FINANCIAL ASSET SECURITIES CORP
S-3, 1998-01-12
ASSET-BACKED SECURITIES
Previous: MSC INDUSTRIAL DIRECT CO INC, 10-Q, 1998-01-12
Next: MUNICIPAL MORTGAGE & EQUITY LLC, SC 13E4/A, 1998-01-12





   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 12, 1997
                                             REGISTRATION NO. 333-______     
- --------------------------------------------------------------------------
==========================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                   FORM S-3
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                              -----------------

                       FINANCIAL ASSET SECURITIES CORP.
            (Exact name of registrant as specified in its charter)
                  Delaware                           13-3172275              
      (STATE OR OTHER JURISDICTION       (I.R.S. EMPLOYER IDENTIFICATION NO.)
      OF INCORPORATION OR ORGANIZATION)
                              -----------------
                              600 STEAMBOAT ROAD
                         GREENWICH, CONNECTICUT 06830
                                (203) 625-2700
   (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                 OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                              -----------------
                               JOHN C. ANDERSON
                       FINANCIAL ASSET SECURITIES CORP.
                              600 STEAMBOAT ROAD
                         GREENWICH, CONNECTICUT 06830
                                (203) 625-5673
   (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA
                         CODE, OF AGENT FOR SERVICE)

                              -----------------
                               WITH A COPY TO:

     PAUL D. STEVELMAN, ESQ.                             STEPHEN B. ESKO, ESQ.
 FINANCIAL ASSET SECURITIES CORP.                            BROWN & WOOD LLP
       600 STEAMBOAT ROAD                               ONE WORLD TRADE CENTER
   GREENWICH, CONNECTICUT 06830                        NEW YORK, NEW YORK 10048

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

       APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
     From time to time on or after the effective date of the registration
statement, as determined by market conditions.

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

     IF THE ONLY SECURITIES BEING  REGISTERED ON THIS FORM ARE  BEING OFFERED
PURSUANT TO  DIVIDEND  OR  INTEREST  REINVESTMENT  PLANS,  PLEASE  CHECK  THE
FOLLOWING BOX. / /
     IF ANY OF THE SECURITIES BEING REGISTERED ON THIS FORM ARE TO BE OFFERED
ON A DELAYED  OR CONTINUOUS BASIS PURSUANT  TO RULE 415 UNDER  THE SECURITIES
ACT OF 1933, PLEASE CHECK THE FOLLOWING BOX. /X/
     IF THIS FORM IS FILED TO REGISTER ADDITIONAL SECURITIES FOR AN  OFFERING
PURSUANT TO RULE 462(B) UNDER THE SECURITIES  ACT, PLEASE CHECK THE FOLLOWING
BOX AND LIST  THE SECURITIES ACT REGISTRATION STATEMENT NUMBER OF THE EARLIER
EFFECTIVE REGISTRATION STATEMENT FOR THE SAME OFFERING./ /____________
     IF THIS FORM IS A POST-EFFECTIVE AMENDMENT FILED PURSUANT TO RULE 462(C)
UNDER THE SECURITIES ACT, CHECK THE FOLLOWING BOX AND LIST THE SECURITIES ACT
REGISTRATION STATEMENT NUMBER OF THE EARLIER EFFECTIVE REGISTRATION STATEMENT
FOR THE SAME OFFERING./ /____________
     IF DELIVERY  OF THE PROSPECTUS IS  EXPECTED TO BE MADE  PURSUANT TO RULE
434, PLEASE CHECK THE FOLLOWING BOX./ /

                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                          Proposed        Proposed
                                           Amount         Maximum          Maximum        Amount of
        Title of Each Class of             to be       Offering Price     Aggregate     Registration
     Securities to Be Registered         Registered      Per Unit*     Offering Price*       Fee
<S>                                    <C>                 <C>        <C>                <C>
Asset Backed Securities . . . . . . .   $1,000,000,000      100%       $1,000,000,000     $295,000

</TABLE>
     *  Estimated for the purpose of calculating the registration fee.

     The Registrant hereby amends this Registration Statement on such date or
dates as may be  necessary to delay its  effective date until the  Registrant
shall  file  a   further  amendment  which  specifically   states  that  this
Registration Statement  shall thereafter become effective  in accordance with
Section  8(a)  of the  Securities  Act of  1933,  or  until the  Registration
Statement  shall become  effective on  such  date as  the Commission,  acting
pursuant to said Section 8(a), may determine.

     Pursuant to Rule  429 of the Securities and  Exchange Commission's Rules
and  Regulations under the Securities Act of 1933, as amended, the Prospectus
and  Prospectus  Supplement  contained in  this  Registration  Statement also
relates to  Registrant's registration  statement No. 333-29381  as previously
filed by the Registrant on Form S-3.
==========================================================================




   Information contained  herein is  subject to completion  or amendment.   A
registration statement relating to these  securities has been filed with  the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to  buy  be accepted  prior  to the  time the  registration  statement
becomes effective.  This prospectus shall not constitute an offer to  sell or
the solicitation  of an offer  to buy nor  shall there be  any sale  of these
securities in  any State in which  such offer, solicitation or  sale would be
unlawful prior to registration or  qualification under the securities laws of
any such State.
    


                 SUBJECT TO COMPLETION, DATED JANUARY 12, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 1997)

                       FINANCIAL ASSET SECURITIES CORP.
                                  DEPOSITOR
   $___________ (APPROXIMATE) CLASS A, (    %) (VARIABLE PASS-THROUGH RATE)
                  ASSET BACKED CERTIFICATES, SERIES 199_-___

      DISTRIBUTIONS PAYABLE ON THE __TH DAY OF EACH MONTH, COMMENCING ON
                               _______ __, 199_

                             --------------------
     The   Series  199_-___  Certificates   will  consist  of   the  Class  A
Certificates (the "Senior Certificates"), one  or more classes of subordinate
certificates (the "Subordinate Certificates"),  and the Class R  Certificates
(the  "Residual  Certificates").  The Senior  Certificates,  the  Subordinate
Certificates and  the  Residual  Certificates are  collectively  referred  to
herein  as  the  "Certificates." Only  the  Senior  Certificates are  offered
hereby.

     The Certificates will represent the entire beneficial ownership interest
in  a trust fund (the "Trust  Fund") to be created pursuant  to a Pooling and
Servicing  Agreement, dated as of __________  __, 199_, among Financial Asset
Securities Corp. (the  "Depositor"), (              ), as servicer  (referred
to herein as "(          )", the  "Seller" or the "Servicer," as applicable),
and (            ), as trustee  (the "Trustee"). The Trust Fund  will consist
primarily  of a  pool of certain  (adjustable rate) (fixed  rate) home equity
(revolving credit line) loans made or to be made in the future (the "Mortgage
Loans")  secured (partially)(primarily) by second deeds of trust or mortgages
on   residential  properties  (or,   in  certain   limited  cases,  mixed-use
properties)  that  are  primarily  one-  to four-family  properties  (each  a
"Mortgaged Property"), the collections in respect of such Mortgage Loans, and
certain  other property relating to such mortgage loans.  (The Mortgage Loans
will be subject  to monthly mortgage  rate adjustments based upon  changes in
the average  of the  prime rate  published in  The Wall  Street Journal  (the
"Index"), as described herein under "The Mortgage Pool.")

     The Trust  Fund is  subject to  optional termination  under the  limited
circumstances described herein.  Any such optional termination may  result in
an early retirement of the Senior Certificates offered  hereby. Distributions
to Certificateholders will be made on the ___th day of each month or, if such
___th day  is not a business day, on the first business day thereafter (each,
a "Distribution Date"), commencing in _________ 199_.

     The Senior Certificates will have an initial aggregate principal balance
of approximately $___________ and  will evidence in the aggregate  an initial
beneficial ownership interest of approximately  ____% in the Trust Fund.  The
remaining  beneficial ownership interest in the  Trust Fund will be evidenced
by the Subordinate Certificates and  the Residual Certificates. The rights of
the Subordinate Certificateholders  to receive distributions with  respect to
the  Mortgage  Loans  will  be  subordinated  to the  rights  of  the  Senior
Certificateholders to the extent described herein. 

     Except  for  certain  representations  and  warranties relating  to  the
Mortgage Loans, (          )'s  obligations with respect to  the Certificates
are limited to its contractual servicing obligations. The Senior Certificates
evidence interests in the Trust Fund only and are payable solely from amounts
received with respect thereto.  The Senior Certificates do not  constitute an
obligation  of   or   an  interest   in  the   Depositor,   the  Trustee   or
(             ),  or any  of  their respective  affiliates, and  will  not be
insured or guaranteed by any governmental agency.

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

 THE SENIOR CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN
       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 HEREIN.  NEITHER
              THE SENIOR CERTIFICATES NOR THE LOANS ARE INSURED
                   OR GUARANTEED BY ANY GOVERNMENTAL 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 REPRE-
               SENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                             --------------------
                              GREENWICH CAPITAL
                                MARKETS, INC.
                             --------------------


___________ __, 199_



     THE  YIELD TO INVESTORS ON THE  SENIOR CERTIFICATES WILL BE SENSITIVE IN
VARYING DEGREES  TO, AMONG  OTHER THINGS, THE  RATE AND  TIMING OF  PRINCIPAL
PAYMENTS (INCLUDING PREPAYMENTS) OF THE  MORTGAGE LOANS (AND TO THE  LEVEL OF
THE INDEX). THE  YIELD TO MATURITY OF  THE SENIOR CERTIFICATES MAY  VARY FROM
THE ANTICIPATED  YIELD TO  THE EXTENT  SUCH CERTIFICATES  ARE PURCHASED  AT A
DISCOUNT OR PREMIUM AND TO THE EXTENT THE RATE AND TIMING OF PAYMENTS THEREON
IS  SENSITIVE TO PREPAYMENTS.  CERTIFICATEHOLDERS OF THE  SENIOR CERTIFICATES
SHOULD  CONSIDER,  IN  THE CASE  OF  ANY  SUCH  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 SENIOR 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.

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

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

     The Senior Certificates  are being offered by the  Underwriter from time
to  time  in negotiated  transactions or  otherwise at  varying prices  to be
determined at the time of sale. Proceeds to the Depositor  are expected to be
approximately $____________, plus accrued interest, before deducting issuance
expenses payable by the Depositor.

     The Senior Certificates are offered by the Underwriter, subject to prior
sale, when,  as  and if  delivered to  and accepted  by  the Underwriter  and
subject to approval of certain legal matters by counsel. It is  expected that
delivery  of the Senior Certificates will be made against payment therefor on
or about _______ __, 199_, at  the offices of the Underwriter, 600  Steamboat
Road, Greenwich, Connecticut 06830.
                            ______________________

     This Prospectus Supplement  does not contain complete  information about
the offering of  the Senior Certificates. Additional information is contained
in  the Prospectus  and purchasers  are urged  to read  both  this Prospectus
Supplement and the  Prospectus in full. Sales of the  Senior 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  SENIOR 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.




                               SUMMARY OF TERMS

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

Title of Certificates         Asset  Backed  Certificates,  Series  199__-___
                              (the "Certificates"), consisting of the Class A
                              Certificates (the  "Senior Certificates"),  one
                              or  more  classes of  subordinate  certificates
                              (the "Subordinate Certificates")  and the Class
                              R Certificates  (the "Residual  Certificates").
                              Only  the   Senior  Certificates   are  offered
                              hereby.

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

Servicer and Seller           (        )  ("(        )")  will serve  as  the
                              Servicer  (in such  capacity, the  "Servicer").
                              See "Servicing of Mortgage Loans--The Servicer"
                              herein. The Mortgage  Loans were originated  by
                              (        ) and  were acquired by  the Depositor
                              pursuant to a  purchase agreement, dated ______
                              (the "Purchase Agreement"),  between (    ), as
                              seller, and the Depositor, as purchaser.

Cut-off Date                  _______ __, 199_.

Closing Date                  On or about ____________ __, 199_.

Trustee                       (             ), a  (                ), not  in
                              its individual  capacity but solely  as trustee
                              on  behalf   of  the   Certificateholders  (the
                              "Trustee").

Description of Certificates

     A. General               The Certificates will be  issued pursuant to  a
                              Pooling and  Servicing Agreement,  dated as  of
                              ________ __,  199_ (the "Pooling  and Servicing
                              Agreement"), among the  Depositor, the Servicer
                              and the Trustee.

                              The  Senior  Certificates,  together  with  the
                              Subordinate  Certificates   and  the   Residual
                              Certificates,   will   represent   the   entire
                              beneficial ownership  interest in a  trust fund
                              (the  "Trust") whose assets include:  a pool of
                              (adjustable)   (fixed)    rate   home    equity
                              (revolving  credit line)  loans made (or  to be
                              made  in  the  future)  (the "Mortgage  Loans")
                              under  certain  home equity  (revolving  credit
                              line) loan  agreements (the  "Loan Agreements")
                              and  secured  (partially)(primarily)  by second
                              (deeds  of  trust) (mortgages)  on  residential
                              properties  (or,  in   certain  limited  cases,
                              mixed-use properties)  that are  primarily one-
                              to  four-family   properties  (the   "Mortgaged
                              Properties"); the collections in respect of the
                              Mortgage Loans received after the Cut-Off Date;
                              property that secured a Mortgage Loan which has
                              been acquired by foreclosure or deed in lieu of
                              foreclosure;  (a  surety  bond   or  letter  of
                              credit);  an  assignment   of  the  Depositor's
                              rights under the Purchase Agreement (as defined
                              below); rights  under certain  hazard insurance
                              policies covering the Mortgaged Properties; and
                              certain other property, as described more fully
                              herein.

     B. Distributions         Distributions on  the Senior  Certificates will
                              be made on  the ___th day of each  month or, if
                              such day  is not a  business day, on  the first
                              business day  thereafter, commencing  on ______
                              __,   199_  (each,   a  "Distribution   Date").
                              Distributions on each Distribution Date will be
                              made to Certificateholders of record as  of the
                              last business  day of  the month  preceding the
                              month  of  such  Distribution  Date  (each,   a
                              "Record   Date"),   except   that   the   final
                              distribution on the Senior Certificates will be
                              made only upon presentment and surrender of the
                              Senior Certificates  at the office or agency of
                              the Trustee in New York, New York.

                              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. The  rights of
                              the Subordinate Certificateholders and Residual
                              Certificateholders  to   receive  distributions
                              with   respect  to   the  Mortgage   Loans  are
                              subordinated  to  the  rights   of  the  Senior
                              Certificateholders  to  the   extent  described
                              herein. 

                                   1. Interest    Interest   will,   to   the
                                                  extent funds  are available
                                                  therefor,  be  paid  on the
                                                  Senior  Certificates in  an
                                                  amount equal to one month's
                                                  interest       at       the
                                                  Pass-Through  Rate  on  the
                                                  Certificate       Principal
                                                  Balance  thereof,  together
                                                  with  any  Unpaid  Interest
                                                  Shortfall    with   respect
                                                  thereto.  See  "Description
                                                  of    the    Certificates--
                                                  Distributions" herein.

                                   2. Principal   On each  Distribution Date,
                                                  Certificateholders  of  the
                                                  Senior Certificates will be
                                                  entitled  to   receive,  as
                                                  payments  of principal,  to
                                                  the   extent   funds    are
                                                  available   therefor  after
                                                  distributions  of  interest
                                                  on the Senior Certificates,
                                                  the Class A  Formula Amount
                                                  for such Distribution Date.
                                                  Certificateholders  of such
                                                  Certificates  also will  be
                                                  entitled  to   receive  any
                                                  Unpaid   Liquidation   Loss
                                                  Amounts.  See  "Description
                                                  of    the    Certificates--
                                                  Distributions" herein.

Pass-Through Rate             The   Pass-Through   Rate  for   a   particular
                              Distribution Date will be equal to (____%) (the
                              weighted average of  the Net Loan Rates  of the
                              Mortgage  Loans). The  Net  Loan  Rate for  any
                              Mortgage Loan will be equal to the Loan Rate of
                              such  Mortgage Loan  on the  first  day of  the
                              month preceding the  month of such Distribution
                              Date, less ____%  per annum servicing fee  rate
                              (the   "Servicing  Fee   Rate").  The   initial
                              Pass-Through  Rate for  the first  Distribution
                              Date  for the  Certificates  in  _____ 199_  is
                              expected to  be approximately ____%).  See "The
                              Mortgage Pool--General" herein.

The Mortgage Loans            The Mortgage  Loans are  (partially)(primarily)
                              secured by second  deeds of trust  or mortgages
                              on Mortgaged  Properties.   The Mortgage  Loans
                              were originated  by (  ) and on or prior to the
                              Closing  Date,  (   )   will sell  the Mortgage
                              Loans to  the Depositor pursuant to  a purchase
                              agreement  (the  "Purchase  Agreement").    The
                              aggregate Cut-Off Date Principal Balance of the
                              Mortgage  Loans is  $___________ (the  "Cut-Off
                              Date Pool Balance").

                              The  combined   loan-to-value  ratio   of  each
                              Mortgage  Loan,  computed  using  (the  maximum
                              amount the borrower was permitted to draw  down
                              under the  related Loan Agreement  (the "Credit
                              Limit")) and taking into account the amounts of
                              any   related   senior  mortgage   loans   (the
                              "Combined Loan-to-Value Ratio")  did not exceed
                              __%  as  of  the Cut-Off  Date.    The weighted
                              average  Combined  Loan-to-Value Ratio  of  the
                              Mortgage  Loans was  ____%  as of  the  Cut-Off
                              Date.    See  "THE MORTGAGE  LENDING  PROGRAM--
                              Underwriting   Procedures   Relating   to   the
                              Mortgage Loans" herein.

                              Interest  on  each  Mortgage  Loan  is  payable
                              monthly  and computed  on  the related  average
                              daily  outstanding Principal  Balance for  each
                              billing cycle at  a (fixed)(variable) rate  per
                              annum  (the "Loan Rate") equal (to ___%)(at any
                              time (subject to minimum and  maximum rates, as
                              described  herein under  "The Mortgage  Lending
                              Program--Mortgage  Loan  Terms,"   and  further
                              subject to applicable usury limitations) to the
                              sum of  (i) (the  prime rate  published in  the
                              "Money  Rates"  section  of  The  Wall   Street
                              Journal  generally on the Monday of the week in
                              which such Loan Rate adjusts (or, if no rate is
                              published  on   such  day,  then  on  the  next
                              succeeding  calendar day on  which a prime rate
                              is  published),  rounded to  the  nearest (   )
                              percent) and (ii) a margin generally within the
                              range  of  ___% to  ___%.    The  Loan Rate  is
                              subject to adjustment (      ).)   With respect
                              to each Mortgage Loan, a "billing cycle" is the
                              calendar month  preceding a Due Date.  Interest
                              accrued  at such  rate will be  due on  the Due
                              Date  in the month  following the close  of the
                              billing  cycle.  (As to each Mortgage Loan, the
                              Due Date  is the __th  day of the month.)   The
                              Cut-Off  Date  Principal Balances  ranged  from
                              zero   to  $_______   and  averaged   $_______.
                              (Credit Limits under the  Mortgage Loans as  of
                              the Cut-Off ranged from approximately $_____ to
                              $______ and  averaged $______.)   Each Mortgage
                              Loan was originated in the period from  _______
                              to _________, (and, as of the Cut-Off Date, the
                              weighted average Credit  Limit Utilization Rate
                              (as  defined herein)  was approximately  ___%).
                              See   "THE   MORTGAGE  LENDING   PROGRAM"   and
                              "DESCRIPTION OF THE MORTGAGE LOANS" herein.

Servicing                     (        ) will serve as the Servicer under the
                              Pooling and  Servicing Agreement.  The Servicer
                              will be  responsible for the  servicing of  the
                              Mortgage Loans  and will receive  from interest
                              collected  on  the  Mortgage  Loans  a  monthly
                              servicing fee on  each Mortgage  Loan equal  to
                              the Principal Balance thereof multiplied by the
                              Servicing   Fee   Rate   (such   product,   the
                              "Servicing  Fee"). See  "Servicing of  Mortgage
                              Loans--Servicing  Compensation  and  Payment of
                              Expenses" herein.

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

Optional Termination          On any Distribution Date on which the aggregate
                              Principal   Balance  of   the  Mortgage   Loans
                              included in the Trust Fund (the "Pool Principal
                              Balance")  is  less   than  __%  of  the   Pool
                              Principal Balance of the  Mortgage Loans as  of
                              the Cut-off Date  (the "Cut-off Date  Principal
                              Balance"), the Servicer will have the option to
                              purchase, in whole, the Mortgage Loans and  the
                              REO Property,  if any,  remaining in  the Trust
                              Fund.  See "Description  of the  Certificates--
                              Optional Termination" herein.

Federal Income Tax
  Considerations              An election  will be  made to  treat the  Trust
                              Fund  as  a  "real  estate mortgage  investment
                              conduit" (the  "REMIC") for federal  income tax
                              purposes.    The    Senior    and   Subordinate
                              Certificates    will    constitute     "regular
                              interests"  in  the  REMIC  and  the   Residual
                              Certificates will constitute  the sole class of
                              "residual interests" in  the REMIC. The  Senior
                              Certificates may  be issued at  a premium.  See
                              "Certain  Federal   Income  Tax   Consequences"
                              herein and in the Prospectus.

ERISA Considerations          The acquisition  of a  Senior Certificate by  a
                              pension  or  other  employee  benefit  plan  (a
                              "Plan")  subject  to  the  Employee  Retirement
                              Income  Security   Act  of  1974,   as  amended
                              ("ERISA"), could, in some  instances, result in
                              a prohibited transaction or other violation  of
                              the  fiduciary  responsibility   provisions  of
                              ERISA and Code Section 4975. Certain exemptions
                              from the  prohibited transaction  rules granted
                              under  Prohibited  Transaction  Class Exemption
                              83-1 and under Prohibited Transaction Exemption
                              90-59 could be applicable to the acquisition of
                              Senior   Certificates.   Any   Plan   fiduciary
                              considering  whether  to  purchase  any  Senior
                              Certificates on behalf of a Plan should consult
                              with its counsel regarding the applicability of
                              the provisions of ERISA and the Code.

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

Ratings                       It is a condition of the issuance of the Senior
                              Certificates  that  they be  rated  "(    )" by
                              (            ) ("(     )")  and  (      )    by
                              (           ) ("(       )"  and, together  with
                              (       ),   the  "Rating   Agencies").     The
                              security  ratings  of the  Senior  Certificates
                              should be evaluated  independently from similar
                              ratings  on  other   types  of  securities.   A
                              security rating is not a recommendation to buy,
                              sell or hold  securities and may be  subject to
                              revision  or  withdrawal  at any  time  by  the
                              Rating Agencies. See "Ratings" herein.




                                 RISK FACTORS

     (Cash Flow Considerations.   During the first (  )-year draw down period
under the  related Loan  Agreements fort the  Mortgage Loans,  collections on
such Mortgage  Loans may vary because, among  other things, borrowers are not
required to make monthly payments of principal.  With  respect to some of the
Mortgage  Loans, during  the second  (  )-year draw  down period,  no monthly
payments of  principal are required.   Collections on the Mortgage  Loans may
also vary due to seasonal purchasing and payment habits of borrowers.)

     (General credit risk  may also be greater to  Certificateholders than to
holders of instruments representing interests in level payment first mortgage
loans since no payment  of principal generally is required until after either
a five- or  ten-year interest only period under the  related Loan Agreements.
Minimum monthly payments will at least equal and may exceed accrued interest.
Even assuming that the Mortgaged Properties provide adequate security for the
Mortgage Loans, substantial delay could be encountered in connection with the
liquidation of Mortgage Loans that are delinquent and corresponding delays in
the receipt of related proceeds  by 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, Certificateholders could experience
a loss.)

     Prepayment Considerations.  All of the Mortgage Loans may be  prepaid in
whole or in part at any time without penalty.  Home equity loans, such as the
Mortgage Loans,  have been originated  in significant volume only  during the
past  few years and  neither the Depositor  nor the Servicer  is aware of any
publicly available studies  or statistics on the  rate of prepayment of  such
loans.  Generally, home equity loans are not viewed by borrowers as permanent
financing.  Accordingly,  the Mortgage Loans may experience  a higher rate of
prepayment than traditional loans.   The Trust's prepayment experience may be
affected by a wide variety  of factors, including general economic condition,
interest  rates,  the  availability of  alternative  financing  and homeowner
mobility.  In addition, substantially all of the  Mortgage Loans contain due-
on-sale provisions and the Servicer intends to enforce such provisions unless
(i) such enforcement is not permitted by applicable law or (ii) the Servicer,
in  a  manner consistent  with  reasonable commercial  practice,  permits the
purchaser of the  related Mortgaged Property to assume the Mortgage Loan.  To
the extent permitted by applicable law, such  assumption will not release the
original borrower  from its obligation  under any  such Mortgage  Loan.   See
"CERTAIN   LEGAL  ASPECTS  OF   THE  LOANS--`Due-on-Sale'  Clauses"   in  the
Prospectus.

     Legal Considerations.  The Mortgage Loans  are secured by deeds of trust
or  mortgages  (which generally  are  second  mortgages).   With  respect  to
Mortgage  Loans that  are secured by  first mortgages,  the Servicer  has the
power under certain  circumstances to consent to  a new mortgage lien  on the
Mortgaged Property having  priority over such Mortgage Loan.   Mortgage Loans
secured by  second mortgages are  entitled to  proceeds that remain  from the
sale of the related Mortgaged Property after any related senior mortgage loan
and  prior statutory  liens have  been  satisfied.   In the  event  that such
proceeds are  insufficient  to satisfy  such  loans and  prior  liens in  the
aggregate,  the Trust and, accordingly, the  Certificateholders, bear (i) the
risk  of delay  in  distributions  while a  deficiency  judgment against  the
borrower is obtained  and (ii) the  risk of loss  if the deficiency  judgment
cannot be obtained or is  not realized upon.   See "CERTAIN LEGAL ASPECTS  OF
THE LOANS" in the Prospectus.

     The sale of the Mortgage Loans from the Seller to the Depositor pursuant
to the Purchase  Agreement will be treated  as a sale of the  Mortgage Loans.
The Seller will warrant that  such transfer is either a sale  of its interest
in the  Mortgage Loans  or a  grant of  a first  priority perfected  security
interest therein.  In the  event of an insolvency of the Seller, the receiver
of the Seller may attempt to recharacterize the sale of the Mortgage Loans as
a borrowing  by the Seller secured by a pledge of the Mortgage Loans.  If the
receiver  decided to  challenge  such  transfer, delays  in  payments of  the
Certificates and possible reductions in the amount thereof  could occur.  The
Depositor  will warrant  in  the  Pooling and  Servicing  Agreement that  the
transfer of  its  interest in  the Mortgage  Loans to  the Trust  is a  valid
transfer and assignment of such interest.

     In  the  event  of a  bankruptcy  or  insolvency  of  the Servicer,  the
bankruptcy trustee or receiver  may have the power to prevent  the Trustee or
the Certificateholders from appointing a successor Servicer.

     (Servicer's Ability  to Change  the Terms  of the  Mortgage Loans.   The
Servicer may agree to changes in the terms of a Loan Agreement, provided that
such   changes  (i)   do   not   adversely  affect   the   interest  of   the
Certificateholders, and (ii)  are consistent with prudent  business practice.
There can be no assurance that  changes in applicable law or the  marketplace
for home equity loans or prudent business practice will not result in changes
in the terms of the Mortgage Loans.)

     (Delinquent Mortgage Loans.  The Trust will include Mortgage Loans which
are __ or fewer days delinquent.  The Cut-Off Date Principal  Balance of such
delinquent Mortgage Loans was $______________.)


                         THE MORTGAGE LENDING PROGRAM

     The  information   set  forth   below  concerning   (_______)  and   its
underwriting policies has been provided by (_______).  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

GENERAL

     All     of     the     Mortgage     Loans     were     originated     by
(_____________________________),  (the "Seller" or  the "Servicer") under its
mortgage lending program.  The  Seller first offered (adjustable rate) (fixed
rate)  home equity  (revolving credit  line) loans  ("home equity  loans") in
19__.  As of (_____________), (____________) owned and serviced approximately
$__________  aggregate  principal  amount of  outstanding  home  equity loans
secured by properties located in __________ (the "Seller Portfolio").

UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

     Each  home equity loan  was originated after  a review by  the Seller in
accordance  with its established underwriting procedures, which were intended
to assess the  applicant's ability to assume and repay such home equity loans
and  the adequacy of  the real property  which serves as  collateral for such
home equity loans.  The maximum (Principal Balance)(Credit Limit) for  a home
equity loan provided by the Seller was $__________.

     Each  applicant for  a  home equity  loan was  required  to complete  an
application  which listed the applicant's assets, liabilities, income, credit
and employment  history and other  demographic and personal information.   If
information in the  loan application demonstrated  that there was  sufficient
income and  equity to justify  making a home equity  loan and the  Seller (a)
received  a  satisfactory independent  credit  bureau  report  on the  credit
history  of the borrower  and (b) obtained,  in the  case of all  home equity
loans  originated prior  to __________  a drive-by  appraisal of  the related
Mortgaged Property or for all home equity loans originated as  of __________,
a satisfactory  appraisal completed on  forms approved by  FNMA, and if  such
information met  the Seller's  underwriting standards,  the  Seller issued  a
commitment  subject  to satisfaction  of  certain  other conditions.    These
conditions  included:   (i) obtaining  and  reviewing pay  stubs, income  tax
returns or a  verification of employment from the  applicant's employer; (ii)
obtaining and  reviewing a verification  of deposit; and (iii)  obtaining and
reviewing a verification of the loan in the first lien position when the home
equity loan was to be in a second lien position.

     Appraisals  of the  Mortgaged Properties were  performed by  a qualified
appraiser  or an  independent third-party,  fee-based appraiser who  had been
previously approved for such assignment by the Seller.

     It  is the  Seller's policy  to require  a title  policy insuring  title
mortgage  in accordance  with the  intended  lien position.   (Regardless  of
Combined Loan-to-Value  Ratios, it is  the Seller's  policy not  to accept  a
position junior to any mortgage lien other than a first mortgage.)

     Generally, a home  equity loan needed a Combined  Loan-to-Value Ratio of
__% for loans  which the Seller obtained full documentary support and was not
greater  than  __%  for  loans  for which  limited  documentary  support  was
obtained.

     After  obtaining   all  applicable   employment,  credit   and  property
information,  the Seller determined whether sufficient unencumbered equity in
the  property existed  and whether  the prospective  borrower had  sufficient
monthly income available to support the payments of interest  (at the current
Index Rate) in  addition to any senior mortgage  loan payments (including any
escrows for property  taxes and hazard insurance premiums)  and other monthly
credit obligations based  on the prospective borrower's  debt-to-gross income
ratio.  The  "debt-to-gross income ratio" is the ratio of  (a) certain of the
borrower's debt  obligations which include:   (i) the monthly  first mortgage
payment plus taxes;  (ii) monthly installment  debt payments with  a term  of
more  than ten months; (iii) five percent of the total revolving obligations;
(iv) monthly alimony  and child support obligations;  and (v) the  payment on
the home  equity loan (calculated at the Credit  Limit and current prime rate
plus margin for such home equity loan) to (b) the borrower's gross verifiable
monthly  income.   The debt-to-gross  income ratio  generally did  not exceed
(________%).

     When the commitment conditions had  been satisfied, the home equity loan
was completed by signing a Loan Agreement, rescission statement, and mortgage
which secured the repayment of principal of  and interest on the related home
equity  loan.   The original  mortgage was then  recorded in  the appropriate
county government office.

MORTGAGE LOAN TERMS

     (A borrower may access a  home equity loan by writing a check.)   On all
home  equity loans, there  is (a ten-year)  draw down  period as long  as the
borrower is not in default under the loan agreement.   Home equity loans bear
interest at a variable rate which  may change bi-weekly.  (Home equity  loans
may be subject to a maximum per annum interest rate (the "Maximum Rate") of  
    % per annum and in all cases, are subject to applicable usury limitations.)
- ----
See "CERTAIN LEGAL ASPECTS OF  THE LOANS--Applicability of Usury Laws"  in the
Prospectus. (The daily periodic rate on the home equity loans (the "Loan Rate")
is the sum of the Index Rate plus a spread (the "Margin") which generally
ranges between ____% and ____%, divided by 365 days or 366 days, as
applicable.)  (The "Index Rate" is based on (the "prime rate" published in The
Wall Street Journal every second Monday rounded to the nearest one-eighth of
one percent or if not published on any such date, as next published in the Wall
Street Journal.)   The annual percentage rate for  any monthly period will be
based on the  Prime Rate in effect  the Monday on which the  rate may change.
(If  a prime  rate range is  published in  The Wall Street  Journal, then the
midpoint (average) of  that range will be used.)  There are no limitations on
increases or decreases (except for those home equity loans which have Maximum
Rates).   Only the home  equity loans that  have Maximum Rates  of ____% also
have annual  adjustment caps  of __% as  to both  increases and  decreases in
their Loan Rates.)

     (Billing statements  are  mailed monthly.)   The  statement details  all
debits and credits and specifies  the minimum payment due (and the  available
credit line).  Notice  of changes in the applicable Loan Rate are provided by
the Seller to the Borrower with such statements.  All payments are due by the
tenth day after the date the billing statement is issued.

     (The  Loan Agreements and  Disclosure Statement further  provide that if
publication of the Index Rate is discontinued, the Index Rate will be changed
upon  notification in  accordance with  such Loan  Agreements and  Disclosure
Statements.)

     The right to obtain additional credit  may be suspended or terminated or
the borrower may be  required to pay  the entire balance  due plus all  other
accrued but unpaid  charges immediately, if  the borrower fails  to make  any
required payment by the due date, (if the total outstanding principal balance
including all charges payable exceeds the Credit Limit), if the borrower made
any statement or signature on any document which is fraudulent or contained a
material misrepresentation, if  the borrower dies or  becomes incompetent, if
the borrower becomes  bankrupt or insolvent, if the  borrower becomes subject
to  any judgment,  lien, attachment  or  an execution  is issued  against the
Mortgaged  Property,  the  borrower fails  to  obtain  and  maintain required
property  insurance or  if  the  borrower sells  or  transfers the  Mortgaged
Property or  does not  maintain the  property.   (In addition,  the right  to
obtain additional credit may be suspended or a borrower's Credit Limit may be
reduced, if  the value of the Mortgaged Property  decreases for any reason to
less than  80% of the original appraised value, if the borrower is in default
under the home  equity loan, if government  action impairs the  Seller's lien
priority or  if a regulatory  agency has  notified the Seller  that continued
advances would constitute an unsafe and unsound practice.)

DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

     The following tables  set forth the delinquency and  loss experience for
each of the periods shown for  the home equity loans indicated on the  table.
The Servicer believes that there have been no material trends or anomalies in
the  historical  delinquency  and  loss  experience  as  represented  in  the
following tables.    The  data presented  in  the following  tables  are  for
illustrative purposes  only, and there  is no assurance that  the delinquency
and loss experience of the Mortgage Loans  will be similar to that set  forth
below.


                            DELINQUENCY EXPERIENCE
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                       As of _________
                                                           -----------------------------------------
                                                                            _____
                                                           -----------------------------------------
                                                              Number of
                                                                Loans                     Amount
                                                           ---------------             -------------
<S>                                                       <C>                         <C>
Amount Outstanding at
  Period End  . . . . . . . . . . . . . . . . .

Delinquency
  30-59 Days  . . . . . . . . . . . . . . . . .                                        $              
  60-89 Days  . . . . . . . . . . . . . . . . .
  90 or More Days . . . . . . . . . . . . . . .
  Foreclosures and Bankruptcies . . . . . . . .
                                                                                            ----------

Total Delinquencies . . . . . . . . . . . . . .                                             $
                                                                                            ==========

30-59 Days Percentage . . . . . . . . . . . . .                                                      %
60-89 Days Percentage . . . . . . . . . . . . .                                                      %
90 or More Days Percentage  . . . . . . . . . .                                                      %
Foreclosures and Bankruptcies . . . . . . . . .

</TABLE>


                               LOSS EXPERIENCE
                            (DOLLARS IN THOUSANDS
<TABLE>
<CAPTION>
                                                                                  For the Year
                                                                                Ending ________
                                                                               -----------------
<S>                                                                       <C>
Average Amount
  Outstanding . . . . . . . . . . . . . . . . . . . . . . . . .            $
Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . . .            $
Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . . .            $
Net Losses as a Percentage
  of Average Amount Outstanding . . . . . . . . . . . . . . . .                           %

</TABLE>


                       SERVICING OF THE MORTGAGE LOANS

     The  information  set  forth  below  concerning  the  Servicer  and  its
servicing policies has been provided by the Servicer.  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

SERVICING OF MORTGAGE LOANS

     The Servicer  will be  responsible for servicing  the Mortgage  Loans as
agent for the Trust in accordance with the Servicer's policies and procedures
for servicing  home equity  loans and  in accordance  with the  terms of  the
Pooling and Servicing Agreement.

     With  respect to real  estate secured loans,  the general policy  of the
Servicer is to initiate foreclosure on the underlying property (i) after such
loan is 90 days  or more delinquent; (ii) if a notice of  default on a senior
lien is received by the Servicer; or (iii) if circumstances are discovered by
the  Servicer  which  would  indicate  that  a  potential  for  loss  exists.
Foreclosure  proceedings  may  be  terminated if  the  delinquency  is cured.
However, under certain circumstances, the  Servicer may elect not to commence
foreclosure or stay  the foreclosure proceeding if the  borrower's default is
due to special circumstances which are temporary and are not expected to last
beyond a specified period.  The loans  to borrowers in bankruptcy proceedings
will be  restructured in accordance  with law and  with a view  to maximizing
recovery   of   such   home  equity   loans,   including   any  deficiencies.
Additionally,  any  time  during  foreclosure,  a  forbearance,  short  sale,
deed-in-lieu or a payment plan can be authorized.

     After foreclosure,  if  the home  equity  loan  is secured  by  a  first
mortgage lien,  title to  the  related Mortgaged  Property will  pass to  the
Servicer, or  a wholly-owned subsidiary  of the Servicer, who  will liquidate
the Mortgaged  Property and  charge-off the balance  of the home  equity loan
balance  which  was not  recovered  by  the  liquidation  proceeds.   If  the
Mortgaged Property was subject  to a senior lien position, the  Servicer will
either satisfy such lien at the time of foreclosure sale or take other action
as  deemed necessary  to protect  the  Servicer's interest  in the  Mortgaged
Property.   If in the  judgment of the  Servicer, the cost  of maintaining or
purchasing  the senior  lien position  exceeds the  economic benefit  of such
action, the Servicer  will generally charge-off the entire  home equity loan,
seek a money judgment against the borrower or will not pursue any recovery.

     Servicing  and charge-off policies  and collection practices  may change
over time in accordance with the Servicer's business judgment, changes in the
Servicer's  real estate secured (revolving  credit line) loans and applicable
laws and regulations, and other considerations.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each  billing cycle, other than the first billing cycle,
the servicing  compensation to  be paid  to the  Servicer in  respect of  its
servicing activities relating to the Mortgage  Loans will be paid to it  from
interest collections in  respect of the Mortgage  Loans and will be  equal to
____%  per  annum (the  "Servicing  Fee  Rate")  on the  aggregate  Principal
Balances of the Mortgage Loans as of the first day of each such billing cycle
(the "Servicing Fee").  With respect to the first billing cycle, the Servicer
will  receive  from such  collections  ___ of  the amount  calculated  in the
preceding sentence.  All assumption fees, late payment charges and other fees
and charges, to the extent collected from borrowers, will be retained  by the
Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Servicing Agreement, including,  without limitation, payment of  the fees and
disbursements of  the Trustee,  any custodian appointed  by the  Trustee, the
Registrar and any paying  agent.  In addition, the Servicer  will be entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties related  thereto, such right  of reimbursement being prior  to the
rights of Certificateholders to receive any related Liquidation Proceeds.


                      DESCRIPTION OF THE MORTGAGE LOANS

MORTGAGE LOANS

     The Mortgage  Loans  were originated  pursuant  to loan  agreements  and
disclosure statements (the "Loan Agreements") and are secured by mortgages or
deeds of trust, most of  which are second mortgages or second deeds of trust,
on  Mortgaged Properties.   The  Mortgaged Properties  securing the  Mortgage
Loans consist primarily  of residential  properties (or,  in certain  limited
cases, mixed-use properties) that are one to four-family properties.  (All of
the  Mortgaged Properties  are owner  occupied.)   Mixed-use  properties will
consist of structures  of not more  than three stories  which include one  to
four residential dwellings  units and space used for  retail, professional or
other  commercial uses.  Such  uses, which will not involve  more than 50% of
the space in the structure, may include  doctor, dentist or law offices, real
estate agencies, boutiques,  newsstands, convenience stores or  other similar
types of uses intended to cater to individual customers.  The  properties may
be located in  suburban or metropolitan districts.   Any such non-residential
use will be in  compliance with local zoning laws  and regulations.  See  "--
Mortgage Loan Pool Statistics" below.

     The Cut-Off Date  Pool Balance  is $___________, which  is equal to  the
aggregate Principal  Balances of the Mortgage  Loans as of ______,  199_ (the
"Cut-Off Date").  As of the _______, the Mortgage Loans were not more than 89
days delinquent and had a Loan Rate of at least ____% per annum.  The average
Cut-Off Date  Principal Balance  was $_______,  the minimum  Mortgage Cut-Off
Date Principal Balance  was zero, the maximum Cut-Off  Date Principal Balance
was $_________, (the minimum Loan Rate and  the maximum Loan Rate on the Cut-
Off Date were  ____% and  ____% per  annum, respectively,)  and the  weighted
average  Loan Rate on the Cut-Off Date was  ____% per annum.  (As of the Cut-
Off Date, the  weighted average Credit Limit Utilization  Rate was ____%, the
minimum Credit Limit Utilization Rate  was zero and the maximum  Credit Limit
Utilization  Rate  was ______%.    The  "Credit  Limit Utilization  Rate"  is
determined by dividing the Cut-Off Date  Principal Balance of a Mortgage Loan
by  the Credit Limit  of the related  Loan Agreement.)   The weighted average
Combined Loan-to-Value Ratio of  the Mortgage Loans was ____% as  of the Cut-
Off Date.

MORTGAGE LOAN POOL STATISTICS

     The  Depositor has compiled  the following additional  information as of
the Cut-Off Date  with respect to  the Mortgage Loans  to be included in  the
Trust.

                            (TABULAR INFORMATION)


ASSIGNMENT OF MORTGAGE LOANS

     At the time of issuance of the Certificates, the Depositor will transfer
to the  Trust all of  its right, title and  interest in and  to each Mortgage
Loan (including its right to purchase any Additional Balances  arising in the
future),  related  Loan  Agreements, mortgages  and  other  related documents
(collectively, the "Related  Documents"), including all collections  received
on or with  respect to each such Mortgage  Loan on or after  the Cut-Off Date
pursuant to an assignment of the Depositor's rights and obligations under the
Purchase  Agreement.   The  Trustee,  concurrently with  such  transfer, will
deliver the  Certificates.  Each Mortgage Loan  transferred to the Trust 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 as to the Cut-Off Date Principal Balance of each Mortgage
Loan, as well as information with respect to the Loan Rate.

     (The Pooling and Servicing Agreement  will require that, within the time
period specified  therein, the Seller deliver to the Trustee (or a custodian,
as the Trustee's agent for such purpose) the Mortgage Loans endorsed in blank
and the Related  Documents.  In lieu  of delivery of original  mortgages, the
Seller may deliver trust and correct copies thereof which have been certified
as  to authenticity  by the  appropriate county  recording office  where such
mortgage is recorded.)

     Under  the terms  of the  Pooling and  Servicing Agreement,  the Seller,
acting at the Depositor's request, will have (__ days after the Closing Date)
to  prepare and record assignments of  the mortgages related to each Mortgage
Loan in favor of the Trustee (unless  opinions of counsel satisfactory to the
Rating Agencies are delivered to  the Trustee to the effect  that recordation
of such assignments is  not required in the relevant jurisdictions to protect
the interests of the Trustee in the Mortgage Loans).

     Within 90 days of the Closing Date, the Trustee will review the Mortgage
Loans and the Related Documents and if  any Mortgage Loan or Related Document
is found to be defective in any material respect and such defect is not cured
within 90 days following notification thereof to the Seller and the Depositor
by the Trustee, the Seller will be  obligated to repurchase the Mortgage Loan
and to deposit the Repurchase Price  into the Collection Account.  Upon  such
retransfer, the Principal Balance of such Mortgage Loan will be deducted from
the Pool Balance.  In lieu of any such repurchase,  the Seller may substitute
an Eligible  Substitute Mortgage Loan.   Any such repurchase  or substitution
will be considered a  payment in full of such Mortgage  Loan.  The obligation
of the Seller to  accept a transfer of 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.

