Residual
Interest Security acquired after January 3, 1995 cannot be  marked-to-market.
Prospective purchasers of a  REMIC Residual Interest Security should  consult
their tax advisors regarding  the possible application of the  Mark to Market
Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

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

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

    Character  as Qualifying  Loans.   In  the case  of Stripped  Securities,
there is no specific legal authority existing regarding whether the character
of the Securities, for federal income  tax purposes, will be the same  as the
Loans.   The IRS  could take  the position that  the Loans  character is  not
carried  over  to  the  Securities  in  such  circumstances.     Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "real estate assets" within the
meaning  of  Section 856(c)(5)(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 such gain will generally be
capital gain  or loss, assuming that the Security is  held as a capital asset
and will generally be long-term capital gain or loss if the holding period of
the  security is  one year or  more.   The Taxpayer  Relief Act of  1997 (the
"Act") reduces  the maximum  rates on long-term  capital gains  recognized on
capital assets held by individual taxpayers for more than  eighteen months as
of the date  of disposition (and  would further reduce  the maximum rates  on
such gains in the year  2001 and thereafter for certain  individual taxpayers
who meet specified conditions).   The capital gains  rate for capital  assets
held  by individual  taxpayers  for more  than twelve  months  but less  than
eighteen months  was not changed by the Act  ("Mid-Term Rate").  The Act does
not change  the capital gain  rates for corporations.   Prospective investors
should consult their own tax advisors concerning these tax law changes.

    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.  

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.

NEW WITHHOLDING REGULATIONS

    On October 6,  1997, the Treasury Department issued new  regulations (the
"New  Regulations")  which  make certain  modifications  to  the withholding,
backup withholding and information reporting  rules described above.  The New
Regulations attempt to  unify certification requirements and  modify reliance
standards.  The New Regulations will generally be effective for payments made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to consult  their own  tax  advisors regarding  the New
Regulations.

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

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

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

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

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

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

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

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

    Foreign Holders.  In the  opinion of Tax Counsel, interest payments  made
(or accrued) to a Noteholder who is a nonresident alien,  foreign corporation
or  other non-United  States person  (a "foreign  person") generally  will be
considered "portfolio interest", and generally  will not be subject to United
States  federal income  tax  and  withholding tax,  if  the  interest is  not
effectively connected with  the conduct  of a  trade or  business within  the
United  States  by the  foreign  person and  the  foreign person  (i)  is not
actually  or constructively a  "10 percent shareholder"  of the Trust  or the
Seller  (including a  holder of  10% of  the  outstanding Certificates)  or a
"controlled  foreign corporation"  with respect  to  which the  Trust or  the
Seller is a "related person" within the meaning of the Code and (ii) provides
the Owner Trustee or other person who is otherwise required to  withhold U.S.
tax with respect to the Notes with an appropriate statement (on Form W-8 or a
similar  form),  signed  under  penalties of  perjury,  certifying  that  the
beneficial owner of  the Note is a  foreign person and providing  the foreign
person's name and  address.  If a Note is held  through a securities clearing
organization or  certain other  financial institutions,  the organization  or
institution  may provide  the relevant  signed statement  to the  withholding
agent; in that case,  however, the 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  treated as  a publicly  traded partnership that  would not  be
taxable  as a  corporation because  it would  meet certain  qualifying income
tests.   Nonetheless, treatment  of the Notes  as equity interests  in such a
publicly traded partnership  could have adverse  tax consequences to  certain
holders.   For  example,  income to  certain  tax-exempt entities  (including
pension  funds)  would be  "unrelated  business  taxable income",  income  to
foreign holders generally  would be subject to  U.S. tax and U.S.  tax return
filing and withholding requirements, and individual holders might  be subject
to certain limitations  on their ability to  deduct their share of  the Trust
Fund's expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

    Section 708 Termination.   Pursuant to final Treasury  regulations issued
May 9, 1997 under  section 708 of the Code a sale or  exchange of 500 percent
or more of the capital and profits in the issuer entity within a 12-month tax
period would cause  a deemed contribution of assets of the issuer entity (the
"old partnership") to  a new partnership (the "new  partnership") in exchange
for  interest in  the  new  partnership.   Such  interests  would  be  deemed
distributed to  the partners of  the old partnership in  liquidation thereof,
which would not constitute a sale or exchange.