     With respect  to any Mortgage Loan,  the "Repurchase Price" is  equal to
the Principal  Balance of  such Mortgage  Loan at  the time  of any  transfer
described  above plus  accrued  and unpaid  interest thereon  to the  date of
repurchase.

     An "Eligible  Substitute Mortgage Loan" is a  mortgaged 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 5% more or less than the Principal Balance
relating  to such Defective  Mortgage Loan; (ii)  (have a Loan  Rate 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; (iii)   have a Loan
Rate based  on the same Index with adjustments to  such Loan Rate made on the
same Interest Rate Adjustment  Date as that  of the Defective Mortgage  Loan;
(iv) have a Margin that is not less than the Margin of the Defective Mortgage
Loan  and  not more  than 100  basis points  higher than  the Margin  for the
Defective Mortgage Loan); (v) have a mortgage of the same or higher level  of
priority as the mortgage relating to the Defective Mortgage Loan; (vi) have a
remaining  term to maturity  not more than  six months earlier  and not later
than the  remaining term to  maturity of the  Defective Mortgage Loan;  (vii)
comply with  each representation  and warranty as  to the Mortgage  Loans set
forth in  the  Purchase Agreement  (deemed  to be  made  as of  the  date  of
substitution);  and (viii) satisfy  certain other conditions specified in the
Purchase  Agreement.   To  the extent  the Principal  Balance of  an Eligible
Substitute Mortgage Loan is  less than the  Principal Balance of the  related
Defective Mortgage Loan, the Seller will be required to make a deposit to the
Collection  Account   equal  to  such  difference  ("Substitution  Adjustment
Amounts").

     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 (subject to certain exceptions); and (ii) each Mortgage Loan
was  generated  under  a  Loan  Agreement  that  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 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
repurchase or  substitute the Defective  Mortgage Loan from  the Trust.   The
same procedure and limitations that are set forth above for the repurchase or
substitution of  Defective Mortgage  Loans will  apply to the  transfer of  a
Mortgage Loan that is required to be repurchased or substituted because  of a
breach  of  a representation  or  warranty  in  the Purchase  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."


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

     The  Senior Certificates  offered hereby  will be  issued pursuant  to a
Pooling  and Servicing Agreement,  dated as of ______  __, 199_ (the "Pooling
and Servicing Agreement"), among the Depositor, the Servicer and the Trustee.
Set forth below are  summaries of the specific terms  and provisions pursuant
to which the Senior 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.

     The  Series   199_-___  Certificates  will   consist  of  the   Class  A
Certificates (the "Senior Certificates"), one  or more classes of subordinate
certificates  (collectively, the "Subordinate Certificates"), and the Class R
Certificates  (the "Residual  Certificates").  The Senior  Certificates,  the
Subordinate  Certificates  and  the Residual  Certificates  are  collectively
referred to  herein as the  "Certificates." Only the Senior  Certificates are
offered hereby.

     The  Senior  Certificates  will have  an  initial  Certificate Principal
Balance of approximately $_______________, and will evidence in the aggregate
an initial beneficial ownership interest  of approximately ____% in the Trust
Fund. The remaining  beneficial ownership interest in the Trust  Fund will be
evidenced by the Subordinate Certificates and the Residual  Certificates. The
rights   of   the    Subordinate   Certificateholders   and   the    Residual
Certificateholders  to receive  distributions with  respect  to the  Mortgage
Loans will be  subordinated to the rights of the Senior Certificateholders to
the extent described herein. 

     The Senior Certificates will be  issuable in fully registered form only.
The Senior  Certificates will  be issued in  minimum dollar  denominations of
$(1,000)  and  integral  multiples  of  $(1)  in  excess  thereof.  A  single
Certificate may be issued  in an amount different  than described above.  The
assumed final maturity date of the  Senior Certificates is ________ __, ____,
which is  the Distribution  Date immediately  following the latest  scheduled
maturity date of any Mortgage Loan in the Mortgage Pool.

BOOK-ENTRY CERTIFICATES

     The Senior Certificates will be book-entry Certificates (the "Book-Entry
Certificates").   Persons  acquiring beneficial  ownership  interests in  the
Senior Certificates  ("Certificate  Owners")  will  hold  their  Certificates
through the Depository Trust Company ("DTC") in the United States(, or  Cedel
Bank, soci t   anonyme, ("CEDEL") or  the Euroclear System  ("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  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 N.A.  will act  as  depositary for  CEDEL and  the Brussels,
Belgium  Branch of  Morgan Guarantee Trust  Company of  New York 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  representing Certificate Principal  Balances of $1,000  and in
integral multiples in excess  thereof.  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
Certificates will be Cede &  Co., as nominee of DTC.  Certificate Owners will
not be Certificateholders as  that term is used in the  Pooling and Servicing
Agreement.   Certificate Owners are  only permitted to exercise  their rights
indirectly through Participants and DTC.

PAYMENTS ON MORTGAGE LOANS;  DEPOSITS TO COLLECTION ACCOUNT AND  DISTRIBUTION
ACCOUNT

     The Trustee  shall establish and maintain  on behalf of the  Servicer an
account (the "Collection Account") for the benefit of the Certificateholders.
The  Collection Account  will be  an  Eligible Account  (as defined  herein).
Subject to  the investment provision  described in the  following paragraphs,
upon receipt  by the  Servicer of amounts  in respect  of the  Mortgage Loans
(excluding amounts representing  the Servicing  Fee, administrative  charges,
taxes,  assessments, credit  insurance  charges,  insurance  proceeds  to  be
applied to  the  restoration or  repair of  a Mortgaged  Property or  similar
items), the  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.

     An  "Eligible Account"  is an  account that  is ((i)  maintained with  a
depository  institution whose  debt obligations  at the  time of  any deposit
therein have the highest short-term debt rating by the  Rating Agencies, (ii)
one or more  accounts with a depository institution  which accounts are fully
insured by either the Savings Association Insurance Fund ("SAIF") or the Bank
Insurance Fund  ("BIF") of the  Federal Deposit Insurance Corporation  with a
minimum long-term unsecured  debt rating of (    ), (iii)  a segregated trust
account maintained with  the Trustee or  an affiliate of  the Trustee in  its
fiduciary  capacity or  (iv) otherwise  acceptable to  each Rating  Agency as
evidenced by  a  letter  from each  Rating  Agency to  the  Trustee,  without
reduction or withdrawal of their then current ratings of the Certificates).

     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.

DISTRIBUTIONS

     General. Distributions  on the Senior  Certificates will be made  by the
Trustee on the __th day  of each month, or if such day is not a business day,
on the first business day thereafter, commencing on _______ __, 199_ (each, a
"Distribution Date"),  to the  persons in whose  names such  Certificates are
registered at the  close of business on  the last business  day of the  month
preceding the month of such Distribution Date (the "Record Date").

     Distributions on  each Distribution Date will be made by check mailed to
the address of  the person entitled thereto  as it appears on  the applicable
Certificate  Register  or, in  the  case  of  a Certificateholder  who  holds
Certificates  with  an  aggregate initial  Certificate  Principal  Balance of
$___________  or more  and who  has  so notified  the Trustee  in  writing in
accordance  with the  Pooling and  Servicing Agreement,  by wire  transfer in
immediately available  funds to  the account of  such Certificateholder  at a
bank  or  other  depository  institution  having  appropriate  wire  transfer
facilities; provided, however, that  the final distribution in  retirement of
the  Senior Certificates will be made  only upon presentment and surrender of
such  Certificates at  the Corporate  Trust  Office of  the Trustee.  On each
Distribution  Date, a Certificateholder of  a Senior Certificate will receive
such Certificateholder's  Percentage Interest of  the amounts required  to be
distributed  with  respect  to  the  Senior  Certificates.   The  "Percentage
Interest" evidenced by a Senior Certificate will equal the percentage derived
by  dividing the  denomination of  such Senior  Certificate by  the aggregate
denominations of all Senior Certificates.

DEPOSITS TO THE DISTRIBUTION ACCOUNT

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

          (i)  the  aggregate  amount  remitted  by  the  Servicer  from  the
     Certificate Account;

          ((ii) all Advances;) and

          (iii)  any amount  required  to  be deposited  by  the Servicer  in
     connection with any losses on Permitted Investments.

WITHDRAWALS FROM THE DISTRIBUTION ACCOUNT

     The  Trustee  shall withdraw  funds  from the  Distribution  Account for
distribution  to Certificateholders as described below under "--Allocation of
Available  Funds" and  may  from  time  to time  make  withdrawals  from  the
Distribution Account for the following purposes:

          (i) to pay to the Servicer as servicing compensation earnings on or
     investment  income  with  respect  to   funds  in  or  credited  to  the
     Distribution Account;

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

          (iii)  to clear  and terminate  the Distribution  Account  upon the
     termination of the Pooling and Servicing Agreement.

ALLOCATION OF AVAILABLE FUNDS.

     General.  Distributions to  Certificateholders  will  be  made  on  each
Distribution  Date  in an  amount  equal to  the amount  of  Available Funds.
"Available Funds" as  of any Distribution Date,  is the sum of  the following
amounts:

          (i) the aggregate  amount on deposit in the  Certificate Account as
     of  the close  of  business on  the immediately  preceding Determination
     Date; and

          (ii) Advances with respect to such Distribution Date,

less the sum of:

               (x) the portion thereof representing (A) Principal Prepayments
          and Liquidation Proceeds received after the last day of the related
          Prepayment  Period and  (B)  all  Scheduled  Payments  or  portions
          thereof  received in respect of scheduled principal and interest on
          the Mortgage Loans due after the preceding Due Date, and

               (y) amounts  permitted to  be withdrawn  from the  Certificate
          Account  pursuant   to  clauses   (i)-(vii),  inclusive   under  "-
          -Withdrawals from the Certificate Account" above.

     On  each  Distribution  Date,  the  Trustee   shall  withdraw  from  the
Distribution Account  the Available Funds  and make distributions  thereof as
described below and to the extent of Available Funds:

     (i)  to the Senior Certificateholders, an amount equal to the sum of (a)
     interest accrued  during  the related  Interest  Accrual Period  at  the
     applicable Pass-Through  Rate for the Senior Certificates  on the Senior
     Certificate   Principal  Balance   immediately  prior  to   the  related
     Distribution Date, reduced  by such Class' pro rata  share of shortfalls
     in  interest  due  to  prepayments   on  the  Mortgage  Loans  for  such
     Distribution Date and (b) any  Unpaid Interest Shortfall with respect to
     such Class;

     (ii) to the  Senior Certificateholders, an  amount equal to the  Class A
     Principal Formula  Amount to  reduce the  Certificate Principal  Balance
     thereof to zero; and 

     (iii)  tothe Servicer, Nonrecoverable Advancesnot previously reimbursed.

     As  more fully  described in  the Pooling  and Servicing  Agreement, the
remaining  Available  Funds for  such  Distribution  Date,  if any,  will  be
distributed  to  the  Certificateholders  of  the  Subordinate  and  Residual
Certificates.

     Definitions. 

     The  "Pass-Through Rate"  for any  Distribution Date  is defined  in the
Summary  of  Terms   above.  The  "Unpaid  Interest  Shortfall"   as  to  any
Distribution Date  is  the amount,  if any,  by which  the  aggregate of  the
Interest Shortfalls for a Class  of Certificates for prior Distribution Dates
exceeds  the aggregate  of the  amounts paid on  prior Distribution  Dates to
Certificateholders  of  Certificates   of  such  Class  as   Unpaid  Interest
Shortfalls.  The "Interest  Shortfall" as  to  any Distribution  Date is  the
amount, if any, by  which the amount paid to Certificateholders of a Class of
Certificates on  such Distribution Date  is less than  the amount  of current
interest required to be paid to the Certificateholders of such Class  on such
Distribution Date.

     The "Class A Principal Formula  Amount" with respect to any Distribution
Date  is an  amount equal to  the sum  of (i) the  Class A  Percentage of the
aggregate of  the principal portion of each  Scheduled Payment due during the
related  Due Period,  whether or  not received; (ii)  the Class  A Prepayment
Percentage of the  aggregate of Principal  Prepayments for such  Distribution
Date; (iii)  with respect  to unscheduled  recoveries allocable  to principal
(including  insurance  proceeds)  of  any  Mortgage  Loan which  was  finally
liquidated during the related Prepayment Period, the lesser of  (A) the Class
A Prepayment  Percentage of such  recovery attributable to principal  of such
Mortgage Loan  and (B)  the Class  A Percentage times  the related  Principal
Balance; and (iv) any Unpaid Principal Shortfall for such Distribution Date.

     The "Class  A Percentage" with  respect to any Distribution  Date equals
the  percentage  equivalent of  a  fraction the  numerator  of  which is  the
Certificate Principal Balance of the  Senior Certificates and the denominator
of which  is the  Pool Principal Balance.  The "Pool Principal  Balance" with
respect  to any  Distribution  Date  equals the  aggregate  of the  Principal
Balances of  the Mortgage  Loans outstanding  on the  Due Date  in the  month
preceding the month of such Distribution Date.

     The "Class  A Prepayment Percentage"  with respect  to any  Distribution
Date is 100%; provided, however, that the Class A Prepayment Percentage for a
Distribution Date occurring  in or after  _______ 199_ will  be equal to  the
Class A Percentage for such Distribution Date if:

          (a) the percentage, for the preceding Distribution Date, determined
     by dividing

               (i)  the  aggregate  Certificate  Principal  Balances  of  the
          Subordinate Certificates by

               (ii) the Pool Principal Balance

     is equal to or greater than __%; and

          (b) (i)  either 
               (A)  aggregate  Realized  Losses  do not  exceed  __%  of  the
               Original  Certificate  Principal  Balance  of the  Subordinate
               Certificates,  and no  more  than __%  of  the Mortgage  Loans
               (measured by Principal Balance) are 61 days or more delinquent
               (or are in foreclosure or converted to REO Properties); or
               (B)  aggregate  Realized  Losses  do not  exceed  __%  of  the
               Original  Certificate  Principal  Balance of  the  Subordinate
               Certificates;  and  (ii)   at  least  one  of   the  following
               conditions is satisfied: (1) no  more than __% of the Mortgage
               Loans  (measured by  Principal Balance)  are 61  days or  more
               delinquent   (or  are  in  foreclosure  or  converted  to  REO
               Properties)  or (2)  no more  than __%  (or ____%,  if certain
               additional  tests   are  met  regarding   recent  performance)
               (measured by Principal Balance) are 91 days or more delinquent
               (or are in foreclosure or converted to REO Properties); and

          (c) no  Rating Agency has  reduced the original rating  assigned to
     the Senior Certificates  due to a perceived deterioration  in the credit
     quality of the Mortgage Loans;

or certain other criteria more  fully described in the Pooling and  Servicing
Agreement are met.

     The  "Certificate  Principal  Balance"  with  respect  to  the  Class  A
Certificates, as of  any Distribution Date, will be equal  to the Certificate
Principal Balance  thereof on  the  Closing Date  (the "Original  Certificate
Principal Balance") minus all distributions of principal with respect thereto
on previous Distribution Dates.

     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  as to  interest representing  scheduled interest due  on any  date or
dates in any month or months subsequent to the month of prepayment.

     The  "Unpaid Liquidation Loss  Amount" with respect  to any Distribution
Date is  the amount calculated  under clause  (iii)(B) of  the definition  of
"Class A Formula  Amount" for all Liquidated Loans  for the Distribution Date
following the Prepayment  Period during which such Mortgage  Loans or related
REO Properties became Liquidated Loans, less the  sum of (a) the aggregate of
amounts actually distributed pursuant to clause (iii) of such definition with
respect to such  Liquidated Loans on any  such Distribution Date and  (b) the
aggregate   of   Unpaid   Liquidation  Loss   Amounts   distributed   to  the
Certificateholders of the Senior Certificates on any prior Distribution Date.

     The "Unpaid  Principal Shortfall" with respect to  any Distribution Date
is the amount,  if any, by which  previous distributions of principal  of the
Senior Certificates are less than the aggregate Class A  Formula Amounts (net
of amounts under clause  (iv) of the definition of "Class  A Formula Amount")
distributed on prior Distribution Dates.

     The "Principal  Balance" of  any Mortgage Loan  or related  REO Property
equals (i) as  of the Cut-off Date,  the Cut-off Date Principal  Balance, and
(ii) as of any  other date, the Cut-off Date Principal Balance  minus the sum
of (a) the  principal portion of the  Scheduled Payments due with  respect to
such Mortgage Loan or REO Property during each Due Period ending prior to the
most recent Distribution Date which were received or with respect to which an
Advance was made,  and (b)  all Principal  Prepayments with  respect to  such
Mortgage Loan  or REO Property,  and all Liquidation  Proceeds to  the extent
applied  by the  Servicer as  recoveries  of principal  with respect  to such
Mortgage  Loan  or REO  Property,  which  were  distributed on  any  previous
Distribution Date, and  (c) any Realized Loss with  respect thereto allocated
for any previous Distribution Date.

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

SUBORDINATION OF THE SUBORDINATE CERTIFICATES

     The rights of the Certificateholders of the Subordinate Certificates and
the  Residual  Certificates to  receive  distributions  with  respect to  the
Mortgage Loans will be subordinated  to such rights of the Certificateholders
of the Senior Certificates to  the extent described below. This subordination
is  intended   to  enhance   the  likelihood  of   regular  receipt   by  the
Certificateholders  of the  Senior Certificates  of  the full  amount of  the
monthly  distributions  due  them,  and  to  afford  such  Certificateholders
protection  against  Realized  Losses.     The  protection  afforded  to  the
Certificateholders  of  Senior  Certificates by  means  of  the subordination
feature   will  be   accomplished   by  the   preferential   right  of   such
Certificateholders  to receive,  prior to  any distribution  being made  on a
Distribution Date in respect of the Subordinate Certificates, the amounts due
them on each Distribution Date out of Available Funds on deposit on such date
in  the  Certificate  Account  and,  if  necessary,  by  the  right  of  such
Certificateholders  to receive  future  distributions  with  respect  to  the
Mortgage   Loans  that   would   otherwise   have   been   payable   to   the
Certificateholders of the Subordinate Certificates.

     Unless  reduced  by  cash  flow  deficiencies  due  to delinquencies  or
liquidation   losses,  the  entitlement  of  the  Senior  Certificates  to  a
disproportionate  percentage (100% unless certain  tests are satisfied as set
forth in the  definition of Class  A Prepayment Percentage) of  all Principal
Prepayments will  have the  effect of accelerating  the amortization  of such
Class from  what it would have been if  such amounts had been distributed pro
rata on the basis of the Certificate Principal Balances of all of the Classes
of Certificates. Any such acceleration  will increase the relative  interests
of the Subordinate Certificates in the Trust Fund and the protection afforded
to the  Senior Certificates  afforded thereby. If,  however, as  a result  of
losses on  the Mortgage Loans, the  Pool Principal Balance  becomes less than
the aggregate Certificate Principal  Balance of the Senior  Certificates, the
protection afforded  by the subordination  feature will be exhausted  and the
Senior Certificateholders will  thereafter bear all losses  and delinquencies
in respect of the Mortgage Loans.

     On  each  Distribution  Date,  the   Certificateholders  of  Subordinate
Certificates will be entitled to distributions of principal and interest from
Available  Funds,   if  any,  remaining  in  the  Certificate  Account  after
distribution  to  the  Senior   Certificateholders  of  amounts  representing
principal and interest described above under "Distributions." 

EXAMPLE OF DISTRIBUTIONS

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

____ _              Cut-off Date.

____ _ - ____       (A)  Prepayment Period.  The Servicer  receives Principal
                         Prepayments and interest thereon to the date of such
                         prepayment. For  succeeding Distribution  Dates, the
                         Prepayment Period will  commence on the __th  of the
                         preceding calendar month and end  on the __th of the
                         month of such Distribution Date.

____ __             (B)  Record  Date (the  last business  day  of the  month
                         preceding  the  month  of the  related  Distribution
                         Date).

____ __             (C)  Due Date  (the first  calendar day of  the month  in
                         which   the  related   Distribution  Date   occurs).
                         Scheduled Payments of principal  and interest on the
                         Mortgage Loans are due from Mortgagors.

Through ____ __     (D)  The Servicer receives Scheduled Payments due on ____
                         __ during this period.

____ __             (E)  Determination Date (the __th day of each month). The
                         Trustee  determines  the  amount  of  principal  and
                         interest  (including the amount, if any, of Advances
                         to be  made by  the Servicer)  to be  distributed to
                         Certificateholders  on  the  following  Distribution
                         Date.

____ __             (F)  Distribution Date.

Succeeding monthly periods follow the pattern of (A) through (F), except that
the Prepayment Period is as indicated in the description above.
________________
(A)  Principal Prepayments received during this period will be distributed to
     Certificateholders on ____ __, 199_. When  a Mortgage Loan is prepaid in
     full, interest on  the amount prepaid  is collected  only from the  last
     scheduled Due  Date to the  date of prepayment.  Interest in  respect of
     Principal Prepayments received during the period from the second through
     the __th  day of  a month  will be  paid to  the Servicer  as additional
     servicing compensation. With respect  to Prepayment Interest  Shortfalls
     resulting from Principal Prepayments received during the period from the
     __th through the last day of a  calendar month, the Servicer will reduce
     its Servicing Fee for such month and make a corresponding deposit in the


     Certificate  Account,  in  each  case  to  the  extent  described  under
     "Servicing  of Mortgage Loans--Adjustment to Servicing Fee in Connection
     with Certain Prepaid Mortgage Loans" herein.

(B)  Distributions of principal and interest on ____ __, 199_ will be made to
     Senior  Certificateholders of  record at  the close  of business  on the
     Record Date.

(C)  Scheduled Payments  are due  on this  date and,  when received,  will be
     passed through  on  the related  Distribution  Date, with  the  interest
     adjusted to the applicable Net Loan Rates.

(D)  Scheduled Payments due on ____ _, 199_ will be deposited by the Servicer
     in  the Certificate  Account within  one Business  Day of  receipt. Such
     payments will include the scheduled principal payments, plus interest at
     the applicable Net Loan Rates on the Cut-off Date Principal Balance.

(E)  As  of the  close of business  on __________  __, 199_ the  Trustee will
     determine the amount of principal and interest (including the amount, if
     any,  of  Advances to  be made  by  the Servicer)  which will  be passed
     through to Senior  Certificateholders. The Trustee will  be obligated to
     distribute those Scheduled Payments due on ____ _, 199_ which  have been
     received on or before ___________ __, 199_ (or which were the subject of
     an Advance), as  well as all Principal Prepayments  received on Mortgage
     Loans during  the related  Prepayment Period  (the Cut-off  Date through
     ____  __, 199_).  In the  event a  Prepayment Interest  Shortfall occurs
     during such  Prepayment Period, the  Servicing Fee otherwise  payable to
     the Servicer  for such  month shall, to  the extent  of such  Prepayment
     Interest  Shortfall, be  deposited by  the Servicer  in  the Certificate
     Account for distribution to Certificateholders on ____ __, 199_.

(F)  The Trustee will  make distributions to  Certificateholders on the  __th
     day of the month in which the related Due Date occurs, or if such day is
     not a business day, on the next business day.

REPORTS TO CERTIFICATEHOLDERS

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

          (i) the amount of the related distribution to Certificateholders of
     such   Class  of   Certificates  allocable   to   principal,  separately
     identifying the aggregate  amount of any Principal  Prepayments included
     therein,  any Unpaid Principal  Shortfall included in  such distribution
     and any remaining Unpaid Principal Shortfall after giving effect to such
     distribution;

          (ii) the amount of such  distribution to Certificateholders of such
     Class  of  Certificates  allocable  to  interest,  any  Unpaid  Interest
     Shortfall  included  in  such  distribution  and  any  remaining  Unpaid
     Interest Shortfall after giving effect to such distribution;

          (iii) if the distribution  to the Certificateholders of  such Class
     of Certificates is less than the full amount that would be distributable
     to  such Certificateholders  if there  were  sufficient funds  available
     therefor,  the amount  of the  shortfall and  the allocation  thereof as
     between principal and interest;

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

          (v) the Pool Principal Balance for the following Distribution Date;

          (vi) the Class A Percentage for the following Distribution Date;

          (vii)  the related amount of the Servicing Fees paid to or retained
     by the Servicer;

          (viii)  the Pass-Through Rate  for such Class  of Certificates with
     respect to the current Due Period;

          ((ix) the amount  of Advances included in the  distribution on such
     Distribution Date and the aggregate amount of Advances outstanding as of
     the close of business on such Distribution Date;)

          (x) the number  and aggregate principal  amounts of Mortgage  Loans
     (A)  delinquent (exclusive of Mortgage Loans in foreclosure) (1) 1 to 30
     days, (2) 31 to 60  days, (3) 61 to 90 days and (4)  91 or more days and
     (B) in  foreclosure and delinquent (1) 1 to 30  days, (2) 31 to 60 days,
     (3)  61 to 90 days and (4) 91 or  more days, as of the close of business
     on the last day of the calendar month preceding such Distribution Date;

          (xi) with  respect to any Mortgage Loan that became an REO Property
     during the  preceding  calendar month,  the  loan number  and  Principal
     Balance  of  such Mortgage  Loan  as of  the  close of  business  on the
     Determination  Date preceding  such Distribution  Date and  the date  of
     acquisition thereof;

          (xii) the total number and  principal balance of any REO Properties
     as of  the close of  business on  the Determination Date  preceding such
     Distribution Date;

          (xiii)   the  Class  A  Prepayment  Percentage  for  the  following
     Distribution Date;

          (xiv) the aggregate amount of  Realized Losses incurred during  the
     preceding calendar month; and

          (xv) the Unpaid Liquidation Loss Amount. 

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

AMENDMENT

     The Pooling and Servicing Agreement may be amended by the Depositor, the
Servicer and the Trustee, without  the consent of Certificateholders, for any
of  the purposes  set  forth  under "The  Pooling  and Servicing  Agreement--
Amendment"  in  the  Prospectus.  In  addition,  the  Pooling  and  Servicing
Agreement may be amended by the Depositor, the Servicer and the  Trustee with
the consent of the Certificateholders of a Majority in Interest of each Class
of Senior  and Subordinate 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  Certificateholders; provided, however, that no such
amendment may (i) reduce in any manner the amount of, or delay the timing of,
payments required to be distributed on any Certificate without the consent of
the  Certificateholder of  such  Certificate; (ii)  adversely  affect in  any
material  respect the  interests of  the Certificateholders  of any  Class of
Certificates in a manner other than as described in clause (i) above, without
the  consent   of  the  Certificateholders  of  Certificates  of  such  Class
evidencing as to such Class Percentage Interests aggregating at least 66%; or
(iii)  reduce the  aforesaid percentage  of  aggregate outstanding  principal
amounts of  Certificates of each  Class, the Certificateholders of  which are
required  to consent  to  any  such amendment,  without  the  consent of  the
Certificateholders of all Certificates of such Class.

OPTIONAL TERMINATION

     The Servicer  will have the  right to repurchase all  remaining Mortgage
Loans  and  REO Properties  in  the Mortgage  Pool and  thereby  effect early
retirement of the Certificates, subject to the Pool Principal Balance of such
Mortgage Loans and REO Properties at  the time of repurchase being less  than
or equal to __  of the Cut-off Date  Principal Balance thereof. In the  event
the  Servicer  exercises such  option,  the purchase  price  distributed with
respect to each Certificate will be  100% of its then outstanding Certificate
Principal Balance  and  in the  case  of a  Senior Certificate,  one  month's
interest thereon at the applicable  Pass-Through Rate plus any unpaid accrued
interest.  Any repurchase of the Mortgage Loans and REO Properties may result
in an early retirement of the Senior Certificates.

OPTIONAL PURCHASE OF DEFAULTED LOANS

     As to any Mortgage  Loan which is  delinquent in payment  by 91 days  or
more, the Servicer may, at its  option, purchase such Mortgage Loan from  the
Trust  Fund at a  price equal to  100% of the  Principal Balance thereof plus
accrued  interest thereon  at  the applicable  Net Loan  Rate  from the  date
through which interest  was last paid by the related mortgagor or advanced to
the first day of the month in which such amount is to be distributed.

EVENTS OF DEFAULT

     Events of Default  will consist of: (i)  any failure by the  Servicer to
deposit  in the  Certificate  Account the  required amounts  or remit  to the
Trustee any  payment (other  than an Advance  required to  be made  under the
terms of the Pooling and  Servicing Agreement) which continues unremedied for
five business  days after the giving of written notice of such failure to the
Servicer by the Trustee  or the Depositor or to the  Servicer and the Trustee
by  the Certificateholders of  Certificates having not  less than  25% of the
Voting Rights evidenced by the Certificates; (ii) any failure by the Servicer
to observe or perform in any  material respect any other of its  covenants or
agreements in the Pooling and Servicing Agreement, which continues unremedied
for  60 days  after the  giving  of written  notice  of such  failure to  the
Servicer by the Trustee or the Depositor, or to the Servicer  and the Trustee
by the Certificateholders of Certificates evidencing not less than 25% of the
Voting Rights evidenced  by the Certificates; (iii)  insolvency, readjustment
of debt,  marshalling of assets  and liabilities or similar  proceedings, and
certain actions by or on behalf of  the Servicer indicating its insolvency or
inability to pay its obligations or (vi) any failure of  the Servicer to make
any  Advance which continues  unremedied for the  period of  one business day
after the date on which telecopied notice of such failure, requiring the same
to be remedied, shall have been given  to the Servicer by the Trustee. As  of
any date  of determination, 99% of the Voting  Rights will be allocated among
Certificateholders of the  Class A and Subordinate Certificates in proportion
to the  Certificate Principal  Balances of  their respective  Certificates on
such  date;  and   Certificateholders  of  the  Residual   Certificates  will
collectively be entitled  to 1% of the  Voting Rights. Voting Rights  will be
allocated among  the Certificates of each  such Class in  accordance with the
respective Percentage Interests.

RIGHTS UPON EVENT OF DEFAULT

     So long as an Event of Default under the Pooling and Servicing Agreement
remains unremedied,  the Trustee  may, and upon  the receipt  of instructions
from  Certificateholders of  Certificates having  not  less than  25% of  the
Voting Rights evidenced by the Certificates, the Trustee shall, terminate all
of the rights and obligations of the Servicer under the Pooling and Servicing
Agreement and  in  and to  the  Mortgage Loans,  whereupon  the Trustee  will
succeed  to all  of  the  responsibilities, duties,  and  liabilities of  the
Servicer under the Pooling and Servicing Agreement, including  the obligation
to make Advances. Notwithstanding the foregoing, in the event of an  Event of
Default arising from the Servicer's  failure to make an Advance as  described
in clause (vi) in the preceding paragraph, the Trustee shall terminate all of
the  rights and obligations of  the Servicer under  the Pooling and Servicing
Agreement and in  and to  the Mortgage  Loans as described  in the  preceding
sentence.

     No Certificateholder,  solely  by  virtue  of  such  Certificateholder's
status as  a Certificateholder,  will have any  right under  the Pooling  and
Servicing Agreement to institute any  proceeding with respect thereto, unless
such Certificateholder previously has given  to the Trustee written notice of
default and  unless the Certificateholders  of Certificates  having not  less
than 25% of the Voting Rights evidenced by the Certificates have made written
request  to  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 ___  days has  neglected or  refused to  institute any  such
proceeding.

THE TRUSTEE

     (             )  will be  the  Trustee under  the Pooling  and Servicing
Agreement.   The  Depositor  and   (        )  may  maintain   other  banking
relationships in  the ordinary  course of business  with the  Trustee. Senior
Certificates may be surrendered at the Corporate Trust  Office of the Trustee
located    at    (___________________________________    _____),   Attention:
(__________  Series 199_-___) or at  such other addresses  as the Trustee may
designate from time to time.


                YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

(DELAY IN DISTRIBUTIONS; INDEX LAG

     The effective  yield to the holders  of the Senior Certificates  will be
lower than  the  yield otherwise  produced by  the applicable  rate at  which
interest is  passed through to  such holders and  the purchase price  of such
Certificates  because  monthly distributions  will  not  be payable  to  such
holders until the __th day (or following business day) of the month following
the  month in  which  interest accrues  on the  Mortgage  Loans (without  any
additional distribution  of interest or  earnings thereon in respect  of such
delay).  (In addition, the Loan Rate  applicable for any Adjustment Date will
be the most recent Index announced 45 days prior to each Adjustment Date. See
"The Mortgage Pool" herein.))

OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

     The Servicer may purchase  from the Trust Fund a Mortgage  Loan which is
delinquent in payment 91 days or  more. The purchase price for such  Mortgage
Loan  shall be equal  to 100% of  the Principal Balance  thereof plus accrued
interest thereon at the applicable Net Loan  Rate from the date through which
interest was last paid by the related mortgagor or advanced  to  the first day
of  the  month in  which  such amount  is  to be distributed. To the extent
such rights are exercised, prepayments  allocated to the Senior Certificates
will increase.

(LIMITATION ON ADJUSTMENTS

     Although  each   of   the   Mortgage  Loans   bears   interest   at   an
(fixed)(adjustable) Loan Rate,  the monthly adjustments of the  Loan Rate for
any  Mortgage Loan will  not exceed the  Periodic Rate Cap  and the Loan Rate
will in no event  exceed the Maximum Rate for such  Mortgage Loan, regardless
of the level  of interest rates generally  or the rate otherwise  produced by
the Index  and  the Gross  Margin.  (In addition,  such  adjustments will  be
subject to rounding to the nearest one-eighth of 1%.))


                               USE OF PROCEEDS

     The Depositor  will apply  the net proceeds  of the  sale of  the Senior
Certificates (together with the net proceeds  of the sale of the  Subordinate
Certificates) against the purchase price of the Mortgage Loans.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     An  election will be  made to  treat the  Trust Fund  as a  "real estate
mortgage investment conduit" (a "REMIC") for federal income tax purposes. The
Senior  and Subordinate Certificates  will constitute "regular  interests" in
the REMIC and  the Residual Certificates  will constitute the  sole class  of
"residual interests" in the REMIC.

ORIGINAL ISSUE DISCOUNT

     The Senior  Certificates may be  issued at  a premium.  For purposes  of
determining  the amount and  rate of accrual  of original issue  discount and
market  discount,  the  Depositor  intends  to  assume  that  there  will  be
prepayments  on  the  Mortgage  Loans  at  a  rate  equal  to  __%   CPR.  No
representation is made as  to whether the Mortgage Loans will  prepay at that
rate or any  other rate. See "Yield, Prepayment  and Maturity Considerations"
herein and  "Certain Federal Income  Tax Consequences" in the  Prospectus. If
the Certificateholders of the Senior Certificates are treated as holding such
Certificates at a premium,  such Certificateholders should consult their  tax
advisors regarding the election to amortize bond premium and the method to be
employed.

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

     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.

     Where any  Prohibited Transactions  Tax, Contributions Tax,  tax on  net
income from foreclosure  property or state or  local income or  franchise tax
that may  be imposed on the REMIC arises out of a breach of the Servicer's or
the  Trustee's  obligations,  as the  case  may  be,  under  the Pooling  and
Servicing Agreement  and in respect  of compliance with then  applicable law,
such tax will be borne by  the Servicer or Trustee in either case  out of its
own funds. In the event that either the Servicer or the Trustee,  as the case
may  be, fails  to pay or  is not  required to pay  any such  tax as provided
above, such  tax will be borne  by the Certificateholders of  the Subordinate
Certificates. It is not anticipated  that any material state or local  income
or franchise tax will be imposed on the Trust Fund.


                             ERISA CONSIDERATIONS

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

     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 Senior 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  Senior Certificates  should
consider, among other factors, the  extreme sensitivity of the investments to
the rate of principal payments (including prepayments) on the Mortgage Loans.

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

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

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

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

          (3) the certificates acquired by the Plan have received a rating at
     the time of  such acquisition that is  one of the three  highest generic
     rating  categories from Standard  & Poor's Corporation  ("S&P"), Moody's
     Investors Service, Inc. ("Moody's"), Duff & Phelps Inc. ("D&P") or Fitch
     Investors Service, Inc. ("Fitch");

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

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

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

The trust fund must also meet the following requirements:

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

               (ii) certificates  in such  other investment  pools must  have
          been rated in  one of the three  highest rating categories  of S&P,
          Moody's, Fitch  or D&P for  at least one  year prior to  the Plan's
          acquisition of certificates; and

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

     Moreover,    the    Exemption     provides    relief    from     certain
self-dealing/conflict of interest prohibited transactions that may occur when
the Plan  fiduciary causes a Plan  to acquire certificates  in a trust  as to
which the fiduciary (or its affiliate) is  an obligor on the receivables held
in the trust provided  that, among other requirements, (i) in the  case of an
acquisition in connection with the initial issuance of certificates, at least
fifty percent 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 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
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 of  the assets of  the Plan  with respect to  which such
person is a  fiduciary are invested in certificates  representing an interest
in one or more  trusts containing assets sold or serviced by the same entity.
The  Exemption  does  not  apply  to  Plans  sponsored  by  the  Seller,  the
Underwriter, the Trustee, the Servicer,  any obligor with respect to Mortgage
Loans included in the  Trust Fund constituting more than five  percent of the
aggregate  unamortized principal balance of the assets  in the Trust Fund, or
any affiliate of such parties (the "Restricted Group").

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

     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 Senior
Certificates.  Moreover, each Plan  fiduciary should determine  whether under
the general fiduciary  standards of investment prudence  and diversification,
an investment in the Senior 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.


                                 UNDERWRITING

     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  Senior
Certificates. Distribution  of the  Senior Certificates will  be made  by the
Underwriter  from time  to time  in negotiated  transactions or  otherwise at
varying prices  to be determined at the time  of sale. In connection with the
sale of  the Senior  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 Senior  Certificates but has  no obligation to  do so.
There can be no assurance that a secondary market for the Senior Certificates
will develop or, if it does develop, that it will continue.

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


                                LEGAL MATTERS

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


                                   RATINGS

     It is a condition of the  issuance of the Senior Certificates that  they
be  rated "(   )" by (   )  and (   ) by (        ) (together with (   ), the
"Rating Agencies").

     The ratings  assigned by  Duff  & Phelps  Credit Rating  Co. ("D&P")  to
securities address  the likelihood  of the  receipt  by the  holders of  such
securities  of  all  distributions  to  which they  are  entitled  under  the
transaction structure.   D&P's ratings reflect its analysis  of the riskiness
of the mortgages and  its analysis of the structure of the transaction as set
forth in the operative documents.  D&P's ratings do not address the effect on
yield  on the  securities attributable  to prepayments  or recoveries  on the
underlying assets.

     The ratings  assigned  by Fitch  Investors  Service, L.P.  ("Fitch")  to
securities address the likelihood of the receipt of  all distributions on the
assets by the related holders of securities under the agreements  pursuant to
which such  securities are issued.   Fitch's ratings take  into consideration
the  credit  quality  of  the  related pool,  including  any  credit  support
providers, structural and legal aspects  associated with such securities, and
the extent to which the  payment stream on the pool  is adequate to make  the
payments required  by such securities.   Fitch ratings on  such securities do
not, however,  constitute a statement  regarding frequency of  prepayments of
the assets.

     The  ratings assigned by Moody's Investors  Service, Inc. ("Moody's") to
securities address the likelihood of the receipt by  holders of securities of
all distributions to which such holders of securities are entitled.   Moody's
ratings  on securities do not  represent any assessment  of the likelihood or
rate of principal  prepayments.  The ratings  do not address  the possibility
that holders of securities  might suffer a lower than anticipated  yield as a
result of prepayments.

     The ratings assigned  by Standard & Poor's Ratings  Services, a Division
of  The McGraw-Hill  Companies,  Inc. ("Standard  &  Poor's"), to  securities
address the  likelihood of the receipt of all  distributions on the assets by
the related holders of securities under the agreements pursuant to which such
securities are issued.  Standard & Poor's ratings take into consideration the
credit quality of  the related pool, including any  credit support providers,
structural and legal aspects associated  with such securities, and the extent
to  which the  payment  stream on  such  pool is  adequate  to make  payments
required by such securities.  Standard  & Poor's ratings on such certificates
do not, however, constitute a statement regarding frequency of prepayments on
the related assets.   The letter "r" attached to  a Standard & Poor's  rating
highlights  derivative, hybrid  and certain  other  types of  securities that
Standard & Poor's believes may experience high volatility or high variability
in expected returns due to non-credit risks.  The absence of an "r" symbol in
the rating of a class of securities should not be taken as an indication that
such securities will exhibit no volatility or variability in total return.


<TABLE>
<S>                                                        <C>
==================================================          =====================================================
NO  DEALER,  SALESMAN OR  OTHER  PERSON  HAS  BEEN
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS
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
OF  AN  OFFER  TO  BUY,  TO  ANY   PERSON  IN  ANY
JURISDICTION WHERE  SUCH AN OFFER  OR SOLICITATION
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY                                 $______
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY                        ASSET BACKED CERTIFICATES,
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE
INFORMATION CONTAINED HEREIN IS  CORRECT AS OF ANY
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.

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

                 TABLE OF CONTENTS

                                              PAGE

               PROSPECTUS SUPPLEMENT
                                                                       FINANCIAL ASSET SECURITIES CORP.
Summary of Terms...........................   S-3                                (DEPOSITOR)
Risk Factors...............................   S-7
The Mortgage Lending Program...............   S-8
Servicing of the Mortgage Loans............  S-10
Description of the Mortgage Loans..........  S-11                        ---------------------------
Description of the Certificates............  S-13
Yield, Prepayment and Maturity                                              PROSPECTUS SUPPLEMENT
  Considerations...........................  S-22                               (      , 199 )
Use of Proceeds............................  S-22
Certain Federal Income Tax Consequences....  S-22                        ---------------------------
ERISA Considerations.......................  S-23
Underwriting...............................  S-25
Legal Matters..............................  S-25
Ratings....................................  S-25                       GREENWICH CAPITAL MARKETS, INC.


                    PROSPECTUS

Prospectus Supplement or Current
  Report on Form 8-K.......................     2
Incorporation of Certain Documents
  by Reference.............................     2
Available Information......................     2
Reports to Securityholders.................     3
Summary of Terms...........................     4
Risk Factors...............................    12
The Trust Fund.............................    17
Use of Proceeds............................    22
The Depositor..............................    22
Loan Program...............................    22
Description of the Securities..............    24
Credit Enhancement.........................    33
Yield and Prepayment Considerations........    38
The Agreements.............................    41
Certain Legal Aspects of the Loans.........    54
Certain Federal Income Tax
  Considerations...........................    66
State Tax Considerations...................    85
ERISA Considerations.......................    85
Legal Investment...........................    88
Method of Distribution.....................    89
Legal Matters..............................    90
Financial Information......................    90
Rating.....................................    90
=================================================           ====================================================

</TABLE>




   Information contained  herein is  subject to completion  or amendment.   A
registration statement relating  to these securities has been  filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to  buy be  accepted  prior to  the  time the  registration  statement
becomes effective.  This prospectus shall not  constitute an offer to sell or
the solicitation  of an offer  to buy  nor shall there  be any sale  of these
securities in any  State in which such  offer, solicitation or sale  would be
unlawful prior to registration or  qualification under the securities laws of
any such State.
    


                 SUBJECT TO COMPLETION, DATED JANUARY 12, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ___________, 1997)

                                $_____________
                        HOME EQUITY LOAN TRUST 199___
       $___________ HOME EQUITY LOAN ASSET BACKED NOTES, SERIES 199_-_
    $__________ HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199_-_

     The Home Equity Loan  Trust 199__ (the "Trust") will be  formed pursuant
to a trust  agreement to be dated as of ______,  199_ (the "Trust Agreement")
and entered  into  by Financial  Asset  Securities Corp.  (the  "Depositor"),
________________ and _____________,  as owner trustee (the  "Owner Trustee").
The Trust will  issue $___________ aggregate principal amount  of Home Equity
Loan Asset Backed Notes (the "Notes").   The Notes will be issued pursuant to
an indenture to be dated as of __________ __, 199_ (the "Indenture"), between
the Trust and ____________,  as indenture trustee (the "Indenture  Trustee").
The Trust  will also issue  $____________ aggregate principal amount  of Home
Equity Loan Asset Backed Certificates, Series 199_-_ (the "Certificates" and,
together with the Notes, the "Securities").

     The Trust  will consist of  certain (adjustable rate) (fixed  rate) home
equity revolving credit  line loans  made or to  be made in  the future  (the
"Mortgage Loans") secured  (primarily) by second deeds of  trust or mortgages
on residential properties that are primarily one- to four-family  properties,
the collections in respect of such Mortgage Loans, and certain other property
relating to such mortgage loans.  (In addition, the Securities will  have the
benefit  of an  irrevocable  and  unconditional  limited  financial  guaranty
insurance  policy (the "Policy")  issued by ______________  (the "Certificate
Insurer") covering (describe).)

     Distributions of principal and interest on the Notes will be made on the
_________ day of each  month or, if such date is not a  Business Day, then on
the  succeeding  Business Day  (each  a "Distribution  Date"),  commencing on
________, 199_ to the extent described  herein.  Interest will accrue on  the
Notes  at a rate (the "Note  Rate") equal to ___%  per annum from the Closing
Date to the first  Distribution Date and at (a  floating rate equal to  LIBOR
(as defined herein) plus ___% per annum) (___% per annum) thereafter.

     The  Certificates will represent  fractional undivided interests  in the
Trust.  Distribution  of principal and interest  on the Certificates  will be
made on each Distribution Date to the extent described herein.  Interest will
accrue on the Certificates at a rate  (the "Pass-Through Rate") equal to ___%
per  annum from the  Closing Date  to the first  Distribution Date and  at (a
floating  rate  equal  to  LIBOR  plus  ___%  per  annum)  (___%  per  annum)
thereafter.

     Payments of interest and principal on the Notes will have equal priority
with payments of principal  and interest (and will  be made pro rata)  on the
Certificates.

     There is currently no market for the Securities offered hereby and there
can be  no assurance that such  a market will  develop or if it  does develop
that it will continue.  See "RISK FACTORS" herein.

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

THE SECURITIES REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY AND DO
NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE DEPOSITOR,  OWNER TRUSTEE,
INDENTURE TRUSTEE  OR ANY  AFFILIATE THEREOF, EXCEPT  TO THE  EXTENT PROVIDED
HEREIN.   THE SECURITIES  ARE NOT INSURED  OR GUARANTEED BY  ANY GOVERNMENTAL
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.  ANY  REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

     The  Securities offered hereby  will be  purchased by  Greenwich Capital
Markets,  Inc.  (and       )  ((collectively,)  the "Underwriter")  from  the
Depositor and will, in each case, be offered by the Underwriter  from time to
time to the public in negotiated  transactions or otherwise at varying prices
to  be  determined at  the  time of  sale.    The aggregate  proceeds  to the
Depositor from the  sale of the Notes  are expected to be  $_____________ and
from  the sale  of the  Certificates  are expected  to be  $__________ before
deducting expenses payable by the Depositor of $_______.

     The Securities  are offered  subject to  prior sale  and subject  to the
Underwriters'  right to reject  orders in whole  or in part.   It is expected
that the Notes will be delivered in book-entry form through the facilities of
The Depository Trust Company, (Cedel Bank, soci t  anonyme, and the Euroclear
System) on or about _______, 199_.  The Securities will be offered in (Europe
and) the United States of America.

                             ____________________

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

     Each Series of  Securities offered hereby constitute part  of a separate
Series of Asset Backed Securities being offered by Greenwich Capital Markets,
Inc. from time to time  pursuant to the Prospectus dated  _________ __, 1997.
This Prospectus  Supplement does not  contain complete information  about the
offering  of the  Securities.   Additional  information is  contained in  the
Prospectus and  investors are urged  to read both this  Prospectus Supplement
and the Prospectus in full.  Sales  of the Securities may not be  consummated
unless the  purchaser has  received both this  Prospectus Supplement  and the
Prospectus.

                             ____________________

                       GREENWICH CAPITAL MARKETS, INC.


_______________, 199_




                                   SUMMARY

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

Trust                         Home Equity  Loan Trust 199_-_  (the "Trust" or
                                   the "Issuer"),  a Delaware  business trust
                                   established   pursuant   to    the   Trust
                                   Agreement (as defined herein), dated as of
                                   ___,  199_  (the  "Cut-Off  Date").    The
                                   property of the Trust will include: a pool
                                   of (adjustable)  (fixed) rate  home equity
                                   loan revolving credit  line loans made  or
                                   to be  made in  the future  (the "Mortgage
                                   Loans"),   under   certain   home   equity
                                   revolving credit line loan agreements (the
                                   "Credit  Line  Agreements")   and  secured
                                   (primarily)  by  second (deeds  of  trust)
                                   (mortgages) on residential properties that
                                   are   primarily   one-    to   four-family
                                   properties  (the "Mortgaged  Properties");
                                   the collections in respect of the Mortgage
                                   Loans  received  after the  Cut-Off  Date;
                                   property  that  secured  a  Mortgage  Loan
                                   which has been acquired  by foreclosure or
                                   deed  in lieu  of  foreclosure; (a  surety
                                   bond or  letter of credit);  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   will  include   the   unpaid
                                   principal balance of each Mortgage Loan as
                                   of  the Cut-Off  Date  (the "Cut-Off  Date
                                   Principal  Balance")  plus  any  additions
                                   thereto as a result  of new advances  made
                                   pursuant  to  the applicable  Credit  Line
                                   Agreement   (the   "Additional  Balances")
                                   during  the  life  of  the  Trust.    With
                                   respect  to any  date, the  "Pool Balance"
                                   will  be  equal to  the  aggregate of  the
                                   Principal Balances  of all  Mortgage Loans
                                   as of  such date.  The "Principal Balance"
                                   of  a Loan (other  than a Liquidated Loan)
                                   on  any day is  equal to its  Cut-Off Date
                                   Principal Balance, plus (i) any Additional
                                   Balances in respect of such Mortgage Loan,
                                   minus   (ii)   all   collections  credited
                                   against  the  Principal  Balance  of  such
                                   Mortgage  Loan  in   accordance  with  the
                                   related  Credit  Line Agreement  prior  to
                                   such  day.   The  Principal  Balance of  a
                                   Liquidated Loan  after the  final recovery
                                   of related  Liquidation Proceeds  shall be
                                   zero.

Securities Offered            (i) Home Equity Loan  Asset Backed Notes,  (the
                                   "Notes"); and (ii)  Home Equity Loan Asset
                                   Backed  Certificates  (the  "Certificates"
                                   and, together with the Notes, the "Securi-
                                   ties").    Each  Security  represents  the
                                   right to receive  payments of interest  at
                                   the variable rate described below, payable
                                   monthly, and payments of principal at such
                                   time and to the extent provided below.

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

Servicer                      __________ (the "Servicer").  The Servicer will
                                   service the Mortgage  Loans pursuant to  a
                                   Servicing  Agreement   dated  _________ 1,
                                   199_ between the Issuer and the Servicer.

Indenture                     The  Notes  will  be   issued  pursuant  to  an
                                   indenture dated as of _________, 199_ (the
                                   "Indenture")   between   the   Trust   and
                                   ________________________  in its  capacity
                                   as  indenture   trustee  (the   "Indenture
                                   Trustee").    The Indenture  Trustee  will
                                   allocate  distributions  of  principal and
                                   interest  to  holders  of the  Notes  (the
                                   "Noteholders")  in  accordance   with  the
                                   Indenture.

Trust Agreement               Pursuant  to  a  trust  agreement  dated as  of
                                   ________ 1, 199_  (the "Trust Agreement"),
                                   among   the   Depositor,    ________   and
                                   _________________ in its capacity as owner
                                   trustee (the  "Owner Trustee"),  the Trust
                                   will issue the  Certificates in an initial
                                   aggregate  amount  of  $__________.    The
                                   Certificates  will   represent  fractional
                                   undivided interests in the Trust.

The Mortgage Loans            The Mortgage  Loans are (primarily)  secured by
                                   second  deeds  of  trust or  mortgages  on
                                   Mortgaged Properties.   The Mortgage Loans
                                   were originated by (  ) and on or prior to
                                   the  Closing Date,  (   )   will sell  the
                                   Mortgage Loans  to the  Depositor pursuant
                                   to  a  purchase agreement  (the  "Purchase
                                   Agreement").   The aggregate  Cut-Off Date
                                   Principal Balance of the Mortgage loans is
                                   $___________  (the   "Cut-Off  Date   Pool
                                   Balance").

                              The  combined   loan-to-value  ratio   of  each
                                   Mortgage Loan, computed  using the maximum
                                   amount the borrower was  permitted to draw
                                   down   under  the   related  Credit   Line
                                   Agreement (the "Credit  Limit") and taking
                                   into account  the amounts  of any  related
                                   senior mortgage loans (the "Combined Loan-
                                   to-Value Ratio") did not  exceed __% as of
                                   the Cut-Off  Date.   The weighted  average
                                   Combined   Loan-to-Value   Ratio   of  the
                                   Mortgage Loans was ____% as of the Cut-Off
                                   Date.    See  "THE   HOME  EQUITY  LENDING
                                   PROGRAM--Underwriting  Procedures Relating
                                   to the Mortgage Loans" herein.

                              Interest  on  each  Mortgage  Loan  is  payable
                                   monthly  and   computed  on   the  related
                                   average   daily    outstanding   Principal
                                   Balance  for  each   billing  cycle  at  a
                                   variable rate per annum  (the "Loan Rate")
                                   equal at any time (subject  to minimum and
                                   maximum rates,  as described  herein under
                                   "THE HOME EQUITY LENDING PROGRAM--Mortgage
                                   Loan  Terms,"   and  further   subject  to
                                   applicable usury  limitations) to  the sum
                                   of (i)  (the prime  rate published  in the
                                   "Money Rates"  section of The  Wall Street
                                   Journal  generally on  the  Monday of  the
                                   week in  which such Loan Rate adjusts (or,
                                   if  no rate is published on such day, then
                                   on  the next  succeeding  calendar day  on
                                   which a prime rate  is published), rounded
                                   to  the nearest 1/8 of 1 percent) and (ii)
                                   a  margin generally  within  the range  of
                                   ___% to ___%.  The Loan Rate is subject to
                                   adjustment (      ).  With respect to each
                                   Mortgage  Loan, a  "billing cycle"  is the
                                   calendar  month  preceding   a  Due  Date.
                                   Interest accrued at such rate will be  due
                                   on the Due Date in the month following the
                                   close of the  billing cycle.  (As  to each
                                   Mortgage Loan, the  Due Date  is the  __th
                                   day  of the  month.)    The  Cut-Off  Date
                                   Principal Balances ranged  from $______ to
                                   $_______  and averaged  $_______.   Credit
                                   Limits under the Mortgage Loans as of  the
                                   Cut-Off ranged  from approximately  $_____
                                   to  $______ and  averaged  $______.   Each
                                   Mortgage Loan was originated in the period
                                   from _______  to _________, and, as of the
                                   Cut-Off Date, the  weighted average Credit
                                   Limit Utilization Rate (as defined herein)
                                   was  approximately  ___%.   See  "THE HOME
                                   EQUITY LENDING  PROGRAM" and  "DESCRIPTION
                                   OF THE MORTGAGE LOANS" herein.

Collections                   All collections on the  Mortgage Loans will  be
                                   allocated  by the  Servicer in  accordance
                                   with the  Loan Agreements  between amounts
                                   collected   in    respect   of    interest
                                   ("Interest   Collections")   and   amounts
                                   collected in respect  of principal ("Prin-
                                   cipal Collections"  and collectively  with
                                   Interest Collections,  the "Collections").
                                   The   Servicer   will   generally  deposit
                                   Collections distributable  to the  Holders
                                   in an account established for such purpose
                                   under   the   Servicing   Agreement   (the
                                   "Collection Account").   See  "DESCRIPTION
                                   OF THE SERVICING AGREEMENT--Allocation and
                                   Collection" herein  and "THE  AGREEMENTS--
                                   Payments  on Loans;  Deposits to  Security
                                   Account" and "--Collection  Procedures" in
                                   the Prospectus.

Description of the Securities

     A.   Distributions       On each  Distribution Date, collections  on the
                                   Mortgage  Loans  will  be applied  in  the
                                   following order of priority:

                              (i)  to the Servicer, the Servicing Fee;

                             (ii)  as payment  for the  accrued interest
                                   due and any  overdue accrued interest
                                   (with   interest   thereon)   on  the
                                   respective     Security     Principal
                                   Balances   of  the   Notes  and   the
                                   Certificates;

                            (iii)  as principal  on the  Securities, the
                                   excess of Principal  Collections over
                                   Additional  Balances  created  during
                                   the preceding Collection Period, such
                                   amount  to be  allocated between  the
                                   Notes  and  Certificates,  pro  rata,
                                   based  on  their  respective Security
                                   Principal Balances;

                              (iv) as principal on the Securities, as payment
                                   for any  Liquidation Loss  Amounts on  the
                                   Mortgage Loans;

                               (v) as payment for the premium on the Policy;

                              (vi) to  reimburse  prior  draws  made  on  the
                                   Policy; and

                             (vii) any remaining amounts to the Depositor.

                              As to  any Distribution  Date, the  "Collection
                                   Period"  is the  calendar month  preceding
                                   the month of such Distribution Date.

                              "Liquidation Loss Amount" means with respect to
                                   any   Liquidated   Mortgage    Loan,   the
                                   unrecovered Principal  Balance thereof  at
                                   the end  of the related  Collection Period
                                   in  which  such  Mortgage  Loan  became  a
                                   Liquidated  Mortgage  Loan   after  giving
                                   effect to the  Net Liquidation Proceeds in
                                   connection therewith.

     B.   Note Rate           Interest  will accrue  on  the unpaid  Security
                                   Principal Balance of the  Notes at the per
                                   annum rate (the "Note Rate") equal to ___%
                                   per  annum from  the Closing  Date to  the
                                   first  Distribution  Date  and  thereafter
                                   interest will accrue on the Notes from and
                                   including the preceding  Distribution Date
                                   to but excluding such current Distribution
                                   Date (each, an  "Interest Accrual Period")
                                   at  (a floating  rate  equal to  LIBOR (as
                                   defined   herein)   plus   ___%)   (___%).
                                   (Interest will be calculated on the  basis
                                   of  the  actual  number  of days  in  each
                                   Interest Accrual  Period divided  by 360.)
                                   A  failure to pay interest on any Notes on
                                   any Distribution  Date that  continues for
                                   five days constitutes an  Event of Default
                                   under the Indenture.

     C.   Pass-Through Rate   Interest will  accrue on  the unpaid  Principal
                                   Balance  of the  Certificates  at the  per
                                   annum rate (the "Pass-Through Rate") equal
                                   to ___% per annum from the Closing Date to
                                   the first Distribution Date and thereafter
                                   interest will  accrue on  the Certificates
                                   for  each  Interest Accrual  Period  at (a
                                   floating rate  equal to LIBOR  (as defined
                                   herein) plus ___%) (___%).  (Interest will
                                   be calculated on  the basis of  the actual
                                   number of  days in  each Interest  Accrual
                                   Period  divided by 360.)  A failure to pay
                                   interest  on   any  Certificates   on  any
                                   Distribution Date that  continues for five
                                   days constitutes an Event of Default under
                                   the Trust Agreement.

     D.   Distribution Date   The ____ day  of each month or, if  such day is
                                   not a  Business Day,  the next  succeeding
                                   Business  Day,  commencing  with  _______,
                                   199_.  A  "Business Day" is any  day other
                                   than a  Saturday or Sunday  or another day
                                   on which banking institutions in New York,
                                   New York (and ____________) are authorized
                                   or  obligated   by  law,   regulations  or
                                   executive order to be closed.

     E.   Record Date         The last day preceding  a Distribution Date or,
                                   if the Securities are no longer Book-Entry
                                   Securities,  the  last  day of  the  month
                                   preceding a Distribution Date.

     F.   Final Scheduled
          Distribution Dates  With  respect to the Certificates,
                                   ___________________.   To  the extent  not
                                   previously  paid,  the  Security Principal
                                   Balance  of the Notes  will be due  on the
                                   Distribution   Date   in   _______,  199_.
                                   Failure to pay  the full principal balance
                                   of Notes on or before the applicable final
                                   scheduled  payment  dates  constitutes  an
                                   Event of Default under the Indenture.

     G.   Form and
          Registration        The Securities  will initially be  delivered in
                                   book-entry form ("Book-Entry Securities").
                                   Holders of  such Securities  may elect  to
                                   hold   their    interests   through    The
                                   Depository Trust Company  ("DTC"), (in the
                                   United  States,  or  Cedel  Bank,  soci t 
                                   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
                                   Securities are Book-Entry Securities, such
                                   Securities  will be  evidenced  by one  or
                                   more securities 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
                                   Morgan Guaranty Trust  Company of New York
                                   ("Morgan"), the  relevant depositaries  of
                                   Cedel  and  Euroclear,  respectively,  and
                                   each  a participating member  of DTC.  The
                                   Securities will initially be registered in
                                   the name of  Cede.  The interests  of such
                                   Holders  will   be  represented   by  book
                                   entries  on   the  records   of  DTC   and
                                   participating members thereof.   No Holder
                                   of a  Security will be entitled to receive
                                   a   definitive   note   representing  such
                                   person's  interest,  except in  the  event
                                   that  Securities   in  fully   registered,
                                   certificated       form       ("Definitive
                                   Securities") are issued  under the limited
                                   circumstances described in "DESCRIPTION OF
                                   THE SECURITIES--Book-Entry Registration of
                                   Securities"  in   the  Prospectus.     All
                                   references in  this Prospectus  Supplement
                                   to  Securities   reflect  the   rights  of
                                   Holders of such Notes  only as such rights
                                   may  be  exercised  through  DTC  and  its
                                   participating organizations for so long as
                                   such  Securities  are  held by  DTC.   See
                                   "RISK  FACTORS  --  Book-Entry Securities"
                                   herein.

     H.   Denominations       The  Securities  will   be  issued  in  minimum
                                   denominations of $(________)  and integral
                                   multiples thereof.

(Letter of Credit)
     (Surety Bond)
      Issuer                  _________________  (the  "(Letter   of  Credit)
                                   (Surety Bond) Issuer").   See "THE (LETTER
                                   OF CREDIT) (SURETY BOND) ISSUER" herein.

(Letter of Credit)
     (Surety Bond)            On the  Closing  Date, the  (Letter of  Credit)
                                   (Surety Bond) Issuer  will issue a (letter
                                   of credit) (surety bond)  (the "(Letter of
                                   Credit) (Surety  Bond)") in  favor of  the
                                   Owner  Trustee on behalf of the Trust.  In
                                   the event that, on  any Distribution Date,
                                   available  amounts   on  deposit   in  the
                                   Collection  Account  with respect  to  the
                                   preceding     Collection     Period    are
                                   insufficient to provide for the payment of
                                   the amount  required to be  distributed to
                                   the  Holders  and  the  Servicer  on  such
                                   Distribution Date,  the Trustee  will draw
                                   on the  (Letter of Credit)  (Surety Bond),
                                   to  the extent of  the (Letter  of Credit)
                                   (Surety Bond) Amount for such Distribution
                                   Date,   in  an   amount   equal  to   such
                                   deficiency.    See   "DESCRIPTION  OF  THE
                                   SECURITIES--The (Letter of Credit) (Surety
                                   Bond)   and   "--Distributions    on   the
                                   Securities"     herein     and     "CREDIT
                                   ENHANCEMENT" in the Prospectus.

((Letter of Credit) 
     (Surety Bond) 
      Amount                  The  amount  available  under  the  (Letter  of
                                   Credit)  (Surety  Bond) (the  "(Letter  of
                                   Credit)  (Surety  Bond) Amount")  for  the
                                   initial Distribution Date will be $       
                                      .      For   each   Distribution   Date
                                   thereafter, the (Letter of Credit) (Surety
                                   Bond) Amount will equal the lesser of (i) 
                                     %  of the Pool  Balance as of  the first
                                   day  of  the preceding  Collection  Period
                                   (after  giving   effect  to   any  amounts
                                   distributed with  respect to  principal of
                                   the  Mortgage  Loans on  the  Distribution
                                   Date   occurring    in   such    preceding
                                   Collection Period) and (ii) the (Letter of
                                   Credit)  (Surety Bond)  Amount  as of  the
                                   first  day  of  the  preceding  Collection
                                   Period, minus any amounts drawn under the
                                           -----
                                   (Letter  of Credit)  (Surety Bond)  during
                                   such preceding Collection Period, plus any
                                                                     ----
                                   amounts  paid  to the  (Letter  of Credit)
                                   (Surety Bond)  Issuer on  the Distribution
                                   Date   occurring    in   such    preceding
                                   Collection Period up to the  amount of any
                                   previous draws  on the (Letter  of Credit)
                                   (Surety Bond).)

Servicing                     The Servicer will be responsible for servicing,
                                   managing  and  making collections  on  the
                                   Mortgage Loans.  On  the ________ business
                                   day,  but  no  later  than  the   ________
                                   calendar   day,   of   each   month   (the
                                   "Determination Date"),  the Servicer  will
                                   calculate,   and   instruct   the  Trustee
                                   regarding,  the  amounts  to be  paid,  as
                                   described  herein,  with  respect  to  the
                                   related Collection Period  to the Holders.
                                   See  "DESCRIPTION   OF  THE   SECURITIES--
                                   Distributions on  the Securities"  herein.
                                   The  Servicer   will  receive   a  monthly
                                   servicing fee  in the amount of  ____% per
                                   annum (the "Servicing  Fee Rate"), of  the
                                   related  Pool  Balance and  certain  other
                                   amounts,  as  servicing  compensation from
                                   the Trust.  See "SERVICING OF THE MORTGAGE
                                   LOANS--Servicing Compensation  and Payment
                                   of Expenses"  herein.  In  certain limited
                                   circumstances, the Servicer  may resign or
                                   be removed,  in  which  event  either  the
                                   Trustee or a  third-party servicer will be
                                   appointed  as  successor  Servicer.    See
                                   "SERVICING OF  THE LOANS--Certain  Matters
                                   Regarding   the    Servicer"   and    "THE
                                   AGREEMENTS--Events of Default; Rights Upon
                                   Events of Default" in the Prospectus.

(Final Payment of Principal;
     Termination              The Trust  will terminate  on the  Distribution
                                   Date   following   the  earlier   of   (i)
                                   _________________________  and  (ii)   the
                                   final payment or other liquidation of  the
                                   last Mortgage Loan and Private Security in
                                   the  Trust.   The  Mortgage Loans  will be
                                   subject  to  optional  repurchase  by  the
                                   Servicer  on any  Distribution Date  after
                                   the  Principal  Balance is  reduced  to an
                                   amount    less    than   or    equal    to
                                   $        ((5)%  of  the  initial Principal
                                   Balance).   The repurchase  price will  be
                                   equal  to  the  sum  of  the   outstanding
                                   Principal Balance  and accrued  and unpaid
                                   interest thereon  at the  weighted average
                                   of  the   Loan  Rates   through  the   day
                                   preceding  the  final  Distribution  Date.
                                   See  "DESCRIPTION   OF  THE   SECURITIES--
                                   Optional  Termination"  herein   and  "THE
                                   AGREEMENTS--Termination;          Optional
                                   Termination" in the Prospectus.)

Certain Federal Income Tax
Consequences                  In  the  opinion  of Tax  Counsel  (as  defined
                                   herein), for federal  income tax purposes,
                                   the  Securities will  be characterized  as
                                   indebtedness,  and  the  Trust  should  be
                                   characterized as  an owner trust  and will
                                   not be characterized as an association (or
                                   publicly traded partnership)  taxable as a
                                   corporation.   Each holder of  a Security,
                                   by  the  acceptance  of a  Security,  will
                                   agree to treat  the Security as  indebted-
                                   ness and the  Trust as an owner  trust for
                                   federal,  state   and  local   income  and
                                   franchise  tax  purposes.    See  "CERTAIN
                                   FEDERAL  INCOME   TAX  CONSEQUENCES"   and
                                   "STATE   TAX   CONSEQUENCES"   herein  and
                                   "CERTAIN  FEDERAL  INCOME  TAX  CONSIDERA-
                                   TIONS" and  "STATE TAX  CONSIDERATIONS" in
                                   the Prospectus concerning  the application
                                   of federal, state and local tax laws.

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

ERISA                         Generally,  plans  that  are  subject  to   the
                                   requirements  of ERISA  and  the Code  are
                                   permitted to purchase instruments like the
                                   Notes that are debt under applicable state
                                   law  and   have  no   "substantial  equity
                                   features"   without   reference   to   the
                                   prohibited  transaction   requirements  of
                                   ERISA and  the Code.   In  the opinion  of
                                   ERISA  Counsel  (as defined  herein),  the
                                   Notes will  be classified  as indebtedness
                                   without  substantial  equity  features for
                                   ERISA purposes.  However, if the Notes are
                                   deemed  to  be  equity  interests  and  no
                                   statutory,  regulatory  or  administrative
                                   exemption  applies,  the Trust  will  hold
                                   plan  assets   by  reason   of  a   Plan's
                                   investment in the Notes.  Accordingly, any
                                   Plan  fiduciary  considering   whether  to
                                   purchase  the Notes  on behalf  of  a Plan
                                   should consult with  its counsel regarding
                                   the  applicability  of the  provisions  of
                                   ERISA and the Code and the availability of
                                   any  exemptions.   Under  current law  the
                                   purchase and  holding of  the Certificates
                                   by or  on behalf of  any employee  benefit
                                   plan (a  "Plan") subject to  the fiduciary
                                   responsibility provisions of  the Employee
                                   Retirement Income Security Act of 1974, as
                                   amended   ("ERISA"),  may   result  in   a
                                   "prohibited   transaction"   within    the
                                   meaning  of ERISA  and the  Code or  other
                                   violation of the  fiduciary responsibility
                                   provisions of  ERISA and  Section 4975  of
                                   the Code.  (Consequently, Certificates may
                                   not   be   transferred   to   a   proposed
                                   transferee that is a Plan subject to ERISA
                                   or that is described in Section 4975(e)(1)
                                   of  the Code, or a person acting on behalf
                                   of  any such Plan  or using the  assets of
                                   such plan unless the Owner Trustee and the
                                   Depositor receive  the opinion  of counsel
                                   reasonably  satisfactory   to  the   Owner
                                   Trustee and  the Depositor  to the  effect
                                   that  the  purchase  and holding  of  such
                                   Certificate will not result  in the assets
                                   of  the Trust  being  deemed to  be  "plan
                                   assets" for ERISA purposes and will not be
                                   a  prohibited transaction  under ERISA  or
                                   Section  4975  of the  Code.)   See "ERISA
                                   CONSIDERATIONS"   herein   and    in   the
                                   Prospectus.

Rating                        It  is a  condition  to  the  issuance  of  the
                                   Securities that they be rated _________ by
                                   at   least   ____   nationally  recognized
                                   statistical rating  organizations (each  a
                                   "Rating  Agency").   In  general,  ratings
                                   address credit risk and do not address the
                                   likelihood  of  prepayments.   A  security
                                   rating  is  not a  recommendation  to buy,
                                   sell or hold securities.




                                 RISK FACTORS

(CASH FLOW CONSIDERATIONS

     During the  first (  )-year  draw down period  under the  related Credit
Line Agreements  for the Mortgage  Loans, collections on such  Mortgage Loans
may vary  because, among  other things, borrowers  are not  required to  make
monthly payments of principal.  With  respect to some of the Mortgage  Loans,
during  the  second  (  )-year  draw  down period,  no  monthly  payments  of
principal are required.  Collections on the  Mortgage Loans may also vary due
to seasonal purchasing and payment habits of borrowers.

     General credit risk  may also be greater  to Holders than to  holders of
instruments  representing interests  in level  payment  first mortgage  loans
since no payment of principal generally is required until after eithera five-
 or ten-year interest  only period under the related  Credit Line Agreements.
Minimum monthly payments will at least equal and may exceed accrued interest.
Even assuming that the Mortgaged Properties provide adequate security for the
Mortgage Loans, substantial delay could be encountered in connection with the
liquidation of Mortgage Loans that are delinquent and corresponding delays in
the receipt  of related  proceeds by Holders  could occur  if the  (Letter of
Credit)  (Surety Bond)  provider were  unable to  perform on  its obligations
under the  (Letter of Credit)  (Surety Bond).  Further,  liquidation expenses
(such  as legal  fees, real  estate taxes,  and maintenance  and preservation
expenses) will reduce  the proceeds payable to Holders 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,
Holders  could experience  a  loss if  the (Letter  of Credit)  (Surety Bond)
provider were unable to perform its obligations under the (Letter of  Credit)
(Surety Bond).)

PREPAYMENT CONSIDERATIONS

     All of the Mortgage Loans may be prepaid in whole or in part at any time
without penalty.   Home equity loans, such  as the Mortgage Loans,  have been
originated in significant volume only during  the past few years and  neither
the Depositor nor the Servicer is aware  of any publicly available studies or
statistics on the rate of prepayment  of such loans.  Generally, home  equity
loans  are not viewed by borrowers  as permanent financing.  Accordingly, the
Mortgage Loans  may experience a  higher rate of prepayment  than traditional
loans.  The Trust's prepayment experience  may be affected by a wide  variety
of  factors, including  general  economic  conditions,  interest  rates,  the
availability  of alternative financing and  homeowner mobility.  In addition,
substantially all  of the Mortgage  Loans contain due-on-sale  provisions and
the Servicer intends  to enforce such provisions unless  (i) such enforcement
is  not  permitted  by applicable  law  or  (ii) the  Servicer,  in  a manner
consistent with  reasonable commercial practice, permits the purchaser of the
related  Mortgaged Property  to  assume the  Mortgage Loan.    To the  extent
permitted by  applicable law, such  assumption will not release  the original
borrower from  its obligation under  any such  Mortgage Loan.   See  "CERTAIN
LEGAL ASPECTS OF THE LOANS--`Due-on-Sale' Clauses" in the Prospectus.

LEGAL CONSIDERATIONS

     The  Mortgage Loans are  secured by deeds  of trust  or mortgages (which
generally are second  mortgages).  With  respect to Mortgage  Loans that  are
secured  by  first  mortgages,  the  Servicer has  the  power  under  certain
circumstances to  consent to  a new mortgage  lien on the  Mortgaged Property
having priority  over such Mortgage Loan.   Mortgage Loans secured  by second
mortgages are  entitled to proceeds that remain from  the sale of the related
Mortgage Property after any related  senior mortgage loan and prior statutory
liens have been  satisfied.  In the event that such proceeds are insufficient
to satisfy such loans  and prior liens in the  aggregate (and the (Letter  of
Credit) (Surety Bond) provider is unable to perform its obligations under the
(Letter  of Credit)  (Surety Bond) or  if the  coverage under the  (Letter of
Credit) (Surety Bond) is exhausted)  the Trust and, accordingly, the Holders,
bear (i)  the risk  of  delay in  distributions while  a deficiency  judgment
against the borrower is obtained and (ii) the risk of loss if  the deficiency
judgment cannot  be obtained  or is not  realized upon.   See  "CERTAIN LEGAL
ASPECTS OF THE MORTGAGE LOANS" herein.

     The sale of the Mortgage Loans from the Seller to the Depositor pursuant
to the  Purchase Agreement will be treated  as a sale of  the Mortgage Loans.
The Seller will warrant that such  transfer is either a sale of its  interest
in the  Mortgage Loans  or a  grant of  a first  priority perfected  security
interest therein.  In the event of an insolvency of the Seller, the  receiver
of the Seller may attempt to recharacterize the sale of the Mortgage Loans as
a borrowing by the Seller secured by a  pledge of the Mortgage Loans.  If the
receiver  decided to  challenge  such  transfer, delays  in  payments of  the
Securities and possible  reductions in the amount  thereof could occur.   The
Depositor  will warrant  in  the Trust  Agreement that  the  transfer of  its
interest  in  the  Mortgage  Loans to  the  Trust  is  a  valid transfer  and
assignment of such interest.

     If a  conservator, receiver or trustee were appointed for the Seller, or
if  certain other  events relating  to the  bankruptcy or  insolvency  of the
Seller were  to occur, Additional  Balances would  not be transferred  by the
Seller to the  Trust pursuant to the  Purchase Agreement (as assigned  by the
Depositor to  the Trust).   In such an event,  an Event of  Default under the
Pooling and  Servicing Agreement and  Indenture would commence and  the Owner
Trustee  would attempt  to sell  the Mortgage  Loans (unless  Holders holding
Securities evidencing undivided interests aggregating at least 51% of each of
the Security  Principal Balance  of the Notes  and the  Certificates instruct
otherwise), thereby  causing early payment of the  Security Principal Balance
of the Notes and the Certificates.

     In the  event  of  a  bankruptcy  or insolvency  of  the  Servicer,  the
bankruptcy trustee or receiver may have  the power to prevent the Trustee  or
the Holders from appointing a successor Servicer.

SERVICER'S ABILITY TO CHANGE THE TERMS OF THE MORTGAGE LOANS

     The  Servicer  may  agree to  changes  in  the terms  of  a  Credit Line
Agreement,  provided  that such  changes  (i)  do  not adversely  affect  the
interest  of the  Holders,  and  (ii) are  consistent  with prudent  business
practice.   There can be no  assurance that changes in applicable  law or the
marketplace  for home  equity loans  or  prudent business  practice will  not
result in changes in the terms of the Mortgage Loans.

(DELINQUENT MORTGAGE LOANS

     The Trust  will  include  Mortgage Loans  which  are 89  or  fewer  days
delinquent.  The  Cut-Off Date Principal Balance of  such delinquent Mortgage
Loans was $______________.)


                                  THE TRUST

GENERAL

     The  Issuer, Home Equity  Loan Trust  199_, is  a business  trust formed
under  the laws of the State of  Delaware pursuant to the Trust Agreement for
the  transactions  described  in  this  Prospectus  Supplement.    The  Trust
Agreement constitutes the "governing instrument"  under the laws of the State
of Delaware  relating to business  trusts.   After its formation,  the Issuer
will  not  engage in  any  activity  other than  (i)  acquiring,  holding and
managing the Mortgage  Loans and the other  assets of the Trust  and proceeds
therefrom, (ii) issuing the Notes and the Certificates, (iii) making payments
on the Notes and the Certificates and (iv) engaging in other  activities that
are  necessary, suitable  or convenient  to accomplish  the foregoing  or are
incidental thereto or connected therewith.

     The property  of the Trust  will consist of:   (i) each of  the Mortgage
Loans that  are _________;  (ii) collections on  the Mortgage  Loans received
after the Cut-Off  Date; (iii) Mortgaged Properties relating  to the Mortgage
Loans that are acquired  by foreclosure or deed in lieu  of foreclosure; (iv)
the Collection Account  and the Distribution Account  (excluding net earnings
thereon); (v) the (Letter of Credit) (Surety Bond); and (vi) an assignment of
the Depositor's rights under the  Purchase Agreement, including all rights of
the Depositor to purchase Additional Balances.

     The Trust's  principal offices are  in __________, Delaware, in  care of
________________________, as Owner Trustee, at (                      ).


                  THE (LETTER OF CREDIT)(SURETY BOND) ISSUER

     The following information with respect to _________ ("_______") has been
furnished by __________.

     (Description of Letter of Credit/Surety Issuer)


                       THE HOME EQUITY LENDING PROGRAM

     The  information   set  forth   below  concerning   (_______)  and   its
underwriting policies has been provided by (_______).  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

GENERAL

     All     of     the     Mortgage     Loans     were     originated     by
(_____________________________), (the  "Seller" or the "Servicer")  under its
home equity lending program.   The Seller first offered adjustable rate  home
equity revolving credit  line loans  ("home equity  loans") in 19__.   As  of
(_____________), (____________) owned and serviced approximately  $__________
aggregate  principal  amount  of  outstanding home  equity  loans  secured by
properties located in __________ under  home equity credit lines (the "Seller
Portfolio").

UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

     Each  home equity loan  was originated after  a review by  the Seller in
accordance  with its established underwriting procedures, which were intended
to assess the  applicant's ability to assume and repay such home equity loans
and  the adequacy of  the real property  which serves as  collateral for such
home equity loans.  The maximum Credit  Limit for a home equity loan provided
by the Seller was $__________.

     Each  applicant  for a  home  equity loan  was required  to  complete an
application  which listed the applicant's assets, liabilities, income, credit
and employment  history and other  demographic and personal information.   If
information in the  loan application demonstrated  that there was  sufficient
income and equity to  justify making a  home equity loan  and the Seller  (a)
received  a  satisfactory  independent  credit bureau  report  on  the credit
history of  the borrower  and (b) obtained,  in the  case of all  home equity
loans  originated prior  to __________  a drive-by  appraisal of  the related
Mortgaged  Property or for all home equity loans originated as of __________,
a satisfactory  appraisal completed  on forms approved  by FNMA, and  if such
information  met the  Seller's  underwriting standards,  the Seller  issued a
commitment  subject  to satisfaction  of  certain  other  conditions.   These
conditions  included:   (i) obtaining  and  reviewing pay  stubs, income  tax
returns or a  verification of employment from the  applicant's employer; (ii)
obtaining and  reviewing a verification  of deposit; and (iii)  obtaining and
reviewing a verification of the loan in the first lien position when the home
equity loan was to be in a second lien position.

     Appraisals of the  Mortgaged Properties  were performed  by a  qualified
appraiser or  an independent third-party,  fee-based appraiser  who had  been
previously approved for such assignment by the Seller.

     It  is  the Seller's  policy to  require a  title policy  insuring title
mortgage  in accordance  with  the  intended lien  position.   Regardless  of
Combined Loan-to-Value  Ratios, it  is the Seller's  policy not  to accept  a
position junior to any mortgage lien other than a first mortgage.

     Generally, a home  equity loan needed a Combined  Loan-to-Value Ratio of
__% for loans  which the Seller obtained full documentary support and was __%
for loans for which limited documentary support was obtained.

     After   obtaining  all  applicable   employment,  credit   and  property
information,  the Seller determined whether sufficient unencumbered equity in
the property  existed and  whether  the prospective  borrower had  sufficient
monthly  income available to support the  payments of interest at the current
prime rate  plus the applicable margin based on  the credit limit in addition
to  any senior  mortgage loan  payments (including  any escrows  for property
taxes and  hazard insurance premiums)  and other  monthly credit  obligations
based  on  the  prospective  borrower's  debt-to-gross  income  ratio.    The
"debt-to-gross  income ratio" is  the ratio of (a)  certain of the borrower's
debt obligations which include:  (i) the monthly first mortgage  payment plus
taxes; (ii) monthly  installment debt payments with  a term of more  than ten
months; (iii) five  percent of the total revolving  obligations; (iv) monthly
alimony and child support obligations; and (v) the payment on the home equity
loan calculated at  the Credit Limit and  current prime rate plus  margin for
such home equity loan to (b) the borrower's gross  verifiable monthly income.
The debt-to-gross income ratio generally did not exceed (________%).

     When the commitment conditions had  been satisfied, the home equity loan
was completed by  signing a Credit Line Agreement,  rescission statement, and
mortgage  which secured the  repayment of  principal of  and interest  on the
related home equity  loan.  The  original mortgage was  then recorded in  the
appropriate county government office.

MORTGAGE LOAN TERMS

     A borrower  may access a home  equity loan by  writing a check.   On all
home equity  loans, there is  (a ten-year)  draw down period  as long  as the
borrower is not in default under the  loan agreement.  Home equity loans bear
interest at a  variable rate which may  change bi-weekly.  Home  equity loans
may be subject to a maximum per annum interest rate (the "Maximum Rate") of  
    % per annum and in  all cases, are subject to applicable usury limitations.
- ---
See "CERTAIN LEGAL ASPECTS OF THE LOANS--Applicability of Usury Laws" in the
Prospectus.  The daily periodic rate on the home equity loans (the "Loan Rate")
is the sum of the Index Rate plus a spread (the "Margin") which generally ranges
between ____% and ____%, divided by 365 days or 366 days, as applicable.

     The "Index Rate"  is based on  (the prime rate  published in the  "Money
Rates" section of The Wall Street Journal generally on the Monday of the week
in which  such Loan Rate  adjusts (or, if no  rate is published  on such day,
then on the next succeeding calendar day on which a prime rate is published),
rounded to the nearest 1/8 of 1 percent.)  The annual percentage rate for any
bi-weekly  period will be  based on  the Prime Rate  in effect the  Monday on
which  the rate may change.  (If a  prime rate range is published in The Wall
Street Journal,  then the  midpoint (average)  of that  range will  be used.)
There are no  limitations on increases  or decreases  (except for those  home
equity loans which have Maximum Rates).  Only the home equity loans that have
Maximum Rates of  ____% also have  annual adjustment caps of  __% as to  both
increases and decreases in their Loan Rates.

     Billing statements are mailed monthly.  The statement details all debits
and  credits and specifies  the minimum payment due  and the available credit
line.   Notice of  changes in the  applicable Loan Rate  are provided  by the
Seller  to the Borrower  with such statements.   All payments  are due by the
tenth day after the date the billing statement is issued.

     The Credit  Line Agreements  and Disclosure  Statements further  provide
that if publication of the Index Rate is discontinued, the Index Rate will be
changed upon notification in accordance  with such Credit Line Agreements and
Disclosure Statements.

     The right to obtain additional credit  may be suspended or terminated or
the borrower may  be required to pay  the entire balance  due plus all  other
accrued but unpaid  charges immediately, if  the borrower fails  to make  any
required  payment by the due date, if the total outstanding principal balance
including all charges  payable exceeds the Credit Limit, if the borrower made
any statement or signature on any document which is fraudulent or contained a
material misrepresentation,  if the borrower dies or  becomes incompetent, if
the borrower becomes  bankrupt or insolvent, if the  borrower becomes subject
to any  judgment,  lien or  attachment  or execution  is  issued against  the
Mortgaged  Property,  the  borrower fails  to  obtain  and maintain  required
property  insurance or  if  the  borrower sells  or  transfers the  Mortgaged
Property or does not maintain the property.  In addition, the right to obtain
additional credit  may  be suspended  or  a borrower's  Credit Limit  may  be
reduced, if the value of the  Mortgaged Property decreases for any reason  to
less than 80% of the original appraised value, if the borrower is in  default
under the home  equity loan, if government  action impairs the  Seller's lien
priority or  if a regulatory  agency has  notified the Seller  that continued
advances would constitute an unsafe and unsound practice.

DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

     The following tables  set forth the delinquency and  loss experience for
each of the periods  shown for the home equity loans indicated  on the table.
The Servicer believes that there have been no material trends or anomalies in
the  historical  delinquency  and  loss  experience  as  represented  in  the
following tables.    The  data presented  in  the following  tables  are  for
illustrative purposes  only, and there  is no assurance that  the delinquency
and loss experience  of the Mortgage Loans will be similar  to that set forth
below.

                            DELINQUENCY EXPERIENCE
                            (DOLLARS IN THOUSANDS)

<TABLE>
                                                                       As of _________
                                                           ----------------------------------------
                                                                            _____
                                                           ----------------------------------------
                                                              Number of
                                                                Loans                     Amount
                                                           ---------------             ------------
<S>                                                        <C>                        <C>
Amount Outstanding at
  Period End  . . . . . . . . . . . . . . . . .

Delinquency
  30-59 Days  . . . . . . . . . . . . . . . . .                                        $              
  60-89 Days  . . . . . . . . . . . . . . . . .
  90 or More Days . . . . . . . . . . . . . . .
  Foreclosures and Bankruptcies . . . . . . . .                                        
                                                                                       _________

Total Delinquencies . . . . . . . . . . . . . .                                        $
                                                                                       =========

30-59 Days Percentage . . . . . . . . . . . . .                                                %
60-89 Days Percentage . . . . . . . . . . . . .                                                %
90 or More Days Percentage  . . . . . . . . . .                                                %
Foreclosures and Bankruptcies . . . . . . . . .

</TABLE>


                               LOSS EXPERIENCE
                            (DOLLARS IN THOUSANDS

<TABLE>
<CAPTION>
                                                                                  For the Year
                                                                                Ending ________
                                                                           ------------------------
<S>                                                                       <C>
Average Amount
  Outstanding . . . . . . . . . . . . . . . . . . . . . . . . .            $
Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . . .            $
Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . . .            $
Net Losses as a Percentage
  of Average Amount Outstanding . . . . . . . . . . . . . . . .                           %

</TABLE>


                       SERVICING OF THE MORTGAGE LOANS

     The  information  set  forth  below  concerning  the  Servicer  and  its
servicing policies has been provided by the Servicer.  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

GENERAL

     The Servicer  will be  responsible for servicing  the Mortgage  Loans as
agent for the Trust in accordance with the Servicer's policies and procedures
for servicing  home equity  loans and  in accordance  with the  terms of  the
Servicing Agreement.

     With  respect to real  estate secured loans,  the general policy  of the
Servicer is to initiate foreclosure on the underlying property (i) after such
loan is 90 days  or more delinquent; (ii) if a notice of  default on a senior
lien is received by the Servicer; or (iii) if circumstances are discovered by
the  Servicer  which  would  indicate  that  a  potential  for  loss  exists.
Foreclosure  proceedings  may  be  terminated if  the  delinquency  is cured.
However, under certain circumstances, the  Servicer may elect not to commence
foreclosure or stay  the foreclosure proceeding if the  borrower's default is
due to special circumstances which are temporary and are not expected to last
beyond a specified period.  The loans  to borrowers in bankruptcy proceedings
will be  restructured in accordance  with law and  with a view  to maximizing
recovery   of   such   home  equity   loans,   including   any  deficiencies.
Additionally,  any  time  during  foreclosure,  a  forbearance,  short  sale,
deed-in-lieu or a payment plan can be authorized.