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

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

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

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

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

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

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

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

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

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

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

    Backup Withholding.   Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures,  unless the  holder is an  exempt recipient  under
applicable provisions of the Code.  The New Regulations described herein make
certain modifications  to the  backup withholding  and information  reporting
rules.  The  New Regulations will  generally be  effective for payments  made
after December  31, 1998, subject  to certain transition rules.   Prospective
investors  are urged  to consult  their  own tax  advisors regarding  the New
Regulations.

                               FASIT SECURITIES

    General.   The  FASIT provisions  of the Code  were enacted  by the Small
Business Job  Protection Act  of 1996  and  create a  new elective  statutory
vehicle  for the  issuance of  mortgage-backed  and asset-backed  securities.
Although the  FASIT provisions of the  Code became effective on  September 1,
1997,  no Treasury  regulations  or other  administrative  guidance has  been
issued with  respect to those  provisions.  Accordingly,  definitive guidance
cannot be provided with respect to many aspects of the tax treatment of FASIT
Securityholders.   Investors  also  should note  that  the FASIT  discussions
contained  herein  constitutes only  a  summary  of  the federal  income  tax
consequences to holders of FASIT Securities.   With respect to each Series of
FASIT Securities, the  related Prospectus Supplement will  provide a detailed
discussion regarding the federal income tax consequences  associated with the
particular transaction.

    FASIT Securities will  be classified as either FASIT  Regular Securities,
which generally will be  treated as debt for federal income  tax purposes, or
FASIT Ownership Securities, which generally are not treated as  debt for such
purposes, but rather as representing rights and responsibilities with respect
to  the  taxable  income or  loss  of  the related  Series.    The Prospectus
Supplement for each Series  of Securities will indicate  whether one or  more
FASIT  elections will be  made for that  Series and which  Securities of such
Series will be designated  as Regular Securities, and which, if  any, will be
designated as Ownership Securities.

    Qualification as  a FASIT.  The Trust Fund underlying a Series (or one or
more designated pools  of assets held in  the Trust Fund) will  qualify under
the  Code as  a FASIT in  which the  FASIT Regular  Securities and  the FASIT
Ownership   Securities  will  constitute  the  "regular  interests"  and  the
"ownership interests,"  respectively, if (i)  a FASIT election is  in effect,
(ii) certain tests concerning (A)  the composition of the FASIT's  assets and
(B) the nature  of the Securityholders' interest  in the FASIT  are met on  a
continuing  basis, and  (iii) the Trust  Fund is  not a regulated  company as
defined in Section 851(a) of the Code.

    Asset Composition.  In order for a Trust Fund (on one or more  designated
pools of  assets held  by a  Trust Fund)  to be  eligible  for FASIT  status,
substantially all of  the assets of the  Trust Fund (or the  designated pool)
must  consist of  "permitted  assets" as  of  the close  of  the third  month
beginning after  the closing date  and at  all times  thereafter (the  "FASIT
Qualification Test").  Permitted assets include (i) cash or cash equivalents,
(ii) debt  instruments with fixed terms  that would qualify  as REMIC regular
interests  if issued  by a  REMIC  (generally, instruments  that provide  for
interest  at a  fixed  rate,  a qualifying  variable  rate,  or a  qualifying
interest-only  ("IO") type  rate, (iii)  foreclosure  property, (iv)  certain
hedging instruments (generally,  interest and currency rate swaps  and credit
enhancement contracts)  that are  reasonably required  to guarantee or  hedge
against  the  FASIT's  risks  associated  with being  the  obligor  on  FASIT
interests, (v)  contract  rights to  acquire qualifying  debt instruments  or
qualifying hedging instruments, (vi) FASIT regular interests, and (vii) REMIC
regular  interests.   Permitted assets  do not  include any  debt instruments
issued by  the holder  of the  FASIT's ownership  interest or  by any  person
related to such holder.

    Interests in a  FASIT.  In addition to the  foregoing asset qualification
requirements, the interests  in a FASIT also must  meet certain requirements.
All of  the interests in a FASIT must belong to either of the following:  (i)
one or more classes of regular interests or (ii) a single class of  ownership
interest that  is held by a fully taxable  domestic corporation.  In the case
of Series  that include  FASIT Ownership  Securities, the  ownership interest
will be represented by the FASIT Ownership Securities.