     After foreclosure,  if  the home  equity  loan  is secured  by  a  first
mortgage lien,  title to  the  related Mortgaged  Property will  pass to  the
Servicer, or  a wholly-owned subsidiary  of the Servicer, who  will liquidate
the Mortgaged  Property and  charge-off the balance  of the home  equity loan
balance  which  was not  recovered  by  the  liquidation  proceeds.   If  the
Mortgaged Property was subject  to a senior lien position, the  Servicer will
either satisfy such lien at the time of foreclosure sale or take other action
as  deemed necessary  to protect  the  Servicer's interest  in the  Mortgaged
Property.   If in the  judgment of the  Servicer, the cost  of maintaining or
purchasing  the senior  lien position  exceeds the  economic benefit  of such
action, the Servicer  will generally charge-off the entire  home equity loan,
seek a money judgment against the borrower or will not pursue any recovery.

     Servicing  and charge-off policies  and collection practices  may change
over time in accordance with the Servicer's business judgment, changes in the
Servicer's real  estate secured  revolving credit  line loans and  applicable
laws and regulations, and other considerations.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Collection  Period, other than the first Collection
Period, the servicing compensation  to be paid to the Servicer  in respect of
its servicing activities  relating to the Mortgage  Loans will be paid  to it
from interest collections in respect of the Mortgage Loans and will  be equal
to  ____% per  annum (the  "Servicing Fee Rate")  on the  aggregate Principal
Balances of the  Mortgage Loans as of  the first day of  each such Collection
Period (the "Servicing  Fee").  With respect to the  first Collection Period,
the Servicer will receive from such collections  ___ of the amount calculated
in the  preceding sentence.   All assumption fees,  late payment  charges and
other  fees and  charges, to  the  extent collected  from borrowers,  will be
retained by the Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Servicing Agreement, including,  without limitation, payment of  the fees and
disbursements of  the Trustee,  any custodian appointed  by the  Trustee, the
Registrar and any paying  agent.  In addition, the Servicer  will be entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties related  thereto, such right  of reimbursement being prior  to the
rights of Holders to receive any related Liquidation Proceeds.


                      DESCRIPTION OF THE MORTGAGE LOANS

MORTGAGE LOANS

     The Mortgage  Loans  were originated  pursuant  to loan  agreements  and
disclosure  statements  (the "Credit  Line  Agreements") and  are  secured by
mortgages or  deeds of trust,  most of which  are second mortgages  or second
deeds of  trust, on Mortgage  Properties.  The Mortgaged  Properties securing
the Mortgage Loans  consist primarily of residential properties  that are one
to  four-family properties.    ____  of the  Mortgaged  Properties are  owner
occupied.  See "--Mortgage Loan Pool Statistics" below.

     The  Cut-Off Date Pool  Balance is $___________,  which is  equal to the
aggregate Principal Balances  of the Mortgage  Loans as of ______,  199_ (the
"Cut-Off Date").   As of the Cut-Off  Date, the Mortgage Loans  were not more
than 89 days delinquent and had a Loan Rate of at least ____% per annum.  The
average Cut-Off  Date Principal  Balance was  $_______, the  minimum Mortgage
Cut-Off Date Principal  Balance was zero, the maximum  Cut-Off Date Principal
Balance was $_________,  the minimum Loan Rate  and the maximum Loan  Rate on
the Cut-Off  Date  were ____%  and  ____% per  annum,  respectively, and  the
weighted average  Loan Rate on the Cut-Off  Date was ____% per annum.   As of
the  Cut-Off Date,  the weighted  average Credit  Limit Utilization  Rate was
____%, the  minimum Credit Limit  Utilization Rate  was zero and  the maximum
Credit Limit  Utilization Rate  was ______%.   The "Credit  Limit Utilization
Rate" is  determined by  dividing  the Cut-Off  Date Principal  Balance of  a
Mortgage Loan by the Credit Limit of the related  Credit Line Agreement.  The
weighted average Combined Loan-to-Value Ratio of the Mortgage Loans was ____%
as of the Cut-Off Date.

MORTGAGE LOAN POOL STATISTICS

     The  Depositor has compiled  the following additional  information as of
the Cut-Off Date  with respect to the  Mortgage Loans to  be included in  the
Trust.

                            (TABULAR INFORMATION)


ASSIGNMENT OF MORTGAGE LOANS

     At  the time of issuance of  the Securities, the Depositor will transfer
to  the Trust all  of its right, title  and interest in  and to each Mortgage
Loan (including  its right to purchase any Additional Balances arising in the
future),   related  Credit  Line  Agreements,  mortgages  and  other  related
documents (collectively, the "Related  Documents"), including all collections
received  on or with respect to each such  Mortgage Loan on or after the Cut-
Off Date pursuant to an assignment of the Depositor's rights  and obligations
under  the Purchase  Agreement.   The Owner  Trustee, concurrently  with such
transfer, will deliver the Securities.  Each Mortgage Loan transferred to the
Owner Trust will  be identified on a schedule (the  "Mortgage Loan Schedule")
delivered to the  Owner Trustee  pursuant to  the Purchase  Agreement.   Such
schedule will include information as to the Cut-Off Date Principal Balance of
each Mortgage Loan, as well as information with respect to the Loan Rate.

     The  Purchase  Agreement  will  require  that,  within  the time  period
specified therein, the  Seller deliver to the Owner Trustee  (or a custodian,
as the Owner Trustee's agent for such purpose) the Mortgage Loans endorsed in
blank and the  Related Documents.  In lieu of delivery of original mortgages,
the Seller  may deliver  trust and  correct  copies thereof  which have  been
certified as to authenticity by the appropriate county recording office where
such mortgage is recorded.

     Under the  terms of the  Purchase Agreement, the  Seller, acting  at the
Depositor's request, will have  (__ days after  the Closing Date) to  prepare
and record  assignments of  the mortgages  related to each  Mortgage Loan  in
favor of the Owner  Trustee (unless opinions of  counsel satisfactory to  the
Rating  Agencies and  the  Certificate  Insurer are  delivered  to the  Owner
Trustee  and the Certificate  Insurer to the effect  that recordation of such
assignments  is not  required in  the relevant  jurisdictions to  protect the
interests of the Owner Trustee in the Mortgage Loans).

     Within 90 days  of the Closing Date,  the Owner Trustee will  review the
Mortgage Loans and  the Related Documents and if any Mortgage Loan or Related
Document is found to be defective in any material respect  and such defect is
not cured within 90 days following notification thereof to the Seller and the
Depositor by  the Owner Trustee, the  Seller will be  obligated to repurchase
the Mortgage Loan  and to  deposit the Repurchase  Price into the  Collection
Account.  Upon  such retransfer, the Principal Balance of  such Mortgage Loan
will be deducted from the Pool Balance.  In lieu of any  such repurchase, the
Seller  may  substitute an  Eligible  Substitute  Mortgage  Loan.   Any  such
repurchase or  substitution will  be considered  a  payment in  full of  such
Mortgage Loan.   The  obligation  of the  Seller to  accept a  transfer of  a
Defective  Mortgage Loan  is the  sole remedy  regarding any  defects in  the
Mortgage Loans and  Related Documents available to  the Owner Trustee or  the
Holders.

     With respect  to any Mortgage Loan,  the "Repurchase Price"  is equal to
the Principal  Balance of  such Mortgage  Loan at  the time  of any  transfer
described  above plus  accrued and  unpaid interest  thereon to  the date  of
repurchase.

     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 5% more or less than  the Principal Balance
relating to such Defective Mortgage Loan; (ii) have a Loan Rate 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; (iii)   have a Loan  Rate
based on  the same Index with adjustments to such  Loan Rate made on the same
Interest  Rate Adjustment Date  as that of the  Defective Mortgage Loan; (iv)
have a Margin that is not less than the Margin of the Defective Mortgage Loan
and not  more than 100 basis points higher than  the Margin for the Defective
Mortgage Loan; (v) have a mortgage of the same or higher level of priority as
the mortgage relating  to the Defective Mortgage Loan; (vi)  have a remaining
term  to maturity not  more than  six months earlier  and not  later than the
remaining term to maturity of the Defective Mortgage Loan;  (vii) comply with
each representation and  warranty as to the  Mortgage Loans set forth  in the
Purchase Agreement (deemed to be made  as of the date of substitution);   and
(viii) satisfy certain other conditions  specified in the Purchase Agreement.
To the extent  the Principal Balance of an Eligible  Substitute Mortgage Loan
is  less than the  Principal Balance of the  related Defective Mortgage Loan,
the Seller will be required to make a deposit to the Collection Account equal
to such difference ("Substitution Adjustment Amounts").

     The Seller  will make certain  representations and warranties as  to the
accuracy in  all material  respects of certain  information furnished  to the
Owner  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 (subject to certain  exceptions); and (ii) each
Mortgage Loan  was generated under a Credit  Line Agreement that 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 Holders
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  repurchase or substitute  the Defective Mortgage Loan  from the
Trust.  The same procedure and  limitations that are set forth above  for the
repurchase  or substitution  of Defective  Mortgage Loans  will apply  to the
transfer of a Mortgage Loan that is required to be repurchased or substituted
because of a breach of a representation or warranty in the Purchase Agreement
that materially and adversely affects the interests of the Holders.

     Mortgage Loans required to be transferred  to the Seller as described in
the preceding paragraphs are referred to as "Defective Mortgage Loans."


                    DESCRIPTION OF THE SERVICING AGREEMENT

     The Servicer shall establish and maintain on behalf of the Owner Trustee
an account (the  "Collection Account") for the  benefit of the Holders.   The
Collection Account will be an Eligible Account (as defined herein).   Subject
to  the  investment provision  described  in the  following  paragraphs, upon
receipt  by  the Servicer  of  amounts  in  respect  of  the  Mortgage  Loans
(excluding amounts  representing administrative charges, annual  fees, taxes,
assessments, credit insurance  charges, insurance proceeds  to be applied  to
the restoration  or repair of  a Mortgaged  Property or  similar items),  the
Servicer  will deposit such  amounts in the  Collection Account.   Amounts so
deposited  may be  invested  in  Eligible Investments  (as  described in  the
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.   Not  later than  the  fifth Business  Day  prior to  each
Distribution Date  (the "Determination Date"),  the Servicer will  notify the
Owner Trustee and the  Indenture Trustee of the amount of such  deposit to be
included in funds available for the related Distribution Date.

     The  Owner Trustee and the Indenture  Trustee will establish one or more
accounts  (the  "Security Account")  into  which  will be  deposited  amounts
withdrawn  from the  Collection  Account  for distribution  to  Holders on  a
Distribution  Date.   The  Security  Account  will  be an  Eligible  Account.
Amounts on deposit therein will  be invested in Eligible Investments maturing
on or before the Business Day prior to the related Distribution Date.

     An  "Eligible Account"  is  an account  that  is (i)  maintained  with a
depository  institution whose  debt obligations  at the  time of  any deposit
therein have the highest short-term debt  rating by the Rating Agencies, (ii)
one or more accounts  with a depository institution which accounts  are fully
insured by either the Savings Association Insurance Fund ("SAIF") or the Bank
Insurance  Fund  ("BIF")   of  the  Federal  Deposit   Insurance  Corporation
established by  such fund with a  minimum long-term unsecured  debt rating of
____,  (iii) a segregated trust account maintained  with the Owner Trustee or
an Affiliate of the Owner Trustee in its fiduciary capacity or (iv) otherwise
acceptable to each  Rating Agency as evidenced  by a letter from  each Rating
Agency to the  Owner Trustee, without  reduction or withdrawal of  their then
current ratings of the Securities.

     Eligible  Investments are specified  in the 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
Securities.

ALLOCATIONS AND COLLECTIONS

     All collections  on the  Mortgage Loans will  generally be  allocated in
accordance  with the  Credit  Line Agreements  between  amounts collected  in
respect of interest and amounts collected in respect of principal.  As to any
Distribution Date, "Interest  Collections" will be equal to  the aggregate of
the amounts  collected during  the related  Collection Period,  including Net
Liquidation  Proceeds (as defined  below), allocated to  interest pursuant to
the terms of the Credit Line Agreements.

     As to  any Distribution Date,  "Principal Collections" will be  equal to
the sum of (i)  the amounts collected during  the related Collection  Period,
including Net  Liquidation Proceeds, and  allocated to principal  pursuant to
the terms of the Credit Line Agreements and  (ii) any Substitution Adjustment
Amounts.   "Net  Liquidation Proceeds" with  respect to  a Mortgage  Loan are
equal to  the aggregate  of all  amounts  received upon  liquidation of  such
Mortgage  Loan, including, without limitation, insurance proceeds, reduced by
related expenses, but not including the portion,  if any, of such amount that
exceeds  the  Principal  Balance of  the  Mortgage  Loan at  the  end  of the
Collection Period immediately  preceding the Collection Period  in which such
Mortgage  Loan became  a Liquidated  Mortgage  Loan plus  accrued and  unpaid
interest thereon through the date of liquidation.

     With  respect  to any  date, the  "Pool  Balance" will  be equal  to the
aggregate of the  Principal Balances of all  Mortgage Loans as of  such date.
The Principal Balance  of a Mortgage  Loan (other than a  Liquidated Mortgage
Loan) on any day is equal to the Cut-Off Date Principal Balance thereof, plus
(i) any Additional Balances in respect  of such Mortgage Loan minus (ii)  all
collections credited against  the Principal Balance of such  Mortgage Loan in
accordance with the  related Credit Line  Agreement prior to  such day.   The
Principal  Balance of  a Liquidated  Mortgage  Loan after  final recovery  of
related Liquidation Proceeds shall be zero.

HAZARD INSURANCE

     The  Servicing Agreement  provides that  the  Servicer maintain  certain
hazard insurance on the Mortgaged  Properties relating to the Mortgage Loans.
While  the terms  of the  related  Credit Line  Agreements generally  require
borrowers to maintain certain hazard insurance, the Servicer will not monitor
the maintenance of such insurance.

     The Servicing  Agreement  requires  the Servicer  to  maintain  for  any
Mortgaged Property relating to a Mortgage Loan acquired upon foreclosure of a
Mortgage Loan, or by deed in lieu of such foreclosure, hazard  insurance with
extended  coverage  in an  amount  equal to  the  lesser of  (a)  the maximum
insurable value of such Mortgaged Property  or (b) the outstanding balance of
such Mortgage Loan plus the  outstanding balance on any mortgage loan  senior
to  such  Mortgage Loan  at  the  time of  foreclosure  or  deed in  lieu  of
foreclosure, plus accrued interest and  the Servicer's good faith estimate of
the related liquidation expenses to be incurred in connection therewith.  The
Servicing Agreement provides that the  Servicer may satisfy its obligation to
cause  hazard policies  to  be  maintained by  maintaining  a blanket  policy
insuring against losses on such Mortgaged Properties.  If such blanket policy
contains a deductible clause,  the Servicer will  be obligated to deposit  in
the Collection Account the sums  which would have been deposited  therein but
for  such clause.  The Servicer will  initially satisfy these requirements by
maintaining a blanket policy.   As set forth above, all  amounts collected by
the  Servicer (net of  any reimbursements to  the Servicer)  under any hazard
policy (except for amounts to be applied to the restoration  or repair of the
Mortgaged Property) will ultimately be deposited in the Collection Account.

     In  general, the  standard form  of  fire and  extended coverage  policy
covers physical damage to or destruction of  the improvements on the property
by  fire, lightning,  explosion, smoke,  windstorm  and hail,  and the  like,
strike  and  civil  commotion,  subject  to  the  conditions  and  exclusions
specified  in each  policy.  Although  the policies relating  to the Mortgage
Loans  will be  underwritten by  different  insurers and  therefore will  not
contain identical terms and conditions,  the basic terms thereof are dictated
by state laws and most  of 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 mudflows), 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 or  an exact description of the insurance
policies relating to the Mortgaged Properties.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

     The  Servicer will  foreclose upon  or  otherwise comparably  convert to
ownership Mortgaged  Properties securing such  of the Mortgage Loans  as come
into default  when in accordance  with applicable servicing  procedures under
the Servicing  Agreement, no  satisfactory arrangements can  be made  for the
collection of  delinquent payments.   In connection with such  foreclosure or
other  conversion,  the Servicer  will  follow  such  practices as  it  deems
necessary or  advisable and as  are in keeping  with its  general subordinate
mortgage servicing activities, provided the  Servicer will not be required to
expend  its own  funds in  connection with  foreclosure or  other conversion,
correction of default on a related senior mortgage loan or restoration of any
property unless,  in  its  sole judgment,  such  foreclosure,  correction  or
restoration will  increase net  Liquidation Proceeds.   The Servicer  will be
reimbursed out  of Liquidation  Proceeds  for advances  of its  own funds  as
liquidation expenses  before any Net Liquidation Proceeds  are distributed to
Holders or the (Transferor)(Seller).  "Net Liquidation Proceeds" with respect
to a  Mortgage Loan is the amount received  upon liquidation of such Mortgage
Loan reduced by  related expenses, which may  include the amount advanced  in
respect of  a senior  mortgage, up  to the  unpaid Principal  Balance of  the
Mortgage Loan plus accrued and unpaid interest thereon.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Collection  Period, other than the first Collection
Period, the Servicer will receive from interest collections in respect of the
Mortgage Loan a portion  of such interest collections as  a monthly Servicing
Fee in  the amount  equal to  ___% per annum  ("Servicing Fee  Rate") on  the
aggregate Principal  Balances of the  Mortgage Loans as  of the first  day of
each such Collection Period.   All assumption fees, late payment  charges and
other  fees and  charges,  to the  extent collected  from borrowers,  will be
retained by the Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Servicing Agreement, including,  without limitation, payment of  the fees and
disbursements of  the Trustee,  any custodian appointed  by the  Trustee, the
Registrar and any paying agent.   In addition, the Servicer will be  entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties, such right of reimbursement being prior  to the rights of Holders
to receive any related Net Liquidation Proceeds.


                        DESCRIPTION OF THE SECURITIES

GENERAL

     The Notes  will  be  issued  pursuant  to  the  Indenture  dated  as  of
___________,  199_, between  the  Trust  and  _______________,  as  Indenture
Trustee.   The Certificates will  be issued  pursuant to the  Trust Agreement
dated  as of  ______________,  199_,  among  the Depositor,  __________,  and
______________, as Owner Trustee.   The following summaries describe  certain
provisions of the  Securities, Indenture and Trust Agreement.   The summaries
do not  purport to  be complete and  are subject to,  and qualified  in their
entirety by reference  to, the  provisions of the  applicable agreement.   As
used  herein,  "Agreement" shall  mean  either  the  Trust Agreement  or  the
Indenture, as the context requires.

     The Securities  will be  issued in fully  registered, certificated  form
only.  The  Securities will be freely  transferrable and exchangeable  at the
corporate trust office of the Owner Trustee, with respect to the Certificates
or the Indenture Trustee with respect to the Notes.

BOOK-ENTRY SECURITIES

     The Senior Certificates will be book-entry Certificates (the "Book-Entry
Certificates").   Persons  acquiring beneficial  ownership  interests in  the
Senior  Certificates  ("Certificate  Owners")  will  hold  their Certificates
through the Depository Trust Company ("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 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  N.A. will  act as  depositary for  CEDEL  and the  Brussels,
Belgium Branch  of Morgan  Guarantee Trust Company  of New  York 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  representing Certificate Principal  Balances of $1,000  and in
integral multiples of  $1 in excess thereof.   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
Certificates will be Cede & Co., as nominee of DTC.  Certificate  Owners will
not be Certificateholders as that term  is used in the Pooling and  Servicing
Agreement.   Certificate Owners are  only permitted to exercise  their rights
indirectly through Participants and DTC.

DISTRIBUTIONS

     On each  Distribution Date,  collections on the  Mortgage Loans  will be
applied in the following order of priority:

          (i)  to the Servicer, the Servicing Fee;

          (ii) as  payment  for  the accrued  interest  due  and any  overdue
     accrued interest  on the respective  Security Principal  Balance of  the
     Notes and the Certificates;

          (iii) as principal on  the Securities, the excess  of Principal
     Collections  over  Additional  Balances  created  during  the  preceding
     Collection Period,  such amount  to be allocated  between the  Notes and
     Certificates  pro rata,  based on  their  respective Security  Principal
     Balances;

          (iv) as principal on the Securities, as payment for any Liquidation
     Loss Amounts on the Mortgage Loans;

          (v)  as payment for  the premium for the  (Letter of Credit)(Surety
     Bond);

          (vi) to reimburse prior draws made on the (Letter of Credit)(Surety
     Bond); and

          (vii) any remaining amounts to the Depositor.

     As to  any Distribution  Date, the "Collection  Period" is  the calendar
month preceding the month of such Distribution Date.

     "Liquidation  Loss Amount" means with respect to any Liquidated Mortgage
Loan, the unrecovered  Principal Balance thereof at the end of the Collection
Period in  which such Mortgage Loan  became a Liquidated Mortgage  Loan after
giving effect to the Net Liquidation Proceeds in connection therewith.

INTEREST

     Note  Rate.   Interest  will  accrue on  the  unpaid Security  Principal
     ----------
Balance of  the Notes at the per annum rate  (the "Note Rate") equal to __% per
annum from  the Closing Date to the first Distribution Date and thereafter
interest will accrue on the Notes from  and including the preceding
Distribution  Date to but excluding  such current Distribution Date (each,  an
"Interest Accrual Period") at  (a floating rate  equal to LIBOR  (as defined
herein)  plus __%) (__%).   (Interest will be  calculated on the  basis of the
actual  number of days in each Interest Accrual Period by  360.)  A failure to
pay interest  on any Notes on any Distribution  Date that continues for five
days constitutes an Event of Default under the Indenture.

     Pass-Through  Rate.    Interest  will  accrue  on  the  unpaid  Security
     ------------------
Principal Balance of the Certificates at the per annum rate (the "Pass-Through
Rate") equal to __% per annum from the Closing Date to the first Distribution
Date and thereafter  interest will  accrue on the  Certificates for  each
Interest Accrual Period at (a floating rate equal to LIBOR (as defined herein)
plus __%) (__%).  (Interest will be calculated on the basis of the actual
number of days in each Interest Accrual Period divided by 360.)  A failure to
pay interest on any Certificates on any Distribution Date that continues for
five days constitutes an Event of Default under the Trust Agreement.

OPTIONAL TERMINATION

     The Trust will terminate on  the Distribution Date following the earlier
of  (i)  _________________________  and  (ii)  the  final  payment  or  other
liquidation of the last Mortgage Loan in the Trust.  The  Mortgage Loans will
be subject  to optional repurchase  by the Servicer on  any Distribution Date
after the Principal  Balance is reduced  to an amount less  than or equal  to
$        ((5)% of the initial Principal  Balance).  The repurchase price will
be equal to  the sum  of the  outstanding Principal Balance  and accrued  and
unpaid interest thereon at the weighted average of the Loan Rates through the
day preceding the final Distribution Date.


                                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 Mortgage  Assets  and selling  interests therein  or
bonds secured  thereby.  It is an indirect limited purpose finance subsidiary
of National  Westminster Plc and  an affiliate of Greenwich  Capital Markets,
Inc.  Greenwich  Capital Markets, Inc. is a registered  broker dealer engaged
in the  United  States  government  securities and  related  capital  markets
business.   The  Depositor maintains  its principal  office at  600 Steamboat
Road, Greenwich, Connecticut 06830.  Its telephone number is (203) 625-2700.


                                THE INDENTURE

     The following  summary describes  certain terms of  the Indenture.   The
summary does not purport  to be complete and is subject  to, and qualified in
its entirety  by reference  to, the  provisions of  the Indenture.   Whenever
particular sections or  defined terms of the Indenture are  referred to, such
sections or defined terms are thereby incorporated herein  by reference.  See
"DESCRIPTION OF THE NOTES"  herein for a summary of  certain additional terms
of the Indenture.

REPORTS TO NOTEHOLDERS

     The Indenture Trustee will mail to each Noteholder, at such Noteholder's
request,  at its  address listed  on the  Note  Register maintained  with the
Indenture  Trustee a  report setting  forth certain  amounts relating  to the
Notes.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     With respect to  the Notes, "Events of Default" under the Indenture will
consist  of: (i)  a default  for  five days  or more  in the  payment  of any
interest on  any Note; (ii) a default  in the payment of the  principal of or
any  installment of the principal of  any Note when the  same becomes due and
payable; (iii) a default in the observance  or performance of any covenant or
agreement of the Trust made in the Indenture and the continuation of any such
default for a period of 30 days after notice thereof is given to the Trust by
the  Indenture  Trustee or  to the  Trust  and the  Indenture Trustee  by the
holders of at  least 25% in principal  amount of the Notes  then outstanding;
(iv)  any representation or warranty made by the Trust in the Indenture or in
any certificate delivered pursuant thereto or in connection therewith  having
been incorrect in a material respect as of the time made, and such breach not
having been cured within 30 days  after notice thereof is given to the  Trust
by the Indenture  Trustee or to  the Trust and the  Indenture Trustee by  the
holders of at least 25% in principal amount of Notes then outstanding; or (v)
certain  events of bankruptcy, insolvency, receivership or liquidation of the
Trust.  (The amount of principal required to be paid to Noteholders under the
Indenture  will generally be limited to amounts  available to be deposited in
the Collection Account.  Therefore, the failure to pay principal on the Notes
generally will not result in the occurrence of an Event of Default  until the
final  scheduled Distribution Date for such Notes.)   If there is an Event of
Default with respect to a Note due to late  payment or nonpayment of interest
due on a Note, additional interest will accrue on such unpaid interest at the
interest rate on the Note (to the extent lawful) until such interest is paid.
Such  additional interest on  unpaid interest shall  be due at  the time such
interest is paid.   If there  is an Event of  Default due to late  payment or
nonpayment of principal on a Note,  interest will continue to accrue on  such
principal at the interest  rate on the Note until such principal is paid.  If
an Event of Default should occur and be continuing with respect to the Notes,
the Indenture Trustee or holders of  a majority in principal amount of  Notes
then  outstanding may declare  the principal of such  Notes to be immediately
due  and payable.   Such  declaration  may, under  certain circumstances,  be
rescinded by the holders of a majority in principal amount of the  Notes then
outstanding.  If the  Notes are due and payable following an Event of Default
with  respect thereto,  the Indenture  Trustee may  institute  proceedings to
collect amounts due  or foreclose on Trust property or exercise remedies as a
secured party.  If an Event of  Default occurs and is continuing with respect
to the Notes, the  Indenture Trustee will 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  the Notes,  if the  Indenture Trustee  reasonably
believes it  will not be  adequately indemnified against the  costs, expenses
and liabilities which might be incurred by it in complying with such request.
Subject  to  the  provisions  for  indemnification  and  certain  limitations
contained in the Indenture, the holders of  a majority in principal amount of
the  outstanding Notes  will have the  right to  direct the time,  method and
place of conducting  any proceeding or any remedy available  to the Indenture
Trustee, and the holders  of a majority in principal amount of the Notes then
outstanding 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.
No holder of  a Note will  have the  right to institute  any proceeding  with
respect  to the Indenture,  unless (i) such  holder previously  has given the
Indenture Trustee  written notice of a continuing  Event of Default, (ii) the
holders  of not less  than 25% in  principal amount of  the outstanding Notes
have  made  written  request  to  the Indenture  Trustee  to  institute  such
proceeding in its own name as Indenture Trustee, (iii) such holder or holders
have offered the Indenture Trustee  reasonable indemnity, (iv) the  Indenture
Trustee  has  for 60  days failed  to  institute such  proceeding and  (v) no
direction  inconsistent with  such  written  request has  been  given to  the
Indenture Trustee during  the 60-day period by  the holders of a  majority in
principal amount of  the Notes.  In  addition, the Indenture Trustee  and the
Noteholders, by accepting  the Notes, will covenant that they will not at any
time  institute against  the Trust  any  bankruptcy, reorganization  or other
proceeding  under  any federal  or  state bankruptcy  or  similar law.   With
respect to the  Trust, neither the Indenture Trustee nor the Owner Trustee in
its  individual capacity,  nor any  holder of  a Certificate  representing an
ownership  interest  in  the  Trust  nor  any  of  their  respective  owners,
beneficiaries, agents, officers, directors, employees, affiliates, successors
or assigns will, in the absence of  an express agreement to the contrary,  be
personally liable for  the payment  of the  principal of or  interest on  the
Notes or for the agreements of the Trust contained in the Indenture. 

CERTAIN COVENANTS

     The Indenture will  provide that the  Trust may not consolidate  with or
merge into any  other entity, unless  (i) the entity  formed by or  surviving
such  consolidation or  merger is  organized  under the  laws  of the  United
States, any  state or the  District of  Columbia, (ii) such  entity expressly
assumes the Trust's  obligation to make  due and  punctual payments upon  the
Notes and the  performance or observance of any agreement and covenant of the
Trust under the Indenture, (iii) no Event of Default shall have  occurred and
be continuing immediately after such  merger or consolidation, (iv) the Trust
has been  advised that the ratings of the Securities then in effect would not
be  reduced or withdrawn by any  Rating Agency as a  result of such merger or
consolidation and (v)  the Trust has  received an opinion  of counsel to  the
effect that  such consolidation or merger would  have no material adverse tax
consequence  to the  Trust or  to any Noteholder  or Certificateholder.   The
Trust will not, among other things, (i)  except as expressly permitted by the
Indenture, sell, transfer, exchange or otherwise dispose of any of the assets
of the  Trust, (ii)  claim  any credit  on or  make  any deduction  from  the
principal and  interest payable in  respect of the Notes  (other than amounts
withheld under the  Code or applicable state law) or assert any claim against
any present or former holder of Notes because of the payment of taxes  levied
or assessed upon the Trust,  (iii) dissolve or liquidate in whole or in part,
(iv) permit the  validity or effectiveness of the Indenture to be impaired or
permit any  person  to be  released from  any covenants  or obligations  with
respect to the Notes under the Indenture except as may be expressly permitted
thereby  or (v)  permit any  lien, charge  excise, claim,  security interest,
mortgage or  other encumbrance  to be created  on or  extend to  or otherwise
arise upon  or burden  the assets of  the Trust or  any part thereof,  or any
interest  therein or the proceeds  thereof.  The Trust may  not engage in any
activity other than  as specified under "The  Trust" herein.  The  Trust will
not  incur,  assume or  guarantee  any indebtedness  other  than indebtedness
incurred pursuant to the Notes and the Indenture.

ANNUAL COMPLIANCE STATEMENT

     The Trust will be required to file annually with the Indenture Trustee a
written  statement  as  to  the  fulfillment of  its  obligations  under  the
Indenture.

INDENTURE TRUSTEE'S ANNUAL REPORT

     The  Indenture  Trustee will  be  required  to  mail each  year  to  all
Noteholders  a  report  relating  to   any  change  in  its  eligibility  and
qualification  to continue  as  Indenture Trustee  under  the Indenture,  any
amounts advanced  by it under  the Indenture,  the amount, interest  rate and
maturity date of any indebtedness owing by the Trust to the Indenture Trustee
in its  individual capacity, any change in  the property and funds physically
held  by  the Indenture  Trustee as  such  and any  action taken  by  it that
materially affects the Notes and that  has not been previously reported,  but
if no such changes have occurred, then no report shall be required.

SATISFACTION AND DISCHARGE OF INDENTURE

     The Indenture will be discharged with respect to the collateral securing
the Notes upon the delivery to the  Indenture Trustee for cancellation of all
the  Notes or,  with certain  limitations,  upon deposit  with the  Indenture
Trustee of funds sufficient for the payment in full of all the Notes.

MODIFICATION OF INDENTURE

     With the consent of the holders of a majority in principal amount of the
Notes then outstanding,  the Trust and  the Indenture  Trustee may execute  a
supplemental  indenture  to  add  provisions  to, change  in  any  manner  or
eliminate any  provisions of,  the Indenture, or  modify (except  as provided
below) in any manner  the rights of the Noteholders.   Without the consent of
the   holder  of  each   outstanding  Note  affected   thereby,  however,  no
supplemental indenture  will: (i) change the  due date of any  installment of
principal of or  interest on any Note or reduce the principal amount thereof,
the  interest rate  specified thereon  or the  redemption price  with respect
thereto or change any place of payment where or the coin or currency in which
any  Note or  any  interest thereon  is  payable; (ii)  impair  the right  to
institute suit  for the  enforcement of certain  provisions of  the Indenture
regarding payment; (iii) reduce the percentage of the aggregate amount of the
outstanding Notes, the  consent of the holders  of which is required  for any
supplemental indenture or the consent of the holders of which is required for
any  waiver of  compliance with  certain provisions  of  the Indenture  or of
certain defaults  thereunder and  their consequences as  provided for  in the
Indenture; (iv) modify or alter the provisions of the Indenture regarding the
voting of Notes held by  the Trust, the Depositor or  an affiliate of any  of
them; (v) decrease the percentage of the aggregate principal amount  of Notes
required  to amend the sections of the Indenture which specify the applicable
percentage of aggregate  principal amount of the Notes necessary to amend the
Indenture or certain other related agreements; or (vi) permit the creation of
any lien ranking prior to or on a  parity with the lien of the Indenture with
respect  to  any of  the collateral  for  the Notes  or, except  as otherwise
permitted  or  contemplated in  the  Indenture,  terminate  the lien  of  the
Indenture on  any such collateral  or deprive the  holder of any  Note of the
security afforded by the lien  of the Indenture.  The Trust and the Indenture
Trustee may  also enter into  supplemental indentures, without  obtaining the
consent  of the Noteholders,  for the purpose of,  among other things, adding
any  provisions  to or  changing  in any  manner  or eliminating  any  of the
provisions of  the Indenture or of modifying in any  manner the rights of the
Noteholders;  provided that  such action  will  not materially  and adversely
affect the interest of any Noteholder.

VOTING RIGHTS

     At all  times, the voting rights of Noteholders under the Indenture will
be allocated among the  Notes pro rata in  accordance with their  outstanding
principal balances.

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR

     Neither the Depositor,  the Indenture Trustee nor  any director, officer
or employee  of the  Depositor or  the Indenture  Trustee will  be under  any
liability to the Trust or the related Noteholders for any action taken or for
refraining from  the  taking of  any action  in good  faith  pursuant to  the
Indenture or  for errors  in judgment; provided,  however, that  none of  the
Indenture  Trustee,  the  Depositor and  any  director,  officer or  employee
thereof  will be  protected against  any liability  which would  otherwise be
imposed by  reason of  willful malfeasance,  bad faith  or negligence  in the
performance of duties or by  reason of reckless disregard of obligations  and
duties under the  Indenture.  Subject to certain limitations set forth in the
Indenture, the Indenture Trustee and any director, officer, employee or agent
of the Indenture Trustee shall be indemnified  by the Trust and held harmless
against  any  loss,   liability  or  expense  incurred   in  connection  with
investigating, preparing to defend or  defending any legal action,  commenced
or threatened,  relating to the  Indenture other than any  loss, liability or
expense  incurred  by reason  of  willful  malfeasance,  bad faith  or  gross
negligence in the performance of its duties under such Indenture or by reason
of reckless disregard of its obligations and duties under the Indenture.  Any
such indemnification by the Trust will reduce the amount distributable to the
Noteholders.   All persons into which the Indenture  Trustee may be merged or
with which it may be consolidated or any person resulting from such merger or
consolidation  shall be  the successor  of the  Indenture Trustee  under each
Indenture.


                             THE TRUST AGREEMENT

     The following  summary describes certain  terms of the  Trust Agreement.
The summary does not purport to be complete and is subject to,  and qualified
in  its entirety  by reference  to, the  provisions of  the Trust  Agreement.
Whenever  particular sections  or defined  terms of  the Trust  Agreement are
referred to, such  sections or defined terms are  thereby incorporated herein
by reference.   See "DESCRIPTION OF THE  SECURITIES" herein for a  summary of
certain additional terms of the Trust Agreement.

REPORTS TO HOLDERS

     Concurrently  with each distribution to the Holders of the Certificates,
the Servicer will forward to the Owner  Trustee for mailing to such Holder  a
statement setting forth other items:

            (i)  the amount of interest included in such distribution and the
     related Certificate Rate;

           (ii)  the amount, if any, of overdue  accrued interest included in
     such distribution (and the amount of interest thereon);

          (iii)  the  amount,  if  any,  of  the  remaining  overdue  accrued
     interest after giving effect to such distribution;

           (iv)  the   amount,  if  any,   of  principal  included   in  such
     distribution;

            (v)  the  amount,  if  any,  of  the  reimbursement  of  previous
     Liquidation Loss Amounts included in such distribution;

           (vi)  the  amount,   if  any,   of   the  aggregate   unreimbursed
     Liquidation Loss Amounts after giving effect to such distribution;

          (vii)  the Servicing Fee for such Distribution Date;

         (viii)  the Pool Balance  as of the end of  the preceding Collection
     Period;

           (ix)  the  number and aggregate Principal Balances of the Mortgage
     Loans  as to which the  minimum monthly payment  is delinquent for 30-59
     days, 60-89 days and 90 or more days, respectively, as of the end of the
     preceding Collection Period; and

            (x)  the  book value of any real  estate which is acquired by the
     Trust through foreclosure or grant of deed in lieu of foreclosure.

     In the case of information furnished pursuant to clauses (iii), (iv) and
(v)  above, the amounts  shall be expressed  as a dollar  amount per Security
with a $1,000 denomination.

     Within 60 days after the end of each calendar year, the Servicer will be
required  to  forward  to  the  Owner  Trustee  a  statement  containing  the
information set forth  in clauses (iii) and (viii) above  aggregated for such
calendar year.  

AMENDMENT

     The Trust  Agreement may  be  amended by  the  Depositor and  the  Owner
Trustee, without consent of the Holders, to cure any ambiguity, to correct or
supplement any provision  or for the purpose  of adding any provisions  to or
changing  in any manner  or eliminating any  of the provisions  thereof or of
modifying in  any manner the rights of  such Holders; provided, however, that
such action will not, as evidenced  by an opinion of counsel satisfactory  to
the Owner Trustee,  adversely affect in any material respect the interests of
any Holders.  The  Trust Agreement may also be  amended by the Depositor  and
the Owner Trustee with the consent of  the holders of Certificates evidencing
at least a majority in principal amount of then  outstanding Certificates and
Holders owning Voting Interests (as herein defined) aggregating not less than
a majority of  the aggregate Voting Interests  for the purpose of  adding any
provisions to or changing in any manner or eliminating any of  the provisions
of the Trust Agreement or modifying in any manner the rights of the Holders.

INSOLVENCY EVENT

     "Insolvency  Event"  means, with  respect  to  any  Person, any  of  the
following events  or actions; certain  events of insolvency,  readjustment of
debt,  marshalling  of assets  and  liabilities or  similar  proceedings with
respect to  such Person and  certain actions  by such  Person indicating  its
insolvency, reorganization pursuant to bankruptcy proceedings or inability to
pay its obligations.  Upon termination of  the Trust, the Owner Trustee shall
direct the Indenture  Trustee promptly to sell the assets of the Trust (other
than  the Collection  Account) in  a  commercially reasonable  manner and  on
commercially reasonable terms.  The  proceeds from any such sale, disposition
or liquidation of  the Mortgage Loans will  be treated as collections  on the
Mortgage  Loans and deposited in the Collection Account.  The Trust Agreement
will provide that  the Owner Trustee  does not have  the power to  commence a
voluntary  proceeding in  bankruptcy with  respect to  the Trust  without the
unanimous  prior approval  of all  Holders (including  the Depositor)  of the
Trust and the  delivery to the  Owner Trustee by  each Holder (including  the
Depositor) of  a certificate certifying  that the Holder  reasonably believes
that the Trust is insolvent.

LIABILITY OF THE DEPOSITOR

     Under  the  Trust Agreement,  the  Depositor  will  agree to  be  liable
directly to  an injured party  for the entire  amount of any  losses, claims,
damages or liabilities (other than those incurred by a Noteholder or a Holder
in  the capacity of an investor with respect  to the Trust) arising out of or
based on the arrangement created by the Trust Agreement.

VOTING INTERESTS

     As  of any  date, the  aggregate principal  balance of  all Certificates
outstanding will  constitute the voting  interest of the Issuer  (the "Voting
Interests"),  except  that,  for purposes  of  determining  Voting Interests,
Certificates owned by the Issuer or its affiliates (other than the Depositor)
will be disregarded  and deemed not  to be outstanding,  and except that,  in
determining whether the Owner Trustee is  protected in relying upon any  such
request,  demand, authorization, direction,  notice, consent or  waiver, only
Certificates  that  the  Owner  Trustee knows  to  be  so  owned  will be  so
disregarded.  Certificates  so owned that have been pledged in good faith may
be regarded as outstanding if the pledgee establishes to the satisfaction  of
the  Owner  Trustee  the pledgor's  right  so  to act  with  respect  to such
Certificates and that the pledgee is not the Issuer or its affiliates.

CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR

     Neither the  Depositor, the Owner  Trustee nor any director,  officer or
employee of the Depositor or the Owner Trustee will be under any liability to
the Trust or the related Holders for any action taken  or for refraining from
the taking of any action in good faith pursuant to the Trust Agreement or for
errors in  judgment; provided, however,  that none of the  Owner Trustee, the
Depositor and  any director,  officer or employee  thereof will  be protected
against any liability which would  otherwise be imposed by reason  of willful
malfeasance,  bad faith  or negligence  in the  performance of  duties  or by
reason  of reckless  disregard  of  obligations and  duties  under the  Trust
Agreement.  Subject to certain limitations set forth  in the Trust Agreement,
the Owner Trustee and  any director, officer, employee or agent  of the Owner
Trustee shall be indemnified by the Trust and held harmless against any loss,
liability or expense incurred in connection with  investigating, preparing to
defend or  defending any legal  action, commenced or threatened,  relating to
the Trust Agreement  other than any  loss, liability  or expense incurred  by
reason  of  willful  malfeasance,  bad  faith  or  gross  negligence  in  the
performance of its duties under such Trust Agreement or by reason of reckless
disregard of its  obligations and duties under the Trust Agreement.  Any such
indemnification  by the  Trust will  reduce the  amount distributable  to the
Holders.   All persons  into which the  Owner Trustee  may be merged  or with
which  it may  be consolidated or  any person  resulting from such  merger or
consolidation shall be  the successor of  the Owner Trustee under  each Trust
Agreement.


                           ADMINISTRATION AGREEMENT

     The _________________, in its capacity as Administrator, will enter into
the Administration Agreement with the Trust and the Owner Trustee pursuant to
which  the  Administrator  will  agree,   to  the  extent  provided  in  such
Administration Agreement, to provide notices and perform other administrative
obligations required by the Indenture and the Trust Agreement.


                            THE INDENTURE TRUSTEE

     (   ) is the Indenture Trustee under the Indenture.  The mailing address
of the Indenture Trustee is (   ), Attention: Corporate Trust Department.


                              THE OWNER TRUSTEE

     (   ) is  the  Owner Trustee  under the  Trust Agreement.   The  mailing
address  of  the  Owner   Trustee  is  (    ),  Attention:   Corporate  Trust
Administration.


                               USE OF PROCEEDS

     The net proceeds from the sale of the Securities will be  applied by the
Depositor towards the purchase price of the Mortgage Loans. 


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     On  January  27,   1994,  the  Internal  Revenue  Service  issued  final
regulations ("final  OID regulations")  relating to  original issue  discount
("OID").   The discussion  under "Certain  Federal Income  Tax Consequences--
Taxation of Debt  Securities" in the Prospectus  applies with respect to  the
final OID regulations.

     Prospective   purchasers   should  see   "CERTAIN  FEDERAL   INCOME  TAX
CONSEQUENCES"  in the  Prospectus  for  a discussion  of  the application  of
certain  federal  income and  state  tax  laws  to  the Trust  Fund  and  the
Securities.


                            STATE TAX CONSEQUENCES

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


                             ERISA CONSIDERATIONS

GENERAL

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

PROHIBITED TRANSACTIONS

GENERAL

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

PLAN ASSET REGULATION

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

THE UNDERWRITER'S EXEMPTION

     Labor has granted to Greenwich Capital Markets, Inc. (the "Underwriter")
an  administrative  exemption (Prohibited  Transaction  Exemption 90-59  (the
"Exemption"))   which  exempts  from   the  application  of   the  prohibited
transaction rules of  ERISA and the related excise tax  provisions of Section
4975  of the Code  transactions relating  to: (i)  the acquisition,  sale and
holding  by  Plans  of certificates  representing  an  undivided interest  in
certain   asset  backed  pass-through  trusts  with   respect  to  which  the
Underwriter or  any of its affiliates is the  sole underwriter or the manager
or  co-manager  of  the  underwriting  syndicate;  and  (ii)  the  servicing,
operation and management  of such asset backed  pass-through trusts, provided
that the  general conditions and  certain other conditions  set forth  in the
Exemption  are satisfied.    The  Exemption will  apply  to the  acquisition,
holding  and resale  of  the  (Notes/Certificates) by  a  Plan provided  that
certain conditions (some of which are described below) are met.