    A  FASIT interest generally qualifies as a  regular interest if (i) it is
designated as a  regular interest, (ii) it  has a stated maturity  no greater
than thirty  years, (iii)  it entitles  its holder  to a specified  principal
amount,  (iv) the issue  price of  the interest does  not exceed  125% of its
stated principal amount,  (v) the yield to  maturity of the interest  is less
than  the applicable Treasury rate published by the  IRS plus 5%, and (vi) if
it pays interest,  such interest is payable  at either (a) a fixed  rate with
respect to the principal amount of the regular interest or (b)  a permissible
variable rate  with respect to  such principal amount.   Permissible variable
rates for  FASIT regular interests  are the same  as those for  REMIC regular
interest (i.e., certain qualified floating rates and weighted average rates).
See "Certain  Material Federal  Income Tax  Considerations--Taxation of  Debt
Securities--Variable Rate Debt Securities."

    If a FASIT  Security fails to  meet one or  more of the  requirements set
out in  clauses  (iii), (iv)  or (v)  above, but  otherwise  meets the  above
requirements, it may still  qualify as a type of regular interest  known as a
"High-Yield Interest."   In addition, if a  FASIT Security fails to  meet the
requirements  of  clause (vi),  but  the  interest  payable on  the  Security
consists of a specified portion of  the interest payments on permitted assets
and that portion does  not vary over the  life of the Security,  the Security
also will  qualify as a  High-Yield Interest.   A High-Yield Interest  may be
held only by domestic corporations that are fully subject to corporate income
tax ("Eligible  Corporations"), other  FASITs and  dealers in securities  who
acquire  such  interests  as  inventory,  rather than  for  investment.    In
addition, holders  of  High-Yield Interests  are  subject to  limitations  on
offset of income derived from  such interest.  See "Certain Material  Federal
Income Tax Considerations--FASIT  Securities--Tax Treatment of  FASIT Regular
Securities--Treatment of High-Yield Interests."

    Consequences of Disqualification.  If a  Series of FASIT Securities fails
to comply  with one  or more  of the  Code's ongoing  requirements for  FASIT
status during any taxable  year, the Code provides that its  FASIT status may
be lost for that year and thereafter.  If FASIT status is lost, the treatment
of the former FASIT and the interests therein for federal income tax purposes
is uncertain.   The former FASIT might  be treated as  a grantor trust, as  a
separate association taxed  as a corporation, or as a partnership.  The FASIT
Regular Securities  could be treated  as debt instruments for  federal income
tax  purposes  or as  equity  interests.   Although  the Code  authorizes the
Treasury to issue regulations that address situations where a failure to meet
the requirements  for FASIT  status occurs inadvertently  and in  good faith,
such  regulations   have  not  yet  been   issued.    It  is   possible  that
disqualification  relief  might be  accompanied  by  sanctions, such  as  the
imposition of a corporate tax on all or a portion of the FASIT's income for a
period of time in which the requirements for FASIT status are not satisfied.

    Tax Treatment of FASIT Regular Securities.   Payments received by holders
of  FASIT  Regular Securities  generally  should  be  accorded the  same  tax
treatment under the Code as payments received on other taxable corporate debt
instruments and  on REMIC Regular Securities.   As in the case  of holders of
REMIC Regular  Securities, holders  of FASIT  Regular Securities  must report
income from  such Securities under an  accrual method of accounting,  even if
they otherwise  would have used  the case receipts and  disbursements method.
Except in  the case of  FASIT Regular Securities  issued with  original issue
discount  or acquired  with  market  discount or  premium,  interest paid  or
accrued  on a  FASIT Regular Security  generally will be  treated as ordinary
income to the Securityholder and a principal payment on such Security will be
treated as a return of capital to the extent that the  Securityholder's basis
is allocable to that payment.  FASIT Regular  Securities issued with original
issue discount  or acquired  with market discount  or premium  generally will
treat interest and principal  payments on such Securities in  the same manner
described for REMIC Regular Securities.  See "Certain Material Federal Income
Tax Considerations--Taxation of Debt Securities," "--Market Discount," and "-
- -Premium" above.    High-Yield Securities may  be held only by  fully taxable
domestic corporations, other FASITs, and certain securities dealers.  Holders
of High-Yield Securities  are subject to limitations on  their ability to use
current losses  or net operating  loss carryforwards or carrybacks  to offset
any income derived from those Securities.

    If a  FASIT Regular  Security is  sold or  exchanged, the  Securityholder
generally will recognize gain  or loss upon the sale in  the manner described
above for REMIC Regular Securities.  See "Certain Material Federal Income Tax
Considerations--Sale or Exchange."  In  addition, if a FASIT Regular Security
becomes  wholly   or  partially  worthless   as  a  result  of   Default  and
Delinquencies of the underlying Assets, the holder of such Security should be
allowed to deduct  the loss sustained (or  alternatively be able to  report a
lesser  amount  of  income).    See  "Certain  Material  Federal  Income  Tax
Considerations--Taxation  of   Debt  Instruments--Effects   of  Default   and
Delinquencies."

    FASIT Regular  Securities held  by a  REIT will  qualify as  "real estate
assets" within the meaning of section 856(c)(5) of the Code, and  interest on
such  Securities will  be considered  Qualifying  REIT Interest  to the  same
extent  that  REMIC  Securities  would  be  so  considered.    FASIT  Regular
Securities held  by a Thrift  Institution taxed  as a "domestic  building and
loan  association"  will  represent qualifying  assets  for  purposes of  the
qualification requirements set forth in  Code Section 7701(a)(19) to the same
extent that REMIC  Securities would be so considered.   See "Certain Material
Federal Income  Tax  Considerations--Taxation of  Debt Securities--Status  as
Real  Property  Loans."   In addition,  FASIT  Regular Securities  held  by a
financial  institution to  which  Section 585  of the  Code  applies will  be
treated as evidences of indebtedness for purposes of Section 582(c)(1) of the
Code.   FASIT  Securities will  not  qualify as  "Government Securities"  for
either REIT or RIC qualification purposes.

    Treatment of  High-Yield Interests.  High-Yield  Interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability of  such holders to  offset income derived from  their FASIT Security
with losses.  High-Yield Interests may be held only by Eligible  Corporations
other  FASITs,  and dealers  in  securities  who  acquire such  interests  as
inventory.   If  a securities  dealer  (other than  an Eligible  Corporation)
initially acquires  a High-Yield Interest  as inventory, but later  begins to
hold it  for investment, the dealer will be subject to an excise tax equal to
the income from  the High-Yield Interest multiplied by  the highest corporate
income  tax  rate.    In  addition,  transfers  of  High-Yield  Interests  to
disqualified holders will be disregarded for federal income tax purposes, and
the  transferor  still will  be  treated  as  the  holder of  the  High-Yield
Interest.

    The  holder of a High-Yield Interest may not use non-FASIT current losses
or  net operating  loss  carryforwards  or carrybacks  to  offset any  income
derived from the  High-Yield Interest, for either regular  Federal income tax
purposes or  for alternative minimum  tax purposes.   In addition,  the FASIT
provisions contain  an anti-abuse rule  that imposes corporate income  tax on
income derived  from a FASIT Regular Security that  is held by a pass-through
entity  (other than  another FASIT)  that  issues debt  or equity  securities
backed by the FASIT Regular Security and that have the same features as High-
Yield Interests.

    Tax Treatment of FASIT Ownership Securities.   A FASIT Ownership Security
represents the residual equity interest in a FASIT.  As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit
of a FASIT.  In general, the character of the income to the holder of a FASIT
Ownership Interest will be  the same as the  character of such income  of the
FASIT, except  that any tax-exempt interest income  taken into account by the
holder of  a FASIT  Ownership Interest  is treated  as ordinary  income.   In
determining that  taxable income,  the holder of  a FASIT  Ownership Security
must  determine  the amount  of  interest,  original issue  discount,  market
discount and premium  recognized with respect to  the FASIT's assets and  the
FASIT Regular  Securities issued by  the FASIT according to  a constant yield
methodology and under an accrual method of accounting.  In addition,  holders
of FASIT  Ownership Securities are subject  to the same  limitations on their
ability to use losses to offset  income from their FASIT Security as  are the
holders of  High-Yield Interests.   See "Certain Material Federal  Income Tax
Considerations--Treatment of High-Yield Interests."