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

          (1)  the acquisition  of the (Notes/Certificates)  by a Plan  is on
     terms  (including the price  for the  (Notes/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 (Notes/Certificates)
     acquired by the Plan  are not subordinated to  the rights and  interests
     evidenced by other (Notes/Certificates) of the trust;

          (3)  the  (Notes/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  either Standard  & Poor's  Corporation,
     Moody's Investors  Service, Inc, Duff  & Phelps Inc. or  Fitch Investors
     Service, Inc.;

          (4)  the trustee must  not be an affiliate of  the Underwriter, the
     Trustee, any Servicer, any  obligor with respect to  assets held in  the
     Trust  Fund  constituting  more  than  five  percent  of  the  aggregate
     unamortized principal balance of the assets in the Trust;

          (5)  the  sum  of  all  payments   made  to  and  retained  by  the
     Underwriters   in   connection    with   the    distribution   of    the
     (Notes/Certificates) represents  not more  than reasonable  compensation
     for underwriting  the (Notes/Certificates); the sum of all payments made
     to and  retain by the Issuer pursuant to  the assignment of the Mortgage
     Loans to the Trust  Fund represents not more than the  fair market value
     of such Mortgage Loans; the sum of  all payments made to and retained by
     the servicer represents  not more than reasonable compensation  for such
     person's   services  under  a   pooling  and  servicing   agreement  and
     reimbursements  of  such  person's  reasonable  expenses  in  connection
     therewith; and

          (6)  the  Plan   investing  in  the   (Notes/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  Underwriter  believes   that  the  Exemption  will  apply   to  the
acquisition and  holding of  the (Notes/Certificates) by  Plans and  that all
conditions  of  the Exemption  other than  those  within the  control  of the
investors will be met.

REVIEW BY PLAN FIDUCIARIES

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


                       LEGAL INVESTMENT CONSIDERATIONS

     The appropriate characterization  of the Securities under  various legal
investment restrictions, and  thus the ability of investors  subject to these
restrictions   to  purchase  Securities,   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 Securities  will constitute legal
investments for them.  The Depositor makes no representation as to the proper
characterization   of  the  Securities  for  legal  investment  or  financial
institution regulatory purposes, or as to the ability of particular investors
to purchase Securities under applicable legal investment restrictions.  The
uncertainties described above (and any unfavorable future determinations
concerning legal investment or financial institution regulatory characteristics
of the Securities) may adversely affect the liquidity of the Securities.


                                 UNDERWRITING

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement, the  Depositor has  agreed to sell  to Greenwich  Capital Markets,
Inc. (the "Underwriter"), and the Underwriter has agreed to purchase from the
Depositor, the Securities.  The Underwriter is obligated to purchase all  the
Securities  offered  hereby  if  any  are purchased.    Distribution  of  the
Securities will be  made by the Underwriter  from time to time  in negotiated
transactions or otherwise at varying prices  to be determined at the time  of
sale.   Proceeds to  the Depositor are expected  to be $________________ from
the sale of  the Notes and  $___________ from the  sale of the  Certificates,
before  deducting  expenses payable  by  the  Depositor  of $_________.    In
connection with the  purchase and sale of the Securities, the Underwriter may
be deemed to  have received compensation  from the Depositor  in the form  of
underwriting discounts, concessions or commissions.  

     The  Underwriting Agreement provides  that the Depositor  will indemnify
the  Underwriter against certain liabilities, including liabilities under the
Securities  Act  of 1933,  or  contribute  payments  the Underwriter  may  be
required to make in  respect thereof.  The  Depositor is an affiliate of  the
Underwriter.  The Underwriter is an affiliate of the Depositor.


                                LEGAL MATTERS

     Certain legal matters with respect to the Securities will be passed upon
for  the  Depositor by  Brown & Wood  LLP,  New York,  New York  and  for the
Underwriter by Brown & Wood LLP, New York, New York.


                                   RATINGS

     It  is a condition to issuance that each  Class of the Notes be rated be
rated not lower than "_________" by (         ) and _______ by (    ).  It is
a condition to  issuance that  the Certificates  be rated at  least "___"  by
(     ) and  "___" by (   ).  A securities rating addresses the likelihood of
the receipt  by Certificateholders  and Noteholders of  distributions on  the
Mortgage Loans.   The rating  takes into consideration the  structural, legal
and tax aspects associated with the  Certificates and Notes.  The ratings  on
the  Securities  do   not,  however,  constitute  statements   regarding  the
possibility that Certificateholders or Noteholders might realize a lower than
anticipated yield.   A securities 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 securities  rating should  be
evaluated independently of similar ratings on different securities.

     The  ratings assigned  by Duff  & Phelps  Credit Rating  Co. ("D&P")  to
securities  address  the likelihood  of the  receipt by  the holders  of such
securities  of  all  distributions  to  which they  are  entitled  under  the
transaction structure.   D&P's ratings reflect its analysis  of the riskiness
of the mortgages  and its analysis of the structure of the transaction as set
forth in the operative documents.  D&P's ratings do not address the effect on
yield  on the  securities attributable  to prepayments  or recoveries  on the
underlying assets.

     The  ratings  assigned by  Fitch  Investors Service,  L.P.  ("Fitch") to
securities address the  likelihood of the receipt of all distributions on the
assets by the related holders of  securities under the agreements pursuant to
which such  securities are issued.   Fitch's ratings take  into consideration
the  credit  quality  of  the  related pool,  including  any  credit  support
providers, structural and legal aspects  associated with such securities, and
the extent to which  the payment stream on  the pool is adequate to  make the
payments required by such  securities.  Fitch ratings  on such securities  do
not,  however, constitute a  statement regarding frequency  of prepayments of
the assets.

     The ratings assigned  by Moody's Investors Service, Inc.  ("Moody's") to
securities address the  likelihood of the receipt by holders of securities of
all distributions to which such holders  of securities are entitled.  Moody's
ratings on securities  do not represent any  assessment of the likelihood  or
rate of  principal prepayments.   The ratings do not  address the possibility
that holders of securities might suffer  a lower than anticipated yield as  a
result of prepayments.

     The ratings assigned  by Standard & Poor's Ratings  Services, a Division
of The  McGraw-Hill  Companies, Inc.  ("Standard  & Poor's"),  to  securities
address the likelihood of  the receipt of all distributions on  the assets by
the related holders of securities under the agreements pursuant to which such
securities are issued.  Standard & Poor's ratings take into consideration the
credit quality of  the related pool, including any  credit support providers,
structural and legal aspects associated  with such securities, and the extent
to which  the  payment stream  on  such pool  is  adequate to  make  payments
required by such securities.  Standard & Poor's ratings on such  certificates
do not, however, constitute a statement regarding frequency of prepayments on
the related assets.   The letter "r" attached  to a Standard &  Poor's rating
highlights  derivative, hybrid  and certain  other types  of  securities that
Standard & Poor's believes may experience high volatility or high variability
in expected returns due to non-credit risks.  The absence of an "r" symbol in
the rating of a class of securities should not be taken as an indication that
such securities will exhibit no volatility or variability in total return.



<TABLE>
<S>                                                    <C>
==================================================      ======================================================
NO  DEALER,  SALESMAN OR  OTHER  PERSON  HAS  BEEN
AUTHORIZED  TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATION  NOT CONTAINED  IN THIS  PROSPECTUS
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
OF  AN  OFFER  TO  BUY,  TO  ANY   PERSON  IN  ANY
JURISDICTION WHERE  SUCH AN OFFER  OR SOLICITATION
WOULD BE UNLAWFUL.   NEITHER THE DELIVERY  OF THIS
PROSPECTUS SUPPLEMENT  AND THE PROSPECTUS  NOR ANY
SALE    MADE    HEREUNDER    SHALL,    UNDER   ANY                     HOME EQUITY LOAN TRUST 199___
CIRCUMSTANCES,  CREATE  ANY  IMPLICATION  THAT THE                    $______ (FIXED) (FLOATING) RATE
INFORMATION CONTAINED HEREIN IS  CORRECT AS OF ANY                           ASSET BACKED NOTES
TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.                            $______ (FIXED) (FLOATING) RATE
                                                                         ASSET BACKED CERTIFICATES,

               ---------------------
                 TABLE OF CONTENTS

                                              PAGE

               PROSPECTUS SUPPLEMENT

Summary....................................   S-3
Risk Factors...............................  S-11
The Trust..................................  S-12
The (Letter of Credit)(Surety Bond)                                   FINANCIAL ASSET SECURITIES CORP.
  Issuer...................................  S-13                               (DEPOSITOR)
The Home Equity Lending Program............  S-13
Servicing of the Mortgage Loans............  S-15
Description of the Mortgage Loans..........  S-16
Description of the Servicing Agreement.....  S-18                       ---------------------------
Description of the Securities..............  S-21
The Depositor..............................  S-22                          PROSPECTUS SUPPLEMENT
The Indenture..............................  S-22                              (      , 199 )
The Trust Agreement........................  S-25
Administration Agreement...................  S-27                       ---------------------------
The Indenture Trustee......................  S-28
The Owner Trustee..........................  S-28
Use of Proceeds............................  S-28
Certain Federal Income Tax Consequences....  S-28                     GREENWICH CAPITAL MARKETS, INC.
State Tax Consequences.....................  S-28
ERISA Considerations.......................  S-28
Legal Investment Considerations............  S-30
Underwriting...............................  S-31
Legal Matters..............................  S-31
Ratings....................................  S-31

                  PROSPECTUS

Prospectus Supplement or Current
  Report on Form 8-K.......................     2
Incorporation of Certain Documents by
  Reference................................     2
Available Information......................     2
Reports to Securityholders.................     3
Summary of Terms...........................     4
Risk Factors...............................    12
The Trust Fund.............................    17
Use of Proceeds............................    22
The Depositor..............................    22
Loan Program...............................    22
Description of the Securities..............    24
Credit Enhancement.........................    33
Yield and Prepayment Considerations........    38
The Agreements.............................    41
Certain Legal Aspects of the Loans.........    54
Certain Federal Income Tax
  Considerations...........................    66
State Tax Considerations...................    85
ERISA Considerations.......................    85
Legal Investment...........................    88
Method of Distribution.....................    89
Legal Matters..............................    90
Financial Information......................    90
Rating.....................................    90
=================================================       ======================================================

</TABLE>




   Information contained  herein is  subject to completion  or amendment.   A
registration statement relating  to these securities has been  filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to  buy  be accepted  prior  to the  time  the registration  statement
becomes effective.  This prospectus shall not constitute an offer to  sell or
the solicitation  of an offer  to buy nor  shall there by  any sale of  these
securities in any  State in which such  offer, solicitation or sale  would be
unlawful prior to registration or  qualification under the securities laws of
any such State.
    


                 SUBJECT TO COMPLETION, DATED JANUARY 12, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 1997)

         HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199__-__

                       FINANCIAL ASSET SECURITIES CORP.
                                  DEPOSITOR

                        ( __________________________ )
                           TRANSFEROR AND SERVICER

     The Home  Equity Loan  Asset Backed Certificates,  Series 199__-__  (the
"Certificates") will evidence in the aggregate the entire beneficial interest
in the Home Equity Loan Trust 199__-__ (the "Trust") to be formed pursuant to
a Pooling and Servicing Agreement  among Financial Asset Securities Corp., as
Depositor, (                             ), as Transferor and Servicer, and
            -----------------------------
(                    ), as Trustee.   The property of the  Trust will include
 --------------------
(i) certain  home equity revolving  credit line loans (the  "Mortgage Loans")
secured by  (first or)(second)  (deeds of trust)  (mortgages) on  residential
properties that are primarily one- to four-family properties, the collections
in  respect of such  Mortgage Loans, and  certain other property  relating to
such Mortgage Loans(, including the  benefit of a (Letter of  Credit) (Surety
Bond)  as  described  more  fully  herein)  and  (ii)  certain   pass-through
certificates (the  "Private Securities")  representing fractional,  undivided
interests  in the Mortgage  Loans.   The Servicer  will service  the Mortgage
Loans, and the  Transferor will own the  undivided interest in the  Trust not
represented by the Certificates.

     All of the Mortgage Loans will be acquired by Financial Asset Securities
Corp. (the "Depositor") from (                    ).  The aggregate undivided
interest in the Trust represented by the Certificates will initially be equal
to  $__________,   which  as  of   ______,  199_  (the  "Cut-Off   Date")  is
approximately ___%  of the  outstanding Principal  Balances  of the  Mortgage
Loans.

     Distributions of principal and interest on the Certificates will be made
on the ____ day of each month or, if such  date is not a Business Day, on the
succeeding   Business   Day   (each,  a   "Distribution   Date"),  commencing
_____________.  On each Distribution Date holders of the Certificates will be
entitled to receive, from and to the limited extent of funds available in the
Distribution  Account  (as  defined herein),  distributions  with  respect to
interest and principal calculated as set forth herein.   The Certificates are
not guaranteed by the Depositor, the Trustee, the Transferor, the Servicer or
any affiliate thereof.

     There is  currently no  market for the  Certificates offered  hereby and
there can  be no  assurance that  such a market  will develop  or if  it does
develop that it will continue.  See "RISK FACTORS" herein.

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

THE  CERTIFICATES  DO  NOT REPRESENT  AN  INTEREST IN  OR  OBLIGATION  OF THE
DEPOSITOR,  THE  SERVICER,  THE  TRANSFEROR,  THE TRUSTEE  OR  ANY  OF  THEIR
RESPECTIVE AFFILIATES, EXCEPT AS SET  FORTH HEREIN.  NEITHER THE CERTIFICATES
NOR THE MORTGAGE  LOANS ARE INSURED OR GUARANTEED BY  ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY.

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.


<TABLE>
<CAPTION>
                                                      Price to         Underwriting     Proceeds to
                                                      Public(1)         Discount(2)  the Depositor(3)
<S>                                                  <C>              <C>           <C> 
Per Certificate . . . . . . . . . . . . . . .
Total . . . . . . . . . . . . . . . . . . . .

</TABLE>

(1) Plus accrued interest, if any, from _____________________.
(2) The  Depositor has  agreed to indemnify  the Underwriter  against certain
liabilities,  including liabilities  under  the Securities  Act  of 1933,  as
amended.
(3) Before deducting expenses, estimated to be $___________.

                              ------------------
The  Certificates  are offered  subject  to  receipt  and acceptance  by  the
Underwriter, to prior sale and to the Underwriter's right to reject any order
in whole  or in  part and  to withdraw,  cancel or  modify the  offer without
notice.  It  is expected that  delivery of the  Certificates will be made  in
book-entry  form through  the facilities  of The  Depository Trust  Company,(
Cedel  Bank,  soci t   anonyme,  and   the  Euroclear  System)  on  or  about
____________, 199__.   The Certificates will  be offered in (Europe)  and the
United States of America.

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

____________, 1997

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

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

THE CERTIFICATES  WILL  CONSTITUTE A  SEPARATE SERIES  OF CERTIFICATES  BEING
OFFERED BY THE DEPOSITOR PURSUANT TO ITS PROSPECTUS DATED (_________, 199__),
OF  WHICH THIS  PROSPECTUS SUPPLEMENT IS  A PART  AND WHICH  ACCOMPANIES THIS
PROSPECTUS  SUPPLEMENT.    THE  PROSPECTUS   CONTAINS  IMPORTANT  INFORMATION
REGARDING  THIS  OFFERING  WHICH IS  NOT  CONTAINED  HEREIN, AND  PROSPECTIVE
INVESTORS ARE URGED TO READ THE  PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN
FULL.




                                   SUMMARY

The following  summary  is qualified  in  its entirety  by reference  to  the
detailed  information appearing  elsewhere  herein  and  in  the  Prospectus.
Certain  capitalized terms used in  the Summary are  defined elsewhere in the
Prospectus Supplement  or in the Prospectus.  Reference  is made to the Index
of Defined Terms herein and the Index of Defined  Terms in the Prospectus for
the definitions of certain capitalized terms.

Trust                         Home Equity Loan  Trust 199__-__ (the  "Trust")
                              will  be  formed  pursuant  to  a  pooling  and
                              servicing  agreement  (the "Agreement")  to  be
                              dated as of _______, 199__ (the "Cut-Off Date")
                              among  Financial  Asset  Securities  Corp.,  as
                              depositor (the "Depositor"),
                              (                       ), as transferor and
                               -----------------------
                              Servicer (together  with any successor  in such
                              capacity,  the  "Transferor"   and  "Servicer",
                              respectively), and (                   ), as
                                                  -------------------
                              trustee  (the "Trustee").   The property of the
                              Trust will  include:   a pool  of (adjustable-)
                              (fixed-) rate home equity loan revolving credit
                              line loans  made or  to be made  in the  future
                              (the  "Mortgage  Loans"),  under  certain  home
                              equity  revolving credit  line loan  agreements
                              (the "Credit  Line Agreements") and  secured by
                              (first)(second) (deeds of trust) (mortgages) on
                              residential properties that  are primarily one-
                              to  four-family   properties  (the   "Mortgaged
                              Properties"); the collections in respect of the
                              Mortgage Loans received after the Cut-Off Date;
                              property that secured a Mortgage Loan which has
                              been acquired by foreclosure or deed in lieu of
                              foreclosure;  (a  surety  bond  or  letter   of
                              credit); certain pass-through certificates (the
                              "Private Securities") representing  fractional,
                              undivided  interests  in   Mortgage  Loans;  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 will  include  the unpaid  principal
                              balance of each Mortgage Loan as of the Cut-Off
                              Date  (the  "Cut-Off Date  Principal  Balance")
                              plus any additions  thereto as a result  of new
                              advances made pursuant to the applicable Credit
                              Line  Agreement  (the   "Additional  Balances")
                              during  the life of the Trust.  With respect to
                              any date, the  "Pool Balance" will be  equal to
                              the aggregate of the  Principal Balances of all
                              Mortgage Loans as of such date.  The "Principal
                              Balance"  of a  Loan (other  than a  Liquidated
                              Loan) on any day  is equal to its Cut-Off  Date
                              Principal  Balance,  plus  (i)  any  Additional
                              Balances  in  respect  of  such Mortgage  Loan,
                              minus (ii) all collections credited against the
                              Principal  Balance  of  such Mortgage  Loan  in
                              accordance   with  the   related  Credit   Line
                              Agreement  prior to  such day.   The  Principal
                              Balance  of a  Liquidated Loan after  the final
                              recovery of related  Liquidation Proceeds shall
                              be zero.

Securities Offered            The Home Equity Loan Asset-Backed Certificates,
                              Series    199__-__    offered    hereby    (the
                              "Certificates") represent the  right to receive
                              payments  of  interest at  the  (variable) rate
                              described  below   (the  "Certificate   Rate"),
                              payable monthly, and payments of principal with
                              respect  to  the  Mortgage  Loans, the  Private
                              Securities or, in  certain circumstances, draws
                              on  the (Letter of Credit) (Surety Bond) to the
                              extent provided below.  The aggregate undivided
                              interest (the "Investor Interest") in the Trust
                              represented  by  the  Certificates  as  of  the
                              Cut-Off   Date   will  equal   $__________   of
                              principal (the  "Original Principal  Balance"),
                              which  represents  approximately  ___%  of  the
                              aggregate Cut-Off Date Principal Balance, which
                              will  decline  as  principal  is  paid  to  the
                              Certificateholders   during  the   Amortization
                              Period,  except as  otherwise provided  herein.
                              The   Transferor   will  hold   the   remaining
                              undivided interest (the  "Transferor Interest")
                              in   the   Trust   not   represented   by   the
                              Certificates.   The Transferor as  of any  date
                              shall be the holder of the  Transferor Interest
                              which  initially will  be the  Depositor.   The
                              Depositor  intends  to  convey  the  Transferor
                              Interest to (        ) on  or about the Closing
                              Date.  The Certificates will be issued pursuant
                              to  the Agreement.  The principal amount of the
                              outstanding   Certificates    (the   "Principal
                              Balance")  on any date is equal to the Original
                              Principal  Balance   minus  the   aggregate  of
                              amounts  actually distributed  as principal  to
                              the  Certificateholders.   See "DESCRIPTION  OF
                              THE CERTIFICATES" herein.

The Mortgage Loans            The    Mortgage    Loans   are    secured    by
                              (first)(second) deeds of trust or mortgages  on
                              Mortgaged Properties.   The Mortgage Loans were
                              originated  by (   )  and  on or  prior to  the
                              Closing Date,  the  Transferor  will  sell  the
                              Mortgage Loans to  the Depositor pursuant  to a
                              purchase agreement (the  "Purchase Agreement").
                              The aggregate Cut-Off Date Principal Balance of
                              the Mortgage  Loans is $___________  (the "Cut-
                              Off Date Pool Balance").

                              The  combined   loan-to-value  ratio   of  each
                              Mortgage  Loan,  computed   using  the  maximum
                              amount the borrower was permitted  to draw down
                              under  the related  Credit Line  Agreement (the
                              "Credit  Limit")  and taking  into  account the
                              amounts of  any related  senior mortgage  loans
                              (the  "Combined Loan-to-Value  Ratio") did  not
                              exceed  __%  as  of  the  Cut-Off  Date.    The
                              weighted average  Combined Loan-to-Value  Ratio
                              of the Mortgage Loans was  ____% as of the Cut-
                              Off  Date.     See  "THE  HOME  EQUITY  LENDING
                              PROGRAM--Underwriting  Procedures  Relating  to
                              the Mortgage Loans" herein.

                              Interest  on  each  Mortgage  Loan  is  payable
                              monthly  and computed  on  the related  average
                              daily  outstanding Principal  Balance for  each
                              billing cycle at a variable rate per annum (the
                              "Loan Rate")  equal  at any  time  (subject  to
                              minimum and maximum rates,  as described herein
                              under  "THE   HOME  EQUITY   LENDING  PROGRAM--
                              Mortgage  Loan Terms,"  and further  subject to
                              applicable usury limitations) to the sum of (i)
                              (the prime rate published in  the "Money Rates"
                              section of The Wall Street Journal generally on
                              the Monday of the week in which such Loan  Rate
                              adjusts  (or, if no  rate is published  on such
                              day, then  on the next  succeeding calendar day
                              on which a prime rate is published), rounded to
                              the nearest 1/8  of 1 percent) (   ) and (ii) a
                              margin generally within  the range  of ___%  to
                              ___%.  The Loan Rate is subject to adjustment (
                                  ).  With  respect to each Mortgage  Loan, a
                              "billing cycle" is the calendar month preceding
                              a Due Date.  Interest accrued at such rate will
                              be due on the  Due Date in the month  following
                              the close  of the billing  cycle.  (As  to each
                              Mortgage Loan, the Due Date is  the ____ day of
                              the  month.)     The  Cut-Off   Date  Principal
                              Balances  ranged  from  zero  to  $_______  and
                              averaged  $_______.   Credit  Limits  under the
                              Mortgage Loans  as of the  Cut-Off ranged  from
                              approximately  $_____ to  $______ and  averaged
                              $______.  Each Mortgage  Loan was originated in
                              the period  from _______ to  _________, and, as
                              of  the  Cut-Off  Date,  the  weighted  average
                              Credit  Limit  Utilization   Rate  (as  defined
                              herein) was approximately ___%.   See "THE HOME
                              EQUITY LENDING PROGRAM" and "DESCRIPTION OF THE
                              MORTGAGE LOANS" herein.

                              During the  term of the  Trust, all  Additional
                              Balances  will be property  of the Trust.   The
                              aggregate  amount of  the loan balances  at any
                              time (the  "Pool Balance") will  fluctuate from
                              day  to  day  because the  amount  of  draws by
                              borrowers and the amount of principal  payments
                              will usually differ  on each day.   Because the
                              Transferor Interest represents  the interest in
                              the Trust not represented by the  Certificates,
                              the  amount  of  the Transferor  Interest  will
                              fluctuate from day to day as draws are made and
                              principal is paid under the Mortgage Loans.

                              The Loan Balance of a Mortgage Loan (other than
                              a Liquidated Mortgage Loan) on any day is equal
                              to its  principal balance on the  Cut-Off Date,
                              plus  (i) any Additional Balances in respect of
                              such Mortgage Loan, minus (ii) all  collections
                              credited against the  principal balance of such
                              Mortgage Loan  in accordance  with the  related
                              Loan Agreement prior to such day.

                              The aggregate  undivided interest  in the  Loan
                              Balances  in   the  Trust   evidenced  by   the
                              Certificates  will  never exceed  the  Security
                              Principal Balance regardless  of the amount  of
                              the Pool Balance at any time.

                              The   principal  amount   of  the   outstanding
                              Certificates (the "Security Principal Balance")
                              on any date  is equal to the  principal balance
                              of the Certificates  on the Closing Date  minus
                              the aggregate  of amounts  actually distributed
                              as principal to the Certificateholders.

Private Securities            The   Private   Securities   are   pass-through
                              certificates representing  beneficial interests
                              in Mortgage  Loans.   (The individual  Mortgage
                              Loans  underlying  the Private  Securities  are
                              insured or guaranteed by  the United States  or
                              an  agency  or  instrumentality  thereof.   The
                              Private  Securities   themselves  are   not  so
                              insured  or  guaranteed.)     Payments  on  the
                              Private Securities will be distributed directly
                              to  the Trustee as the registered owner of such
                              Private Securities.

Collections                   All  collections on the  Mortgage Loans and the
                              Private  Securities will  be  allocated by  the
                              Servicer in accordance with the Loan Agreements
                              between   amounts  collected   in  respect   of
                              interest ("Interest  Collections") and  amounts
                              collected in  respect of  principal ("Principal
                              Collections"  and  collectively  with  Interest
                              Collections, the "Collections").   The Servicer
                              will     generally     deposit      Collections
                              distributable to  the  Holders  in  an  account
                              established for  such purpose under  the Agree-
                              ment (the "Collection Account").  See "DESCRIP-
                              TION OF THE  CERTIFICATES--Payments on Mortgage
                              Loans;  Deposits  to   Collection  Account  and
                              Distribution   Account"    herein   and    "THE
                              AGREEMENTS--Payments  on  Loans;   Deposits  to
                              Security     Accounts"    and     "--Collection
                              Procedures" in the Prospectus.

Denominations                 The Certificates  will be offered  for purchase
                              in   denominations  of   $(___)  and   integral
                              multiples thereof.   The interest in  the Trust
                              evidenced  by  a Certificate  (the  "Percentage
                              Interest")  will  be  equal  to the  percentage
                              derived by  dividing the  denomination of  such
                              Certificate by the  Original Security Principal
                              Balance.

Registration of Certificates  The  Certificates will  initially be  issued in
                              book-entry form.   Persons acquiring beneficial
                              ownership   interests   in   the   Certificates
                              ("Certificate Owners") will hold such interests
                              through The  Depository Trust  Company ("DTC"),
                              in the  United States, or  Cedel Bank,  soci t 
                              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  Morgan Guaranty  Trust Company
                              of   New   York    ("Morgan"),   the   relevant
                              depositaries    of    CEDEL    or    Euroclear,
                              respectively, and  each a  participating member
                              of    DTC.        The   interests    of    such
                              Certificateholders  will   be  represented   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
                              herein.    All  references in  this  Prospectus
                              Supplement  to  any  Certificates  reflect  the
                              rights  of  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", "DESCRIPTION
                              OF  THE  CERTIFICATES--Book-Entry Certificates"
                              and "ANNEX I" hereto.

Depositor                     The Depositor of (the  Mortgage Loans) (and the
                              Private  Securities)  will be  Financial  Asset
                              Securities   Corp.   The   principal  executive
                              offices  of the  Depositor are  located at  600
                              Steamboat  Road,  Greenwich,  Connecticut 06830
                              (telephone   (203)   625-2700).      See   "THE
                              DEPOSITOR" in the Prospectus.

Servicer                      The  Servicer  of  the Mortgage  Loans  and the
                              Private  Securities will be  (           ) (the
                              "Servicer").   The principal  executive offices
                              of  the   Servicer  are   located  ____________
                              (telephone (___) _______).   See "SERVICING  OF
                              THE MORTGAGE LOANS" herein.

Certificate Rate              The  "Certificate   Rate"  applicable   to  any
                              Distribution Date will generally equal the  sum
                              of ((a)  the London Interbank offered  rate for
                              one-month    Eurodollar    deposits   ("LIBOR")
                              appearing on the Telerate  Screen Page 3750, as
                              of  the second  LIBOR Business Day  (as defined
                              herein) prior to  the first day of  the related
                              Interest Period  (or as  of two LIBOR  Business
                              Days prior to the Closing Date, in  the case of
                              the  first  Interest  Period)  and (b)  ____%).
                              Notwithstanding the foregoing, in no event will
                              the   amount  of   interest   required  to   be
                              distributed in respect  of the Certificates  on
                              any Distribution Date  exceed a  rate equal  to
                              (____________________).      Interest   on  the
                              Certificates will accrue as described below.

Interest                      Interest will be distributed monthly on the  __
                              day  of each  month or,  if such  day is  not a
                              business day,  on the next  succeeding business
                              day (each,  a "Distribution  Date"), commencing
                              on  _______, at  the Certificate  Rate  for the
                              related  Interest  Accrual Period  (as  defined
                              below).      The   Certificate   Rate   for   a
                              Distribution  Date will  equal (the  arithmetic
                              mean of London Interbank offered quotations for
                              one-month  United  States   deposits  ("LIBOR")
                              determined  as  specified  herein,  as  of  the
                              second  LIBOR   Business  Day   prior  to   the
                              immediately preceding Distribution  Date (or as
                              of  ___________, 199_, in the case of the first
                              Distribution Date) plus (   ) of 1%, subject to
                              a maximum rate  described under "DESCRIPTION OF
                              THE    CERTIFICATES--Distributions    on    the
                              Certificates"   herein)   (___%   per   annum).
                              Interest on  the Certificates in respect of any
                              Distribution   Date   will  accrue   from   the
                              preceding Distribution Date (or  in the case of
                              the first  Distribution Date, from  the date of
                              the initial issuance  of the Certificates  (the
                              "Closing Date") through the day preceding  such
                              Distribution   Date  (each   such  period,   an
                              "Interest Accrual  Period") on the basis of the
                              (actual  number of days  in the Interest Period
                              and a 360-day year).  Interest payments will be
                              funded  from  the   portion  of  the   Interest
                              Collections  collected  during  the immediately
                              preceding  calendar month  (or, in the  case of
                              the initial Distribution Date,  the period from
                              _____,  199_   through  the  last  day  of  the
                              calendar  month   immediately  preceding   such
                              Distribution  Date)  (the  "Collection Period")
                              allocable  to the  Investor  Interest( and,  if
                              necessary, from draws on the (Letter of Credit)
                              (Surety  Bond)).    See   "DESCRIPTION  OF  THE
                              CERTIFICATES" herein and  "RISK FACTORS--Credit
                              Enhancement"  and "CREDIT  ENHANCEMENT" in  the
                              Prospectus.

Revolving Period              In  order to  maintain  the Security  Principal
                              Balance at  $_______(except in  certain limited
                              circumstances)  for a  period of  approximately
                              ______months from the first day of the month in
                              which the  Certificates are issued or  for such
                              shorter   period  as   may   result  from   the
                              occurrence of  an Early Amortization  Event, as
                              described  herein  (the   "Revolving  Period"),
                              Principal Collections allocable to the Investor
                              Interest will be paid  to the Transferor rather
                              than   the  Certificateholders   so  that   the
                              Certificateholders maintain  the same  Investor
                              Interest   in  the   Trust.     Unless  earlier
                              terminated  by  the  occurrence   of  an  Early
                              Amortization Event,  the Revolving  Period will
                              end  on  _______.    See  "DESCRIPTION  OF  THE
                              CERTIFICATES" herein.

Principal Payments;
  Amortization Period         Unless an Early  Amortization Event shall  have
                              earlier occurred,  during the  period beginning
                              _____________  and  ending  when  the  Security
                              Principal  Balance has been  reduced to zero or
                              when  the   Trust  otherwise   terminates  (the
                              "Amortization  Period"), Principal  Collections
                              allocated  to  the  Investor  Interest will  no
                              longer  be paid  to the Transferor  but instead
                              will    be   distributed    monthly   to    the
                              Certificateholders as  provided herein  on each
                              Distribution    Date    beginning    with   the
                              Distribution  Date in  the month  following the
                              month   in   which  the   Amortization   Period
                              commences.       See   "DESCRIPTION    OF   THE
                              CERTIFICATES--Early Amortization Events" herein
                              for a discussion of the events which might lead
                              to the  early commencement of  the Amortization
                              Period.   During  the Amortization  Period, the
                              amount  of Principal  Collections allocable  to
                              the   Investor    Interest   (the    "Principal
                              Allocation")  will  equal   the  ratio  of  the
                              Security Principal Balance to the Pool Balance,
                              in each case as  of the end of the last  day of
                              the Revolving Period (the "Investor Percentage"
                              for such  period) multiplied  by the  Principal
                              Collections   received   during   the   related
                              Collection Period.

                              Allocations based upon  the Investor Percentage
                              during  the Amortization  Period may  result in
                              distributions of principal with  respect to any
                              Collection  Period  to   Certificateholders  in
                              amounts  that  are   greater  relative  to  the
                              declining  balance  of the  Security  Principal
                              Balance  than would  be the  case  if no  fixed
                              Investor Percentage were  used to determine the
                              percentage of Principal Collections distributed
                              in  respect of  the  Investor  Interest.    See
                              "DESCRIPTION OF  THE CERTIFICATES--Payments  on
                              Mortgage Loans; Deposits  to Collection Account
                              and Distribution Account" herein.

((Letter of Credit)
  (Surety Bond)
  Issuer                      _________________  (the  "(Letter   of  Credit)
                              (Surety Bond)  Issuer").   See "THE  (LETTER OF
                              CREDIT) (SURETY BOND) ISSUER" herein.)

((Letter of Credit)
  (Surety Bond)               On the  Closing  Date, the  (Letter of  Credit)
                              (Surety Bond)  Issuer will  issue a  (letter of
                              credit) (surety bond)  (the "(Letter of Credit)
                              (Surety  Bond)") in  favor  of  the Trustee  on
                              behalf of the Trust.  In the event that, on any
                              Distribution Date, available amounts on deposit
                              in the Collection Account  with respect to  the
                              preceding Collection Period are insufficient to
                              provide for the payment  of the amount required
                              to be distributed to the Certificateholders and
                              the  Servicer on  such  Distribution Date,  the
                              Trustee will  draw on  the  (Letter of  Credit)
                              (Surety  Bond), to the extent of the (Letter of
                              Credit)   (Surety   Bond)   Amount   for   such
                              Distribution  Date, in an  amount equal to such
                              deficiency.      See    "DESCRIPTION   OF   THE
                              CERTIFICATES--The  (Letter  of  Credit) (Surety
                              Bond) and "--Distributions on the Certificates"
                              herein   and   "CREDIT  ENHANCEMENT"   in   the
                              Prospectus.)

((Letter of Credit) 
  (Surety Bond) 
  Amount                      The  amount  available  under  the  (Letter  of
                              Credit) (Surety Bond) (the  "(Letter of Credit)
                              (Surety   Bond)   Amount")  for   the   initial
                              Distribution Date will  be $       .  For  each
                              Distribution  Date thereafter,  the (Letter  of
                              Credit)  (Surety Bond)  Amount  will equal  the
                              lesser  of (i)     %  of the Pool Balance as of
                              the  first  day  of  the  preceding  Collection
                              Period (after  giving  effect  to  any  amounts
                              distributed  with respect  to principal  of the
                              Mortgage   Loans  on   the  Distribution   Date
                              occurring in such  preceding Collection Period)
                              and  (ii) the (Letter  of Credit) (Surety Bond)
                              Amount as  of the  first day  of the  preceding
                              Collection  Period,  minus  any  amounts  drawn
                                                   -----
                              under the (Letter of Credit) (Surety Bond) during
                              such preceding Collection Period, plus any
                                                                ----
                              amounts paid to  the (Letter  of Credit)  (Surety
                              Bond) Issuer on the Distribution Date occurring
                              in such  preceding  Collection  Period  up to the
                              amount  of any previous draws on the (Letter of
                              Credit) (Surety Bond).)

Record Date                   The  last  day  (of  the  month)   preceding  a
                              Distribution Date.

Servicing                     The Servicer will be responsible for servicing,
                              managing and making collections on the Mortgage
                              Loans.      The  Servicer   will   deposit  all
                              collections in  respect of  the Mortgage  Loans
                              into  the   Collection  Account   as  described
                              herein.   Not later  than the  _______ Business
                              Day  prior  to  each  Distribution  Date   (the
                              "Determination   Date"),   the   Trustee   will
                              calculate the amounts to  be paid, as described
                              herein,  to  the   Certificateholders  on  such
                              Distribution  Date.   See  "DESCRIPTION OF  THE
                              CERTIFICATES--Distributions        on       the
                              Certificates."  With respect to each Collection
                              Period, other than the first Collection Period,
                              the  Servicer  will  receive  from payments  in
                              respect of  interest on the Mortgage  Loans, on
                              behalf of itself, a portion of such payments as
                              a monthly servicing  fee (the "Servicing  Fee")
                              in   the  amount   of  ____%  per   annum  (the
                              "Servicing Fee Rate")  on the Principal Balance
                              of each Mortgage  Loan as of  the first day  of
                              each  such Collection Period as to which such a
                              payment  was made.   With respect to  the first
                              Collection  Period, the  Servicer will  receive
                              from such  collections  ______  of  the  amount
                              calculated  in  the  preceding sentence.    See
                              "DESCRIPTION  OF  THE   CERTIFICATES--Servicing
                              Compensation and  Payment of  Expenses" herein.
                              In certain limited  circumstances, the Servicer
                              may resign or be removed, in which event either
                              the Trustee  or a third-party  servicer will be
                              appointed  as   a  successor  Servicer.     See
                              "DESCRIPTION   OF   THE   CERTIFICATES--Certain
                              Matters Regarding the Servicer" herein.

Trustee                       (                                        ) (the
                              "Trustee"), will  act as  Trustee on  behalf of
                              the Certificateholders.

Final Payment of
  Principal;
  Termination                 The Trust  will terminate  on the  Distribution
                              Date following the earlier of (i) the reduction
                              of the  Security Principal Balance to  zero and
                              after which there  is no unreimbursed  Security
                              Principal  Balance  Loss Deduction  Amount  and
                              (ii)  the final payment or other liquidation of
                              the last Mortgage Loan and  Private Security in
                              the  Trust.   The  Investor  Interest  will  be
                              subject   to   optional   retransfer   to   the
                              Transferor on any  Distribution Date after  the
                              Security  Principal Balance  is  reduced to  an
                              amount   less    than   or   equal   to       $
                              __________________  ((___)%   of  the   initial
                              Security  Principal Balance).   The  retransfer
                              price  will  be   equal  to  the  sum   of  the
                              outstanding  Security  Principal   Balance  and
                              accrued and  unpaid  interest  thereon  at  the
                              Certificate Rate through  the day preceding the
                              final Distribution Date.   See "DESCRIPTION  OF
                              THE  CERTIFICATES--Termination;  Retirement  of
                              the Certificates" herein  and "THE AGREEMENTS--
                              Terminations;  Optional  Termination"   in  the
                              Prospectus.

Mandatory Retransfer
  of Certain Mortgage
  Loans and
  Private Securities          The Depositor will make certain representations
                              and warranties in the Agreement with respect to
                              the  Mortgage Loans  and Private  Securities in
                              its capacity  as Depositor.  If  the Transferor
                              breaches  certain  of its  representations  and
                              warranties with respect to any Mortgage Loan or
                              Private  Security and  such breach,  materially
                              and adversely  affects  the  interests  of  the
                              Trust(,)  (or) the  Certificateholders (or  the
                              (Letter of Credit) (Surety Bond) Issuer) and is
                              not cured  within  the  specified  period,  the
                              Mortgage  Loan  or  Private  Security  will  be
                              removed from the Trust after the  expiration of
                              a specified period  from the date on  which the
                              Transferor becomes aware  or receives notice of
                              such  breach  and  will be  reassigned  to  the
                              Transferor.   SEE "DESCRIPTION OF  THE CERTIFI-
                              CATES--Assignment of Mortgage Loans" herein.

Certain Federal Tax
  Considerations              (Special tax  counsel to  the Transferor  is of
                              the  opinion  that,  under  existing  law,  the
                              Certificates are properly characterized as debt
                              for Federal  income tax  purposes.   Under  the
                              Agreement, the Transferor  and the Certificate-
                              holders will agree to treat the Certificates as
                              indebtedness  for  Federal,   state  and  local
                              income  and  franchise   tax  purposes.     See
                              "CERTAIN FEDERAL INCOME  TAX CONSIDERATIONS" in
                              the  Prospectus   for  additional   information
                              concerning  the application  of Federal  income
                              tax laws.)

ERISA Considerations          The  acquisition of a  Certificate by a pension
                              or  other  employee  benefit  plan  (a  "Plan")
                              subject  to  the   Employee  Retirement  Income
                              Security  Act  of 1974,  as  amended ("ERISA"),
                              could,   in  some   instances,   result  in   a
                              "prohibited transaction" or  other violation of
                              the  fiduciary  responsibility   provisions  of
                              ERISA   and  Code   Section   4975.     Certain
                              exemptions  from  the   prohibited  transaction
                              rules could be applicable to the acquisition of
                              such   Certificates.     Any   Plan   fiduciary
                              considering whether to purchase any Certificate
                              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
  Considerations              The Certificates will  not constitute "mortgage
                              related   securities"  for   purposes  of   the
                              Secondary  Mortgage Market  Enhancement Act  of
                              1984 ("SMMEA"), because  some of the  Mortgages
                              securing  the  Mortgage  Loans  are  not  first
                              mortgages.  Accordingly, many institutions with
                              legal authority to  invest in comparably  rated
                              securities based solely on first mortgages  may
                              not  be  legally authorized  to  invest  in the
                              Certificates.        See    "LEGAL   INVESTMENT
                              CONSIDERATIONS" herein  and "LEGAL  INVESTMENT"
                              in the Prospectus.

Certificate Rating            It  is a  condition  to  the  issuance  of  the
                              Certificates   that  they   be  rated   in  the
                              ___________   by   at  least   two   nationally
                              recognized  statistical   rating  organizations
                              (each a "Rating Agency").  In  general, ratings
                              address  credit risk  and  do  not address  the
                              likelihood  of  prepayments.     See  "RATINGS"
                              herein   and  "RISK   FACTORS--Rating  of   the
                              Securities" in the Prospectus.




                                 RISK FACTORS

PREPAYMENT CONSIDERATIONS

     All of the Mortgage Loans may be prepaid in whole or in part at any time
without penalty.   Home equity loans, such  as the Mortgage Loans,  have been
originated in significant volume only during  the past few years and  neither
the Depositor nor the Servicer is aware  of any publicly available studies or
statistics on the rate of prepayment  of such loans.  Generally, home  equity
loans  are not viewed by borrowers  as permanent financing.  Accordingly, the
Mortgage Loans  may experience a  higher rate of prepayment  than traditional
loans.  The Trust's prepayment experience  may be affected by a wide  variety
of  factors, including  general  economic  conditions,  interest  rates,  the
availability  of alternative financing and  homeowner mobility.  In addition,
substantially all  of the Mortgage  Loans contain due-on-sale  provisions and
the Servicer intends  to enforce such provisions unless  (i) such enforcement
is  not  permitted  by applicable  law  or  (ii) the  Servicer,  in  a manner
consistent with  reasonable commercial practice, permits the purchaser of the
related  Mortgaged Property  to  assume the  Mortgage Loan.    To the  extent
permitted by  applicable law, such  assumption will not release  the original
borrower from  its obligation under  any such  Mortgage Loan.   See  "CERTAIN
LEGAL ASPECTS OF THE LOANS--`Due-on-Sale' Clauses" in the Prospectus.

(LEGAL CONSIDERATIONS

     The  Mortgage  Loans   are  secured  by   first  and  second   mortgages
(representing approximately ____%  and ____% of  the Pool Balance  as of  the
Cut-Off  Date, respectively).  With respect to Mortgage Loans that are junior
in priority to  liens having  a first  priority with respect  to the  related
Mortgaged Property ("First Liens"), the  Servicer has the power under certain
circumstances to consent  to a new mortgage  lien on such Mortgaged  Property
having priority over such Mortgage Loan in connection with the refinancing of
such First Lien.   Mortgage Loans secured by second mortgages are entitled to
proceeds that  remain from the sale  of the related  Mortgaged Property after
any  related  senior  mortgage  loan  and prior  statutory  liens  have  been
satisfied.  In  the event that such proceeds are insufficient to satisfy such
loans and  prior  liens in  the aggregate,  the Trust  and, accordingly,  the
Certificateholders,  bear (i)  the risk  of  delay in  distributions while  a
deficiency judgment  against the borrower  is obtained and  (ii) the risk  of
loss if  the deficiency judgment cannot be obtained  or is not realized upon.
See "CERTAIN LEGAL ASPECTS OF THE LOANS" in the Prospectus.

     The sale  of the Mortgage  Loans from  the Transferor  to the  Depositor
pursuant to the Purchase Agreement will be  treated by the Transferor and the
Depositor  as a  sale  of the  Mortgage  Loans for  all  purposes other  than
federal, state or  local income  or franchise tax  purposes.  The  Transferor
will warrant  that such transfer  is a sale  of its interest  in the Mortgage
Loans or a grant of a first priority perfected security interest therein.  In
the event of an insolvency of the Transferor, the receiver of  the Transferor
may attempt to recharacterize  the sale of the Mortgage Loans  as a borrowing
by the Transferor secured by a pledge of the Mortgage Loans.  If the receiver
decided to  challenge such transfer,  delays in payments of  the Certificates
and possible reductions  in the amount  thereof could  occur.  The  Depositor
will warrant in the Agreement that the transfer of  the Mortgage Loans to the
Trust is a valid transfer and assignment of such interest.)

(SERVICER'S ABILITY TO CHANGE THE TERMS OF THE MORTGAGE LOANS

     The Servicer may permit an increase in the Credit Limit under a Mortgage
Loan if the  new Credit Limit under  the Mortgage Loan, plus  the outstanding
principal balance of any  related senior loans, does not exceed  (i) __% (__%
for a condominium, townhouse, duplex, or vacation condo/house), if the market
value  of the  Mortgaged Property  is  $ _____  or less,  or __%  (__%  for a
condominium, townhouse, duplex, or  vacation condo/house), and if  the market
value of the  Mortgage Property exceeds $ _________, based  upon an appraisal
or the tax assessed value of the  Mortgaged Property at the time the increase
was  requested.   An increase in  the Credit  Limit under a  Mortgage Loan in
accordance with the  previous sentence may be made without the consent of the
Trustee.  Additional Balances arising under a Mortgage Loan as a result of an
increase in the Credit Limit will be  treated the same as Additional Balances
arising under a  Mortgage Loan for which  there has been  no increase in  the
Credit Limit.  In addition to such  changes, the Servicer may agree to  other
changes in the terms of  a Loan Agreement, provided that such changes  (i) do
not materially adversely affect the interest of the  Certificateholders, (ii)
are consistent with  prudent business practice, (iii) are  also being applied
to the comparable  segment of  home equity  credit lines being  held for  the
Servicer's own account, and (iv) do not change the terms of the Mortgage Loan
so as to change the terms for the amortization of principal.  There can be no
assurance that changes in  applicable law or the marketplace  for home equity
loans or prudent business practice will not result in changes in the terms of
the Credit Line.   The Servicer may also extend the period during which draws
under the Mortgage Loans may be made.)

(DELINQUENT MORTGAGE LOANS

     The  Trust  will include  Mortgage Loans  which  are ___  days  or fewer
delinquent.   As of  the Cut-Off  Date, the  aggregate Loan  Balance of  such
delinquent Mortgage Loans  was $ ____.   (In addition, the Mortgage  Loans in
all likelihood  include obligations  of  borrowers who  are or  are about  to
become  bankrupt or  insolvent.)   If  there  are not  sufficient  funds from
Interest  Collections  allocated  to  the  Investor  Interest  to  cover  the
Liquidation Loss Amount for any Collection  Period and the (Letter of Credit)
(Surety Bond) Amount has been reduced to zero, the Security Principal Balance
will be reduced, which (unless otherwise later reimbursed) would  result in a
reduction   in  the   aggregate   amount  of   principal   returned  to   the
Certificateholders and in the amount of Interest Collections allocable to the
Investor  Interest and  available to provide  protection against  defaults in
subsequent Collection Periods.)


                 (THE (LETTER OF CREDIT)(SURETY BOND) ISSUER

     The following information with respect to _________ ("_______") has been
furnished by __________.

     (Description of Letter of Credit/Surety Issuer))


                       THE HOME EQUITY LENDING PROGRAM

     The  information   set  forth   below  concerning   (_______)  and   its
underwriting policies has been provided by (_______).  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

GENERAL

     All     of     the     Mortgage     Loans     were     originated     by
(_____________________________), (the  "Transferor" or the  "Servicer") under
its home  equity lending program.   The Transferor first  offered adjustable-
rate home equity revolving credit  line loans ("home equity loans") in  19__.
As  of  (_____________),  (____________)  owned  and  serviced  approximately
$__________  aggregate  principal  amount of  outstanding  home  equity loans
secured by  properties located in  __________ under home equity  credit lines
(the "Transferor Portfolio").

UNDERWRITING PROCEDURES RELATING TO THE MORTGAGE LOANS

     (Each home equity loan was  originated after a review by  the Transferor
in  accordance with  its  established  underwriting  procedures,  which  were
intended to  assess the  applicant's ability  to assume  and repay  such home
equity loans and the adequacy of the real property which serves as collateral
for such home equity loans.  The maximum Credit Limit for a home equity  loan
provided by the Transferor was $__________.

     Each  applicant for  a  home equity  loan was  required  to complete  an
application  which listed the applicant's assets, liabilities, income, credit
and employment  history and other  demographic and personal information.   If
information in the  loan application demonstrated  that there was  sufficient
income and equity to justify making a home equity loan and the Transferor (a)
received  a  satisfactory independent  credit  bureau  report  on the  credit
history  of the borrower  and (b) obtained,  in the  case of all  home equity
loans originated  prior to  __________, a drive-by  appraisal of  the related
Mortgaged Property, or for all home equity loans originated as of __________,
a satisfactory  appraisal completed on  forms approved by  FNMA, and if  such
information  met  the  Transferor's  underwriting  standards,  the Transferor
issued  a commitment  subject to  satisfaction of  certain other  conditions.
These conditions included:  (i) obtaining and reviewing pay stubs, income tax
returns or a  verification of employment from the  applicant's employer; (ii)
obtaining and  reviewing a verification  of deposit; and (iii)  obtaining and
reviewing a verification of the loan in the first lien position when the home
equity loan was to be in a second lien position.

     Appraisals  of the  Mortgaged Properties were  performed by  a qualified
appraiser  or an  independent third-party,  fee-based appraiser who  had been
previously approved for such assignment by the Transferor.

     It is the  Transferor's policy to require a title  policy insuring title
mortgage  in accordance  with  the  intended lien  position.   Regardless  of
Combined Loan-to-Value Ratios, it is the Transferor's policy not  to accept a
position junior to any mortgage lien other than a first mortgage.

     Generally, a home  equity loan needed a Combined  Loan-to-Value Ratio of
__% for loans for which the  Transferor obtained full documentary support and
__% for loans for which limited documentary support was obtained.

     After  obtaining   all  applicable  employment,   credit  and   property
information, the Transferor determined whether sufficient unencumbered equity
in the property  existed and whether the prospective  borrower had sufficient
monthly income available to  support the payments of interest at  the current
prime rate  plus the applicable margin based on  the credit limit in addition
to  any senior  mortgage loan  payments (including  any escrows  for property
taxes  and hazard  insurance premiums)  and other monthly  credit obligations
based  on  the  prospective  borrower's  Debt-to-Gross  Income  Ratio.    The
"Debt-to-Gross Income  Ratio" is the ratio  of (a) certain of  the borrower's
debt obligations which include:  (i) the monthly  first mortgage payment plus
taxes; (ii) monthly  installment debt payments with  a term of more  than ten
months; (iii) five  percent of the total revolving  obligations; (iv) monthly
alimony and child support obligations; and (v) the payment on the home equity
loan calculated at  the Credit Limit and  current prime rate plus  margin for
such home equity loan to (b) the  borrower's gross verifiable monthly income.
The Debt-to-Gross Income Ratio generally did not exceed (________%).

     When the commitment conditions had  been satisfied, the home equity loan
was completed by  signing a Credit Line Agreement,  rescission statement, and
mortgage which  secured the  repayment of  principal of  and interest  on the
related home equity  loan.  The  original mortgage was  then recorded in  the
appropriate county government office.

MORTGAGE LOAN TERMS

     (A  borrower may access a home  equity loan by writing  a check.  On all
home equity  loans, there is  (a ten-year)  draw down period  as long  as the
borrower is not in default under the  loan agreement.  Home equity loans bear
interest at a  (fixed rate)(variable rate which may  change bi-weekly).  Home
equity loans  may  be subject  to  a maximum  per  annum interest  rate  (the
"Maximum Rate") of      % per annum and in all cases, are subject to
                  -----
applicable usury limitations.  See "CERTAIN LEGAL ASPECTS OF LOANS--
Applicability  of  Usury  Laws"  in  the Prospectus.   The daily  periodic rate
on  the home  equity loans  (the "Loan Rate") is the  sum of the Index Rate (as
defined herein) plus  a spread (the "Margin") which generally ranges between
____% and ____%, divided by 365 days or 366 days, as applicable.

     The "Index  Rate" is based  on (the "prime  rate" published in  The Wall
Street  Journal every second Monday rounded to  the nearest one-eighth of one
percent or if not published  on any such date, as next published  in the Wall
Street Journal) (          ).   The annual percentage rate  for any bi-weekly
                 ----------
period will be based on the Prime  Rate in effect  the Monday on which the rate
may change.   (If a prime rate  range is published in The Wall  Street Journal,
then the midpoint (average) of that range will be used.)  There are no
limitations on increases or  decreases (except for those home  equity loans
which have Maximum Rates).  Only the home equity loans  that have Maximum Rates
of ____% also have annual adjustment caps  of __%  as to  both increases  and
decreases  in their  Loan Rates.

     Billing statements are mailed monthly.  The statement details all debits
and credits and  specifies the minimum  payment due and the  available credit
line.   Notice of  changes in  the applicable Loan  Rate are provided  by the
Transferor to the Borrower with such statements.  All payments are due by the
(     ) day after the date the billing statement is issued.

     The Credit  Line Agreements further  provide that if publication  of the
Index Rate is discontinued, the Index Rate will be changed upon  notification
in accordance with such Credit Line Agreements.

     The right to obtain additional credit  may be suspended or terminated or
the borrower may be  required to pay  the entire balance  due plus all  other
accrued but unpaid  charges immediately, if  the borrower fails  to make  any
required  payment by the due date, if the total outstanding principal balance
including all charges  payable exceeds the Credit Limit, if the borrower made
any statement or signature on any document which is fraudulent or contained a
material misrepresentation, if  the borrower dies or  becomes incompetent, if
the borrower becomes  bankrupt or insolvent, if the  borrower becomes subject
to any judgment, lien,  attachment or execution  which is issued against  the
Mortgaged Property,  if the  borrower fails to  obtain and  maintain required
property  insurance or  if  the  borrower sells  or  transfers the  Mortgaged
Property or does not maintain the Mortgaged Property.  In addition, the right
to obtain additional credit may be suspended or a borrower's Credit Limit may
be reduced,  if the value of the Mortgaged  Property decreases for any reason
to  less than  80% of  the original  appraised value, if  the borrower  is in
default  under  the  home  equity  loan, if  government  action  impairs  the
Transferor's  lien  priority or  if  a  regulatory  agency has  notified  the
Transferor  that continued  advances would constitute  an unsafe  and unsound
practice.)

DELINQUENCY AND LOSS EXPERIENCE OF THE SERVICER'S PORTFOLIO

     The following tables  set forth the delinquency and  loss experience for
each of the periods shown  for the home equity loans indicated  on the table.
The Servicer believes that there have been no material trends or anomalies in
the  historical  delinquency  and  loss  experience  as  represented  in  the
following  tables.   The  data  presented  in the  following  tables are  for
illustrative purposes  only, and there  is no assurance that  the delinquency
and loss experience of the  Mortgage Loans will be similar to that  set forth
below.


                            DELINQUENCY EXPERIENCE
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                       As of _________
                                                            --------------------------------------
                                                                            _____
                                                            --------------------------------------
                                                              Number of
                                                                Loans                     Amount
                                                            -------------               ----------
<S>                                                         <C>                       <C>
Amount Outstanding at
  Period End  . . . . . . . . . . . . . . . . .

Delinquency
  30-59 Days  . . . . . . . . . . . . . . . . .                                        $              
  60-89 Days  . . . . . . . . . . . . . . . . .
  90 or More Days . . . . . . . . . . . . . . .
  Foreclosures and Bankruptcies . . . . . . . .                                        
                                                                                       _________

Total Delinquencies . . . . . . . . . . . . . .                                        $
                                                                                       =========

30-59 Days Percentage . . . . . . . . . . . . .                                                %
60-89 Days Percentage . . . . . . . . . . . . .                                                %
90 or More Days Percentage  . . . . . . . . . .                                                %
Foreclosures and Bankruptcies . . . . . . . . .

</TABLE>


                               LOSS EXPERIENCE
                            (DOLLARS IN THOUSANDS

<TABLE>
<CAPTION>
                                                                                  For the Year
                                                                                Ending ________
                                                                           ------------------------
<S>                                                                       <C>
Average Amount
  Outstanding . . . . . . . . . . . . . . . . . . . . . . . . .            $
Gross Charge-Offs . . . . . . . . . . . . . . . . . . . . . . .            $
Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . . .            $
Net Losses as a Percentage
  of Average Amount Outstanding . . . . . . . . . . . . . . . .                           %

</TABLE>


                       SERVICING OF THE MORTGAGE LOANS

     The  information  set  forth  below  concerning  the  Servicer  and  its
servicing policies has been provided by the Servicer.  The Depositor does not
make  any  representation  as  to   the  accuracy  or  completeness  of  such
information.

SERVICING OF MORTGAGE LOANS

     The Servicer  will be  responsible for servicing  the Mortgage  Loans as
agent for the Trust in accordance with the Servicer's policies and procedures
for servicing  home equity  loans and  in accordance  with the  terms of  the
Agreement.

     With respect  to real  estate secured revolving  credit line  loans, the
general policy of the Servicer  is to initiate foreclosure on  the underlying
property (i) after such  loan is 90 days or more delinquent; (ii) if a notice
of  default on  a  senior  lien is  received  by the  Servicer;  or (iii)  if
circumstances  are discovered  by the  Servicer which  would indicate  that a
potential for loss exists.  Foreclosure proceedings may be terminated  if the
delinquency is cured.  However, under certain circumstances, the Servicer may
elect not to commence foreclosure or  stay the foreclosure proceeding if  the
borrower's default  is due to  special circumstances which are  temporary and
are not expected to last  beyond a specified period.  The  loans to borrowers
in bankruptcy  proceedings will  be restructured in  accordance with  law and
with a  view to maximizing recovery of such  home equity loans, including any
deficiencies.   Additionally,  any time  during  foreclosure, a  forbearance,
short sale, deed-in-lieu or a payment plan can be authorized.

     After foreclosure,  if  the home  equity  loan  is secured  by  a  first
mortgage lien,  title to  the  related Mortgaged  Property will  pass to  the
Servicer, or  a wholly-owned subsidiary  of the Servicer, who  will liquidate
the Mortgaged  Property and  charge-off the balance  of the home  equity loan
balance  which  was not  recovered  by  the  liquidation  proceeds.   If  the
Mortgaged Property was subject  to a senior lien position, the  Servicer will
either satisfy such  lien at the time  of the foreclosure sale or  take other
action  as  deemed  necessary  to  protect the  Servicer's  interest  in  the
Mortgaged  Property.    If in  the  judgment  of the  Servicer,  the  cost of
maintaining  or  purchasing the  senior  lien position  exceeds  the economic
benefit of  such action,  the Servicer will  generally charge-off  the entire
home equity  loan, seek  a money judgment  against the  borrower or  will not
pursue any recovery.

     Servicing  and charge-off policies  and collection practices  may change
over time in accordance with the Servicer's business judgment, changes in the
Servicer's real  estate secured  revolving credit  line loans  and applicable
laws and regulations, and other considerations.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to each Collection  Period, other than the first Collection
Period, the servicing compensation to be  paid to the Servicer in respect  of
its servicing activities  relating to the Mortgage  Loans will be paid  to it
from interest collections in respect of the  Mortgage Loans and will be equal
to  ____% per  annum (the  "Servicing Fee  Rate") on the  aggregate Principal
Balances of the  Mortgage Loans as of the  first day of each  such Collection
Period (the "Servicing Fee").   With respect to the first  Collection Period,
the Servicer will receive from such collections ___% of the amount calculated
in  the preceding sentence.   All assumption  fees, late payment  charges and
other  fees and  charges, to  the extent  collected  from borrowers,  will be
retained by the Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Agreement,  including,   without  limitation,   payment  of   the  fees   and
disbursements of  the Trustee,  any custodian appointed  by the  Trustee, the
Registrar and any paying agent.   In addition, the Servicer will be  entitled
to  reimbursement for  certain expenses  incurred  by it  in connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties related  thereto, such right  of reimbursement being prior  to the
rights of Certificateholders to receive any related Liquidation Proceeds.


                      DESCRIPTION OF THE MORTGAGE LOANS

MORTGAGE LOANS

     The  Mortgage  Loans were  originated  pursuant to  loan  agreements and
disclosure  statements (the  "Credit  Line Agreements")  and  are secured  by
mortgages  or deeds of  trust, most of  which are second  mortgages or second
deeds of trust,  on Mortgaged Properties.  The  Mortgaged Properties securing
the Mortgage Loans consist primarily  of residential properties that are one-
to  four-family properties.   (___  of  the Mortgaged  Properties are  owner-
occupied.)  See "--Mortgage Loan Pool Statistics" below.

     The Cut-Off Date  Pool Balance is  $___________, which is  equal to  the
aggregate  Principal Balances of the  Mortgage Loans as  of ______, 199_ (the
"Cut-Off Date").  As of the _______, the Mortgage Loans were not more than 89
days delinquent and had a Loan Rate of at least ____% per annum.  The average
Cut-Off Date Principal  Balance was  $_______, the  minimum Mortgage  Cut-Off
Date Principal Balance  was zero, the maximum Cut-Off  Date Principal Balance
was $_________,  the minimum Loan Rate and the  maximum Loan Rate on the Cut-
Off  Date were  ____% and  ____% per  annum,  respectively, and  the weighted
average Loan Rate on the Cut-Off Date was ____% per annum.  As of the Cut-Off
Date,  the weighted  average Credit  Limit  Utilization Rate  was ____%,  the
minimum Credit Limit Utilization Rate  was zero and the maximum Credit  Limit
Utilization  Rate  was ______%.    The  "Credit  Limit Utilization  Rate"  is
determined  by dividing the Cut-Off Date Principal Balance of a Mortgage Loan
by the  Credit Limit  of the  related Credit  Line Agreement.   The  weighted
average Combined  Loan-to-Value Ratio of the  Mortgage Loans was ____%  as of
the Cut-Off Date.

MORTGAGE LOAN POOL STATISTICS

     The Depositor has  compiled the following  additional information as  of
the Cut-Off  Date with respect  to the Mortgage  Loans to be included  in the
Trust.


                            (TABULAR INFORMATION)


                     PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal payments on the Certificates, the aggregate amount
of  distributions  on  the Certificates  and  the  yield to  maturity  of the
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  (which will  change
periodically to  accommodate adjustments to  the Loan Rates) 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, condemnations and repurchases by the  Transferor
or  Servicer).  The  Mortgage Loans may  be prepaid by the  Mortgagors at any
time without a prepayment penalty.  See "The Mortgage Pool" herein.

     Prepayments, liquidations and purchases of the Mortgage Loans (including
any optional purchase  by the Servicer of  a defaulted Mortgage Loan  and any
optional repurchase  of the remaining  Mortgage Loans in connection  with the
termination of the  Trust, in each case  as described herein) will  result in
distributions  on the Certificates of principal amounts which would otherwise
be distributed over  the remaining terms  of the Mortgage  Loans.  Since  the
rate  of payment  of principal of  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 extent to which the yield to maturity
of a  Certificate may vary  from the anticipated  yield will depend  upon the
degree to  which such 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.

     The rate of prepayment on the Mortgage  Loans cannot be predicted.  Home
equity loans such as  the Mortgage Loans have been  originated in significant
volume only  during the  past few  years and  neither the  Depositor nor  the
Servicer is aware of any publicly available studies or statistics on the rate
of prepayment of such Mortgage Loans.   Generally, home equity loans are  not
viewed by borrowers as permanent  financing.  Accordingly, the Mortgage Loans
may experience  a higher rate  of prepayment than traditional  first mortgage
loans.  The prepayment experience of  the Trust with respect to the  Mortgage
Loans  may  be affected  by a  wide  variety of  factors,  including economic
conditions,  prevailing interest rate levels, the availability of alternative
financing and homeowner mobility and  changes affecting the deductibility for
Federal  income tax  purposes  of  interest payments  on  home equity  loans.
Substantially all  of the  Mortgage Loans  contain "due-on-sale"  provisions,
and,  with respect  to the Mortgage  Loans, the  Servicer is required  by the
Agreement  to  enforce  such  provisions,  unless  such  enforcement  is  not
permitted by  applicable law.   The enforcement of a  "due-on-sale" provision
will have the same effect as a prepayment  of the related Mortgage Loan.  See
"CERTAIN LEGAL ASPECTS OF LOANS--`Due-on-Sale' Clauses" in the Prospectus.

     No assurance  can be given as  to the level of prepayments  that will be
experienced by the Trust  and it can be expected that  a portion of borrowers
will  not  prepay  their  Mortgage Loans  to  any  significant  degree.   See
"DESCRIPTION  OF THE CERTIFICATES--Weighted Average Life of the Certificates"
in the Prospectus.


                       DESCRIPTION OF THE CERTIFICATES

     The Certificates will  be issued pursuant to the Agreement.  The form of
the Agreement  has been filed as an exhibit  to the Registration Statement of
which this Prospectus Supplement and the Prospectus is a part.  The following
summaries describe certain provisions of the Agreement.  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.  Wherever
particular sections or defined  terms of the Agreement are  referred to, such
sections or defined terms are hereby incorporated herein by reference.

GENERAL

     The  Certificates  will  be  issued  in  denominations  of  $(1,000) and
integral multiples  thereof (except that one  Certificate may be  issued in a
denomination that is  not an  integral multiple of  $1000) and will  evidence
specified undivided interests in the Trust.   (Section 6.01)  The property of
the  Trust will consist of, to the extent  provided in the Agreement:  a pool
of (adjustable)  (fixed) rate  home equity loan  revolving credit  line loans
made or to be made  in the future (the "Mortgage Loans"), under  certain home
equity revolving credit  line loan agreements (the  "Credit Line Agreements")
and secured (primarily) by second (deeds of trust) (mortgages) on residential
properties that are primarily one- to four-family properties (the  "Mortgaged
Properties"); the collections in respect of the Mortgage Loans received after
the Cut-Off  Date;  property that  secured  a Mortgage  Loan  which has  been
acquired by foreclosure  or deed in  lieu of foreclosure;  (a surety bond  or
letter   of  credit);   certain  pass-through   certificates   (the  "Private
Securities") representing  fractional,  undivided interests  in the  Mortgage
Loans, 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 will include the  unpaid principal balance of each Mortgage  Loan as of
the Cut-Off  Date (the "Cut-Off  Date Principal Balance") plus  any additions
thereto as a  result of new advances  made pursuant to the  applicable Credit
Line  Agreement (the  "Additional Balances")  during the  life of  the Trust.
Definitive Certificates (as defined  below), if issued, will be  transferable
and  exchangeable at  the corporate trust  office of the  Trustee, which will
initially  act as  Certificate Registrar.    See "--Book-Entry  Certificates"
below.   No service charge  will be made for any  registration of exchange or
transfer of  Certificates,  but the  Trustee  may require  payment of  a  sum
sufficient to cover any tax or other governmental charge.  (Section 6.02)

     The aggregate  undivided interest in  the Trust Fund represented  by the
Certificates as of the Closing Date  will equal $__________ of principal (the
"Original Principal  Balance"), which  represents approximately  ___% of  the
aggregate  Cut-Off Date  Principal  Balance.   The  principal  amount of  the
outstanding  Certificates  (the  "Certificate  Principal  Balance")  on   any
Distribution  Date is  equal  to  the Original  Principal  Balance minus  the
aggregate   of   amounts   actually   distributed   as   principal   to   the
Certificateholders.   See "--Distributions on  the Certificates" below.  Each
Certificate  represents the  right to  receive  payments of  interest at  the
Certificate Rate and payments of principal as described below.

     The  Transferor will  own the  interest (the "Transferor  Interest") not
represented by the  Certificates.  The Transferor Interest  will represent an
undivided  interest in  the Trust,  including  the right  to receive  certain
percentages  (the  "Transferor  Percentages")  of  Interest  Collections  and
Principal Collections.   The  initial amount of  the Transferor  Interest was
determined,  among other  factors, to  be able  to  absorb reductions  in the
aggregate  amount of  Loan Balances  in the  Trust without  causing  an Early
Amortization  Event, which  would result  in  the early  commencement of  the
Amortization Period.  There can be no assurance  that the Transferor Interest
will be  sufficient for  such  purpose.   While the  Transferor is  obligated
(subject   to  certain  conditions  and  limitations)  to  transfer  Eligible
Additional Mortgage Loans (to the extent  available) to the Trust, there  can
be no  assurance that sufficient  Eligible Additional Mortgage Loans  will be
available.

     During the Revolving Period, the  Security Principal Balance will remain
constant  except in certain  limited circumstances.   See "--Distributions on
the Certificates" below.   The Pool Balance,  however, will vary each  day as
principal is  paid on  the Mortgage Loans,  liquidation losses  are incurred,
Additional Balances  are drawn  down by borrowers  under the  Mortgage Loans,
Mortgage Loans are  retransferred to  the Transferor  or Eligible  Additional
Mortgage Loans are transferred to the Trust.  Consequently, the amount of the
Transferor Interest  will fluctuate  each day to  reflect the changes  in the
Pool Balance.  During the Amortization Period, the Security Principal Balance
will  decline  as  the  Investor   Percentage  of  Principal  Collections  is
distributed to the Certificateholders.   As a result, during the Amortization
Period,  the Transferor  Interest  may  increase each  month  to reflect  the
reductions  in the  Security Principal  Balance but  may  change each  day to
reflect the variations in the Pool Balance.

     The   holder   of  a   Certificate   is   referred   to  herein   as   a
"Certificateholder."

BOOK-ENTRY CERTIFICATES

     The Senior Certificates will be book-entry Certificates (the "Book-Entry
Certificates").   Persons  acquiring beneficial  ownership  interests in  the
Senior Certificates  ("Certificate  Owners")  will  hold  their  Certificates
through the  Depository Trust Company ("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 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  N.A. will  act as  depositary for  CEDEL  and the  Brussels,
Belgium Branch  of Morgan  Guarantee Trust Company  of New  York 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  representing Certificate Principal  Balances of $1,000  and in
integral multiples in excess  thereof.  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
Certificates will  be Cede & Co., as nominee of DTC.  Certificate Owners will
not be Certificateholders as that term  is used in the Pooling and  Servicing
Agreement.   Certificate Owners are  only permitted to exercise  their rights
indirectly through Participants and DTC.

ASSIGNMENT OF MORTGAGE LOANS

     At the time of issuance of the Certificates, the Depositor will transfer
to the  Trust all of its  right, title and  interest in and to  each Mortgage
Loan  (including  Additional Balances  arising  in the  future),  the related
mortgage  note,  mortgages  and other  related  documents  (collectively, the
"Related Documents"), including  all payments received on or  with respect to
each such  Mortgage Loan on or after  the Cut-Off Date.  (Section  2.01)  The
Trustee, concurrently with  such transfer, will deliver  the Certificates and
the Transferor Interest to the Depositor.  (Section 2.07)  Each Mortgage Loan
transferred to the Trust will be identified on a schedule (the "Mortgage Loan
Schedule") delivered to the Trustee pursuant to the Agreement.  Such schedule
will include  information as to  the Cut-Off Date  Principal Balance of  each
Mortgage  Loan,  as  well  as  information with  respect  to  the  Loan Rate.
(Article I).

     The Agreement  will  require  that, within  the  time  period  specified
therein, the Depositor 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 and  the Related Documents.   In lieu of delivery of
original mortgages, the  Depositor may deliver or cause to  be delivered true
and  correct copies thereof  which have been certified  as to authenticity by
the appropriate county recording office where such mortgage is recorded.

     Under  the  terms  of  the  Agreement, the  Transferor,  acting  at  the
Depositor's request,  will have ____ days  after the Closing Date  to prepare
and record assignments  of the  mortgages related  to each  Mortgage Loan  in
favor  of the Trustee (unless opinions  of counsel satisfactory to the Rating
Agencies  and the Certificate  Insurer are delivered  to the Trustee  and the
Certificate Insurer to the effect that recordation of such assignments is not
required  in the  relevant  jurisdictions  to protect  the  interests of  the
Trustee in the Mortgage Loans).  If the recording information with respect to
any  assignment of Mortgage  is unavailable within  ____ days  of the Closing
Date, such assignment will be prepared and recorded promptly after receipt of
such information, but in no event later than one year after the Closing Date.

     Within  ____ days  of  the Closing  Date, the  Trustee  will review  the
Mortgage Loans and the Related Documents pursuant to the 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 90 days following  notification
thereof to  the Transferor and the  Depositor by the  Trustee, the Transferor
will be obligated to either (i) substitute for such Mortgage Loan an Eligible
Substitute Mortgage Loan; 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  the greater  of (i) all  accrued and
unpaid interest thereon and  (ii) 30 days' interest thereon,  computed at the
Loan Rate,  net of the Servicing Fee if  the Transferor is the Servicer, plus
the amount of  any unreimbursed Servicing Advances made by the 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  Transferor 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.
(Section 2.02)

     In  connection with the substitution  of an Eligible Substitute Mortgage
Loan, the Transferor 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,  together with the
greater of  (x) all  accrued and  unpaid interest  thereon and  (y) 30  days'
interest thereon,  computed at the Loan Rate, net of the Servicing Fee if the
Transferor is  the Servicer,  plus the amount  of any  unreimbursed Servicing
Advances  made by the Servicer with respect  to such 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 Transferor 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 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; (iii)
have a Loan Rate  based on the Prime Rate with adjustments  to such Loan Rate
made on the same Adjustment Date as that of the Defective Mortgage Loan; (iv)
have a Margin that is not less than the Margin of the Defective Mortgage Loan
and  not more than 100 basis points  higher than the Margin for the Defective
Mortgage Loan; (v) have a mortgage of the same or higher level of priority as
the mortgage relating to the Defective  Mortgage Loan; (vi) have a  remaining
term to  maturity not  more than six  months earlier and  not later  than the
remaining term to maturity of the Defective  Mortgage Loan; (vii) comply with
each representation and  warranty as to the  Mortgage Loans set forth  in the
Agreement  (deemed to  be made as  of the  date of substitution);  and (viii)
satisfy certain other conditions specified in the Agreement.

     The Transferor  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 Transferor will represent  and
warrant, on the Closing  Date, that, among other  things: (i) at the time  of
transfer to the Depositor, the Transferor  has transferred or assigned all of
its  right,  title  and  interest  in  each Mortgage  Loan  and  the  Related
Documents, free  of any lien  (subject to certain exceptions);  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 Transferor  will have a period of ____ days after discovery or
notice of the breach to effect a cure.   If the breach cannot be cured within
the ____-day period, the  Transferor 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.  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 Agreement
that    materially   and   adversely    affects   the   interests    of   the
Certificateholders.  (Section 2.04)

     Mortgage Loans required to be transferred to the Transferor as described
in the preceding paragraphs are referred to as "Defective Mortgage Loans."

     Pursuant to the Agreement, the  Servicer will service and administer the
Mortgage Loans as more fully set forth above.

(TRANSFERS OF ELIGIBLE ADDITIONAL MORTGAGE LOANS TO THE TRUST

     If, for each  of (    ) consecutive  business days during  the Revolving
Period, the Transferor Interest for each such date  is less than (  )% of the
Pool Balance, then  not later  than the  (   ) business day  of the  calendar
month beginning at  least (   ) business days after such (     ) business day
thereafter the Transferor will be obligated to transfer to the Trust Eligible
Additional  Mortgage  Loans  (but  only   to  the  extent  available  in  the
(Transferor's)  (Seller's)  portfolio),  which may  be  generated  under home
equity  credit lines in  any billing cycle,  so that, after  giving effect to
such transfer, the  Transferor Interest will equal at  least (      )% of the
Pool Balance on such date.  An  "Eligible Additional Mortgage Loan" is a home
equity loan that, as  of the date of notice by the Transferor to the Trustee,
the Servicer and the (Letter of Credit)  (Surety Bond) Issuer of its transfer
to the Trust (the "Notice Date"), was an Eligible  Mortgage Loan and that, as
of  the  Notice  Date,  complies  with  the  representations  and  warranties
described under  "Assignment of Mortgage  Loans" above.  The  Transferor must
satisfy the following conditions, among others, in order to transfer Eligible
Additional Mortgage  Loans to the Trust:  (i)  the Pool Balance, after giving
effect to such transfer, will not exceed  $     ; (ii) the Mortgage Files for
such  Eligible Additional  Mortgage Loans  shall have  been delivered  to the
Trustee (or  a custodian on its behalf); and  (iii) the Transferor shall have
given notice of  the proposed transfer  to each Rating  Agency and no  Rating
Agency has notified the Transferor in writing prior to the transfer date that
such transfer  will result in a  reduction or withdrawal of  its then-current
rating for the Certificates.

     In  addition, the  Transferor may,  at its  election, transfer  Eligible
Additional Mortgage Loans subject to satisfaction of the conditions described
above.)

(OPTIONAL RETRANSFERS OF MORTGAGE LOANS TO THE TRANSFEROR

     Subject  to the  conditions specified in  the Agreement,  the Transferor
may, at its option, require the retransfer of one or more Mortgage Loans from
the Trust to it  on the last day of any Collection Period.   The Pool Balance
after giving effect to such retransfer must not be less than the Pool Balance
on  the  Closing  Date.   The  Transferor  will be  required  to  satisfy the
following  conditions, among  others:   (i)  the Transferor  shall reasonably
believe that  such retransfer will not  cause an Early Amortization  Event to
occur; (ii) as of  the (      ) business day prior to  the proposed transfer,
not more than  (   )% (based  on Loan Balances) of the  Mortgage Loans (after
giving effect to the proposed transfer) are  delinquent more than 30 days and
the  weighted average  delinquency of all  of the Mortgage  Loans (before and
after giving effect to the proposed transfer) is not more than 60 days; (iii)
the Depositor shall have represented that  no selection procedures reasonably
believed   by  the  Depositor   to  be  adverse  to   the  interests  of  the
Certificateholders or the  (Letter of Credit) (Surety Bond)  Issuer were used
to select the  Mortgage Loans to be  removed; (iv) the Transferor  shall have
received evidence satisfactory  to it that the  reassignment will not,  as of
the date thereof,  prevent the transfer of the Mortgage  Loans (including any
Additional  Balances)  to the  Trust from  being recognized  as a  sale under
generally accepted  accounting principles and shall have received no evidence
that such reassignment will,  as of the  date thereof, prevent such  transfer
from being recognized as a sale for  regulatory purposes; and (v) each Rating
Agency shall have been notified of  the proposed retransfer and prior to  the
date of  retransfer no Rating  Agency has  notified the Depositor  in writing
that such retransfer would  result in a reduction or withdrawal  of its then-
current rating of the Certificates.)

PAYMENTS ON MORTGAGE  LOANS; DEPOSITS TO COLLECTION ACCOUNT  AND DISTRIBUTION
ACCOUNT

     The Trustee shall  establish and maintain on  behalf of the Servicer  an
account (the "Collection Account") for the benefit of the Certificateholders.
The  Collection Account  will be  an  Eligible Account  (as defined  herein).
Subject to  the investment provision  described in the  following paragraphs,
upon receipt by  the Servicer  of amounts  in respect of  the Mortgage  Loans
(excluding amounts  representing the  Servicing Fee,  administrative charges,
taxes,  assessments, credit  insurance  charges,  insurance  proceeds  to  be
applied to  the restoration  or  repair of  a Mortgaged  Property or  similar
items), the  Servicer will  deposit such amounts  in the  Collection Account.
Amounts so deposited may be invested in Eligible Investments (as described in
the 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 and the Certificate Insurer.

     The  Trustee will  establish an  account  (the "Security  Account") into
which will  be deposited  amounts withdrawn from  the Collection  Account for
distribution  to Certificateholders  on a  Distribution Date.   The  Security
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.

     An  "Eligible  Account" is  an  account that  is (i)  maintained  with a
depository  institution whose  debt obligations  at the  time of  any deposit
therein have the highest short-term debt rating by the Rating Agencies,  (ii)
one or more accounts with  a depository institution which accounts  are fully
insured by either the Savings Association Insurance Fund ("SAIF") or the Bank
Insurance Fund  ("BIF") of the  Federal Deposit Insurance Corporation  with a
minimum long-term unsecured  debt rating of (    ), (iii)  a segregated trust
account maintained  with the Trustee  or an affiliate  of the Trustee  in its
fiduciary  capacity or  (iv) otherwise  acceptable to  each Rating  Agency as
evidenced  by  a letter  from  each  Rating Agency  to  the Trustee,  without
reduction or withdrawal of their then current ratings of the Certificates.

     Eligible Investments are  specified in the 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.

     Investor   Percentage  and  Transferor  Percentage.    Pursuant  to  the
Agreement, the Servicer  will allocate between the Investor  Interest and the
Transferor  Interest all  amounts (including  any  Net Liquidation  Proceeds)
collected  under  the  Mortgage  Loans  on  account  of  interest  ("Interest
Collections"),  all amounts  (including Net  Liquidation Proceeds)  collected
under the Mortgage  Loans on account  of principal ("Principal  Collections")
and the amount of the unrecovered Loan Balance of any Defaulted Mortgage Loan
at  the end of  the Collection Period  in which such  Defaulted Mortgage Loan
became  a  Defaulted  Mortgage  Loan  (the "Liquidation  Loss  Amount").    A
"Defaulted Mortgage  Loan" is a  Mortgage Loan that  has been written  off as
uncollectible by the Servicer.  The Collection Period for a Distribution Date
is the calendar month preceding such Distribution Date or, in the case of the
first  Distribution Date, the  period from the Cut-Off  Date through the last
day of the calendar month preceding the month in which such Distribution Date
occurs.  The Servicer will make each  allocation by reference to the Investor
Percentage and  the Transferor  Percentage applicable in  each case  during a
Collection Period.

     For  convenience,  this  Prospectus Supplement  refers  to  the Investor
Percentage  with respect to  Interest Collections, Principal  Collections and
Liquidation  Loss  Amounts  as  if  the Investor  Percentage  were  the  same
percentage  at all  times in each  case.   The Investor  Percentage may  be a
different percentage for each Collection Period, and will vary primarily as a
result of changes in the Pool Balance.

     The Investor Percentage will be calculated as follows:

     Interest  Collections and  Liquidation  Loss Amounts.    When used  with
respect to  Interest Collections  and Liquidation Loss  Amounts at  any time,
"Investor  Percentage"  means the  percentage  equivalent of  a  fraction the
numerator of which  is the Security Principal Balance  and the denominator of
which  is the Pool  Balance, in each  case as of  the end  of the immediately
preceding Collection Period (or,  in the case of the first Collection Period,
as of the Closing Date).

     Principal  Collections  during the  Revolving  Period.   When  used with
respect  to  Principal  Collections during  the  Revolving  Period, "Investor
Percentage" means  the percentage equivalent  of a fraction the  numerator of
which is the amount of the Security  Principal Balance and the denominator of
which is  the Pool Balance,  in each case  as of the  end of the  immediately
preceding Collection Period (or, in the case of the  first Collection Period,
as of the Closing Date).

     Principal  Collections during the  Amortization Period.   When used with
respect  to Principal Collections  during the Amortization  Period, "Investor
Percentage" means  the percentage equivalent  of a fraction the  numerator of
which is the amount of the Security Principal Balance and the  denominator of
which  is the  Pool Balance,  in each  case as  of the  end of  the Revolving
Period.

     The Transferor Percentage will, in all cases, be equal to 100% minus the
applicable Investor Percentage.

     As a result of the calculations described above, Interest Collections in
each Collection Period  will be allocated to the  Certificateholders based on
the relationship of the Security Principal Balance to the Pool Balance (which
may fluctuate  from  month to  month).    As described  above,  the  Investor
Percentage applied  when allocating Principal Collections is expected to vary
from  month  to month  during  the  Revolving  Period, because  the  Security
Principal Balance  as a  percentage of the  Pool Balance will  fluctuate from
month  to month.   During  the Amortization  Period, however,  the amount  of
Principal Collections allocated  to the Investor Interest will  be determined
by  reference  to a  fixed percentage  which  will be  equal to  the Investor
Percentage  with respect  to Principal  Collections  on the  last day  of the
Revolving Period.

     Deposits in  the Collection Account and  Payments to the Depositor.   On
the Closing Date, the Servicer  will deposit in the Collection Account  funds
in the  amount of  the  Investor Percentage  of Interest  Collections on  the
Mortgage Loans received during the period from the Cut-Off Date to the second
business day  preceding the  Closing Date, but  not in  excess of  the amount
needed  to distribute  the  required  interest on  the  Certificates and  the
Servicing Fee  to be distributed  on the initial  Distribution Date.   On and
after  the  Closing  Date,  the  Servicer  will,  subject  to  the  following
paragraph,  deposit on  a  daily  basis within  two  business days  following
receipt thereof  (i) during each  Collection Period in the  Revolving Period,
the  Investor  Percentage  of  Interest  Collections  and  (ii)  during  each
Collection Period in the Amortization  Period, the Investor Percentage of all
Interest Collections and Principal Collections.  The Servicer will pay to the
Transferor within two  business days of  its receipt thereof (i)  during each
Collection Period in  the Revolving Period, the Transferor  Percentage of all
Interest Collections and, if the  Transferor Interest (after giving effect to
any transfers of Additional Balances or Eligible Additional Mortgage Loans to
the  Trust on  such day)  is equal  to or  greater than zero,  the Transferor
Percentage of  all Principal Collections  and the Investor Percentage  of all
Principal  Collections  and  (ii)  during   each  Collection  Period  in  the
Amortization Period, the  Transferor Percentage of Interest  Collections and,
if  the  Transferor  Interest  (after  giving  effect  to  any  transfers  of
Additional Balances  or Eligible  Additional Mortgage Loans  to the  Trust on
such  day) is greater  than zero, the Transferor  Percentage of all Principal
Collections.

     The  Trustee will deposit in  the Security Account  any amounts drawn on
the (Letter of Credit) (Surety Bond) as described below.

     Any  Principal Collections  not paid  to the  Transferor because  of the
limitations  described above  ("Unallocated Principal Collections"),  will be
deposited  and  retained  in  the  Collection  Account  for  payment  to  the
Transferor, during the Revolving Period,  if and when the Transferor Interest
is  greater   than  zero  and,   during  the  Amortization  Period,   to  the
Certificateholders.

DISTRIBUTIONS ON THE CERTIFICATES

     On the  (___) day  preceding each Distribution  Date, the  Trustee shall
transfer funds  from the Collection  Account to the Distribution  Account for
the distributions  described below.   Beginning  with  the Distribution  Date
occurring on               ,  distributions on the Certificates  will be made
             --------------
by the Trustee out of  amounts on deposit in the Security  Account on each
Distribution Date to the persons in  whose names such Certificates are
registered  at the close of business on the (day prior to each Distribution
Date) (the "Record Date"), except  as  provided in  "Registration  of
Certificates"  below.   The  term "Distribution Date" means the       day of
                                                                -----     
each month (or if such      day is not a business day the next succeeding
                       ----
business day).  Distributions will be made by  check  mailed  (or  upon   the
request  of  a  Certificateholder  owning Certificates  having denominations
aggregating at least $          , by wire transfer or otherwise) to the address
                       ----------
of the person entitled thereto ((which, in the case of Book-Entry Certificates,
will be DTC or its nominee)) as it appears on the Certificate Register in
amounts calculated  as described herein on the        business  day (but no
                                               ------
later  than the          calendar day)  of the month in which the related
                --------
Distribution  Date occurs (the  "Determination Date").   However,
the final distribution  in respect of the Certificates will be made only upon
presentation and surrender thereof at the office or the agency of the Trustee
specified in the notice to Certificateholders of such final distribution.

     Distributions of  Interest Collections  and Required Amounts.   On  each
Distribution  Date, the  Trustee,  on  behalf of  the  Trust,  shall pay  the
following amounts in the following order of priority to the following persons
from the Investor  Interest of all Interest Collections  collected during the
related Collection Period,  together with the Required Amount,  if any, drawn
on the (Letter of Credit) (Surety Bond) for such Distribution Date.

     ((i)   to the Certificateholders,  interest at the Certificate  Rate for
the Interest Accrual Period preceding  such Distribution Date on the Security
Principal Balance outstanding immediately prior to such Distribution Date;

     (ii)    to the  Certificateholders,  any  interest on  the  Certificates
accrued  in  accordance  with  clause   (i)  that  has  not  been  previously
distributed  to Certificateholders plus,  to the extent  legally permissible,
interest thereon  at the Certificate  Rate applicable from  time to  time (an
"Unpaid Interest Shortfall");

     (iii)  to the  Servicer,  the  Investor Servicing  Fee  for the  related
Interest Accrual  Period and all  accrued and unpaid Investor  Servicing Fees
for previous Interest Periods;

     (iv)   if such  Distribution Date  is in  the Revolving  Period, to  the
Transferor, the Investor Percentage of  the aggregate of all Liquidation Loss
amounts  incurred  in the  preceding  Collection  Period; provided  that  the
Transferor Interest  (after  giving effect  to  any transfers  of  Additional
Balances  and Eligible  Additional  Mortgage Loans  on such  date and  to the
distribution  of such Liquidation  Loss Amount) is  equal to or  greater than
zero;

     (v)   if such Distribution  Date is in  the Amortization Period,  to the
Certificateholders,  the  Investor   Percentage  of  the  aggregate   of  all
Liquidation Loss Amounts incurred in the preceding Collection Period;

     (vi)  to the Certificateholders,  the aggregate of the amounts allocable
pursuant to clause (v) that were  not previously distributed pursuant to such
clause  (each  such  undistributed  amount  being referred  to  herein  as  a
"Security Principal Balance Loss Deduction Amount"); and

     (vii) to  the Certificateholders, accrued  and unpaid  interest on  each
unreimbursed  Security Principal Balance Loss Deduction Amount (such interest
being calculated  at the  Certificate Rate for  each Interest  Accrual Period
during which such unreimbursed amount was outstanding.)

     A Security Principal Balance Loss  Deduction Amount represents a loss of
principal in  respect of Defaulted  Mortgage Loans allocable to  the Investor
Interest and will arise when  the Investor Percentage of Interest Collections
and the Required Amount are not sufficient  to cover such loss, in accordance
with  the priority  of distributions  described  above.   As described  under
"General"  above, any Security Principal Balance Loss Deduction Amounts which
have  not been  reimbursed,  as  provided herein,  will  reduce the  Security
Principal Balance.

     The Required Amount for each Distribution Date will be the lesser of (i)
the  (Letter of Credit) (Surety Bond) Amount  and (ii) the amount, if any, by
which (a) the full amount distributable on such Distribution Date pursuant to
clauses (i) through  (vii) above exceeds (b)  the Investor Percentage  of the
Interest Collections for the related  Collection Period.  The Required Amount
will be drawn on the (Letter of Credit) (Surety Bond).

     Distributions of Principal.   On each Distribution Date  after the first
Collection Period in the Amortization  Period, the Trustee will distribute to
the  Certificateholders  the  Investor  Percentage of  Principal  Collections
received in the  preceding Collection Period.  In addition,  the Trustee will
distribute   to  Certificateholders  on  any  Distribution  Date  during  the
Amortization Period any Retransfer Deposit Amount (or drawn on the (Letter of
Credit)  (Surety  Bond)  in  respect  thereof)  received  in   the  preceding
Collection Period and  any Unallocated Principal Collections then  on deposit
in the Distribution Account.  The aggregate distributions of principal to the
Certificateholders will not exceed the Initial Security Principal Balance.

CERTIFICATE RATE

     (The "Certificate Rate" for a Distribution Date will generally equal the
sum of (a) LIBOR and (b) ____% per annum.  Notwithstanding the foregoing,  in
no event will the amount of interest required to be distributed in respect of
the Certificates on any Distribution Date exceed a rate equal to  the average
of the Loan Rates (net  of the Servicing Fee Rate) as of the first day of the
month preceding the month of such Distribution Date, weighted on the basis of
the Principal  Balance of each Mortgage Loan as of  such date (adjusted to an
effective  rate reflecting  accrued interest  calculated  on the  basis of  a
360-day year consisting of twelve 30-day months).)

     Interest on  the Certificates in  respect of any Distribution  Date will
accrue  on the Principal Balance from the  preceding Distribution Date (or in
the case  of the first Distribution Date, from  the Closing Date) through the
day preceding such Distribution Date  (each such period, an "Interest Accrual
Period") on the basis of a 360-day year consisting of twelve 30-day months.

     (Calculation of  LIBOR.  "LIBOR"  with respect to any  Distribution Date
will be determined by the Trustee and  will be equal to the offered rates for
deposits in United  States dollars having a maturity of one month (the "Index
Maturity") commencing  on the  second LIBOR Business  Day (as  defined below)
prior  to the previous Distribution Date,  which appear on the Reuters Screen
LIBO Page  as  of approximately  11:00 A.M.,  London time,  on  such date  of
calculation.  If at least two such offered rates appear on the Reuters Screen
LIBO Page, LIBOR will  be the arithmetic mean (rounded upwards, if necessary,
to the nearest one-sixteenth  of a percent) of such offered rates.   If fewer
than two such quotations appear, LIBOR with respect to such Distribution Date
will  be  determined  at  approximately  11:00 A.M.,  London  time,  on  such
determination date  on the  basis of  the rate  at which  deposits in  United
States dollars having  the Index Maturity are  offered to prime banks  in the
London interbank  market by four major  banks in the London  interbank market
selected by the Trustee and in  a principal amount equal to an amount  of not
less than U.S. $1,000,000 and that is representative for a single transaction
in such market at such  time.  The Trustee will request the  principal London
office of each of such banks to provide a quotation of its rate.  If at least
two such quotations are  provided, LIBOR will be the arithmetic mean (rounded
upwards as aforesaid) of  such quotations.  If fewer than  two quotations are
provided, LIBOR with respect to such Distribution Date will be the arithmetic
mean  (rounded upwards  as aforesaid)  of the  rates quoted  at approximately
11:00 A.M., New  York City time,  on such determination  date by three  major
banks  in New  York, New York  selected by  the Trustee  for loans  in United
States dollars  to leading European banks having the  Index Maturity and in a
principal amount equal to an amount of not less than U.S. $1,000,000 and that
is  representative for  a  single transaction  in such  market at  such time;
provided, however, that  if the banks selected  as aforesaid by the  Bank are
not quoting as mentioned in this sentence, LIBOR in effect for the applicable
period will be LIBOR in effect for the previous period.)

     (For purposes of calculating LIBOR,  a "LIBOR Business Day" will be  any
Business Day  on which  dealings  in deposits  in United  States dollars  are
transacted in the London interbank market and "Reuters Screen LIBO Page" will
be the display designated  as page "LIBO" on the Reuters  Monitor Money Rates
Service (or  such other page as may replace the LIBO page on that service for
the purpose of displaying London interbank offered rates of major banks).)

THE (LETTER OF CREDIT) (SURETY BOND)

     On the Closing Date,  the (Letter of Credit)  (Surety Bond) Issuer  will
issue the (Letter of Credit) (Surety Bond) in favor of  the Trustee on behalf
of the Trust to support payments on the Certificates.  On  each Determination
Date, the Servicer  will determine the  amounts required to  be drawn on  the
(Letter of Credit)  (Surety Bond), up to the (Letter of Credit) (Surety Bond)
Amount,  on   the  related   Distribution  Date.     See  "Distributions   on
Certificates" above.

     The amount  available under  the (Letter of  Credit) (Surety  Bond) (the
"(Letter of Credit) (Surety Bond)  Amount") for the initial Distribution Date
will be $__________.  For  each Distribution Date thereafter, the  (Letter of
Credit) (Surety Bond) Amount  will equal the lesser  of (i) ___% of  the Pool
Balance as of the first day of  the preceding Collection Period (after giving
effect to any amounts distributed  with respect to principal of the  Mortgage
Loans on the Distribution Date occurring in such preceding Collection Period)
and (ii)  the (Letter of Credit) (Surety Bond) Amount  as of the first day of
the preceding Collection Period, minus any amounts drawn under the (Letter of
Credit) (Surety  Bond)  during such  preceding  Collection Period,  plus  any
amounts  paid  to  the  (Letter  of  Credit)  (Surety  Bond)  Issuer  on  the
Distribution Date  occurring in  such preceding Collection  Period up  to the
amount of any previous draws on the (Letter of Credit) (Surety Bond).

EARLY AMORTIZATION EVENTS

     As described above,  the Revolving Period will continue  until the close
of business on  the last day of __________ unless an Early Amortization Event
occurs prior  thereto.  The term "Early Amortization  Event" refers to any of
the following events:

          ((a)  failure on the  part of the Servicer or the Depositor  (i) to
     make any  payment or deposit  on the date  required under  the Agreement
     within five business  days after such payment or  deposit is required to
     be made,  (ii) to  observe or  perform in any  material respect  certain
     covenants  of  the Servicer  or the  Depositor  or (iii)  to  observe or
     perform in any material respect any other covenants or agreements of the
     Servicer or the Depositor set forth in the  Agreement, which failure, in
     each  case,  materially and  adversely  affects  the  interests  of  the
     Certificateholders and  which, in  the case  of clause  (iii), continues
     unremedied for a period of 60 days after written notice and continues to
     materially  and adversely affect the interests of the Certificateholders
     for such period;

          (b)   any representation  or warranty made  by the Servicer  or the
     Depositor in the Agreement proves to have been incorrect in any material
     respect  when  made,  as   a  result  of  which  the  interests  of  the
     Certificateholders  are   materially  and   adversely  affected,   which
     continues to  be incorrect in  any material respect  for a period  of 60
     days  after  written  notice  and  which  continues  to  materially  and
     adversely  affect the  interests  of  the  Certificateholders  for  such
     period; provided, however, that an Early Amortization Event shall not be
     deemed to occur  thereunder if the Depositor has  accepted retransfer of
     the related  Mortgage Loan  or all such  Mortgage Loans,  if applicable,
     during  such period (or such longer  period (not to exceed an additional
     60 days) as  the Trustee may specify) in  accordance with the provisions
     of the Agreement;

          (c)   the Trust  becomes subject to  registration as  an investment
     company under the Investment Company Act of 1940, as amended;

          (d)   if the  Depositor fails  to  transfer to  the Trust  Eligible
     Additional Mortgage Loans by the time it is required to do so;

          (e)   an Event of Default under the  Agreement (as described in the
     Prospectus under "THE AGREEMENTS--Events of Default") occurs;

          (f)  the (Letter of Credit) (Surety Bond) Amount is less than     %
     of the Security Principal Balance; or

          (g)    if  the  average  of the  Investor  Percentage  of  Interest
     Collections for any  three consecutive Collection  Periods is less  than
     the  amounts to  be distributed  to Certificateholders  as set  forth in
     subsections (i) through (vii) under "Distributions on the Certificates--
     Distributions  of Interest Collections  and Required Amounts"  above for
     the three Distribution Dates relating to such Collection Periods.)

     (In  the case  of any event  described in  clauses (a) or  (b), an Early
Amortization  Event will  be  deemed  to have  occurred  only if,  after  the
expiration of the applicable grace period, if any, described in such clauses,
either the Trustee or holders of Certificates evidencing Percentage Interests
aggregating more than 51% or the (Letter of Credit) (Surety Bond) Issuer (but
only if the (Letter of Credit) (Surety Bond) is outstanding or the (Letter of
Credit)  (Surety Bond) Issuer has  not been fully  reimbursed for all amounts
paid to the Trust by the (Letter of Credit) (Surety Bond) Issuer), by written
notice to the Depositor and the Servicer  (and to the Trustee if given by the
Certificateholders or the  (Letter of Credit)  (Surety Bond) Issuer)  declare
that an Early Amortization Event has occurred as of  the date of such notice.
In the case of any event described in  clauses (c), (d), (e) or (f), an Early
Amortization Event  will be  deemed to  have occurred without  any notice  or
other  action on  the part of  the Trustee  or the Certificateholders  or the
(Letter of  Credit) (Surety Bond)  Issuer immediately upon the  occurrence of
such event.   On the date on  which an Early Amortization Event  is deemed to
have  occurred,  the Amortization  Period  will  commence.   In  such  event,
distributions of principal to the  Certificateholders will begin on the first
Distribution Date following  the month in which the  Early Amortization Event
occurs.  If,  because of the occurrence  of an Early Amortization  Event, the
Amortization Period  begins earlier  than __________, the  date on  which the
Amortization Period is  scheduled to commence, Certificateholders  will begin
receiving distributions of principal  earlier than they would otherwise  have
under  the   Agreement,  which  may   shorten  the  final  maturity   of  the
Certificates.)

REPORTS TO CERTIFICATEHOLDERS

     Concurrently with  each  distribution  to  the  Certificateholders,  the
Trustee will  forward  to each  Certificateholder a  statement setting  forth
among other items:

            (i)  the amount of interest included in such distribution and the
     related Certificate Rate;

           (ii)  the  amount, if any, of overdue accrued interest included in
     such distribution (and the amount of interest thereon);

          (iii)  the  amount,  if  any,  of  the  remaining  overdue  accrued
     interest after giving effect to such distribution;

           (iv)  the   amount,  if  any,   of  principal  included   in  such
     distribution;

            (v)  the  amount,  if  any,  of  the  reimbursement  of  previous
     Liquidation Loss Amounts included in such distribution;

           (vi)  the   amount,  if   any,   of  the   aggregate  unreimbursed
     Liquidation Loss Amounts after giving effect to such distribution;

          (vii)  the Servicing Fee for such Distribution Date;

         (viii)  the Pool Balance  as of the end of  the preceding Collection
     Period;

           (ix)  the  number and aggregate Principal Balances of the Mortgage
     Loans as  to which the minimum  monthly payment is  delinquent for 30-59
     days, 60-89 days and 90 or more days, respectively, as of the end of the
     preceding Collection Period; and

            (x)  the book  value of any real estate  which is acquired by the
     Trust through foreclosure or grant of deed in lieu of foreclosure.

     In the case of information furnished pursuant to clauses (iii), (iv) and
(v) above,  the amounts shall  be expressed as  a dollar amount  per Security
with a $1,000  denomination.  Within 60  days after the end  of each calendar
year, the Trustee  will forward to  each Person, if  requested in writing  by
such Person, who was a Certificateholder during the prior calendar year.

COLLECTION AND OTHER SERVICING PROCEDURES ON MORTGAGE LOANS

     The Servicer will make reasonable efforts to collect all payments called
for  under the Mortgage Loans and will, consistent with the Agreement, follow
such collection procedures  as it follows from  time to time with  respect to
the home equity  loans in its servicing portfolio comparable  to the Mortgage
Loans.  Consistent with  the above, the Servicer may in  its discretion waive
any late payment charge or any assumption or other fee or charge that may  be
collected in the  ordinary course of servicing the  Mortgage Loans.  (Section
3.02)

     With respect  to the  Mortgage Loans,  the Servicer  may arrange  with a
borrower a schedule for the payment of interest  due and unpaid for a period,
provided that any such arrangement is consistent with the Servicer's policies
with respect  to the home  equity mortgage loans  it owns or  services.  With
respect to Mortgage  Loans that are junior  in priority to a First  Lien on a
Mortgaged Property, the Servicer has the power under certain circumstances to
consent to a  new mortgage lien  on such  Mortgaged Property having  priority
over such  Mortgage Loan in  connection with  the refinancing  of such  First
Lien.

HAZARD INSURANCE

     The Servicer will cause to be maintained fire  and hazard insurance with
extended  coverage customary  in the  area  where the  Mortgaged Property  is
located, in  an amount  which is  at least  equal to  the lesser  of (i)  the
outstanding Principal  Balance on  the Mortgage Loan  and any  related senior
lien(s), (ii) the full insurable value  of the premises securing the Mortgage
Loan and (iii) the minimum amount  required to compensate for damage or  loss
on a  replacement cost basis  in each  case in an  amount not less  than such
amount as is necessary  to avoid the  application of any co-insurance  clause
contained  in  the  related  hazard  insurance policy.    Generally,  if  the
Mortgaged Property is  in an area identified  in the Federal Register  by the
Flood Emergency Management Agency as FLOOD ZONE "A", such flood insurance has
been  made available  and  the  Servicer determines  that  such insurance  is
necessary in accordance with accepted second mortgage  servicing practices of
prudent lending institutions, the Servicer will cause to be purchased a flood
insurance policy with a generally  acceptable insurance carrier, in an amount
representing  coverage  not  less  than  the least  of  (a)  the  outstanding
Principal Balance  of the  Mortgage Loan  and the  first lien,  (b) the  full
insurable  value of  the  Mortgaged Property,  or (c)  the maximum  amount of
insurance  available under  the  National  Flood Insurance  Act  of 1968,  as
amended.  The Servicer will also maintain on REO Property, to the extent such
insurance is available,  fire and hazard insurance in  the applicable amounts
described  above,  liability  insurance  and,  to  the  extent  required  and
available under the National Flood Insurance Act of 1968, as amended, and the
Servicer  determines that  such  insurance is  necessary  in accordance  with
accepted second mortgage servicing practices of prudent lending institutions,
flood insurance  in an  amount equal  to that  required above.   Any  amounts
collected by the Servicer under any  such policies (other than amounts to  be
applied to  the restoration  or repair of  the Mortgaged  Property, or  to be
released to  the  Mortgagor  in accordance  with  customary  second  mortgage
servicing procedures) will be deposited in the Collection Account, subject to
retention by  the Servicer  to the extent  such amounts  constitute servicing
compensation or to withdrawal pursuant to the Agreement.

     In the event that the Servicer obtains and maintains a blanket policy as
provided  in the  Agreement insuring  against  fire and  hazards of  extended
coverage on all of the Mortgage Loans, then, to the extent such  policy names
the Servicer as loss  payee and provides coverage  in an amount equal to  the
aggregate unpaid principal balance of the Mortgage Loans without coinsurance;
and otherwise complies with  the requirements of the first paragraph  of this
subsection, the  Servicer will be  deemed conclusively to have  satisfied its
obligations with respect to fire and hazard insurance coverage.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

     The  Servicer will  foreclose  upon or  otherwise comparably  convert to
ownership Mortgaged  Properties securing such  of the Mortgage Loans  as come
into  default when, in accordance  with applicable servicing procedures under
the Agreement, no satisfactory arrangements can be made for the collection of
delinquent  payments.    In  connection   with  such  foreclosure  or   other
conversion, the Servicer will follow such practices  as it deems necessary or
advisable  and  as are  in  keeping  with  its general  subordinate  mortgage
servicing activities,  provided the Servicer  will not be required  to expend
its own funds in connection  with foreclosure or other conversion, correction
of default on a related senior  mortgage loan or restoration of any  property
unless, in  its sole  judgment, such foreclosure,  correction or  restoration
will increase Net Liquidation Proceeds.  (Section 3.06)  The Servicer will be
reimbursed out  of Liquidation  Proceeds  for advances  of its  own funds  as
liquidation expenses before  any Net Liquidation Proceeds are  distributed to
Certificateholders.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     With respect to  each Due Period, other  than the first Due  Period, the
Servicer will receive from interest payments in respect of the Mortgage Loans
a portion of such interest payments as a monthly  Servicing Fee in the amount
equal to ____% per annum ("Servicing  Fee Rate") on the Principal Balance  of
each Mortgage Loan  as of the first day  of each such Due Period  as to which
such payment was made.   All assumption fees, late payment  charges and other
fees and charges, to the extent collected from borrowers, will be retained by
the Servicer as additional servicing compensation.

     The Servicer will pay certain ongoing expenses associated with the Trust
and  incurred  by  it  in  connection with  its  responsibilities  under  the
Agreement,  including,   without  limitation,   payment  of   the  fees   and
disbursements of  the Trustee,  any custodian appointed  by the  Trustee, the
Certificate Registrar and any paying agent.

     The  Servicer's   right  to  reimbursement  for  unreimbursed  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 Servicer
from the  related Mortgagor  or otherwise  relating to  the Mortgage  Loan in
respect of which such unreimbursed amounts are owed.  The Servicer's right to
reimbursement  for unreimbursed  Monthly  Advances shall  be limited  to late
collections of interest on any Mortgage Loan and to Liquidation Proceeds  and
Insurance  Proceeds on  the related Mortgage  Loan.  The  Servicer's right to
such reimbursements is prior to the rights of Certificateholders.

EVIDENCE AS TO COMPLIANCE

     The  Agreement provides for  delivery on or  before the last  day of the
fifth month  following the  end of the  Servicer's fiscal year,  beginning in
199_, to the Trustee, the Certificate  Insurer and the Rating Agencies of  an
annual statement signed by an officer of the Servicer to the  effect that the
Servicer  has  fulfilled   its  material  obligations  under   the  Agreement
throughout the preceding fiscal year,  except as specified in such statement.
(Section 3.10)

     On or before  the last day of the  fifth month following the  end of the
Servicer's fiscal year, beginning in 199_, the Servicer will furnish a report
prepared by a  firm of nationally  recognized independent public  accountants
(who may also render other services to the Servicer or the Depositor)  to the
Trustee, the Certificate Insurer and the  Rating Agencies to the effect  that
such  firm  has  examined  certain  documents and  the  records  relating  to
servicing of the  Mortgage Loans under the  Uniform Single Audit Program  for
Mortgage Bankers and  such firm's conclusion with respect  thereto.  (Section
3.11)

     The Servicer's fiscal year is the calendar year.

CERTAIN MATTERS REGARDING THE SERVICER

     The  Agreement  provides that  the  Servicer  may  not resign  from  its
obligations  and duties  thereunder, except  in connection  with a  permitted
transfer of servicing,  unless (i) such duties and obligations  are no longer
permissible under applicable  law or are  in material  conflict by reason  of
applicable  law with  any  other activities  of a  type and  nature presently
carried  on by  it or  its affiliate  or  (ii) upon  the satisfaction  of the
following conditions:   (a) the Servicer has proposed a successor servicer to
the Trustee  in writing  and such proposed  successor servicer  is reasonably
acceptable to  the Trustee;  (b) the  Rating Agencies  have confirmed  to the
Trustee  that the  appointment of  such  proposed successor  servicer as  the
Servicer will not result in the  reduction or withdrawal of the then  current
rating  of the  Certificates; and  (c)  such proposed  successor servicer  is
reasonably acceptable to  the Certificate Insurer.  No  such resignation will
become effective  until the Trustee or  a successor servicer has  assumed the
Servicer's obligations and duties under the Agreement.  (Section 7.04)

     The  Servicer may perform  any of its  duties and obligations  under the
Agreement  through  one or  more  subservicers  or  delegates, which  may  be
affiliates  of  the  Servicer.   Notwithstanding  any  such arrangement,  the
Servicer  will   remain  liable  and   obligated  to  the  Trustee   and  the
Certificateholders  for the  Servicer's  duties  and  obligations  under  the
Agreement, without any  diminution of such  duties and obligations and  as if
the Servicer  itself were performing  such duties and obligations.   (Section
7.05)

     The Agreement provides  that the Servicer will indemnify  the Trust Fund
and the  Trustee from and  against any  loss, liability,  expense, damage  or
injury  suffered  or  sustained as  a  result of  the  Servicer's  actions or
omissions in connection with the servicing and administration of the Mortgage
Loans which are not in accordance with the provisions of the Agreement.   The
Agreement  provides that  neither the  Depositor nor  the Servicer  nor their
directors, officers, employees or agents will be under any other liability to
the Trust, the  Trustee, the Certificateholders  or any other person  for any
action taken  or  for  refraining from  taking  any action  pursuant  to  the
Agreement.  However, neither the Depositor nor the Servicer will be protected
against any liability  which would otherwise be imposed by  reason of willful
misconduct, bad faith or gross negligence of the Depositor or the Servicer in
the performance of  its duties under the  Agreement or by reason  of reckless
disregard of its obligations thereunder.  In addition, the Agreement provides
that the Servicer will not be under any obligation to appear in, prosecute or
defend  any   legal  action  which   is  not  incidental  to   its  servicing
responsibilities  under  the  Agreement.    The Servicer  may,  in  its  sole
discretion,  undertake any such  legal action which it  may deem necessary or
desirable  with respect  to the Agreement  and the  rights and duties  of the
parties  thereto and  the  interest  of  the  Certificateholders  thereunder.
(Sections 7.03, 7.05, 7.06 and 8.02)

     Any corporation into  which the Servicer may be  merged or consolidated,
or any corporation resulting from  any merger, conversion or consolidation to
which the  Servicer shall be  a party, or  any corporation succeeding  to the
business of  the Servicer shall be  the successor of  the Servicer hereunder,
without the execution or filing  of any paper or any further act  on the part
of any  of the  parties hereto,  anything in  the Agreement  to the  contrary
notwithstanding.  (Section 7.02)

EVENTS OF SERVICING TERMINATION

     "Events of Servicing  Termination" will consist of: (i)  (A) any failure
by the Servicer to make any required Monthly Advance or (B) any other failure
of the Servicer to deposit in the Collection Account any deposit  required to
be  made under  the Agreement,  which  failure continues  unremedied for  one
Business Day  after  the giving  of written  notice of  such  failure to  the
Servicer  by  the  Trustee,  or  to  the  Servicer  and  the  Trustee  by the
Certificateholders evidencing an  aggregate, undivided interest in  the Trust
Fund of at least 25% of  the Certificate Principal Balance; (ii) any  failure
by the Servicer duly to observe or perform in any  material respect any other
of  its  covenants  or agreements  in  the  Agreement  which, in  each  case,
materially and adversely affects the  interests of the Certificateholders and
continues unremedied  for 60 days after the giving  of written notice of such
failure to the Servicer by the Trustee, or to the Servicer and the Trustee by
the Certificateholders  evidencing an  aggregate, undivided  interest in  the
Trust of at least 25% of the Certificate Principal Balance; (iii) any failure
by  the  Servicer to  make  any  required  Servicing Advance,  which  failure
continues  unremedied for  a period of  30 days  after the giving  of written
notice of such failure to the Servicer by the Trustee, or to the Servicer and
the  Trustee by  the Certificateholders  evidencing  an aggregate,  undivided
interest in the Trust of at  least 25% of the Certificate Principal  Balance;
or (iv)  certain events of  insolvency, readjustment of debt,  marshalling of
assets and  liabilities or similar  proceedings relating to the  Servicer and
certain  actions by  the Servicer  indicating  insolvency, reorganization  or
inability to pay its obligations (an "Insolvency Event").

     Upon the  occurrence and continuation beyond the applicable grace period
of the event described in clause (i) (A) above, if any Monthly Advance is not
made by  12:00 Noon New  York Time on  the second Business  Day prior to  the
applicable Distribution  Date,  the  Trustee  or a  successor  Servicer  will
immediately assume the duties of the Servicer.

     Upon removal  or resignation of  the Servicer, the  Trustee will be  the
Successor  Servicer (the "Successor  Servicer").   The Trustee,  as Successor
Servicer, will be  obligated to make Monthly Advances  and Servicing Advances
and certain other advances unless it determines  reasonably and in good faith
that  such advances would  not be recoverable.   If, however,  the Trustee is
unwilling or  unable to  act as  Successor Servicer,  or if  the majority  of
Certificateholders so requests, the Trustee  may appoint, or petition a court
of  competent jurisdiction to appoint any established mortgage loan servicing
institution having a net worth of not  less than $15,000,000 as the Successor
Servicer in the assumption of all or any part of the responsibilities, duties
or liabilities of the Servicer.

     Notwithstanding the  foregoing, a  delay in  or  failure of  performance
referred to  under clause  (i) above  for a  period of ten  Business Days  or
referred to under clause (ii)  above for a period of 30  Business Days, shall
not constitute  an Event of  Servicing Termination if  such delay  or failure
could  not  be  prevented by  the  exercise of  reasonable  diligence  by the
Servicer  and such delay  or failure  was caused  by an act  of God  or other
similar occurrence.  Upon the occurrence of any such event the Servicer shall
not be relieved from  using its best efforts to perform  its obligations in a
timely manner in accordance with the terms  of the Agreement and the Servicer
shall provide the Trustee,  the Depositor, and the Certificateholders  prompt
notice  of such failure  or delay by  it, together with a  description of its
efforts to so perform its obligations.

RIGHTS UPON AN EVENT OF SERVICING TERMINATION

     So long as an Event  of Servicing Termination remains unremedied, either
the   Trustee,  or  Certificateholders  evidencing  an  aggregate,  undivided
interest in  the Trust of at least 51  % of the Certificate Principal Balance
may terminate  all of the  rights and obligations  of the Servicer  under the
Agreement and  in  and to  the  Mortgage Loans,  whereupon the  Trustee  will
succeed to all  the responsibilities, duties and liabilities  of the Servicer
under  the   Agreement  and  will   be  entitled   to  similar   compensation
arrangements.  In  the event that the  Trustee would be obligated  to succeed
the Servicer  but  is unwilling  or unable  so  to act,  it  may appoint,  or
petition a court of competent jurisdiction for  the appointment of, a housing
and  home finance  institution  or other  mortgage loan  or home  equity loan
servicer with  all licenses and  permits required to perform  its obligations
under the Agreement and having a net  worth of at least $25,000,000 to act as
successor to the Servicer under the Agreement.  Pending such appointment, the
Trustee will be obligated  to act in such capacity unless  prohibited by law.
Such  successor will be  entitled to receive  the same  compensation that the
Servicer would  otherwise have received  (or such lesser compensation  as the
Trustee and such successor  may agree).  (Sections 8.01 and  8.02) A receiver
or conservator for the Servicer may  be empowered to prevent the  termination
and replacement  of the Servicer if  the only Event of  Servicing Termination
that has occurred is an Insolvency Event.

AMENDMENT

     The Agreement may  be amended from time  to time by the  Transferor, the
Servicer,  the Depositor  and the  Trustee, but  without the  consent of  the
Certificateholders,  to  cure any  ambiguity,  to correct  or  supplement any
provisions therein which may be inconsistent with any other provisions of the
Agreement, to add to  the duties of the Depositor  or the Servicer to  comply
with any requirements  imposed by the Internal Revenue Code or any regulation
thereunder, or to add or amend any provisions of the Agreement as required by
the Rating  Agencies  in order  to  maintain or  improve  any rating  of  the
Certificates (it being understood that, after obtaining the ratings in effect
on the Closing Date, neither the  Depositor, the Trustee nor the Servicer  is
obligated to  obtain, maintain,  or improve any  such rating)  or to  add any
other  provisions with  respect to  matters  or questions  arising under  the
Agreement  which  shall  not  be  inconsistent with  the  provisions  of  the
Agreement, provided that such action will not, as evidenced by an  opinion of
counsel,   materially   and   adversely   affect   the   interests   of   any
Certificateholder; provided,  that any such  amendment will not be  deemed to
materially  and adversely affect  the Certificateholders and  no such opinion
will be  required to  be delivered  if the  person requesting  such amendment
obtains a letter  from each Rating Agency  stating that such amendment  would
not result  in a downgrading of the then  current rating of the Certificates.
The Agreement  may also be amended  from time to time by  the Transferor, the
Servicer,  the   Depositor,   and   the   Trustee,  with   the   consent   of
Certificateholders evidencing an  aggregate, undivided interest in  the Trust
of at  least 51%  of the  Certificate Principal  Balance for  the purpose  of
adding any provisions to or changing in any manner  or eliminating any of the
provisions of the Agreement  or of modifying in any manner the  rights of the
Certificateholders, provided  that no such  amendment will (i) reduce  in any
manner the amount of, or delay the timing of, collections of  payments on the
Certificates or distributions or payments under the Policy which are required
to be made on any Certificate without the consent of the Certificateholder or
(ii)  reduce  the  aforesaid  percentage  required to  consent  to  any  such
amendment,  without the  consent  of  the holders  of  all Certificates  then
outstanding.  (Section 11.01)

TERMINATION; RETIREMENT OF THE CERTIFICATES

     The Trust will terminate on the Distribution Date following the later of
(A) payment in full of all  amounts owing to the Certificate Insurer  and (B)
the earliest  of (i)  the Distribution Date  on which the  Security Principal
Balance has been reduced to zero, (ii) the final payment or other liquidation
of the  last Mortgage Loan in the  Trust, (iii) the optional  transfer to the
Servicer of the Mortgage Loans, as described below and  (iv) the Distribution
Date in (____________), on which date the Policy will be available to pay the
outstanding Class A Principal Balance.

     The Servicer  will have the  right to repurchase all  remaining Mortgage
Loans and REO Properties in the Trust and thereby effect early  retirement of
the Certificates, subject to the Pool Balance  of such Mortgage Loans and REO
Properties at the time of repurchase being less than or equal to (__%) of the
Pool Balance  as of the Cut-Off  Date.  In  the event the  Servicer exercises
such option, the purchase price  distributed with respect to each Certificate
will be 100% of its then outstanding  principal balance (subject to reduction
as provided in  the Agreement if the purchase  price is based in  part on the
appraised value of any  REO Properties and such appraised value  is less than
the Principal Balance of the related  Mortgage Loans plus (y) the greater  of
(i) the aggregate amount of accrued and unpaid interest on the Mortgage Loans
through the related Due Period and (ii)  30 days' accrued interest thereon at
the  Loan  Rate,  in  each case  net  of  the  Servicing  Fee  plus  (z)  any
unreimbursed amounts due to the Certificate Insurer under the Agreement and I
and I Payments.

     The termination  of the Trust  will be  effected in a  manner consistent
with applicable federal income tax regulations and the status of the Trust as
a REMIC.

OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS

     Any affiliate  of the  Transferor has  the option  to purchase  from the
Trust Fund any Mortgage Loan  90 days or more delinquent at  a purchase price
equal to the  outstanding principal balance of  such Mortgage Loan as  of the
date of purchase, plus the greater of (i) all accrued and unpaid interest  on
such principal balance  and (ii) 30 days' interest on such principal balance,
computed at the Loan Rate.

     Notwithstanding the foregoing, any such affiliate of the Transferor  may
only exercise its  option with respect to the Mortgage Loan or Mortgage Loans
that  have  been  delinquent for  the  longest  period at  the  time  of such
repurchase.

THE TRUSTEE

     (                                             ) with its principal place
of business in  (                  ), has been named Trustee  pursuant to the
Agreement.

     The commercial bank or trust company serving as Trustee  may have normal
banking relationships with the Depositor and the Servicer.

     The Trustee may resign at any time, in which event the Depositor will be
obligated to  appoint a  successor Trustee,  (as approved  by the  (Letter of
Credit) (Surety Bond) Provider).   The Depositor may also remove the  Trustee
if  the Trustee ceases to be eligible to continue as such under the Agreement
or   if  the  Trustee  becomes  insolvent.    Upon  becoming  aware  of  such
circumstances,  the Depositor  will  be  obligated  to  appoint  a  successor
Trustee(, as approved by the (Letter of Credit) (Surety Bond) Provider).  Any
resignation or removal of the Trustee and  appointment of a successor Trustee
will  not  become  effective  until  acceptance of  the  appointment  by  the
successor Trustee.  (Section 9.07)

     No holder of  a Certificate will have  any right under the  Agreement to
institute any  proceeding with  respect to the  Agreement unless  such holder
previously  has given to  the Trustee  written notice  of default  and unless
Certificateholders evidencing an  aggregate, undivided interest in  the Trust
of  at least  51%  of the  Certificate  Principal Balance  have  made written
requests 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.  (Section  11.03)   The Trustee  will be under  no obligation  to
exercise any of the trusts or powers vested in it by the Agreement or to make
any investigation of  matters arising thereunder or to  institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order
or direction of any of the Certificateholders, unless such Certificateholders
have  offered to  the Trustee  reasonable security  or indemnity  against the
cost,  expenses and  liabilities which  may be  incurred therein  or thereby.
(Sections 9.01 and 9.02)

CERTAIN ACTIVITIES

     The Trust Fund will not: (i) borrow money; (ii) make loans; (iii) invest
in  securities  for  the  purpose  of  exercising  control;  (iv)  underwrite
securities; (v) except as provided  in the Agreement, engage in  the purchase
and sale (or turnover)  of investments; (vi) offer securities in exchange for
property (except Certificates for the Mortgage Loans); or (vii) repurchase or
otherwise reacquire its securities.   See "--Evidence as to Compliance" above
for information  regarding reports as to the  compliance by the Servicer with
the terms of the Agreement.


                    DESCRIPTION OF THE PURCHASE AGREEMENT

     The Mortgage Loans to be transferred to the Trust by the  Depositor will
be purchased by  the Depositor  from __________________________________  (the
"Transferor") pursuant to  the Purchase Agreement to be  entered into between
the Depositor,  as purchaser of  the Mortgage  Loans, and the  Transferor, as
seller of the Mortgage Loans.   Under the Purchase Agreement, the  Transferor
will agree to transfer the Mortgage Loans to the Depositor.  Pursuant to  the
Agreement,  the  Mortgage  Loans  will  be  immediately  transferred  by  the
Depositor to  the Trust, and the Depositor will  assign its rights in, to and
under the Purchase Agreement, to the  Trust.  The following summary describes
certain terms of the form  of the Purchase Agreement and is qualified  in its
entirety by reference to the form of Purchase Agreement.

TRANSFER OF MORTGAGE LOANS

     Pursuant to  the Purchase Agreement,  the Transferor  will transfer  and
assign  to the Depositor all of  its right, title and  interest in and to the
Mortgage Loans and the Related Documents.  The purchase price of the Mortgage
Loans is a specified  percentage of the face amount thereof as of the time of
transfer and is payable by the Depositor, as applicable, in cash.

REPRESENTATIONS AND WARRANTIES

     The Transferor will  represent and warrant to the  Depositor that, among
other  things, as  of the  Closing Date,  it is  duly organized  and in  good
standing  and  that it  has  the  authority  to consummate  the  transactions
contemplated by the Purchase Agreement.

     The Transferor will  also represent and warrant to  the Depositor, that,
among  other things,  (a)  the  information with  respect  to the  applicable
Mortgage Loan set forth in the schedule attached to the Purchase Agreement is
true and correct  in all material respects  and (b) immediately prior  to the
sale of the  Mortgage Loans  to the  Depositor, the Transferor  was the  sole
owner and holder of  the Mortgage Loans free  and clear of any and  all liens
and security interests.  The Transferor will make similar representations and
warranties in  the Agreement.  The Transferor will also represent and warrant
to the  Depositor, that,  among other  things, as  of the  Closing Date,  the
Purchase Agreement constitutes  a legal, valid and binding  obligation of the
Transferor.    In the  event  of a  breach  of any  such  representations and
warranties  which  has a  material  adverse effect  on  the interests  of the
Certificateholders or the Certificate Insurer, the Transferor will repurchase
or substitute for  the Mortgage Loans as described  herein under "DESCRIPTION
OF THE CERTIFICATES--Assignment of Mortgage Loans."

     The Transferor has also agreed to indemnify the Depositor  and the Trust
from   and  against  certain  losses,  liabilities  and  expenses  (including
reasonable  attorneys' fees) suffered  or sustained pursuant  to the Purchase
Agreement.

ASSIGNMENT TO THE TRUST

     The  Transferor expressly acknowledges  and consents to  the Depositor's
transfer  of its  rights relating  to the  Mortgage Loans under  the Purchase
Agreement  to  the  Trust.    The  Transferor  also  agrees  to  perform  its
obligations under the Purchase Agreement for the benefit of the Trust.

TERMINATION

     The Purchase Agreement will terminate upon the termination of the Trust.


                               USE OF PROCEEDS

     The net proceeds to be received  from the sale of the Certificates  will
be applied  by the  Depositor towards  the purchase  of the  (Mortgage Loans)
(Private Securities).   The (Mortgage Loans)  (Private Securities) will  have
been acquired by the Depositor from the Transferor.


                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following discussion,  which summarizes certain U.S.  federal income
tax aspects of  the purchase, ownership and disposition  of the Certificates,
is based on the provisions of the  Internal Revenue Code of 1986, as  amended
(the "Code"), the Treasury Regulations thereunder, and  published rulings and
court decisions in effect  as of the date hereof, all of which are subject to
change,  possibly retroactively.    This discussion  does  not address  every
aspect  of  the U.S.  federal  income  tax  laws  which may  be  relevant  to
Certificate Owners in light of  their personal investment circumstances or to
certain types  of Certificate Owners  subject to special treatment  under the
U.S.  federal  income  tax  laws  (for  example,  banks  and  life  insurance
companies).    Accordingly,  investors  should  consult  their  tax  advisors
regarding U.S. federal, state, local,  foreign and any other tax consequences
to them of investing in the Certificates.

CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

     Based on  the application of existing  law to the facts as  set forth in
the Agreement and  other relevant documents and assuming  compliance with the
terms  of the  Agreement  as  in  effect  on  the date  of  issuance  of  the
Certificates, Brown  & Wood LLP, special  tax counsel to the  Depositor ("Tax
Counsel"), is of  the opinion that the  Certificates will be treated  as debt
instruments for Federal  income tax purposes  as of such date.   Accordingly,
upon  issuance, the  Certificates will  be  treated as  "Debt Securities"  as
described in the Prospectus.  See "CERTAIN FEDERAL INCOME TAX CONSIDERATIONS"
in the Prospectus.

     The Transferor and the Certificateholders express in the Agreement their
intent  that,  for   applicable  tax  purposes,  the  Certificates   will  be
indebtedness secured  by the Mortgage  Loans.  The Transferor,  the Depositor
and  the  Certificateholders,   by  accepting  the  Certificates,   and  each
Certificate  Owner  by  its  acquisition   of  a  beneficial  interest  in  a
Certificate, have agreed  to treat the Certificates as  indebtedness for U.S.
federal income tax purposes.  However, because different criteria are used to
determine the  non-tax accounting  characterization of  the transaction,  the
Transferor  intends to treat this transaction as a sale of an interest in the
Asset Balances  of the  Mortgage Loans for  financial accounting  and certain
regulatory purposes.

     In general, whether  for U.S. federal income tax  purposes a transaction
constitutes a sale  of property or a loan, the repayment  of which is secured
by property, is a question of fact, the resolution of which is based upon the
economic substance of the transaction rather  than its form or the manner  in
which it  is labeled.  While the Internal Revenue Service (the "IRS") and the
courts have set forth several factors to be taken into account in determining
whether  the substance of  a transaction is  a sale of  property or a secured
loan,  the  primary  factor  in  making this  determination  is  whether  the
transferee has assumed the risk of loss or other economic burdens relating to
the property and has obtained the benefits of ownership thereof.  Tax Counsel
has analyzed  and relied on several factors in  reaching its opinion that the
weight of the  benefits and burdens  of ownership of  the Mortgage Loans  has
been  retained by  the  Transferor  and  has  not  been  transferred  to  the
Certificate Owners.

     In  some instances,  courts have held  that a  taxpayer is bound  by the
particular form it has chosen for a transaction, even if the substance of the
transaction does  not accord with its form.  Tax Counsel has advised that the
rationale of those cases will not apply to this transaction, because the form
of the transaction as reflected in  the operative provisions of the documents
either  accords with  the characterization  of  the Certificates  as debt  or
otherwise makes the rationale of those cases inapplicable to this situation.

TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

     Assuming that the Certificate Owners are holders of debt obligations for
U.S. federal income tax purposes,  the Certificates generally will be taxable
as Debt Securities.   See "CERTAIN FEDERAL INCOME TAX  CONSIDERATIONS" in the
Prospectus.

     While it is  not anticipated that the  Certificates will be issued  at a
greater  than de  minimis  discount,  under  Treasury regulations  (the  "OID
Regulations") it  is possible  that the  Certificates  could nevertheless  be
deemed to  have been  issued  with original  issue  discount ("OID")  if  the
interest  were  not  treated  as  "unconditionally  payable"  under  the  OID
Regulations.  If such regulations were to apply, all of the taxable income to
be recognized with respect to the Certificates would  be includible in income
of Certificate Owners  as OID,  but would  not be includible  again when  the
interest   is  actually   received.     See  "CERTAIN   FEDERAL  INCOME   TAX
CONSIDERATIONS--Taxation  of   Debt  Securities;  Interest   and  Acquisition
Discount" in the  Prospectus for a discussion  of the application of  the OID
rules if the  Certificates are in fact  issued at a  greater than de  minimis
discount  or  are  treated as  having  been  issued with  OID  under  the OID
Regulations.    For purposes  of  calculating  OID,  it is  likely  that  the
Certificates will be treated as Pay-Through Securities.

POSSIBLE  CLASSIFICATION OF THE CERTIFICATES  AS A PARTNERSHIP OR ASSOCIATION
TAXABLE AS A CORPORATION

     The opinion of Tax Counsel is not binding on the courts or  the IRS.  It
is possible that  the IRS could  assert that, for  purposes of the Code,  the
transaction contemplated by this Prospectus  with respect to the Certificates
constitutes a sale  of the  Mortgage Loans  (or an interest  therein) to  the
Certificate   Owners  and  that  the  proper   classification  of  the  legal
relationship between the Transferor and the Certificate Owners resulting from
this  transaction is  that  of  a partnership  (including  a publicly  traded
partnership), a publicly  traded partnership treated as a  corporation, or an
association taxable as a corporation.  Since Tax Counsel has advised that the
Certificates  will   be  treated  as   indebtedness  in  the  hands   of  the
Certificateholders for  U.S. federal income tax purposes, the Transferor will
not attempt  to comply  with U.S. federal  income tax  reporting requirements
applicable to partnerships or  corporations as such requirements  would apply
if the Certificates were treated as indebtedness.

     If it were determined that this transaction created an entity classified
as  a corporation  (including  a  publicly traded  partnership  taxable as  a
corporation), the  Trust would  be  subject to  U.S.  federal income  tax  at
corporate income tax rates on the income  it derives from the Mortgage Loans,
which would reduce the amounts  available for distribution to the Certificate
Owners.   Cash  distributions to  the Certificate  Owners generally  would be
treated as dividends  for tax purposes  to the extent  of such  corporation's
earnings and profits.

     If the  transaction were treated  as creating a partnership  between the
Certificate Owners  and the Transferor,  the partnership itself would  not be
subject to U.S. federal  income tax (unless it were to  be characterized as a
publicly traded partnership taxable as a corporation); rather, the Transferor
and each  Certificate Owner would  be taxed individually on  their respective
distributive shares of  the partnership's income, gain,  loss, deductions and
credits.  The  amount and  timing of items  of income  and deductions of  the
Certificate Owner  could differ if  the Certificates were held  to constitute
partnership interests rather than indebtedness.

POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

     In relevant part, Section  7701(i) of the Code provides that  any entity
(or a  portion  of an  entity) that  is  a "taxable  mortgage  pool" will  be
classified as  a taxable  corporation and  will not  be permitted  to file  a
consolidated  U.S.  federal  income  tax  return  with  another  corporation.
Subject to a grandfather  provision for existing entities,  any entity (or  a
portion of  any entity) will be a taxable  mortgage pool if (i) substantially
all of its  assets consist of  debt instruments, more than  50% of which  are
real estate mortgages, (ii) the entity is the obligor under  debt obligations
with two or  more maturities, and (iii) under the terms  of the entity's debt
obligations (or an underlying arrangement), payments on such debt obligations
bear a relationship to the debt instruments held by the entity.

     Assuming that all  of the provisions of  the Agreement, as in  effect on
the date  of issuance, are complied with, Tax Counsel  is of the opinion that
the arrangement created by the Agreement will not be a taxable  mortgage pool
under Section  7701(i) of  the Code  because only  one class of  indebtedness
secured by the Mortgage Loan is being issued.

     The opinion of Tax Counsel is not binding on the IRS or  the courts.  If
the  IRS were to contend successfully (or future regulations were to provide)
that the  arrangement created  by the Agreement  is a taxable  mortgage pool,
such arrangement would  be subject to U.S. federal corporate  income tax rate
on its  taxable income generated by ownership of  the Mortgage Loans.  Such a
tax might reduce  amounts available for distributions  to Certificate Owners.
The amount of such tax would depend upon whether distributions to Certificate
Owners  would be  deductible as  interest  expense in  computing the  taxable
income of such an arrangement as a taxable mortgage pool.

FOREIGN INVESTORS

     In general, subject to certain exceptions, interest (including OID) paid
on a  Certificate to a  nonresident alien individual, foreign  corporation or
other non-United  States person is  not subject  to U.S. federal  income tax,
provided that such  interest is  not effectively  connected with  a trade  or
business of  the recipient in  the United  States and  the Certificate  Owner
provides the required foreign person information certification.  See "CERTAIN
FEDERAL INCOME TAX CONSIDERATIONS--Tax Treatment of Foreign Investors" in the
Prospectus.

     If the interests of the Certificate Owners were deemed to be partnership
interests, the partnership  would be required,  on a quarterly basis,  to pay
withholding tax  equal to  the product,  for  each foreign  partner, of  such
foreign partner's distributive share of "effectively connected" income of the
partnership multiplied by the highest rate  of tax applicable to that foreign
partner.    In addition,  such  foreign partner  would be  subject  to branch
profits tax.   Each non-foreign partner would  be required to certify  to the
partnership that it  is not  a foreign person.   The tax  withheld from  each
foreign partner would be credited  against such foreign partner's U.S. income
tax liability.

     If the  Trust were  taxable as a  corporation, distributions  to foreign
persons, to the  extent treated as  dividends, would generally be  subject to
withholding at  the  rate  of  30%,  unless such  rate  were  reduced  by  an
applicable tax treaty.

BACKUP WITHHOLDING

     Certain Certificate Owners  may be subject to backup  withholding at the
rate  of  31%  with respect  to  interest  paid on  the  Certificates  if the
Certificate  Owners, upon issuance, fail to supply  the Trustee or his broker
with  his 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 his  broker with a  certified
statement,  under  penalty of  perjury,  that  he is  not  subject to  backup
withholding.

     The Trustee will be required to report annually to  the IRS, and to each
Certificateholder of record, the amount of interest paid (and OID accrued, if
any) on  the Certificates  (and  the amount  of  interest withheld  for  U.S.
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 "Certificateholder" of record
is Cede, as nominee for DTC, Certificate Owners and the IRS will receive  tax
and  other  information  including  the   amount  of  interest  paid  on  the
Certificates  owned from Participants  and Indirect Participants  rather than
from  the  Trustee.   (The  Trustee, however,  will respond  to  requests for
necessary information  to  enable  Participants,  Indirect  Participants  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 non-exempt Certificate Owner fail to
provide the required certification, the Participants or Indirect Participants
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.


                                 STATE TAXES

     The Depositor makes no representations regarding the tax consequences of
purchase, ownership or disposition of the  Certificates under the tax laws of
any state.   Investors considering  an investment in the  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 CERTIFICATES.


                             ERISA CONSIDERATIONS

     Any Plan fiduciary which proposes to cause  a Plan to acquire any of the
Certificates should  consult with its  counsel with respect to  the potential
consequences under  the Employee Retirement  Income Security Act of  1974, as
amended  ("ERISA"), and the Code,  of the Plans  acquisition and ownership of
such Certificates.  See "ERISA Considerations" in the Prospectus.

     The U.S. Department  of Labor has granted to  Greenwich Capital Markets,
Inc. ("GCM") Prohibited  Transaction Exemption 90-59 (the  "Exemption") which
exempts from the application of the prohibited transaction rules transactions
relating  to (1)  the  acquisition,  sale and  holding  by Plans  of  certain
certificates  representing  an  undivided  interest in  certain  asset-backed
pass-through trusts, with  respect to which GCM  or any of its  affiliates is
the  sole  underwriter or  the  manager  or  co-manager of  the  underwriting
syndicate;  and  (2)  the   servicing,  operation  and  management   of  such
asset-backed  pass-through trusts, provided  that the general  conditions and
certain other  conditions set  forth in  the Exemption  are  satisfied.   The
Exemption  will  apply  to  the   acquisition,  holding  and  resale  of  the
Certificates by a Plan provided that certain conditions (certain of which are
described below) are met.

     Among the  conditions which 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  such  Certificates)  that  are at  least  as
     favorable  to the  investing Plan  as they would  be in  an arm's-length
     transaction with an unrelated party;

          (2)    The  rights  and  interests  evidenced  by  the Certificates
     acquired by  the Plan are  not subordinated to the  rights and interests
     evidenced by other certificates of the Trust;

          (3)   The Certificates acquired by the  Plan have received a rating
     at the time  of such acquisition  that is  in one of  the three  highest
     generic   rating  categories  from  either  Standard  &  Poor's  Ratings
     Services, Moody's Investors  Service, Inc., Duff & Phelps  Credit Rating
     Co. or Fitch Investors Service, L.P.;

          (4)    The  sum  of  all  payments  made  to  and  retained  by the
     Underwriter  in connection  with the  distribution  of the  Certificates
     represents not more  than reasonable compensation for  underwriting such
     Certificates; the  sum of  all  payments made  to  and retained  by  the
     Transferors pursuant  to the  sale of  the Mortgage  Loans to the  Trust
     represents not more  than the fair market value of  such Mortgage Loans;
     the sum  of all payments made to and  retained by the Servicer represent
     not more than  reasonable compensation for the Servicers' services under
     the Agreement and reimbursement of the Servicer's reasonable expenses in
     connection therewith;

          (5)    The Trustee  is  not an  affiliate of  the  Underwriter, the
     Transferor, the Servicer, the (Letter of Credit) (Surety Bond) provider,
     any  borrower  whose  obligations  under  one  or  more  Mortgage  Loans
     constitute  more than 5% of the  aggregate unamortized principal balance
     of the  assets in the Trust, or any  of their respective affiliates (the
     "Restricted Group"); 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, as amended.

     The  Underwriter  believes  that   the  Exemption  will  apply   to  the
acquisition and holding of the Certificates by Plans and  that all conditions
of the Exemption other than those within the control of the investors will be
met.

     Any Plan fiduciary considering whether  to purchase any Certificates  on
behalf of a Plan should consult with its  counsel regarding the applicability
of  the fiduciary  responsibility and  prohibited  transaction provisions  of
ERISA and the Code to such investment.  Among other things, before purchasing
any  Certificates,   a  fiduciary  of   a  Plan  subject  to   the  fiduciary
responsibility provisions of ERISA or an employee benefit plan subject to the
prohibited   transaction  provisions  of   the  Code  should   make  its  own
determination as to the availability of the exemptive relief  provided in the
Exemption,  and  also  consider  the availability  of  any  other  prohibited
transaction exemptions.

     Prospective institutional  purchasers of the Certificates should consult
with  their counsel  regarding ERISA  considerations associated  with such  a
purchase.  Purchasers should analyze whether the decision may have  an impact
with respect to purchases of the Certificates.


                       LEGAL INVESTMENT CONSIDERATIONS

     (Although, as  a condition to  their issuance, the Certificates  will be
rated in the highest rating category of each Rating Agency,) the Certificates
will  not  constitute  "mortgage  related securities"  for  purposes  of  the
Secondary Mortgage Market Enhancement Act  of 1984 ("SMMEA"), because not all
of  the   Mortgages  securing  the   Mortgage  Loans  are   first  mortgages.
Accordingly, many institutions  with legal authority to invest  in comparably
rated  securities based on first mortgage loans may not be legally authorized
to invest  in the  Certificates, which because  they evidence interests  in a
pool  that  includes  junior  mortgage   loans  are  not  "mortgage   related
securities" under SMMEA.  See "LEGAL INVESTMENT" in the Prospectus.


                                 UNDERWRITING

     Subject  to the  terms  and  conditions set  forth  in the  underwriting
agreement,  dated _________, 199_  (the "Underwriting Agreement"),  among the
Depositor  and Greenwich  Capital  Markets,  Inc.  (the  "Underwriter"),  the
Depositor has  agreed to  sell to  the  Underwriter and  the Underwriter  has
agreed to purchase from the Depositor all of the Certificates.

     The Depositor has  been advised by the  Underwriter that it proposes  to
initially offer  the Certificates to  the public  at the  offering price  set
forth herein  and to  certain dealers at  such price  less a discount  not in
excess of _____% of the Certificate denominations.  The Underwriter may allow
and such  dealers  may reallow  a discount  not in  excess of  _____% of  the
Certificate denominations to certain other dealers.  After the initial public
offering, the public offering price,  such concessions and such discounts may
be changed.

     Until the  distribution of the  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 Certificates.   As an exception to these
rules, the  Underwriter is permitted  to engage in certain  transactions that
stabilize the price  of the Certificates.  Such  transactions consist of bids
or purchases for the purpose of  pegging, fixing or maintaining the price  of
the 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 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 Certificates,  the  public
offering price and such concessions may be changed.

     The Depositor is an affiliate of the Underwriter.

     The  Underwriting Agreement provides  that the Depositor  will indemnify
the  Underwriter against  certain  civil liabilities,  including  liabilities
under the Act.


                                LEGAL MATTERS

     Certain legal  matters with respect  to the Certificates will  be passed
upon for  the Depositor by Brown &  Wood LLP, New York, New  York and for the
Underwriters by Brown & Wood LLP, New York, New York.


                                   RATINGS

     It is a  condition to issuance that  the Certificates be rated  at least
(          )  by  at  least  two  nationally  recognized  statistical  rating
organizations.

     A   securities  rating  addresses  the  likelihood  of  the  receipt  by
Certificateholders of distributions on the  Mortgage Loans.  The rating takes
into  consideration  the  characteristics  of  the  Mortgage  Loans  and  the
structural,  legal and  tax aspects  associated with  the Certificates.   The
ratings on the Certificates do not, however, constitute statements  regarding
the  likelihood or  frequency  of prepayments  on the  Mortgage Loans  or the
possibility  that Certificateholders might  realize a lower  than anticipated
yield.

     (The ratings assigned to the Certificates will depend primarily upon the
creditworthiness  of the  (Letter of  Credit)  (Surety Bond)  provider.   Any
reduction in a rating assigned to the claims-paying ability of the (Letter of
Credit) (Surety  Bond) provider below  the ratings initially assigned  to the
Certificates may result in a reduction of one or more of the ratings assigned
to the Certificates.)

     The  ratings assigned  by  Duff &  Phelps Credit  Rating Co.  ("D&P") to
securities address the likelihood of the receipt by the certificateholders of
all distributions to which they are entitled under the transaction structure.
D&P's ratings reflect  its analysis of  the riskiness of  the assets and  its
analysis of the  structure of the transaction  as set forth in  the operative
documents.    D&P's ratings  do  not  address  the  effect on  yield  on  the
certificates  attributable to  prepayments or  recoveries  on the  underlying
assets.

     The  ratings  assigned by  Fitch  Investors Service,  L.P.  ("Fitch") to
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.   Fitch's ratings take  into
consideration the  credit quality of  the related pool, including  any credit
support   providers,  structural  and  legal  aspects  associated  with  such
certificates, and  the extent  to which  the payment  stream on  the pool  is
adequate to make the payments  required by such certificates.  Fitch  ratings
on  such  certificates  do  not, however,  constitute  a  statement regarding
frequency of prepayments of the assets.

     The ratings assigned  by Moody's Investors Service,  Inc. ("Moody's") to
certificates address the likelihood  of the receipt by  certificateholders of
all distributions  to which such  certificateholders are  entitled.   Moody's
ratings on certificates do not represent any assessment of the likelihood  or
rate of  principal prepayments.  The  ratings do not  address the possibility
that  certificateholders might  suffer a  lower than  anticipated yield  as a
result of prepayments.

     The ratings assigned  by Standard & Poor's Ratings  Services, a Division
of The McGraw-Hill  Companies ("Standard & Poor's"),  to certificates address
the likelihood  of the  receipt of  all distributions  on the  assets by  the
related  certificateholders under  the  agreements  pursuant  to  which  such
certificates are issued.   Standard & Poor's ratings  take into consideration
the  credit  quality  of  the  related pool,  including  any  credit  support
providers,  structural and legal  aspects associated with  such certificates,
and the extent to which the payment stream on such mortgage pool is  adequate
to make payments required by such certificates.  Standard & Poor's ratings on
such certificates do not, however, constitute a statement regarding frequency
of prepayments  on the related assets.  The letter "r" attached to a Standard
&  Poor's rating  highlights derivative,  hybrid and  certain other  types of
certificates  that Standard & Poor's believes  may experience high volatility
or high variability in expected returns due to non-credit risks.  The absence
of an "r" symbol in the rating of a class of certificates should not be taken
as  an  indication that  such  certificates  will  exhibit no  volatility  or
variability in total return.

     A  securities 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 securities  rating should be  evaluated
independently of similar ratings on different securities.




                            INDEX OF DEFINED TERMS
                            ----------------------

Terms                                                                    Page
- -----                                                                    ----

Accredited investor . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
accredited investor . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Additional Balances . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-19
Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Amortization Period . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Assignment of Mortgage Loans  . . . . . . . . . . . . . . . . . . . . .  S-22
Beneficial owner  . . . . . . . . . . . . . . . . . . . . .  S-14, S-21, S-20
BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-24
Billing cycle . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Book-Entry Certificates . . . . . . . . . . . . . . . . . .  S-13, S-21, S-20
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Certificate Owners  . . . . . . . . . . . . . . . . . . S-13, S-21, S-6, S-20
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . . .  S-19
Certificate Rate  . . . . . . . . . . . . . . . . . . . . . .  S-3, S-7, S-27
Certificateholder . . . . . . . . . . . . . . . . . . . . .  S-14, S-21, S-20
Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-25
Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Collection Account  . . . . . . . . . . . . . . . . . . . . . S-14, S-6, S-23
Collection Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Collections . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . . S-4
Credit Limit  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Credit Limit Utilization Rate . . . . . . . . . . . . . . . . . . . . .  S-18
Credit Line Agreements  . . . . . . . . . . . . . . . . . . . S-3, S-17, S-19
Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . S-1, S-3, S-4, S-18
Cut-Off Date Pool Balance . . . . . . . . . . . . . . . . . . . . . . . . S-4
Cut-Off Date Principal Balance  . . . . . . . . . . . . . . . . . . S-3, S-19
D&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Debt-to-Gross Income Ratio  . . . . . . . . . . . . . . . . . . . . . .  S-14
Defaulted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Defective Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  S-22
Definitive Certificate  . . . . . . . . . . . . . . . . . .  S-14, S-21, S-20
Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Determination Date  . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-25
Distribution Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Distribution Date . . . . . . . . . . . . . . . . . . . . . .  S-1, S-7, S-25
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . S-13, S-21, S-6, S-20
Early Amortization Event  . . . . . . . . . . . . . . . . . . . . . . .  S-28
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-23
Eligible Additional Mortgage Loan . . . . . . . . . . . . . . . . . . .  S-22
Eligible Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . .  S-21
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-40
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
European Depositaries . . . . . . . . . . . . . . . . . S-14, S-21, S-6, S-20
Events of Servicing Termination . . . . . . . . . . . . . . . . . . . .  S-33
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
First Liens . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
GCM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Home equity loans . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Index Maturity  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Index Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Insolvency Event  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Interest Collections  . . . . . . . . . . . . . . . . . . . . . . . S-6, S-24
Interest Period . . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-27
Investor Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Investor Percentage . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-24
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-27
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
Liquidation Loss Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-24
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-15
Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Morgan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-19
Mortgage related securities . . . . . . . . . . . . . . . . . . . . S-9, S-11
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . S-3, S-19
Notice Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Original Principal Balance  . . . . . . . . . . . . . . . . . . . . S-4, S-19
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-5
Prime rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Principal Allocation  . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-4
Principal Collections . . . . . . . . . . . . . . . . . . . . . . . S-6, S-24
Private Securities  . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-19
Purchase Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-11
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
Registration of Certificates  . . . . . . . . . . . . . . . . . . . . .  S-25
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Relevant Depositary . . . . . . . . . . . . . . . . . . . .  S-14, S-21, S-20
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-41
Reuters Screen LIBO Page  . . . . . . . . . . . . . . . . . . . . . . .  S-27
Revolving Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-14, S-24
Security Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Security Principal Balance  . . . . . . . . . . . . . . . . . . . . . . . S-5
Security Principal Balance Loss Deduction Amount  . . . . . . . . . . .  S-26
Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-3, S-7, S-13
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-17
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . .  S-10, S-17, S-31
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-11, S-42
Standard & Poor's . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43
Substitution Adjustment . . . . . . . . . . . . . . . . . . . . . . . .  S-21
Successor Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Transferor  . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-13, S-36
Transferor Interest . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-20
Transferor Percentages  . . . . . . . . . . . . . . . . . . . . . . . .  S-20
Transferor Portfolio  . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-10
Unallocated Principal Collections . . . . . . . . . . . . . . . . . . .  S-25
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Unpaid Interest Shortfall . . . . . . . . . . . . . . . . . . . . . . .  S-26
(Letter of Credit) (Surety Bond)  . . . . . . . . . . . . . . . . . . . . S-9
(Letter of Credit) (Surety Bond) Amount . . . . . . . . . . . . . . S-9, S-28
(Letter of Credit) (Surety Bond) Issuer . . . . . . . . . . . . . . . . . S-9




                                   ANNEX I






<TABLE>
<S>                                                       <C>
==================================================         ==========================================================
NO DEALER,  SALESMAN  OR  OTHER  PERSON  HAS  BEEN
AUTHORIZED TO GIVE  ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS  OTHER  THAN  THOSE  CONTAINED  IN
THIS  PROSPECTUS SUPPLEMENT  OR THE  PROSPECTUS IN
CONNECTION WITH THE OFFER MADE  BY THIS PROSPECTUS
SUPPLEMENT AND  THE PROSPECTUS  AND,  IF GIVEN  OR
MADE,  SUCH  INFORMATION  OR  REPRESENTATIONS MUST                             $(_____________)
NOT BE  RELIED UPON AS  HAVING BEEN  AUTHORIZED BY                               (APPROXIMATE)
THE UNDERWRITER.    NEITHER THE  DELIVERY OF  THIS
PROSPECTUS  NOR  ANY  SALE  MADE  HEREUNDER  SHALL                             HOME EQUITY LOAN
UNDER  ANY  CIRCUMSTANCES  CREATE  ANY IMPLICATION                               ASSET BACKED
THAT  THERE  HAS BEEN  NO  CHANGE  SINCE THE  DATE                       CERTIFICATES, SERIES 199__-__
HEREOF.    THIS  PROSPECTUS  SUPPLEMENT   AND  THE
PROSPECTUS   DO  NOT   CONSTITUTE   AN  OFFER   OR
SOLICITATION  BY  ANYONE IN  ANY  JURISDICTION  IN
WHICH SUCH  OFFER  OR SOLICITATION  IS NOT  AUTHO-
RIZED OR IN  WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION  IS  NOT QUALIFIED  TO  DO  SO OR  TO
ANYONE  TO  WHOM  IT  IS  UNLAWFUL  TO  MAKE  SUCH
SOLICITATION.
                  _______________

                 TABLE OF CONTENTS                                     FINANCIAL ASSET SECURITIES CORP.
                                                                                   DEPOSITOR
               PROSPECTUS SUPPLEMENT
                                            PAGE
                                                                           (______________________)
Summary...................................  S-3                             TRANSFEROR AND SERVICER
Risk Factors.............................. S-12
The Home Equity Lending Program........... S-13
Servicing of the Mortgage Loans........... S-16
Description of the Mortgage Loans......... S-18
Prepayment and Yield Considerations....... S-18
Description of the Certificates........... S-19
Description of the Purchase Agreement..... S-36
Use of Proceeds........................... S-37
ERISA Considerations...................... S-37
Legal Investment Considerations........... S-42
Underwriting.............................. S-42
Legal Matters............................. S-42                        _________________________________
Ratings................................... S-42
                                                                             PROSPECTUS SUPPLEMENT
                                                                               [_________, 199_]
                                                                       _________________________________
                    PROSPECTUS

Prospectus Supplement or Current
  Report on Form 8-K.....................     2
Incorporation of Certain Documents by
  Reference..............................     2
Available Information....................     2
Reports to Securityholders...............     3
Summary of Terms.........................     4                         GREENWICH CAPITAL MARKETS, INC.
Risk Factors.............................    12
The Trust Fund...........................    17
Use of Proceeds..........................    22
The Depositor............................    22
Loan Program.............................    22
Description of the Securities............    24
Credit Enhancement.......................    33
Yield and Prepayment Considerations......    38
The Agreements...........................    41
Certain Legal Aspects of the Loans.......    54
Certain Federal Income Tax
  Considerations.........................    66
State Tax Considerations.................    85
ERISA Considerations.....................    85
Legal Investment.........................    88
Method of Distribution...................    90
Legal Matters............................    89
Financial Information....................    90
Rating...................................    90
===============================================            ==========================================================

</TABLE>




                 SUBJECT TO COMPLETION, DATED JANUARY 12, 1997
PROSPECTUS
                           ASSET BACKED SECURITIES
                             (ISSUABLE IN SERIES)
                       FINANCIAL ASSET SECURITIES CORP.
                                  DEPOSITOR
                                -------------
    This  Prospectus  relates to  the issuance  of Asset  Backed Certificates
(the "Certificates")  and the Asset  Backed Notes (the "Notes"  and, together
with the Certificates, the "Securities"), which may be sold from time to time
in one or more series (each, a  "Series") by Financial Asset Securities Corp.
(the "Depositor") on  terms determined at the  time of sale and  described in
this Prospectus and the related Prospectus  Supplement.  The Securities of  a
Series will evidence  beneficial ownership of a trust fund  (a "Trust Fund").
As  specified  in the  related Prospectus  Supplement, the  Trust Fund  for a
Series of  Securities will include  certain assets (the "Trust  Fund Assets")
which will primarily  consist of (i) closed-end and/or  revolving home equity
loans (the"Home Equity Loans") secured primarily by subordinate liens on one-
 to four-family  residential properties,  (ii)  home improvement  installment
sales  contracts and  installment  loan  agreements  (the  "Home  Improvement
Contracts") that  are either  unsecured or  secured primarily  by subordinate
liens on  one- to  four-family residential properties,  or by  purchase money
security  interests  in the  home  improvements financed  thereby  (the "Home
Improvements")  and/or  (iii)  Private Asset  Backed  Securities  (as defined
herein).   The  Home  Equity Loans  and the  Home  Improvement Contracts  are
collectively referred to herein  as the "Loans".  The Trust  Fund Assets will
be acquired by the Depositor, either directly or indirectly, from one or more
institutions (each,  a "Seller"), which  may be affiliates of  the Depositor,
and conveyed by the Depositor to  the related Trust Fund.  A Trust  Fund also
may  include  insurance  policies,  reserve  accounts,  reinvestment  income,
guaranties, obligations, agreements, letters of credit or other assets to the
extent described in the related Prospectus Supplement.

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

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

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

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

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

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

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

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

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

                       GREENWICH CAPITAL MARKETS, INC.


____________, 1997

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

                            AVAILABLE INFORMATION

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

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

                          REPORTS TO SECURITYHOLDERS

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




                               SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

A. Subordination            The  rights  of  the  holders  of  the  
			    Subordinated Securities of a Series to receive 
			    distributions with respect to the assets in the 
			    related Trust Fund will be subordinated to such 
			    rights of the holders of the Senior Securities of
			    the same Series to  the extent described  in  the
			    related  Prospectus  Supplement.

                            This  subordination  is   intended  to  enhance
			    the likelihood of  regular receipt by  holders of
			    Senior Securities of the full amount of monthly 
			    payments of principal and  interest due  them. 
			    The protection  afforded  to the holders  of 
			    Senior Securities  of a Series by means of the 
			    subordination feature will be accomplished  by (i)
			    the preferential right of such holders to receive,
			    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
                            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
			     more  asset   groups  prior   to  distributions
			     to Subordinated  Securities  evidencing   a  
			     beneficial ownership interest  in, or  secured by,  
			     other asset groups within the same Trust Fund.

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

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

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

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

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

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

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

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

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




                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

LIMITED ASSETS

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

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

CERTAIN OTHER LEGAL CONSIDERATIONS REGARDING THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

LOWER CREDIT QUALITY TRUST FUND ASSETS

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

DELINQUENT TRUST FUND ASSETS

    No more than 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.


                                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.

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

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

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

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

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

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

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

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

THE LOANS

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

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

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

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

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

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

        (d)  Prepayments  of principal  may be  subject  to a  prepayment fee,
    which may  be fixed for the  life of the loan  or may decline  over time,
    and may be prohibited for the life of the loan or for certain periods
    ("lockout periods").  Certain loans may permit prepayment expiration of the
    lockout period and may require the payment of a prepayment fee in 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 underwritin standards of
    the Seller.

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

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

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

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

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

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

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

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

PRIVATE ASSET BACKED SECURITIES

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

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

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

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

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

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

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

                               USE OF PROCEEDS

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

                                THE DEPOSITOR

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

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

                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES OR SUBSTITUTIONS


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

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

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

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

                        DESCRIPTION OF THE SECURITIES

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

GENERAL

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

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

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

        (iii)    the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

SUBORDINATION

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

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

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

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

SPECIAL HAZARD INSURANCE POLICIES

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

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

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

BANKRUPTCY BONDS

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

FHA INSURANCE; VA GUARANTEES

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

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

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

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

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

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

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

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

CROSS-SUPPORT

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

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

SUB-SERVICING OF LOANS

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

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

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

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

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

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

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

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

REALIZATION UPON DEFAULTED LOANS

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

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

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

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

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

    Indenture.   Except  as otherwise  specified  in the  related  Prospectus
Supplement,  Events of Default  under the Indenture for  each Series of Notes
include:   (i)  a default for  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 thereofless the amount of suchdiscount which is unamortized.

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

AMENDMENT

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

TERMINATIONS; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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




                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION*

    The following table sets forth the  estimated expenses in connection with
the issuance and  distribution of the Securities being  registered under this
Registration Statement, other than underwriting discounts and commissions:

SEC Registration Fee..........   $
Printing and Engraving Fees...   $    250,000.00
Legal Fees and Expenses.......   $  1,000,000.00
Trustee Fees and Expenses.....   $    100,000.00
Accounting Fees and Expenses..   $    250,000.00
Rating Agency Fees............   $    400,000.00
Miscellaneous.................   $    200,000.00
                                 ===============

Total.........................   $
                                 ===============

____________
*   All amounts except the SEC Registration Fee are estimates.  


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    The    Registrant's   Certificate    of   Incorporation    provides   for
indemnification  of directors  and officers  of  the Registrant  to the  full
extent permitted by Delaware law.

    Section  145  of  the  Delaware  General  Corporation  Law  provides,  in
substance,  that Delaware corporations shall  have the power, under specified
circumstances, to indemnify  their directors, officers, employees  and agents
in connection  with actions, suits or  proceedings brought against them  by a
third  party or in the right  of the corporation, by  reason of the fact that
they  were or  are such  directors,  officers, employees  or agents,  against
expenses  incurred in  any such  action,  suit or  proceeding.   The Delaware
General  Corporation  Law  also provides  that  the  Registrant may  purchase
insurance on behalf of any such director, officer, employee or agent.


ITEM 16.  EXHIBITS.                         


    1.1 Form of Underwriting Agreement.*
    3.1 Certificate of Incorporation of the Registrant.*
    3.2 By-laws of the Registrant.*
    4.1 Forms of Pooling and Servicing Agreement.*
    4.2 Form of Trust Agreement.*
    4.3 Form of Indenture.*
    5.1 Opinion of Brown & Wood LLP as to legality of the Certificates.
    8.1 Opinion of Brown & Wood LLP as to certain tax matters.
   10.1 Form of Mortgage Loan Purchase Agreement.*
   23.1 Consent  of  Brown  & Wood  LLP  (included in  Exhibits  5.1  and 8.1
        hereof).
   24.1 Power of Attorney (included on signature page).
__________________________
*Incorporated by reference from Registration Statement No. 33-99018.


ITEM 17.  UNDERTAKINGS.

The undersigned Registrant hereby undertakes:

        (1)  To file,  during any  period in which  offers or sales  are being
    made, a post-effective amendment to this registration statement;

              (i)    To  include any prospectus required  by Section 10(a)(3)
        of the Securities Act of 1933, as amended (the "Act");

             (ii)    To reflect in the prospectus any facts or events arising
        after the effective  date of the registration statement (or  the most
        recent post-effective  amendment thereof)  which, individually  or in
        the aggregate, represent a fundamental change in  the information set
        forth in the registration statement;

            (iii)    To  include any material information with respect to the
        plan  of distribution  not previously  disclosed in  the registration
        statement  or  any  material  change  to  such  information   in  the
        registration statement.

        (2)  That,  for the  purpose of  determining any  liability  under the
    Act, each  post-effective amendment  that contains  a form of  prospectus
    shall  be  deemed to  be  a new  registration  statement relating  to the
    securities offered therein,  and the offering of such securities  at that
    time shall be deemed to be the initial bona fide offering thereof.

        (3)  To  remove  from  registration  by   means  of  a  post-effective
    amendment any of  the securities being registered which remain  unsold at
    the termination of the offering.

    The undersigned Registrant undertakes  that, for purposes of  determining
any  liability under  the  Act, each  filing  of  the Trust's  annual  report
pursuant to Section 13(a) or Section 15(d)  of the Securities Exchange Act of
1934 that is  incorporated by reference in this  Registration Statement shall
be  deemed to  be a  new Registration  Statement relating  to  the securities
offered therein, and  the offering of such  securities at that time  shall be
deemed to be the initial bona fide offering thereof.

    Insofar as indemnification  for liabilities arising under the Act  may be
permitted to  directors, officers and  controlling persons of  the Registrant
pursuant to the  foregoing provisions, or otherwise, the  Registrant has been
advised that in  the opinion of the  Securities and Exchange Commission  such
indemnification is  against public policy  as expressed  in the  Act and  is,
therefore,  unenforceable.   In the  event that  a claim  for indemnification
against  such  liabilities (other  than  the  payment  by the  Registrant  of
expenses incurred or paid by a director, officer or controlling person of the
Registrant in  the successful defense of  any action, suit or  proceeding) is
asserted by such  director, officer or controlling person  in connection with
the securities being  registered, the Registrant will, unless  in the opinion
of its counsel the  matter has been settled by  controlling precedent, submit
to  a   court  of   appropriate  jurisdiction   the  question  whether   such
indemnification by it  is against public policy  as expressed in the  Act and
will be governed by the final adjudication of such issue.

    For purposes  of determining  any liability under  the Securities Act  of
1933, the information  omitted from the form  of prospectus filed as  part of
this registration statement in reliance on Rule  430A and contained in a form
of prospectus filed  by the registrant pursuant  to Rule 424(b)(1) or  (4) or
497(h)  under the Securities Act of  1933 shall be deemed  to be part of this
registration statement as of the time it was declared effective.

    For the purpose of  determining any liability under the Securities Act of
1933, each post-effective amendment that  contains a form of prospectus shall
be  deemed  to be  a new  registration statement  relating to  the securities
offered therein, and  the offering of such  securities at that time  shall be
deemed to be the initial bona fide offering thereof.

    The undersigned registrant hereby  undertakes to file an  application for
the  purpose of  determining  the eligibility  of the  trustee  to act  under
subsection (a)  of  Section  310  of  the Trust  Indenture  Act  of  1939  in
accordance with the rules and  regulations prescribed by the Commission under
Section 305(b)(2) of the Trust Indenture Act of 1939.




                                  SIGNATURES

    Pursuant  to the requirements of the  Securities Act of 1933, as amended,
the Registrant certifies that  it has reasonable  grounds to believe that  it
meets all of the requirements for filing on Form S-3 and has duly caused this
Registration  Statement  to be  signed  on  its  behalf by  the  undersigned,
thereunto  duly authorized,  in Greenwich,  Connecticut, on  the 30th  day of
December, 1997.

                         FINANCIAL ASSET SECURITIES CORP.

                         By   /s/Wayne C. Olson               
                              ---------------------------
                              Name:  Wayne C. Olson
                              Title: President



                              POWER OF ATTORNEY

    KNOW ALL  MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of  John C. Anderson, Paul D.  Stevelman,
Peter McMullin, Craig Eckes,  or any of them, his true  and lawful attorneys-
in-fact and agents,  with full power of substitution  and resubstitution, for
him and his name, place and stead, in  any and all capacities, to sign any or
all amendments  (including  post-effective amendments)  to  the  Registration
Statement,  and to  file  the  same, with  all  exhibits thereto,  and  other
documents  in  connection   therewith,  with  the  Securities   and  Exchange
Commission,  granting  unto said  attorneys-in-fact and  agents, and  each of
them, full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and  purposes as he might or could do in person, hereby ratifying and
confirming all  that said  attorneys-in-fact and agents,  or any of  them, or
their or  his substitutes,  may lawfully do  or cause  to be  done by  virtue
hereof.

    Pursuant to the  requirements of the Securities Act  of 1933, as amended,
this Registration Statement has been  signed by the following persons  in the
capacities indicated on the dates indicated.

   SIGNATURES                   TITLE                            DATE
   ----------                   -----                            ----


/s/Wayne C. Olson       President (Principal  		December 30, 1997
___________________	Executive Officer,    
Wayne C. Olson          Principal Financial Officer) 


/s/Kevin C. Piccoli     Controller (Principal           December 30, 1997
- -------------------     Accounting Officer)
Kevin C. Piccoli


/s/Peiti Tung           Director                        December 30, 1997
- -------------------
Peiti Tung      


/s/Jay N. Levine        Director                        December 30, 1997
- -------------------
Jay N. Levine


/s/John C. Anderson     Director                        December 30, 1997
- -------------------
John C. Anderson


/s/David R. Jones       Director                        December 30, 1997
- -------------------
David R. Jones




                                EXHIBIT INDEX


                                                                   SEQUENTIAL
EXHIBIT                                                               PAGE   
  NO.                        DESCRIPTION OF EXHIBIT                  NUMBER
- -------                      ----------------------                ----------

  1.1            --  Form of Underwriting Agreement.*

  3.1            --  Certificate of Incorporation of the
                     Registrant.*

  3.2            --  By-laws of the Registrant.*

  4.1            --  Form of Pooling and Servicing Agreement.*

  4.2            --  Form of Trust Agreement.*

  4.3            --  Form of Indenture.*

  5.1            --  Opinion of Brown & Wood LLP as to legality
                     of the Certificates.

  8.1            --  Opinion of Brown & Wood LLP as to certain
                     tax matters.

 10.1            --  Form of Mortgage Loan Purchase Agreement.*

 23.1            --  Consent of Brown & Wood LLP (included in
                     Exhibits 5.1 and 8.1).

 24.1            --  Power of Attorney (included on signature
                     page).




- ----------------
*Incorporated by reference from Registration Statement Filed No. 33-99018.




                                                                  Exhibit 5.1

                        (BROWN & WOOD LLP LETTERHEAD)

                             January 12, 1997




Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830


    Re: Financial Asset Securities Corp.
        Registration Statement on Form S-3 
        ----------------------------------

 
Ladies and Gentlemen:

    We  have  acted  as  counsel for  Financial  Asset  Securities  Corp.,  a
Delaware  corporation (the "Company"), in connection  with the preparation of
the  registration  statement  on  Form  S-3  (the  "Registration  Statement")
relating to  the Securities  (defined below) and  with the  authorization and
issuance from  time to time in one or more series (each, a "Series") of up to
$1,000,000,000  aggregate principal  amount  of asset-backed  securities (the
"Securities").   As set  forth in the Registration  Statement, each Series of
Securities will be  issued under and pursuant to the conditions of a separate
pooling  and servicing  agreement, master  pooling  and servicing  agreement,
pooling agreement, trust agreement or indenture  (each, an "Agreement") among
the Company,  a trustee  (the "Trustee") and,  where appropriate,  a servicer
(the "Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

    We  have examined copies  of the Company's  Certificate of Incorporation,
the  Company's By-laws and forms of each  Agreement, as filed or incorporated
by reference  as exhibits  to the  Registration Statement,  and the  forms of
Securities included in any Agreement so filed or incorporated by reference in
the Registration Statement and such  other records, documents and statutes as
we have deemed necessary for purposes of this opinion.

    Based upon the foregoing, we are of the opinion that:

    (v) When any  Agreement relating to a Series  of Securities has been duly
and validly authorized by all necessary action on the part of the Company and
has been duly  executed and delivered by  the Company, the Servicer,  if any,
the Trustee and  any other  party thereto, such  Agreement will constitute  a
legal, valid  and binding agreement  of the Company, enforceable  against the
Company  in accordance with  its terms, except as  enforcement thereof may be
limited  by bankruptcy,  insolvency or  other laws  relating to  or affecting
creditors' rights generally or by general equity principles.

    (vi)     When  a Series  of Securities  has been  duly authorized  by  all
necessary action on  the part of  the Company (subject  to the terms  thereof
being  otherwise  in compliance  with  applicable  law  at such  time),  duly
executed and authenticated by the Trustee for such Series in accordance  with
the terms of the related  Agreement and issued and delivered  against payment
therefor  as  described  in  the  Registration  Statement,  such   Series  of
Securities will be legally and  validly issued, fully paid and nonassessable,
and the  holders thereof  will be  entitled to  the benefits  of the  related
Agreement.

    In  rendering the  foregoing opinions, we  express no  opinion as  to the
laws  of any  jurisdiction  other than  the  laws of  the State  of  New York
(excluding choice  of law  principles therein)  and the  federal laws  of the
United States of America.

    We hereby consent  to the  filing of  this letter  as an  exhibit to  the
Registration Statement and to the  references to this firm under  the heading
"Legal  Matters"  in each  Prospectus  forming  a  part of  the  Registration
Statement, without admitting that we are  "experts" within the meaning of the
Securities Act  of 1933,  as amended,  or the  Rules and  Regulations of  the
Commission issued  thereunder, with respect  to any part of  the Registration
Statement, including this exhibit.  

                             Very truly yours,

                             /s/Brown & Wood LLP




                                                                  Exhibit 8.1

                        (BROWN & WOOD LLP LETTERHEAD)

                             January 12, 1997



Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

    Re: Financial Asset Securities Corp.
        Registration Statement on Form S-3 
        ----------------------------------

Ladies and Gentlemen:

    We  have acted  as special  tax  counsel for  Financial Asset  Securities
Corp., a  Delaware  corporation  (the  "Company"),  in  connection  with  the
preparation  of the  registration statement  on Form  S-3  (the "Registration
Statement")  relating  to  the  Securities   (defined  below)  and  with  the
authorization and issuance  from time to time in one or  more series (each, a
"Series") of up to $1,000,000,000 aggregate principal amount of  asset-backed
securities  (the "Securities").   The  Registration Statement is  being filed
with the Securities and Exchange Commission under the Securities Act of 1933,
as amended.   As  set forth  in the  Registration Statement,  each Series  of
Securities will be  issued under and pursuant to the conditions of a separate
pooling  and servicing  agreement, master  pooling  and servicing  agreement,
pooling  agreement, trust agreement or  indenture (each an "Agreement") among
the Company,  a trustee  (the "Trustee") and,  where appropriate,  a servicer
(the "Servicer"), each to be identified in the prospectus supplement for such
Series of Securities.

    We  have  examined the  prospectus  and  forms of  prospectus  supplement
related   thereto  contained   in  the   Registration   Statement  (each,   a
"Prospectus") and  such other documents,  records and instruments as  we have
deemed necessary for the purposes of this opinion.

    In arriving  at the opinion  expressed below, we  have assumed  that each
Agreement will  be duly authorized by  all necessary corporate action  on the
part of the  Company, the Trustee,  the Servicer  (where applicable) and  any
other party thereto for such Series  of Securities and will be duly  executed
and delivered  by the Company, the Trustee, the  Servicer and any other party
thereto  substantially  in  the  applicable  form filed  or  incorporated  by
reference as an exhibit  to the Registration Statement,  that each Series  of
Securities will be duly executed and delivered in substantially the forms set
forth in  the  related Agreement  filed or  incorporated by  reference as  an
exhibit  to the Registration Statement,  and that Securities  will be sold as
described in the Registration Statement.

    As special tax  counsel to the Company, we have  advised the Company with
respect  to certain  material  federal  income tax  aspects  of the  proposed
issuance  of each  Series of  Securities pursuant  to the  related Agreement.
Such advice  has formed  the basis  for the description  of selected  federal
income tax consequences for  holders of such Securities that appear under the
headings  "Certain  Material  Federal Income  Tax  Considerations",  "Certain
Federal   Income  Tax   Consequences"  and   "Certain   Federal  Income   Tax
Considerations",  as applicable,  in each  Prospectus forming  a part  of the
Registration Statement.   Such  description does not  purport to  discuss all
possible federal  income tax  ramifications of the  proposed issuance  of the
Securities,  but  with  respect  to  those  federal  income  tax consequences
described therein, such description is accurate in all material respects.

    This opinion is  based on the  facts and circumstances  set forth in  the
Registration Statement  and in  the  other documents  reviewed  by us.    Our
opinion  as to the  matters set forth  herein could change  with respect to a
particular  Series  of  Securities  as  a  result  of  changes  in  facts  or
circumstances, changes  in  the terms  of the  documents reviewed  by us,  or
changes in  the law subsequent to the date  hereof.  Because the Prospectuses
contemplate Series of Securities with numerous different characteristics, you
should  be  aware that  the  particular  characteristics  of each  Series  of
Securities  must  be considered  in  determining  the applicability  of  this
opinion to a particular Series of Securities.

    We hereby  consent to  the filing  of this letter  as an  exhibit to  the
Registration Statement and to the  references to this firm under  the heading
"Certain  Material  Federal  Income Tax  Considerations"  in  each Prospectus
forming a part  of the Registration Statement, without admitting  that we are
"experts" within the meaning of the 1933 Act or the Rules and  Regulations of
the  Commission  issued   thereunder,  with  respect  to  any   part  of  the
Registration Statement, including this exhibit.

                             Very truly yours


                             /s/Brown & Wood LLP



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