    Rules  similar  to the  wash  sale  rules applicable  to  REMIC  Residual
Securities also  will  apply to  FASIT  Ownership Securities.    Accordingly,
losses  on dispositions  of  a  FASIT Ownership  Security  generally will  be
disallowed  where, within  six months  before or  after the  disposition, the
seller of  such Security acquires  any other FASIT Ownership  Security or, in
the  case  of a  FASIT holding  mortgage  assets, any  interest in  a Taxable
Mortgage Pool that is economically  comparable to a FASIT Ownership Security.
In addition, if any  security that is sold or  contributed to a FASIT by  the
holder of the related FASIT Ownership  Security was required to be marked-to-
market under Code  section 475 by such holder, then section 475 will continue
to apply to such securities, except that the amount realized under  the mark-
to-market rules will be a greater of  the securities' value under present law
or the securities' value after  applying special valuation rules contained in
the FASIT provisions.   Those special valuation rules  generally require that
the  value  of  debt  instruments  that  are not  traded  on  an  established
securities  market be  determined by  calculating  the present  value of  the
reasonably expected  payments under the  instrument using a discount  rate of
120% of the applicable Federal rate, compounded semiannually.

    The holder of a  FASIT Ownership Security will be subject to  a tax equal
to  100%  of  the  net income  derived  by  the  FASIT  from any  "prohibited
transactions."   Prohibited  transactions include  (i) the receipt  of income
derived from assets that are  not permitted assets, (ii) certain dispositions
of permitted assets,  (iii) the receipt of  any income derived from  any loan
originated by  a FASIT,  and (iv)  in certain  cases, the  receipt of  income
representing a  servicing fee or other compensation.   Any Series for which a
FASIT  election is  made  generally will  be  structured  in order  to  avoid
application of the prohibited transaction tax.

    Backup Withholding, Reporting  and Tax Administration.   Holders of FASIT
Securities will be  subject to backup withholding to the  same extent holders
of REMIC Securities would be  subject.  See "Certain Material Federal  Income
Tax  Considerations--Miscellaneous  Tax  Aspects--Backup  Withholding."   For
purposes  of reporting  and tax  administration, holders  of record  of FASIT
Securities generally  will be treated in the same  manner as holders of REMIC
Securities.

DUE  TO  THE  COMPLEXITY  OF  THE  FEDERAL  INCOME  TAX RULES  APPLICABLE  TO
SECURITYHOLDERS AND THE CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT  TO
MANY ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS  REGARDING THE  TAX  TREATMENT OF  THE  ACQUISITION, OWNERSHIP,  AND
DISPOSITION OF THE SECURITIES.

                           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.

    On  July 21, 1997, the DOL published in the Federal Register an amendment
to the Exemption  which extends exemptive  relief to certain  mortgage-backed
and  asset-backed  securities  transactions  using  pre-funding  accounts for
trusts issuing  pass-through certificates.   The  amendment generally  allows
mortgage loans (the "Obligations") supporting payments to certificateholders,
and  having a value  equal to no  more than twenty-five  percent (25%) of the
total principal amount of the certificates being offered by the trust,  to be
transferred to the trust  within a 90-day or three-month period following the
closing  date ("Pre-Funding  Period"),  instead of  requiring  that all  such
Obligations  be either  identified or  transferred on  or before  the closing
date.  The relief is available when the following conditions are met:

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

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

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

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

        (5)  Either:

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

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

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

        (7)  Amounts   transferred   to   any   pre-funding   account   and/or
    capitalized  interest account used in connection with the pre-funding may
    be invested  only in  investments which  are permitted  by the  Exemption
    Rating Agencies rating the certificates and must:

             (i) be direct obligations of, or obligations fully guaranteed as
        to timely payment of principal and interest by, the  United States or
        any   agency  or   instrumentality   thereof  (provided   that   such
        obligations are backed  by the full  faith and  credit of the  United
        States); or

             (ii)    have been rated  (or the obligor has  been rated) in one
        or the  three  highest  generic  rating categories  by  an  Exemption
        Rating Agency ("Permitted Investments").

        (8)  The related prospectus or prospectus supplement must describe:

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

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

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

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

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

                               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>
<TABLE>
<CAPTION>
<S>						      <C>
NO  DEALER,  SALESMAN  OR  OTHER  PERSON  HAS BEEN    OCWEN MORTGAGE LOAN ASSET BACKED CERTIFICATES,
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY                        SERIES
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS                       1998-OFS1
SUPPLEMENT  OR THE  PROSPECTUS  AND,  IF GIVEN  OR
MADE, SUCH INFORMATION  OR REPRESENTATION MUST NOT
BE  RELIED UPON AS  HAVING BEEN AUTHORIZED  BY THE
DEPOSITOR  OR THE  UNDERWRITER.   THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS DO NOT CONSTITUTE AN
OFFER  OF ANY SECURITIES OTHER THAN THOSE TO WHICH
THEY RELATE OR AN OFFER TO SELL, OR A SOLICITATION                 $125,489,000 CLASS A
OF  AN  OFFER  TO  BUY,  TO  ANY  PERSON  IN   ANY              VARIABLE PASS-THROUGH RATE
JURISDICTION WHERE SUCH  AN OFFER OR  SOLICITATION
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY                 $13,719,000 CLASS M-1
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY              VARIABLE PASS-THROUGH RATE
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF  ANY
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                         $11,701,000 CLASS M-2
                                                                VARIABLE PASS-THROUGH RATE
       ------------------------------------
                 TABLE OF CONTENTS
                                                                    $10,491,329 CLASS B
                                                                VARIABLE PASS-THROUGH RATE
                                              PAGE

               PROSPECTUS SUPPLEMENT

Incorporation of Certain Documents by Reference iv
Summary of Terms  . . . . . . . . . . . . . .  S-1
Risk Factors  . . . . . . . . . . . . . . . . S-10          FINANCIAL ASSET SECURITIES CORP.
The Mortgage Pool . . . . . . . . . . . . . . S-15                     (DEPOSITOR)
Underwriting Standards  . . . . . . . . . . . S-27
The Master Servicer . . . . . . . . . . . . . S-31              ---------------------------
The Pooling and Servicing Agreement . . . . . S-33
Description of the Certificates . . . . . . . S-38                 PROSPECTUS SUPPLEMENT
Yield, Prepayment and Maturity Considerations S-50
Use of Proceeds . . . . . . . . . . . . . . . S-59              ---------------------------
Certain Material Federal Income Tax 
Consequences. . . . . . . . . . . . . . . . . S-59
State Taxes . . . . . . . . . . . . . . . . . S-61           (GREENWICH CAPITAL MARKETS, INC.)
ERISA Considerations  . . . . . . . . . . . . S-62
Legal Investment Considerations . . . . . . . S-64                        IN LOGO
Method of Distribution  . . . . . . . . . . . S-64
Legal Matters . . . . . . . . . . . . . . . . S-65
Ratings . . . . . . . . . . . . . . . . . . . S-65
Index of Defined Terms  . . . . . . . . . . . S-67
                                             
                    PROSPECTUS
                                             
Prospectus Supplement or Current Report 
  on Form 8-K . . . . . . . . . . . . . . .  2                   ---------------------------
Incorporation of Certain Information 
  by Reference. . . . . . . . . . . . . . .  2
Available Information . . . . . . . . . . .  2
Reports to Securitholders . . . . . . . . .  3                         March 17, 1998
Summary to Terms. . . . . . . . . . . . . .  4 
Risk Factors. . . . . . . . . . . . . . . . 11     
The Trust fund. . . . . . . . . . . . . . . 16    
Use of Proceeds . . . . . . . . . . . . . . 22
The Depositor . . . . . . . . . . . . . . . 22 
Loan Program. . . . . . . . . . . . . . . . 22   
Description of the Securities . . . . . . . 24
Credit Enhancement. . . . . . . . . . . . . 34  
Yield and Prepayment Considerations . . . . 40
The Agreements. . . . . . . . . . . . . . . 42
Certain Legal Aspects of the Loans. . . . . 55
Certain Material Federal Income Tax 
  Considerations. . . . . . . . . . . . . . 67
Fasit Securities. . . . . . . . . . . . . . 87
State Tax Considerations. . . . . . . . . . 90 
ERISA Considerations. . . . . . . . . . . . 90   
Legal Investment. . . . . . . . . . . . . . 94
Method of Distribution. . . . . . . . . . . 95
Legal Matters . . . . . . . . . . . . . . . 96
Financial Information . . . . . . . . . . . 96
Rating. . . . . . . . . . . . . . . . . . . 96

</TABLE>  




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission