FINANCIAL ASSET SECURITIES CORP
8-K, 1998-01-13
ASSET-BACKED SECURITIES
Previous: SCHRODER CAPITAL FUNDS, NSAR-B, 1998-01-13
Next: MUNICIPAL MORTGAGE & EQUITY LLC, 424B5, 1998-01-13










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


                      SECURITIES AND EXCHANGE COMMISSION

                           Washington, D.C.  20549

                                   FORM 8-K

                                CURRENT REPORT

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


                    Date of report (Date of earliest event
                           reported) March 31, 1997
                                    --------------



                       Financial Asset Securities Corp.    
                 -----------------------------------------
              (Exact Name of Registrant as Specified in Charter)


         Delaware                  333-21071           06-1442101   
- ----------------------------     -------------     -----------------
(State or Other Jurisdiction     (Commission      (I.R.S. Employer 
     of Incorporation)           File Number)      Identification No.)


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

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

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

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

Filing of Pooling and Servicing Agreement.
- -----------------------------------------

     On  March 31,  1997, Financial  Asset Securities  Corp.  (the "Company")
entered into  a Pooling and  Servicing Agreement (the "Pooling  and Servicing
Agreement"),  by and  among the  Company, as  depositor, Cityscape  Corp., as
seller and servicer,  and First Bank National  Association, as trustee.   The
Pooling and Servicing Agreement is annexed hereto as Exhibit 99.

Item 7.  Financial Statements, Pro Forma Financial
- ----     -----------------------------------------

         Information and Exhibits.
         ------------------------

(a)  Not applicable

(b)  Not applicable

(c)  Exhibits.

     The following  is filed herewith.   The exhibit number  corresponds with
Item 601(b) of Regulation S-K.

     Exhibit No.                   Description
     -----------                   -----------

         99                   Pooling and Servicing Agreement


                                  SIGNATURES

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


                              FINANCIAL ASSET SECURITIES CORP.



                              By: /s/ Peter McMullin
                                  ----------------------------------
                                  Name: Peter McMullin
                                  Title: Vice President



Dated:  December 1, 1997

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



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

99.  Pooling and Servicing Agreement                                        6


                                 EXHIBIT 99



                                                               EXECUTION COPY






                      FINANCIAL ASSET SECURITIES CORP.,
                                  Depositor


                               CITYSCAPE CORP.,
                             Seller and Servicer 

                                     and


                       FIRST BANK NATIONAL ASSOCIATION,
                                   Trustee


                       POOLING AND SERVICING AGREEMENT

                          Dated as of March 14, 1997


                      _________________________________

               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                    HOME EQUITY PASS-THROUGH CERTIFICATES



                              TABLE OF CONTENTS

                                                                         Page
                                                                         ----

                                  ARTICLE I

                                 DEFINITIONS

     SECTION 1.01.  Defined Terms . . . . . . . . . . . . . . . . . . . . I-1
          1933 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
          2/28 LIBOR Mortgage Loan  . . . . . . . . . . . . . . . . . . . I-1
          Accepted Servicing Procedures . . . . . . . . . . . . . . . . . I-1
          Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-1
          Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . I-1
          Additional Servicing Compensation . . . . . . . . . . . . . . . I-1
          Addition Notice . . . . . . . . . . . . . . . . . . . . . . . . I-2
          Adjustment Date . . . . . . . . . . . . . . . . . . . . . . . . I-2
          "Aggregate Maximum Collateral Amount":    . . . . . . . . . . . I-2
          Aggregate Senior Certificate Principal Balance  . . . . . . . . I-2
          Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
          Allocable Loss Amount . . . . . . . . . . . . . . . . . . . . . I-2
          Allocable Loss Amount Priority  . . . . . . . . . . . . . . . . I-2
          Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . I-2
          Available Funds . . . . . . . . . . . . . . . . . . . . . . . . I-2
          Available Funds Cap . . . . . . . . . . . . . . . . . . . . . . I-2
          Balloon Mortgage Loan . . . . . . . . . . . . . . . . . . . . . I-2
          Balloon Payment . . . . . . . . . . . . . . . . . . . . . . . . I-3
          Bankruptcy Code . . . . . . . . . . . . . . . . . . . . . . . . I-3
          BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
          Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . I-3
          Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . I-3
          Call Option Date  . . . . . . . . . . . . . . . . . . . . . . . I-3
          Capitalized Interest Account  . . . . . . . . . . . . . . . . . I-3
          Capitalized Interest Requirement  . . . . . . . . . . . . . . . I-3
          Certificate . . . . . . . . . . . . . . . . . . . . . . . . . . I-3
          Certificate Account . . . . . . . . . . . . . . . . . . . . . . I-3
          Certificateholder or Holder . . . . . . . . . . . . . . . . . . I-4
          Certificate Owner . . . . . . . . . . . . . . . . . . . . . . . I-4
          Certificate Principal Balance . . . . . . . . . . . . . . . . . I-4
          Certificate Register  . . . . . . . . . . . . . . . . . . . . . I-4
          Cityscape . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
          Civil Relief Act  . . . . . . . . . . . . . . . . . . . . . . . I-4
          Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-4
          Class A-1 Certificate . . . . . . . . . . . . . . . . . . . . . I-4
          Class A-1 Certificateholder . . . . . . . . . . . . . . . . . . I-4
          Class A-2 Certificate . . . . . . . . . . . . . . . . . . . . . I-4
          Class A-2 Certificateholder . . . . . . . . . . . . . . . . . . I-4
          Class A-3 Certificate . . . . . . . . . . . . . . . . . . . . . I-4
          Class A-3 Certificateholder . . . . . . . . . . . . . . . . . . I-4
          Class A-4 Certificate . . . . . . . . . . . . . . . . . . . . . I-5
          Class A-4 Certificateholder . . . . . . . . . . . . . . . . . . I-5
          Class A-5 Certificate . . . . . . . . . . . . . . . . . . . . . I-5
          Class A-5 Certificateholder . . . . . . . . . . . . . . . . . . I-5
          Class A-6 Certificate . . . . . . . . . . . . . . . . . . . . . I-5
          Class A-6 Certificateholder . . . . . . . . . . . . . . . . . . I-5
          Class A-7 Certificate . . . . . . . . . . . . . . . . . . . . . I-5
          Class A-7 Certificateholder . . . . . . . . . . . . . . . . . . I-5
          Class A-7 Priority Excess Distribution Amount . . . . . . . . . I-5
          Class A-7 Priority General Distribution Amount  . . . . . . . . I-5
          Class A-7 Priority Percentage . . . . . . . . . . . . . . . . . I-5
          Class A-7 Pro Rata Excess Distribution Amount . . . . . . . . . I-6
          Class A-7 Pro Rata General Distribution Amount  . . . . . . . . I-6
          Class A-8 Certificate . . . . . . . . . . . . . . . . . . . . . I-6
          Class A-8 Certificateholder . . . . . . . . . . . . . . . . . . I-6
          Class B Certificate . . . . . . . . . . . . . . . . . . . . . . I-6
          Class B-1A Certificate  . . . . . . . . . . . . . . . . . . . . I-6
          Class B-1A Certificateholder  . . . . . . . . . . . . . . . . . I-6
          Class B-1F Certificate  . . . . . . . . . . . . . . . . . . . . I-6
          Class B-1F Certificateholder  . . . . . . . . . . . . . . . . . I-7
          Class B Optimal Principal Balance . . . . . . . . . . . . . . . I-7
          Class Certificate Principal Balance . . . . . . . . . . . . . . I-7
          Class M-1 Certificate . . . . . . . . . . . . . . . . . . . . . I-7
          Class M-1 Optimal Principal Balance . . . . . . . . . . . . . . I-7
          Class M-1A Certificate  . . . . . . . . . . . . . . . . . . . . I-7
          Class M-1A Certificateholder  . . . . . . . . . . . . . . . . . I-7
          Class M-1F Certificate  . . . . . . . . . . . . . . . . . . . . I-7
          Class M-1F Certificateholder  . . . . . . . . . . . . . . . . . I-8
          Class M-2 Certificate . . . . . . . . . . . . . . . . . . . . . I-8
          Class M-2 Optimal Principal Balance . . . . . . . . . . . . . . I-8
          Class M-2A Certificate  . . . . . . . . . . . . . . . . . . . . I-8
          Class M-2A Certificateholder  . . . . . . . . . . . . . . . . . I-8
          Class M-2F Certificate  . . . . . . . . . . . . . . . . . . . . I-8
          Class M-2F Certificateholder  . . . . . . . . . . . . . . . . . I-8
          Class R Certificate . . . . . . . . . . . . . . . . . . . . . . I-8
          Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . I-8
          Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-8
          Collection Account  . . . . . . . . . . . . . . . . . . . . . . I-8
          Corporate Trust Office  . . . . . . . . . . . . . . . . . . . . I-9
          Cram Down Loss  . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Cut-Off Date Loan Balance . . . . . . . . . . . . . . . . . . . I-9
          DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Definitive Certificates . . . . . . . . . . . . . . . . . . . . I-9
          Deleted Mortgage Loan . . . . . . . . . . . . . . . . . . . . . I-9
          Delinquency Advance . . . . . . . . . . . . . . . . . . . . . . I-9
          Delinquency Report  . . . . . . . . . . . . . . . . . . . . . . I-9
          Delinquent  . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Depositor . . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Depository  . . . . . . . . . . . . . . . . . . . . . . . . . . I-9
          Depository Agreement  . . . . . . . . . . . . . . . . . . . .  I-10
          Depository Participant  . . . . . . . . . . . . . . . . . . .  I-10
          Determination Date  . . . . . . . . . . . . . . . . . . . . .  I-10
          Directly Operate  . . . . . . . . . . . . . . . . . . . . . .  I-10
          Disqualified Organization . . . . . . . . . . . . . . . . . .  I-10
          Distribution Account  . . . . . . . . . . . . . . . . . . . .  I-10
          Distribution Date . . . . . . . . . . . . . . . . . . . . . .  I-10
          Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-10
          Due Period  . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
          Eligible Account  . . . . . . . . . . . . . . . . . . . . . .  I-11
          Enhanced Excess Available Amount  . . . . . . . . . . . . . .  I-11
          ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
          Estate in Real Property . . . . . . . . . . . . . . . . . . .  I-11
          FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
          FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
          Final Recovery Determination  . . . . . . . . . . . . . . . .  I-11
          First Lien  . . . . . . . . . . . . . . . . . . . . . . . . .  I-11
          First Mortgage Loan . . . . . . . . . . . . . . . . . . . . .  I-12
          Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
          FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
          General Excess Available Amount . . . . . . . . . . . . . . .  I-12
          Gross Margin  . . . . . . . . . . . . . . . . . . . . . . . .  I-12
          Group . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
          Group I . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-12
          Group I Available Cross-Collateralization Amount  . . . . . .  I-12
          Group I Certificate . . . . . . . . . . . . . . . . . . . . .  I-12
          Group I Closing Date Deposit  . . . . . . . . . . . . . . . .  I-12
          Group I Interest Remittance Amount  . . . . . . . . . . . . .  I-12
          Group I Mortgage Loans  . . . . . . . . . . . . . . . . . . .  I-13
          Group I Required Cross-Collateralization Amount . . . . . . .  I-13
          Group II  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-13
          Group II Available Cross-Collateralization Amount . . . . . .  I-13
          Group II Certificate  . . . . . . . . . . . . . . . . . . . .  I-13
          Group II Closing Date Deposit . . . . . . . . . . . . . . . .  I-13
          Group II Interest Remittance Amount . . . . . . . . . . . . .  I-13
          Group II Mortgage Loans . . . . . . . . . . . . . . . . . . .  I-14
          Group II Pass-Through Margin  . . . . . . . . . . . . . . . .  I-14
          Group II Required Cross-Collateralization Amount  . . . . . .  I-14
          Group Principal Balance . . . . . . . . . . . . . . . . . . .  I-14
          Independent . . . . . . . . . . . . . . . . . . . . . . . . .  I-14
          Independent Contractor  . . . . . . . . . . . . . . . . . . .  I-14
          Initial Adjustment Date . . . . . . . . . . . . . . . . . . .  I-15
          Initial Cut-Off Date  . . . . . . . . . . . . . . . . . . . .  I-15
          Initial Mortgage Loans  . . . . . . . . . . . . . . . . . . .  I-15
          Initial Mortgage Rate . . . . . . . . . . . . . . . . . . . .  I-15
          Interest Determination Date . . . . . . . . . . . . . . . . .  I-15
          Interest Distributable Amount . . . . . . . . . . . . . . . .  I-15
          Late Collection . . . . . . . . . . . . . . . . . . . . . . .  I-15
          LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . .  I-15
          LIBOR Mortgage Loan . . . . . . . . . . . . . . . . . . . . .  I-15
          Lien  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-15
          Lifetime Cap  . . . . . . . . . . . . . . . . . . . . . . . .  I-15
          Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . .  I-16
          Liquidation Report  . . . . . . . . . . . . . . . . . . . . .  I-16
          Loan Balance  . . . . . . . . . . . . . . . . . . . . . . . .  I-16
          Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . .  I-16
          Loss Reimbursement Deficiency . . . . . . . . . . . . . . . .  I-16
          Majority Certificateholders . . . . . . . . . . . . . . . . .  I-16
          Majority Class R Certificateholders . . . . . . . . . . . . .  I-16
          Maximum Group I Collateral Amount . . . . . . . . . . . . . .  I-16
          Maximum Group II Collateral Amount  . . . . . . . . . . . . .  I-16
          Maximum Mortgage Rate . . . . . . . . . . . . . . . . . . . .  I-16
          Mezzanine Certificate . . . . . . . . . . . . . . . . . . . .  I-16
          Minimum Mortgage Rate . . . . . . . . . . . . . . . . . . . .  I-16
          Monthly Interest Distributable Amount . . . . . . . . . . . .  I-17
          Monthly Payment . . . . . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage File . . . . . . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage Index  . . . . . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . .  I-17
          Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . .  I-19
          Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . .  I-19
          Mortgaged Property  . . . . . . . . . . . . . . . . . . . . .  I-19
          Mortgagor . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
          Net Mortgage Rate . . . . . . . . . . . . . . . . . . . . . .  I-19
          Net Recovery Proceeds . . . . . . . . . . . . . . . . . . . .  I-19
          New Lease . . . . . . . . . . . . . . . . . . . . . . . . . .  I-19
          Nonrecoverable Delinquency Advance  . . . . . . . . . . . . .  I-19
          Nonrecoverable Servicing Advance  . . . . . . . . . . . . . .  I-19
          Notice  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-20
          Officers' Certificate . . . . . . . . . . . . . . . . . . . .  I-20
          One-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . .  I-20
          Opinion of Counsel  . . . . . . . . . . . . . . . . . . . . .  I-20
          Original Class Certificate Principal Balance  . . . . . . . .  I-20
          "Original Pre-Funding Amount  . . . . . . . . . . . . . . . .  I-21
          OTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-21
          Overcollateralization Deficiency Amount . . . . . . . . . . .  I-21
          Overcollateralization Target Amount . . . . . . . . . . . . .  I-21
          Overcollateralized Amount . . . . . . . . . . . . . . . . . .  I-21
          Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . .  I-21
          Percentage Interest . . . . . . . . . . . . . . . . . . . . .  I-22
          Periodic Rate Cap . . . . . . . . . . . . . . . . . . . . . .  I-22
          Permitted Investments . . . . . . . . . . . . . . . . . . . .  I-22
          Person  . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-23
          Pool Delinquency Rate . . . . . . . . . . . . . . . . . . . .  I-23
          Pre-Funding Account . . . . . . . . . . . . . . . . . . . . .  I-23
          Pre-Funding Amount  . . . . . . . . . . . . . . . . . . . . .  I-23
          Pre-Funding Earnings  . . . . . . . . . . . . . . . . . . . .  I-23
          Pre-Funding Period  . . . . . . . . . . . . . . . . . . . . .  I-23
          Prepayment Assumption . . . . . . . . . . . . . . . . . . . .  I-23
          Prepayment Interest Shortfall . . . . . . . . . . . . . . . .  I-23
          Principal Prepayment  . . . . . . . . . . . . . . . . . . . .  I-24
          Principal Remittance Amount . . . . . . . . . . . . . . . . .  I-24
          Property Insurance Proceeds . . . . . . . . . . . . . . . . .  I-24
          Prospectus Supplement . . . . . . . . . . . . . . . . . . . .  I-24
          Purchase Price  . . . . . . . . . . . . . . . . . . . . . . .  I-24
          Qualified Substitute Mortgage Loan  . . . . . . . . . . . . .  I-24
          Rating Agency . . . . . . . . . . . . . . . . . . . . . . . .  I-25
          Realized Loss . . . . . . . . . . . . . . . . . . . . . . . .  I-25
          Record Date . . . . . . . . . . . . . . . . . . . . . . . . .  I-25
          Reference Banks . . . . . . . . . . . . . . . . . . . . . . .  I-25
          Regular Certificate . . . . . . . . . . . . . . . . . . . . .  I-25
          Regular Principal Distribution Amount . . . . . . . . . . . .  I-26
          REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
          REMIC Provisions  . . . . . . . . . . . . . . . . . . . . . .  I-26
          REMIC Trust . . . . . . . . . . . . . . . . . . . . . . . . .  I-26
          Remittance Report . . . . . . . . . . . . . . . . . . . . . .  I-26
          Rents from Real Property  . . . . . . . . . . . . . . . . . .  I-26
          REO Disposition . . . . . . . . . . . . . . . . . . . . . . .  I-26
          REO Property  . . . . . . . . . . . . . . . . . . . . . . . .  I-26
          Request for Release . . . . . . . . . . . . . . . . . . . . .  I-26
          Reserve Interest Rate . . . . . . . . . . . . . . . . . . . .  I-27
          Residential Dwelling  . . . . . . . . . . . . . . . . . . . .  I-27
          Responsible Officer . . . . . . . . . . . . . . . . . . . . .  I-27
          S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
          SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-27
          Second Loan-to-Value Ratio  . . . . . . . . . . . . . . . . .  I-27
          Second Mortgage Loan  . . . . . . . . . . . . . . . . . . . .  I-27
          Senior Certificate  . . . . . . . . . . . . . . . . . . . . .  I-27
          Senior Certificateholder  . . . . . . . . . . . . . . . . . .  I-27
          Senior Credit Enhancement Percentage  . . . . . . . . . . . .  I-27
          Senior Optimal Principal Balance  . . . . . . . . . . . . . .  I-28
          Senior Principal Distribution Amount  . . . . . . . . . . . .  I-28
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . .  I-28
          Servicer Default  . . . . . . . . . . . . . . . . . . . . . .  I-28
          Servicer Information  . . . . . . . . . . . . . . . . . . . .  I-28
          Servicer Remittance Date  . . . . . . . . . . . . . . . . . .  I-28
          Servicer Remittance Report  . . . . . . . . . . . . . . . . .  I-28
          Servicing Account . . . . . . . . . . . . . . . . . . . . . .  I-28
          Servicing Advances  . . . . . . . . . . . . . . . . . . . . .  I-28
          Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . .  I-28
          Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . .  I-29
          Servicing Officer . . . . . . . . . . . . . . . . . . . . . .  I-29
          Simple Interest Loan  . . . . . . . . . . . . . . . . . . . .  I-29
          Six-Month LIBOR . . . . . . . . . . . . . . . . . . . . . . .  I-29
          Small Mixed-Use/MultiFamily Property  . . . . . . . . . . . .  I-29
          Startup Date  . . . . . . . . . . . . . . . . . . . . . . . .  I-29
          Stepdown Date . . . . . . . . . . . . . . . . . . . . . . . .  I-29
          Subsequent Cut-Off Date Deposit . . . . . . . . . . . . . . .  I-29
          Subsequent Mortgage Loans . . . . . . . . . . . . . . . . . .  I-30
          Subsequent Transfer Date  . . . . . . . . . . . . . . . . . .  I-30
          Subsequent Transfer Agreement . . . . . . . . . . . . . . . .  I-30
          Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . .  I-30
          Sub-Servicing Account . . . . . . . . . . . . . . . . . . . .  I-30
          Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . .  I-30
          Substitution Shortfall Amount . . . . . . . . . . . . . . . .  I-30
          Tax Matters Person  . . . . . . . . . . . . . . . . . . . . .  I-30
          Tax Returns . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
          Termination Price . . . . . . . . . . . . . . . . . . . . . .  I-30
          Trigger Event . . . . . . . . . . . . . . . . . . . . . . . .  I-30
          Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-30
          Trust Estate  . . . . . . . . . . . . . . . . . . . . . . . .  I-31
          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
          Trustee's Fee . . . . . . . . . . . . . . . . . . . . . . . .  I-31
          Trustee's Fee Rate  . . . . . . . . . . . . . . . . . . . . .  I-31
          Underwriter . . . . . . . . . . . . . . . . . . . . . . . . .  I-31
          United States Person or U.S. Person . . . . . . . . . . . . .  I-31
          Uninsured Cause . . . . . . . . . . . . . . . . . . . . . . .  I-31
          Unpaid Interest Shortfall Amount  . . . . . . . . . . . . . .  I-31
          Value . . . . . . . . . . . . . . . . . . . . . . . . . . . .  I-32
          Voting Rights . . . . . . . . . . . . . . . . . . . . . . . .  I-32
          Weighted Average Pass-Through Rate  . . . . . . . . . . . . .  I-32
          Written Order to Authenticate . . . . . . . . . . . . . . . .  I-32
     SECTION 1.02.  Accounting  . . . . . . . . . . . . . . . . . . . .  I-32


                                  ARTICLE II

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

     SECTION 2.01.  Establishment of the Trust  . . . . . . . . . . . .  II-1
     SECTION 2.02.  Purchase and Sale of Mortgage Loans . . . . . . . .  II-1
     SECTION 2.03.  Grant of Security Interest  . . . . . . . . . . . .  II-1
     SECTION 2.04.  Document Delivery Requirements  . . . . . . . . . .  II-2
     SECTION 2.05.  Acceptance by Trustee . . . . . . . . . . . . . . .  II-5
     SECTION 2.06.  Repurchase or Substitution of Mortgage Loans 
                      by Cityscape or the Servicer  . . . . . . . . . .  II-6
     SECTION 2.07.  Representations and Warranties with Respect 
                      to the Mortgage Loans . . . . . . . . . . . . . .  II-9
     SECTION 2.08.  Representations and Warranties of Cityscape . . . . II-18
     SECTION 2.09.  Representations, Warranties and Covenants 
                      of the Servicer . . . . . . . . . . . . . . . . . II-21
     SECTION 2.10.  Representations and Warranties of the 
                      Depositor . . . . . . . . . . . . . . . . . . . . II-23
     SECTION 2.11.  Execution of Certificates . . . . . . . . . . . . . II-25
     SECTION 2.12.  Miscellaneous REMIC Provisions  . . . . . . . . . . II-25
     SECTION 2.13.  Subsequent Transfers  . . . . . . . . . . . . . . . II-26
     SECTION 2.14.  Mandatory Prepayment  . . . . . . . . . . . . . . . II-28

                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                                 OF THE TRUST

     SECTION 3.01.  Administration of the Trust; Servicing of 
                      the Mortgage Loans  . . . . . . . . . . . . . . . III-1
     SECTION 3.02.  Sub-Servicing Agreements Between Servicer 
                      and Sub-Servicers . . . . . . . . . . . . . . . . III-4
     SECTION 3.03.  Termination of Sub-Servicing Agreement  . . . . . . III-4
     SECTION 3.04.  Liability of the Servicer . . . . . . . . . . . . . III-5
     SECTION 3.05.  No Contractual Relationship Between Sub-
                      Servicers and Trustee or 
                      Certificateholders  . . . . . . . . . . . . . . . III-5
     SECTION 3.06.  Assumption or Termination of Sub-Servicing 
                      Agreements by Trustee . . . . . . . . . . . . . . III-5
     SECTION 3.07.  Collection of Certain Mortgage Loan 
                      Payments  . . . . . . . . . . . . . . . . . . . . III-6
     SECTION 3.08.  Sub-Servicing Accounts  . . . . . . . . . . . . . . III-6
     SECTION 3.09.  Collection of Taxes, Assessments and 
                      Similar Items; Servicing Accounts . . . . . . . . III-7
     SECTION 3.10.  Collection Account  . . . . . . . . . . . . . . . . III-7
     SECTION 3.11.  Withdrawals from the Collection Account . . . . . . III-9
     SECTION 3.12.  Investment of Funds in the Accounts . . . . . . .  III-10
     SECTION 3.13.  Maintenance of Hazard Insurance and Errors 
                      and Omissions and Fidelity Coverage . . . . . .  III-11
     SECTION 3.14.  Enforcement of Due-On-Sale Clauses; Assumption      
                      Agreements  . . . . . . . . . . . . . . . . . .  III-13
     SECTION 3.15.  Realization Upon Defaulted Mortgage 
                      Loans . . . . . . . . . . . . . . . . . . . . .  III-13
     SECTION 3.16.  Trustee to Cooperate; Release of Mortgage 
                      Files . . . . . . . . . . . . . . . . . . . . .  III-15
     SECTION 3.17.  Servicing Compensation  . . . . . . . . . . . . .  III-16
     SECTION 3.18.  Reports to the Trustee; Collection Account 
                      Statements  . . . . . . . . . . . . . . . . . .  III-17
     SECTION 3.19.  Statement as to Compliance and Financial 
                      Statements  . . . . . . . . . . . . . . . . . .  III-17
     SECTION 3.20.  Independent Public Accountants' Servicing 
                      Report  . . . . . . . . . . . . . . . . . . . .  III-18
     SECTION 3.21.  Access to Certain Documentation . . . . . . . . .  III-18
     SECTION 3.22.  Title, Management and Disposition of REO 
                      Property  . . . . . . . . . . . . . . . . . . .  III-18
     SECTION 3.23.  Prepayment Interest Shortfalls  . . . . . . . . .  III-20
     SECTION 3.24.  Superior Liens  . . . . . . . . . . . . . . . . .  III-20
     SECTION 3.25.  Indemnification . . . . . . . . . . . . . . . . .  III-20
     SECTION 3.26.  Certain Procedures Relating to Successor Sub-
                      Servicers and Successor Servicers . . . . . . .  III-21
     SECTION 3.27.  Reports to the Securities and Exchange 
                      Commission  . . . . . . . . . . . . . . . . . .  III-22

                                  ARTICLE IV

                                FLOW OF FUNDS

     SECTION 4.01.  Establishment of Accounts . . . . . . . . . . . . .  IV-1
     SECTION 4.02.  (Reserved.) . . . . . . . . . . . . . . . . . . . .  IV-1
     SECTION 4.03.  Deposits To, and Transfers Among, the Accounts  . .  IV-1
     SECTION 4.04.  Flow of Funds and Distributions . . . . . . . . . .  IV-1
     SECTION 4.05.  Statements to Certificateholders  . . . . . . . . .  IV-6
     SECTION 4.06.  Remittance  Reports;  Delinquency  Advances  by  the
                    Servicer and Insurance Claims . . . . . . . . . . . IV-10
     SECTION 4.07.  Compliance with Withholding Requirements  . . . . . IV-11
     SECTION 4.08.  Pre-Funding Account and Capitalized Interest 
                      Account . . . . . . . . . . . . . . . . . . . . . IV-11
     SECTION 4.09.  Allocation of Losses  . . . . . . . . . . . . . . . IV-12

                                  ARTICLE V

                               THE CERTIFICATES

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

                                  ARTICLE VI

                  CITYSCAPE, THE DEPOSITOR AND THE SERVICER

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

                                 ARTICLE VII

                                   DEFAULT

     SECTION 7.01.  Servicer Defaults; Certain Matters Affecting 
                      the Servicer  . . . . . . . . . . . . . . . . . . VII-1
     SECTION 7.02.  Trustee to Act; Appointment of Successor  . . . . . VII-3
     SECTION 7.03.  Notification to Mortgagors and Certificate-
                      holders . . . . . . . . . . . . . . . . . . . . . VII-4
     SECTION 7.04.  Additional   Remedies  of   Trustee  Upon   Servicer
                    Defaults  . . . . . . . . . . . . . . . . . . . . . VII-4
     SECTION 7.05.  Waiver of Servicer Defaults . . . . . . . . . . . . VII-5
     SECTION 7.06.  Survivability of Servicer Liabilities . . . . . . . VII-5


                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

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

                                  ARTICLE IX

                                  (RESERVED)

                                  ARTICLE X

                                 TERMINATION

     SECTION 10.01. Termination . . . . . . . . . . . . . . . . . . . . . X-1
     SECTION 10.02. Additional Termination Requirements . . . . . . . . . X-2

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

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

Schedule 1     Schedule  of  Mortgage  Loans from  which  Subsequent Mortgage
               Loans are to be Selected

EXHIBITS:
- --------

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

          This  Pooling and Servicing Agreement is dated as of March 14, 1997
(the "Agreement"),  among FINANCIAL ASSET SECURITIES CORP., as depositor (the
"Depositor"), CITYSCAPE CORP.,  as seller (in such capacity,  the "Seller" or
"Cityscape") and servicer (in such  capacity, the "Servicer"), and FIRST BANK
NATIONAL ASSOCIATION, as trustee (the "Trustee").


                            PRELIMINARY STATEMENT:

          WHEREAS, Cityscape  is in the business of originating or purchasing
from others certain mortgage loans, including the Mortgage Loans;

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

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

          NOW,  THEREFORE, in consideration  of the mutual  agreements herein
contained, Cityscape,  the Depositor, the  Servicer and the Trustee  agree as
follows:

                                  ARTICLE I

                                 DEFINITIONS

          SECTION 1.01.  Defined Terms.

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

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

          "2/28 LIBOR Mortgage  Loan":  A LIBOR Mortgage  Loan whose Mortgage
Rate remains  fixed for 24  months after origination thereof  before becoming
subject to the semi-annual adjustment applicable to LIBOR Mortgage Loans.

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

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

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

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

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

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

          "Accrual Period":  With respect  to the first Distribution Date and
the Group I Certificates, the 17-day period from and including March 14, 1997
to and including March 30,  1997.  With respect  to the Group I  Certificates
and any subsequent Distribution Date,  the calendar month preceding the month
of such Distribution  Date (such calendar month assumed for  purposes of this
definition to have 30 days).  

With respect to the  first Distribution Date  and the Group II  Certificates,
the period  commencing on the Closing Date and  ending on the day immediately
preceding such Distribution Date.   With respect to the Group II Certificates
and  any  subsequent  Distribution   Date,  the  period  commencing  on   the
immediately preceding  Distribution Date  and ending  on the  day immediately
preceding such subsequent Distribution Date.

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

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

          "Adjustment Date":   As to each Group  II Mortgage Loan, a  date on
which  the related  Mortgage  Rate may  adjust, as  provided  in the  related
Mortgage Note.

          "Aggregate Maximum Collateral  Amount":  The sum of (i) the Maximum
Group I  Collateral  Amount after  the  end  of  the Pre-Funding  Period  and
(ii) the Maximum Group II Collateral Amount.

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

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

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

          "Allocable Loss Amount Priority":  With respect to any Distribution
Date and each Group, sequentially, to the Class B Certificates, the Class M-2
Certificates and the Class M-1 Certificates of such Group, in that order.

          "Assignment":   An  assignment of  Mortgage, notice of  transfer or
equivalent instrument, in recordable form, which is sufficient under the laws
of  the jurisdiction  wherein the  related Mortgaged  Property is  located to
reflect of  record  the sale  or transfer  of the  Mortgage  to the  assignee
thereof (or, if such  sale or transfer is to the Trustee, then to the Trustee
for the benefit  of Certificateholders), which assignment, notice of transfer
or equivalent instrument may be in the form of one or more  blanket assign-
ments covering Mortgages secured by Mortgaged Properties located in the same 
county, if permitted by law.

          "Available Funds":  With respect to each Group and any Distribution
Date,  the sum  of all amounts  on deposit  in the Distribution  Account with
respect to such  Group on such Distribution  Date after giving effect  to the
transfer described in Section 4.04(a)(ii).

          "Available Funds Cap":  As of  any Distribution Date and each Class
of Group II Certificates, the per annum rate equal to the product  of (a) the
weighted average of  the Mortgage Rates on  the Group II Mortgage  Loans that
were outstanding as of  the first day of  the related Due Period, net  of the
sum of (i) the  Servicing Fee Rate, (ii) the Trustee Fee Rate and (iii) 0.50%
(50 basis  points) per  annum and (b)  a fraction whose  numerator is  30 and
whose denominator is the actual number of days elapsed in the related Accrual
Period.

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

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

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

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

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

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

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

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

          "Capitalized   Interest  Requirement":     With   respect  to   the
Distribution Date in April 1997, the  amount by which (i) the product of  (a)
the Pre-Funding Amount on the Closing  Date, (b) 17/360 and (c) the  Weighted
Average Pass-Through Rate  exceeds (ii) 30 days' interest at  the related Net
Mortgage  Rate on  each Subsequent  Mortgage  Loan transferred  to the  Trust
during the related Due Period which has a Due Date  between the day following
the applicable Cut-Off Date and the end of such Due Period.

          With respect to the  Distribution Date in May  1997, the amount  by
which (i) the product of  (a) the Pre-Funding Amount on the first  day of the
related Due Period, (b) 1/12  and (c) the Weighted Average Pass-Through  Rate
exceeds (ii) the  sum of (a)  30 days' interest  at the related  Net Mortgage
Rate on  each Subsequent Mortgage  Loan transferred to  the Trust during  the
related  Due Period  which  has a  Due  Date between  the  day following  the
applicable Cut-Off  Date and  the end  of such  Due Period and  (b) any  Pre-
Funding Earnings for such Distribution Date.

          With respect to  the Distribution Date in June  1997, the amount by
which (i) the product of (a)  the Pre-Funding Amount on the first day  of the
related  Due Period, (b) 1/12 and (c)  the Weighted Average Pass-Through Rate
exceeds (ii)  the sum of  (a) 30 days' interest  at the related  Net Mortgage
Rate  on each Subsequent  Mortgage Loan transferred  to the  Trust during the
related  Due Period  which  has a  Due  Date between  the  day following  the
applicable  Cut-Off Date and  the end  of such  Due Period  and (b)  any Pre-
Funding Earnings for such Distribution Date.

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

          "Certificate Account":   The trust account or  accounts created and
maintained by  the Trustee pursuant to  Section 4.01 which  shall be entitled
"Certificate Account,  First Bank National Association, as  Trustee, in trust
for the  registered Certificateholders of  Cityscape Home Equity  Loan Trust,
Series 1997-B" and which must be an Eligible Account.

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

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

          "Certificate Principal  Balance":   With  respect  to any  date  of
determination  and a Regular Certificate of any Class, the product of (i) the
Percentage  Interest represented  by such  Regular  Certificate and  (ii) the
Class  Certificate  Principal Balance  of  such  Class  as  of such  date  of
determination.

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

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

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

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

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

          "Class  A-1  Certificateholder":    Any  Holder  of  a   Class  A-1
Certificate.

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

          "Class   A-2  Certificateholder":    Any  Holder  of  a  Class  A-2
Certificate.

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

          "Class  A-3  Certificateholder":     Any  Holder  of  a  Class  A-3
Certificate.

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

          "Class  A-4  Certificateholder":    Any  Holder  of  a  Class   A-4
Certificate.

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

          "Class  A-5   Certificateholder":    Any  Holder  of  a  Class  A-5
Certificate.

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

          "Class  A-6  Certificateholder":    Any  Holder  of   a  Class  A-6
Certificate.

          "Class A-7  Certificate":  Any one of the Class A-7 Certificates as
designated on the face  thereof substantially in the  form annexed hereto  as
Exhibit A,  executed by the  Trustee and  authenticated and delivered  by the
Trustee, representing  the right  to distributions as  set forth  herein, and
evidencing an interest  designated as a  "regular interest" in the  Trust for
purposes of the REMIC Provisions.

          "Class  A-7  Certificateholder":    Any  Holder  of  a  Class   A-7
Certificate.

          "Class A-7 Priority Excess  Distribution Amount":  With  respect to
any Distribution  Date, the lesser  of (A) the product  of (x) the  Class A-7
Priority Percentage for such Distribution Date and (y) the Class A-7 Pro Rata
Excess Distribution  Amount for such Distribution  Date and (B) the  least of
(x) that portion, if any, of the Enhanced Excess Available Amount for Group I
remaining  after  giving  effect  to the  distribution  specified  in Section
4.04(b)(I)(D)(i),  (y) the  amount, if  any,  by which  the Aggregate  Senior
Certificate  Principal  Balance for  Group  I  (after  giving effect  to  any
reduction thereof pursuant to paragraphs (B) and (C) of Section  4.04(b)(I) 
on  such  Distribution Date)  exceeds the  Senior Optimal Principal Balance 
for Group I for such Distribution Date and (z) the  Group I
Overcollateralization Deficiency Amount for such Distribution Date.

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

          "Class A-7 Priority Percentage":  With respect to each Distribution
Date, the applicable percentage specified below:

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

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

          "Class A-7 Pro  Rata Excess Distribution Amount":   With respect to
any Distribution Date,  an amount equal to the product of (x) a fraction, the
numerator of  which is  the Certificate  Principal Balance  of the Class  A-7
Certificates immediately prior to such Distribution  Date and the denominator
of  which is the  Aggregate Senior Certificate Principal  Balance for Group I
immediately  prior to such  Distribution Date and  (y) the least  of (1) that
portion,  if  any,  of the  Enhanced  Excess  Available  Amount for  Group  I
remaining  after  giving effect  to  the  distribution specified  in  Section
4.04(b)(I)(D)(i),  (2) the  amount, if  any,  by which  the Aggregate  Senior
Certificate  Principal  Balance for  Group  I  (after  giving effect  to  any
reduction thereof pursuant to paragraphs (B) and (C) of Section 4.04(b)(I) on
such  Distribution Date)  exceeds the  Senior Optimal  Principal Balance  for
Group I for such Distribution  Date and (3) the Group I Overcollateralization
Deficiency Amount for such Distribution Date.

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

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

          "Class  A-8  Certificateholder":    Any   Holder  of  a  Class  A-8
Certificate.

          "Class B Certificate":   A Class B-1F Certificate  or a Class  B-1A
Certificate, as the case may be.

          "Class B-1A Certificate":   Any one of the  Class B-1A Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-2, executed by the Trustee  and authenticated and delivered by  the
Trustee, representing  the right  to distributions as  set forth  herein, and
evidencing an interest  designated as a "regular  interest" in the Trust  for
purposes of the REMIC Provisions.

          "Class  B-1A  Certificateholder":   Any  Holder  of  a  Class  B-1A
Certificate.

          "Class B-1F Certificate":   Any one of the  Class B-1F Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-2, executed by  the Trustee and authenticated and  delivered by the
Trustee, representing  the right  to distributions as  set forth  herein, and
evidencing an  interest designated as a  "regular interest" in the  Trust for
purposes of the REMIC Provisions.

          "Class  B-1F  Certificateholder":    Any Holder  of  a  Class  B-1F
Certificate.

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

          "Class  Certificate Principal Balance":   With respect to any Class
of Regular  Certificates and  any date of  determination, the  Original Class
Certificate Principal 
Balance  of  such  Class reduced  by  the  sum of  (i)  all  amounts actually
distributed in respect  of principal of such Class  on all prior Distribution
Dates and (ii)  with respect to  any Mezzanine Certificates  and any Class  B
Certificates,  all related  Allocable  Loss Amounts  applied in  reduction of
principal of such Certificates on all prior Distribution Dates.

          "Class  M-1 Certificate":  A Class M-1F Certificate or a Class M-1A
Certificate, as the case may be.

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

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

          "Class  M-1A  Certificateholder":   Any  Holder  of  a  Class  M-1A
Certificate.

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

          "Class  M-1F  Certificateholder":    Any Holder  of  a  Class  M-1F
Certificate.

          "Class M-2 Certificate":  A Class M-2F Certificate or a  Class M-2A
Certificate, as the case may be.

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

          "Class M-2A Certificate":   Any one of the  Class M-2A Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-1, executed  by the Trustee and authenticated and  delivered by the
Trustee, representing  the right  to distributions as  set forth  herein, and
evidencing an  interest designated as  a "regular interest" in  the Trust for
purposes of the REMIC Provisions.

          "Class  M-2A  Certificateholder":    Any  Holder of  a  Class  M-2A
Certificate.

          "Class M-2F Certificate":   Any one of the  Class M-2F Certificates
as designated on the face thereof substantially in the form annexed hereto as
Exhibit B-1, executed by the Trustee  and authenticated and delivered by  the
Trustee, representing  the right  to distributions as  set forth  herein, and
evidencing an interest  designated as a "regular  interest" in the Trust  for
purposes of the REMIC Provisions.

          "Class  M-2F  Certificateholder":    Any  Holder  of  a Class  M-2F
Certificate.

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

          "Closing Date":  March 31, 1997.

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

          "Collection   Account":    The  account  or  accounts  created  and
maintained  pursuant to Section 3.10(a), which  shall be entitled "Collection
Account,  First Bank  National  Association,  as Trustee,  in  trust for  the
registered Certificateholders  of Cityscape  Home Equity  Loan Trust,  Series
1997-B", and which must be an Eligible Account.

          "Combined   Group  Principal   Balance":    As   to  any   date  of
determination, the sum as of such date of the Group  Principal Balance of the
Group  I Mortgage  Loans and  the  Group Principal  Balance of  the  Group II
Mortgage Loans.

          "Corporate Trust Office":  The principal  corporate trust office of
the Trustee at which at any particular time its corporate trust business with
respect to the Certificates  shall be administered, which office at  the date
of the execution of this instrument is  located at 180 East Fifth Street, St.
Paul, Minnesota   55101, Attention:  Structured  Finance/Cityscape 1997-B, or
at such  other address  as the  Trustee may  designate from time  to time  by
notice to the Certificateholders, Cityscape, the Depositor and the Servicer. 

          "Cram Down Loss":  With respect  to a Mortgage Loan, the amount  of
reduction of such Mortgage Loan's Loan Balance resulting from an order issued
by a court of appropriate jurisdiction in  an insolvency proceeding.  A "Cram
Down Loss" shall be deemed to  have occurred on the date of issuance  of such
order.

          "Cut-Off Date":   With respect to  the Initial Mortgage  Loans, the
Initial Cut-Off Date.  With respect to any Subsequent Mortgage Loan, the date
designated as such in the related Subsequent Transfer Agreement.

          "Cut-Off  Date  Loan  Balance":    As to  any  Mortgage  Loan,  the
outstanding principal balance thereof as of the applicable Cut-Off Date.

          "DCR":  Duff & Phelps Credit Rating Co.

          "Definitive Certificates":  As defined in Section 5.05.

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

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

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

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

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

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

          "Depository   Agreement":     With   respect   to  any   Book-Entry
Certificates, the agreement among the  Depositor, the Trustee and the initial
Depository, dated on  or about April 7, 1997 and substantially in the form of
Exhibit N.

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

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

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

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

          "Distribution Account":  The trust account or accounts created  and
maintained by the  Trustee pursuant to Section  4.01 which shall  be entitled
"Distribution Account, First Bank National  Association, as Trustee, in trust
for the registered  Certificateholders of Cityscape  Home Equity Loan  Trust,
Series 1997-B" and which must be an Eligible Account.

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

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

          "Due Period":   With respect to the initial  Distribution Date, the
period  from and  including March 15,  1997 through  and including  March 31,
1997.  With respect to  any subsequent Distribution Date, the  calendar month
preceding the calendar month in which such Distribution Date occurs.

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

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

          "ERISA":  The  Employee Retirement Income Security Act  of 1974, as
amended.

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

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

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

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

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

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

          "Fitch":  Fitch Investors Service, L.P.

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

          "General   Excess  Available  Amount":     With  respect   to  each
Distribution Date  and Group  I, the  amount, if any,  by which  the Group  I
Available Funds  for  such Distribution  Date  exceeds the  aggregate  amount
distributed on such Distribution Date pursuant to paragraphs (A), (B) and (C)
of Section 4.04(b)(I).   With respect to each Distribution Date and Group II,
the  amount,  if  any,  by  which  the  Group  II  Available  Funds  for such
Distribution   Date  exceeds  the   aggregate  amount  distributed   on  such
Distribution Date pursuant to paragraphs (A) and (B) of Section 4.04(b)(II).

          "Gross Margin":  With  respect to each Group II  Mortgage Loan, the
percentage set forth in the related Mortgage Note to be added to the Mortgage
Index for  use in determining the Mortgage Rate  on each Adjustment Date, and
which is set forth in each Mortgage Loan Schedule.

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

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

          "Group I  Available Cross-Collateralization Amount":   With respect
to each Distribution Date  and Group I, that portion, if  any, of the General
Excess Available Amount  for Group I that would remain after giving effect on
such  Distribution Date  to the  distributions from  Group I  Available Funds
specified in subclauses (i) through (viii) of Section 4.04(b)(I)(D).

          "Group I Certificate":  Any of the Class A-1, Class A-2, Class A-3,
Class A-4, Class A-5, Class A-6, Class A-7,  Class M-1F, Class M-2F and Class
B-1F Certificates.

          "Group I Closing  Date Deposit":  With respect  to the Distribution
Date in April 1997 and the Group I Certificates, $195,873.62.

          "Group I Interest Remittance Amount":  With respect to the Servicer
Remittance Date in April 1997, $665,970.16 (which amount includes the Group I
Closing  Date Deposit  relating  to  the related  Distribution  Date).   With
respect to each  Servicer Remittance Date thereafter, an  amount with respect
to interest equal to  (i) the product of (a) the sum  of (x) the aggregate of
the Loan Balances of the Group I Mortgage Loans as of the opening of business
on the first  day of the calendar month preceding the calendar month in which
such  Servicer Remittance  Date  occurs  and (y) the  aggregate  of the  Loan
Balances of all Subsequent Mortgage Loans that were transferred  to the Trust
during  such preceding  calendar month  and  that have  Monthly Payments  due
between the day following the related Cut-Off  Date and the last day of  such
month and (b) one-twelfth of  the difference between (1) the weighted average
of the Mortgage Rates of such Group I Mortgage Loans (or, if applicable, such
lower rates as  may be in effect for  the Group I Mortgage Loans  pursuant to
application of  the Civil Relief Act)  as of the  opening of business  on the
first day of  the calendar month preceding  the calendar month in  which such
Servicer  Remittance  Date  occurs  and  (2) the Servicing  Fee  Rate,  minus
(ii) the  amount, if  any,  by  which (a)  the  aggregate  of the  Prepayment
Interest  Shortfalls resulting from Principal Prepayments on Group I Mortgage
Loans during the  Due Period beginning on the first day of the calendar month
preceding the  calendar month in  which such Servicer Remittance  Date occurs
exceeds (b)  the sum  of  (1) the aggregate  Servicing  Fee received  by  the
Servicer with  respect to the Group I Mortgage  Loans for such Due Period and
(2) the amount,  if any, by which (x) the aggregate Servicing Fee received by
the Servicer  with respect to the Group II Mortgage Loans for such Due Period
exceeds (y) the  aggregate of  the Prepayment  Interest Shortfalls  resulting
from  Principal Prepayments  on the  Group II Mortgage  Loans during  the Due
Period  beginning  on the  first  day  of the  calendar  month preceding  the
calendar month in which such Servicer Remittance Date occurs.

          "Group I Mortgage Loans":  Each mortgage loan sold, transferred and
assigned to the Trust pursuant to Section  2.02, Section 2.06 or Section 2.13
as from time  to time is held as  a part of the Trust,  the Mortgage Loans so
held being  identified in  the Mortgage  Loan Schedule  for Group I  Mortgage
Loans,  notwithstanding  foreclosure or  other  acquisition of  title  of the
related Mortgaged Property.

          "Group I Required Cross-Collateralization Amount":  With respect to
each Distribution Date and Group I, the amount, if any, by which (i) the sum 
of the amounts distributable pursuant to subclauses  (i) through  (viii)  of 
Section  4.04(b)(I)(D)  exceeds (ii)  the General Excess Available Amount for 
Group I for such Distribution Date.

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

          "Group II Available Cross-Collateralization  Amount":  With respect
to each Distribution Date and Group II,  that portion, if any, of the General
Excess Available Amount for Group II that would remain after giving effect on
such Distribution  Date to  the distributions from  Group II  Available Funds
specified in subclauses (i) through (viii) of Section 4.04(b)(II)(C).

          "Group II Certificate":  Any of the Class A-8, Class M-1A, Class M-
2A and Class B-1A Certificates.

          "Group II Closing Date Deposit":   With respect to the Distribution
Date in April 1997 and the Group II Certificates, $165,115.62.

          "Group  II  Interest  Remittance  Amount":   With  respect  to  the
Servicer Remittance Date  in April 1997,  $190,034.11 (which amount  includes
the Group II Closing Date Deposit relating to the related Distribution Date).
With  respect to  each Servicer  Remittance Date  thereafter, an  amount with
respect to interest equal to (i) the product of (a) the aggregate of the Loan
Balances of the Group II Mortgage Loans as of the opening of  business on the
first day of  the calendar month preceding  the calendar month in  which such
Servicer Remittance Date occurs and (b) one-twelfth of the difference between
(1) the  weighted average  of the  Mortgage Rates  of such Group  II Mortgage
Loans  (or, if  applicable, such  lower rates  as may  be  in effect  for the
Group II Mortgage Loans pursuant  to application of the Civil Relief  Act) as
of the opening  of business on the first day of  the calendar month preceding
the calendar month in which such Servicer Remittance Date occurs and  (2) the
Servicing Fee Rate, minus (ii) the amount, if any, by which (a) the aggregate
of the Prepayment Interest Shortfalls resulting from Principal Prepayments on
Group II Mortgage Loans  during the Due Period beginning on  the first day of
the  calendar month  preceding  the  calendar month  in  which such  Servicer
Remittance Date occurs exceeds (b) the sum of (1) the aggregate Servicing Fee
received by the Servicer with respect to the Group II Mortgage Loans for such
Due Period and (2)  the amount, if any, by which  (x) the aggregate Servicing
Fee received by the  Servicer with respect to the Group  I Mortgage Loans for
such  Due  Period  exceeds  (y) the  aggregate  of  the  Prepayment  Interest
Shortfalls resulting from Principal Prepayments on the Group I Mortgage Loans
during the 
Due Period beginning  on the first  day of the  calendar month preceding  the
calendar month in which such Servicer Remittance Date occurs.

          "Group II Mortgage  Loans":  Each  mortgage loan sold,  transferred
and assigned to  the Trust pursuant to Section  2.02 or Section 2.06  as from
time to time is held as a part of the Trust, the Mortgage Loans so held being
identified  in  the Mortgage  Loan  Schedule  for  Group II  Mortgage  Loans,
notwithstanding  foreclosure or  other acquisition  of title  of the  related
Mortgaged Property.

          "Group  II Pass-Through  Margin":   With respect  to the  Class A-8
Certificates, on each Distribution  Date on or before  the Call Option  Date,
0.23% (23 basis  points) per annum, and  on each Distribution Date  after the
Call Option Date,  0.46% (46 basis points)  per annum.   With respect to  the
Class  M-1A Certificates,  on each Distribution  Date on  or before  the Call
Option Date, 0.40% (40 basis points) per annum, and on each Distribution Date
after the Call Option Date, 0.60% (60  basis points) per annum.  With respect
to the Class  M-2A Certificates, on each  Distribution Date on or  before the
Call Option Date, 0.60% (60 basis points) per annum, and on each Distribution
Date  after the Call  Option Date, 0.90%  (90 basis points) per  annum.  With
respect  to the  Class B-1A  Certificates,  on each  Distribution Date  on or
before the Call Option  Date, 0.95% (95 basis points) per  annum, and on each
Distribution Date after the Call Option Date, 1.425% (142.5 basis points) per
annum.

          "Group  II Required Cross-Collateralization  Amount":  With respect
to each Distribution Date and  Group II, the amount, if any, by which (i) the
sum of the amounts distributable pursuant to subclauses (i) through (viii) of
Section 4.04(b)(II)(C) exceeds (ii) the  General Excess Available Amount  for
Group II for such Distribution Date.

          "Group  Principal   Balance":    With   respect  to  any   date  of
determination  and each  Group, the  aggregate of  the Loan  Balances  of the
Mortgage Loans of such  Group as of the end of the  immediately preceding Due
Period;  provided,  however,   that  the  Group  Principal  Balance   on  the
Distribution Date on which the Termination Price is to be paid will be deemed
to have been equal to zero as of the last day of the related Due Period.

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

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

          "Initial  Adjustment Date":  As to each Group II Mortgage Loan, the
first Adjustment Date following the origination of such Mortgage Loan.

          "Initial Cut-Off Date":  The close of business on March 14, 1997.

          "Initial  Certificate  Principal  Balance":   With  respect  to any
Regular  Certificate, the  amount designated  "Initial Certificate  Principal
Balance" on the face thereof.

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

          "Initial Mortgage Rate":   As to each  Group II Mortgage  Loan, the
Mortgage Rate in effect prior to the Initial Adjustment Date.

          "Interest  Determination  Date":   With  respect  to  the  Group II
Certificates and  each Accrual Period  after the initial Accrual  Period, the
second LIBOR Business Day preceding the commencement of such Accrual Period.

          "Interest Distributable  Amount":   With respect to  each Class  of
Regular  Certificates and  each Distribution  Date,  the sum  of the  Monthly
Interest  Distributable Amount and  the Unpaid Interest  Shortfall Amount for
such Class for such Distribution Date.

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

          "LIBOR  Business Day":   Any  day  on which  banks in  the  City of
London,  England  and   New  York  City,  U.S.A.  are   open  and  conducting
transactions in foreign currency and exchange.

          "LIBOR Mortgage Loan":   Any Group II Mortgage  Loan, including the
2/28  LIBOR Mortgage  Loans, whose  Mortgage Rate  is subject  to semi-annual
adjustment on the Adjustment Dates specified in the related Mortgage Note and
whose Mortgage Index is Six-Month LIBOR.

          "Lien":  As defined in Section 2.07(b).

          "Lifetime Cap":  With respect to  each Group II Mortgage Loan,  the
percentage set forth  in the related Mortgage Note to be added to the initial
Mortgage  Rate  thereof to  determine such  Mortgage Loan's  Maximum Mortgage
Rate.

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

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

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

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

          "Loss  Reimbursement Deficiency":  With respect to any Distribution
Date and any Class of the  Class M-1, Class M-2 or Class B  Certificates of a
Group, the amount of Allocable Loss Amounts for the related Group  applied to
the reduction  of the Class Certificate  Principal Balance of  such Class and
not reimbursed  pursuant to  Section 4.04(b) hereof  as of  such Distribution
Date.

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

          "Majority Class  R  Certificateholders":   The Holders  of Class  R
Certificates evidencing  at least a  51% Percentage Interest  in the  Class R
Certificates.

          "Maximum  Group I  Collateral Amount":   The  sum of  (i)  the Loan
Balances of all Group I Initial Mortgage Loans as of the Initial Cut-Off Date
and (ii) the  Loan  Balances of  all  Subsequent  Mortgage Loans  as  of  the
applicable Cut-Off Dates.

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

          "Maximum Mortgage  Rate":  With  respect to each Group  II Mortgage
Loan, the maximum rate of interest permitted pursuant to the related Mortgage
Note.

          "Mezzanine  Certificate":   A Class  M-1 Certificate  or  Class M-2
Certificate, as the case may be.

          "Minimum Mortgage  Rate":  With  respect to each Group  II Mortgage
Loan, the minimum rate of interest set forth in the related Mortgage Note.

          "Monthly  Interest Distributable  Amount":   With  respect to  each
Class  of Regular  Certificates and  each  Distribution Date,  the amount  of
interest   accrued  during  the   related  Accrual  Period   at  the  related
Pass-Through Rate on  the Class Certificate Principal Balances  of such Class
immediately prior  to such Distribution  Date (or, in  the case of  the first
Distribution Date, on the Closing Date). 

          "Monthly  Payment":    With  respect  to  any  Mortgage  Loan,  the
scheduled monthly  payment of  principal and interest  on such  Mortgage Loan
which  is payable by a Mortgagor from time to time under the related Mortgage
Note,  determined after  giving  effect to  any reduction  in  the amount  of
interest  collectible  from  the  related   Mortgagor  as  a  result  of  the
application of the Civil Relief Act.

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

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

          "Mortgage Index":  Six-Month LIBOR.

          "Mortgage Loan":  Each mortgage loan sold, transferred and assigned
to the Trust pursuant to  Section 2.02, Section 2.06 and Section 2.13 as from
time to time is held as a part of the Trust, the Mortgage Loans so held being
identified  in the Mortgage Loan Schedule.  Any mortgage loan which, although
intended by the  parties hereto to have been, and which purportedly was, sold
to the Trust by  the Depositor (as indicated by Exhibit D),  that in fact was
not transferred and  assigned to the Trust  for any reason whatsoever,  shall
nevertheless  be  considered a  "Mortgage  Loan"  for  all purposes  of  this
Agreement.  As  applicable, "Mortgage Loan" shall  be deemed to refer  to the
related  REO  Property.   The  term  "Mortgage  Loan" includes  both  Initial
Mortgage Loans and Subsequent Mortgage Loans.

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

          (i)     the loan number;

          (ii)    the Mortgagor's name;

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

          (iv)    the type of Mortgaged Property;

          (v)     the Mortgage Rate;

          (vi)    the occupancy status;

          (vii)   the original term;

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

          (ix)    the original principal balance;

          (x)     the paid through date;

          (xi)    the amount of the Monthly Payment;

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

          (xiii)  the Loan-to-Value Ratio;

          (xiv)   the stated maturity date;

          (xv)    the Due Date;

          (xvi)   the Value, if available;

          (xvii)  the lien priority of the Mortgage Loan;

          (xviii) the Net Mortgage Rate;

          (xix)   the origination date;

          (xx)    Cityscape loan grade;

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

          (xxii)  an indication as to the related Group; 

          (xxiii) with respect to each Group  II Mortgage Loan, the Initial
     Mortgage Rate;

          (xxiv)  with  respect to  each Group  II Mortgage Loan,  the next
     Adjustment Date after the Cut-Off Date;

          (xxv)   with respect to each Group II Mortgage Loan,  the Maximum
     Mortgage Rate; 

          (xxvi)  with  respect to each Group II Mortgage Loan, the Minimum
     Mortgage Rate; and

          (xxvii) with  respect to each  Group II Mortgage  Loan, the Gross
     Margin.

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

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

          "Mortgage Rate":  With respect to  each Mortgage Loan, the fixed or
adjustable  annual rate,  as applicable,  at which  interest accrues  on such
Mortgage Loan (subject to any reduction in such rate resulting from  an order
issued by a  court of appropriate jurisdiction in  an insolvency proceeding),
as provided in the related Mortgage Note  and as shown or described as of the
Cut-Off Date on the Mortgage Loan Schedule.

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

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

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

          "Net  Recovery  Proceeds":    The  amount  of  any  gross  Property
Insurance  Proceeds  or Liquidation  Proceeds  received with  respect  to any
Mortgage Loan or REO Property minus the sum of (i) all unreimbursed Servicing
Advances,  if any,  with  respect  to such  Mortgage  Loan, (ii) all  accrued
interest on such Mortgage  Loan at the applicable Net Mortgage  Rate from the
Due  Date as to which interest was last paid by the related Mortgagor through
the Due Date in the calendar month  preceding the month in which Net Recovery
Proceeds  are required  to be  distributed on  such Mortgage  Loan, (iii) all
accrued and  unpaid Servicing  Fees, if  any,  and (iv) without  duplication,
liquidation expenses.

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

          "Nonrecoverable  Delinquency  Advance":   Any  Delinquency  Advance
(x) previously  made and  not previously  reimbursed to  the Servicer  or (y)
proposed to be made in  respect of a Mortgage Loan  or REO Property that  the
Servicer  determines will  not, or,  in  the case  of a  proposed Delinquency
Advance, would not,  be recovered from  Late Collections, Property  Insurance
Proceeds or Liquidation  Proceeds on such Mortgage Loan or REO Property.  The
determination by the  Servicer that it has made  a Nonrecoverable Delinquency
Advance or that any proposed Delinquency Advance, if made, would 
constitute a  Nonrecoverable  Delinquency Advance  shall  be evidenced  by  a
certification of a Servicing Officer delivered by the Servicer to the Trustee
no later than  the Business Day following such determination and, in turn, by
the Trustee to Cityscape, the Depositor and the Rating Agencies no later than
the Business Day following the Trustee's receipt thereof.

          "Nonrecoverable  Servicing  Advance":   Any  Servicing  Advance (x)
previously made and not previously reimbursed to the Servicer or (y) proposed
to be made  in respect of a  Mortgage Loan or REO Property  that the Servicer
determines will  not, or, in the case of  a proposed Servicing Advance, would
not,  be  recovered from  Late  Collections, Property  Insurance  Proceeds or
Liquidation  Proceeds   on  such  Mortgage   Loan  or  REO  Property.     The
determination by  the Servicer  that it has  made a  Nonrecoverable Servicing
Advance or that  any proposed Servicing Advance, if made,  would constitute a
Nonrecoverable Servicing Advance  shall be evidenced by a  certification of a
Servicing Officer delivered by the Servicer to the Trustee no later  than the
Business  Day following such  determination and, in  turn, by the  Trustee to
Cityscape, the Depositor and the  Rating Agencies no later than  the Business
Day following the Trustee's receipt thereof.

          "Notice":  As defined in Section 4.02.

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

          "One-Month LIBOR":  With respect  to each Accrual Period other than
the initial Accrual Period, the rate determined by the Trustee on the related
Interest Determination  Date  on  the  basis  of the  offered  rates  of  the
Reference Banks  for one-month United  States dollar deposits, as  such rates
appear on the  Telerate Screen 3750, as of  11:00 a.m. (London time)  on such
Interest  Determination Date.   The  One-Month  LIBOR value  for the  initial
Accrual  Period shall be 5.6875%  per annum.   On each Interest Determination
Date, One-Month LIBOR for the related  Accrual Period will be established  by
the Trustee as follows:

           (i) If  on such Interest Determination  Date two or more Reference
               Banks provide such offered quotations, One-Month LIBOR for the
               related  Accrual Period shall  be the arithmetic  mean of such
               offered  quotations  (rounded  upwards  if  necessary  to  the
               nearest whole multiple of 1/16%); and

          (ii) If   on  such  Interest  Determination  Date  fewer  than  two
               Reference  Banks provide  such  offered quotations,  One-Month
               LIBOR for  the related Accrual  Period shall be the  higher of
               (i) One-Month  LIBOR as  determined on  the previous  Interest
               Determination Date and (ii) the Reserve Interest Rate.

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

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

          "Original  Class Certificate Principal  Balance":  With  respect to
any  Class  of Regular  Certificates,  the  corresponding amounts  set  forth
opposite such Class below:

               Class A-1:     $27,200,000
               Class A-2:     $24,200,000
               Class A-3:     $30,950,000
               Class A-4:     $18,350,000
               Class A-5:     $19,550,000
               Class A-6:     $11,550,000
               Class A-7:     $11,750,000
               Class A-8:     $25,469,000
               Class M-1F:    $7,425,000
               Class M-2F:    $8,250,000
               Class M-1A:    $3,010,000
               Class M-2A:    $1,872,000
               Class B-1F:    $5,775,000
               Class B-1A:    $2,196,812

          "Original Pre-Funding Amount":  $41,275,721.34.

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

          "Overcollateralization Deficiency  Amount":   With  respect to  any
Distribution  Date  and  each  Group,  the  amount,  if  any,  by  which  the
Overcollateralization  Target Amount  for  such  Group  exceeds  the  related
Overcollateralized Amount on such Distribution Date (such Overcollateralized 
Amount to be calculated after giving effect to  all prior distributions on  
all Classes of  Certificates on such Distribution Date pursuant to paragraphs 
(A),  (B) and (C)  of Section 4.04(b)(I),  in the  case of Group  I, or  
paragraphs (A) and  (B) of Section 4.04(b)(II), in the case of Group II).

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

          "Overcollateralized Amount":  With respect to any Distribution Date
and each Group, the amount, if any, by which  (A) the related Group Principal
Balance on  the last day of the immediately  preceding Due Period exceeds (B)
the  aggregate of  the Class  Certificate Principal  Balances of  the Regular
Certificates  of such Group as of such  Distribution Date after giving effect
to all  distributions to be  made on  such Certificates on  such Distribution
Date.

          "Pass-Through Rate":     Class A-1: 7.13% per annum
                         Class A-2: 6.95% per annum
                         Class A-3: 7.02% per annum
                         Class A-4: 7.16% per annum
                         Class A-5: 7.48% per annum
                         Class A-6: 7.91% per annum
                         Class A-7: 7.41% per annum
                         Class A-8:      *
                         Class M-1F: 7.73% per annum
                         Class M-2F: 7.95% per annum
                         Class M-1A:     *
                         Class M-2A:     *
                         Class B-1F: 8.28% per annum
                         Class B-1A:     *
                 
- -----------------

/*/As to  the each Class of Group II  Certificates and any Distribution Date,
the per annum rate equal to the lesser of (i) the sum  of (a) One-Month LIBOR
on the related Interest Determination Date and (b) the related Group II Pass-
Through  Margin and (ii)  the related Available  Funds Cap.   For the initial
Distribution Date,  the Pass-Through  Rates  on the  Class A-8  Certificates,
Class M-1A  Certificates, Class M-2A Certificates and Class B-1A Certificates
are, respectively, 5.9175%, 6.0875%, 6.2875% and 6.6375% per annum.

          "Percentage Interest":  With respect to any Certificate (other than
a Class R Certificate), a fraction, expressed as a decimal, the  numerator of
which is  the  Initial  Certificate Principal  Balance  represented  by  such
Certificate and  the denominator of  which is the Original  Class Certificate
Principal  Balance  of  the  related  Class.    With  respect  to  a  Class R
Certificate,  the portion  of the  Class  evidenced thereby,  expressed as  a
percentage, as stated  on the face of such Certificate, provided that the sum
of all such percentages for the Class R Certificates in the  aggregate totals
100%.

          "Periodic Rate Cap":  In the case of a Group II  Mortgage Loan, the
provision  in the  related Group  II  Mortgage Note  that limits  permissible
increases and decreases  in the Mortgage Rate  on any Adjustment Date  to not
more than the percentage set forth in such Group II Mortgage Note.

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

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

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

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

      (iv)     commercial  paper (having original maturities of not more than
     180 days) rated "A-1+" by S&P, "D-1" by DCR and "F-1+" by Fitch;

       (v)     investments in money market funds rated  "AAAm" or "AAAm-G" by
     S&P and "AAA" by Fitch (if rated by Fitch);

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

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

          "Pool Delinquency Rate":   With respect to any  Due Period and each
Group,  the fraction,  expressed  as  a percentage,  whose  numerator is  the
aggregate of the Loan Balances  of all Mortgage Loans in such Group  that are
60 or  more days Delinquent, in foreclosure or  relating to REO Properties as
of the  close of  business on  the last  day of  such Due  Period, and  whose
denominator is the  aggregate of the Loan  Balances of all Mortgage  Loans in
such Group as of the close of business on the last day of such Due Period.

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

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

          "Pre-Funding Earnings":  With respect  to the May 1997 Distribution
Date, the actual investment earnings earned on amounts on deposit in the Pre-
Funding Account during  the period from March 31, 1997  through and including
April 30,  1997, and  with respect  to the  June 1997 Distribution  Date, the
actual investment earnings earned on amounts on deposit in the Pre-Funding  
Account  during  the  period  from  April 30, 1997  through  and including 
May 31, 1997 (in all cases as calculated by the Trustee pursuant to
Section 2.13(c) hereof).

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

          "Prepayment Assumption":  As defined in the Prospectus Supplement.

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

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

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

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

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

          "Prospectus  Supplement":  That certain Prospectus Supplement to be
dated  on or  about April 7,  1997  relating to  the public  offering  of the
Regular Certificates.

          "Purchase Price":  With respect to any Mortgage Loan required to be
purchased pursuant  to Section 2.06  or to be  purchased pursuant to  Section
3.15(c) and as confirmed by an Officers'  Certificate, an amount equal to the
sum, without duplication, of (i) 100%  of the Loan Balance as of the  date of
purchase, (ii) interest from the date interest was last paid by the Mortgagor
through the  day before  the Due  Date in  the calendar month  in which  such
purchase occurs,  at a per  annum rate equal  to the applicable  Net Mortgage
Rate  (or, if Cityscape is not the Servicer  at the time of such purchase, at
the  applicable Mortgage  Rate), (iii)  any  unreimbursed Servicing  Advances
allocable  to such Mortgage Loan and  (iv) in the event  the Mortgage Loan is
required  to  be purchased  pursuant  to  Section 2.06,  expenses  reasonably
incurred or to be  incurred by the Servicer or the Trustee  in respect of the
breach  or defect  giving  rise  to the  purchase  obligation, including  any
reasonable  expenses  arising   out  of  the  enforcement  of   the  purchase
obligation.

          "Qualified  Substitute Mortgage Loan":  A mortgage loan substituted
for a Deleted  Mortgage Loan pursuant  to the terms  of this Agreement  which
must,  on the  date of such  substitution, (i) have  an outstanding principal
balance (when  taken together  with any  other Qualified  Substitute Mortgage
Loan being  substituted for such  Deleted Mortgage Loan), after  deduction of
all scheduled payments  of principal due in the month of substitution, not in
excess of and not substantially less than the unpaid principal balance of the
Deleted Mortgage  Loan or Loans as  of the date of substitution,  (ii) have a
Mortgage Rate not less than (and not more than one percentage point in excess
of) the Mortgage  Rate of the Deleted  Mortgage Loan, (iii) have  a remaining
term to maturity not greater than (and not more than one year less than) that
of the  Deleted Mortgage Loan,  (iv) have a  Loan-to-Value Ratio equal  to or
lower than the  Loan-to-Value Ratio of the  Deleted Mortgage Loan as  of such
date, (v) satisfy the criteria set forth  from time to time in the definition
of "qualified replacement  mortgage" at Section 860G(a)(4) of  the Code, (vi)
have the same or a superior lien priority as the Deleted Mortgage Loan, (vii)
comply as of the date  of substitution with each representation and  warranty
set forth  in Section 2.07  hereof, (viii) have  the same or  better property
type  as the Deleted  Mortgage Loan, (ix)  have the same  or better occupancy
status, (x)  be of  the same  or of  a better  credit quality (determined  in
accordance with Cityscape's credit underwriting guidelines as attached hereto
as Exhibit M)  as the Mortgage Loan being replaced,  (xi) have a Second Loan-
to-Value Ratio equal to or greater than the Second Loan-to-Value Ratio of the
Deleted Mortgage Loan (if applicable), (xii) if the Deleted Mortgage Loan  is
a Group I  Mortgage Loan, have a  fixed Mortgage Rate, (xiii) if  the Deleted
Mortgage Loan is a Group II  Mortgage Loan, (a) have a Maximum  Mortgage Rate
no lower  than (and  not more  than two  percentage points  higher than)  the
Maximum Mortgage  Rate  of the  Deleted  Mortgage Loan,  and have  a  Minimum
Mortgage Rate no lower than (and not more than one percentage 
point higher than)  the Minimum Mortgage Rate  of the Deleted  Mortgage Loan,
(b) have the same Mortgage Index and Periodic Rate Cap as that of the Deleted
Mortgage Loan  and a  Gross Margin  that is  (x) not  less than  that of  the
Deleted Mortgage Loan and (y) if Group II Mortgage Loans having  an aggregate
outstanding principal balance equaling 1%  or more of the aggregate principal
balance of  the Group II  Mortgage Loans as of  the Cut-off Date  have become
Deleted Mortgage Loans, not more than two percentage points more than that of
the  Deleted  Mortgage Loan,  (c) have  Adjustment  Dates  that are  no  less
frequent than the Adjustment Dates of the Deleted  Mortgage Loan and (d) will
not  permit conversion  of the related  adjustable Mortgage  Rate to  a fixed
Mortgage Rate.  In the event that  one or more mortgage loans are proposed to
be substituted for one or more Deleted Mortgage Loans, the tests set forth in
clauses (i), (ii),  (iii), (iv), (xi)  and (xiii)(a)  above may be  met on  a
weighted average basis or other aggregate basis  (based on the mortgage loans
substituted in any  one Due Period) acceptable  to the Rating Agencies.   The
Rating Agencies  may waive any of the foregoing  tests provided that any such
substitution shall not adversely affect the Trust's status as a REMIC.

          "Rating Agency":  Each of S&P, DCR and Fitch.

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

          "Record Date":   With  respect to  the  initial Distribution  Date,
April 9,  1997.  With respect to each  subsequent Distribution Date, the last
Business  Day of  the month  immediately preceding  the month  in  which such
Distribution Date occurs.

          "Reference Banks":  Bankers Trust Company,  Barclay's Bank Plc, The
Bank of Tokyo and National Westminster Bank Plc; provided that if any of the
                                                 --------
foregoing banks  are not  suitable to  serve as  a Reference  Bank, then  any
leading banks selected  by the Trustee which  are engaged in transactions  in
United States deposits  in the international Eurocurrency market  (i) with an
established place of business in London, England, (ii) not controlling, under
the control of  or under common control  with the Depositor or  any affiliate
thereof, (iii) whose  quotations appear  on the Telerate  Screen 3750 on  the
relevant Interest Determination  Date and (iv) which have  been designated as
such by the Trustee.

          "Regular  Certificate":   As  to  each  Group,  any of  the  Senior
Certificates,  Class M-1  Certificates, Class  M-2 Certificates  and Class  B
Certificates of such Group.

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

          "Regular  Principal Distribution  Amount":   With  respect to  each
Group and any Distribution Date, an amount equal to the lesser of: 

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

          (B)  the sum of  (i) each scheduled payment of  principal collected
     on the Mortgage Loans  of such Group by the Servicer in  the related Due
     Period, (ii) all partial and full principal prepayments of such Mortgage
     Loans  applied  by  the  Servicer  during  such  Due  Period,  (iii) the
     principal  portion of all  Net Liquidation Proceeds,  Insurance Proceeds
     and Released Mortgaged Property Proceeds  received with respect to  such
     Group during such  Due Period, (iv) that portion of  the Purchase Price,
     received  during  such   Due  Period,  representing  principal   of  any
     repurchased Mortgage  Loan of such  Group; (v) the principal  portion of
     any Substitution Shortfall Amount with respect to such Group required to
     be deposited in the Collection  Account during such Due Period,  (vi) in
     the case of Group  I, on the Distribution Date immediately following the
     Due  Period in  which  the end  of the  Pre-Funding  Period occurs,  the
     Regular  Pre-Funding  Distribution Amount,  if  any,  and (vii)  on  the
     Distribution Date on  which the Trust  is to be  terminated pursuant  to
     Section  10.01  hereof,  that  portion  of  the  Termination  Price that
     represents principal and relates to such Group.

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

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

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

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

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

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

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

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

          "Reserve   Interest  Rate":     With   respect   to  any   Interest
Determination Date, the  rate per  annum that  the Trustee  determines to  be
either  (i) the arithmetic mean (rounded  upwards if necessary to the nearest
whole multiple of 1/16%) of the one-month United States dollar lending  rates
which New York City banks selected by the Trustee are quoting on the relevant
Interest Determination Date to the  principal London offices of leading banks
in the London  interbank market or  (ii) in  the event that  the Trustee  can
determine no such arithmetic mean,  the lowest one-month United States dollar
lending rate which New York City banks selected by the Trustee are quoting on
such Interest Determination Date to leading European banks.

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

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

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

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

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

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

          "Senior  Certificate":    With respect  to  Group  I, a  Class A-1,
Class A-2,  Class A-3,   Class A-4,   Class A-5,   Class A-6   or   Class A-7
Certificate.  With respect to Group II, a Class A-8 Certificate.

          "Senior Certificateholder":  Any Holder of a Senior Certificate.

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

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

          "Senior Principal Distribution Amount":  With respect to each Group
and  any  Distribution   Date,  the  lesser  of  the   (i) Regular  Principal
Distribution Amount  for such Group  for such Distribution Date  and (ii) the
amount, if any,  by which the Aggregate Senior  Certificate Principal Balance
for such Group  for such  Distribution Date (in  the case of  Group I,  after
giving effect  to distributions  made on such  Distribution Date  pursuant to
Section 4.04(b)(I)(B)) exceeds  the related Senior Optimal  Principal Balance
for such Distribution Date.

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

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

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

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

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

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

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

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

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

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

          "Simple Interest Loan":   A mortgage loan that  accrues interest in
accordance with the "simple interest" method.

          "Six-Month  LIBOR":  As to certain of  the Group II Mortgage Loans,
the index for  the adjustment of the  Mortgage Rate set forth as  such in the
related Mortgage Note,  such index being equal  to the average of  the London
interbank offered rates for six-month dollar deposits in the London market.

          "Small Mixed-Use/MultiFamily  Property": A Mortgaged  Property with
improvements generally consisting  of up to  four residential dwelling  units
and which may  include up to  three non-residential  units, provided that  at
least  50% of  the  units in  any such  improvement are  residential dwelling
units.

          "Startup Date":  March 31, 1997.

          "Stepdown  Date":     With  respect   to  each  Group,   the  first
Distribution Date occurring after March 2000 as to which all of the following
conditions have been satisfied:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          "Trigger Event":   With respect to each Group  and any Distribution
Date, the  occurrence of  the Pool Delinquency  Rate for  such Group  for the
related Due Period exceeding 50%  of the Senior Credit Enhancement Percentage
for such Group for such Distribution Date.

          "Trust":    Cityscape Home  Equity Loan  Trust, Series  1997-B, the
trust created hereunder. 

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

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

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

          "Trustee's Fee Rate":   With respect to any  Distribution Date, the
greater of (x) 0.01125%  per annum and  (y) a fraction,  expressed as a  per-
annum  percentage, whose  numerator is  $7,500 and  whose denominator  is the
aggregate  of the Loan  Balances of all  Mortgage Loans as  of the opening of
business on the first day of the related Due Period.

          "Underwriter":   Greenwich  Capital Markets,  Inc., as  underwriter
with respect to the Regular Certificates.

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

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

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

          "Unutilized  Funding Amount":   The Pre-Funding  Amount immediately
after the end of the Pre-Funding Period.

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

          "Voting Rights":   The portion of the  voting rights of all  of the
Certificates  which is  allocated to  any Certificate.   Except  as otherwise
expressly provided for  herein, on any date on which any Regular Certificates
are outstanding, all of the Voting Rights shall be allocated among Holders of
such  Certificates in proportion to such Certificates' respective Certificate
Principal  Balances  as  of date;  provided,  however,  that  any Certificate
registered in the name  of the Servicer, the Depositor or the  Trustee or any
of their  respective affiliates shall not  be included in  the calculation of
Voting Rights; when none of the Regular Certificates are outstanding, 100% of
the  Voting  Rights  shall  be  allocated   among  Holders  of  the  Class  R
Certificates in accordance with such Holders' respective Percentage Interests
in the Certificates of such Class.

          "Weighted Average Pass-Through Rate":  As to any Distribution Date,
the weighted  average of  the Pass-Through  Rates of  each Class  of Group  I
Certificates, weighted  on the  basis of  their respective  Class Certificate
Principal Balances on such Distribution Date.

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

          SECTION 1.02.  Accounting.

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

                                  ARTICLE II

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

          SECTION 2.01.  Establishment of the Trust.

          The  Depositor does  hereby  establish,  pursuant  to  the  further
provisions of  this Agreement  and the  laws  of the  State of  New York,  an
express trust to be  known, for convenience,  as "Cityscape Home Equity  Loan
Trust, Series 1997-B" and does hereby appoint First Bank National Association
as Trustee in accordance with the provisions of this Agreement.

          SECTION 2.02.  Purchase and Sale of Mortgage Loans.

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

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

          SECTION 2.03.  Grant of Security Interest.

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

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

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

          SECTION 2.04.  Document Delivery Requirements.

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

          (i)  the  original  Mortgage Note,  endorsed  in  blank or  in  the
     following form: "Pay to the order of First Bank National Association, as
     Trustee under the Pooling and Servicing Agreement, dated as of March 14,
     1997,  Cityscape  Home   Equity  Loan  Trust,  Series   1997-B,  without
     recourse",  with  all  prior  and  intervening  endorsements  showing  a
     complete chain of  endorsement from origination of the  Mortgage Loan to
     Cityscape;

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

          (iii)     the  original  executed   Assignment  of  the   Mortgage,
     acceptable   for  recording  except   with  respect  to   any  currently
     unavailable  recording information,  from Cityscape  to  the Trustee  in
     blank or in the  following form:   "First Bank National Association,  as
     Trustee under the Pooling and Servicing Agreement, dated as of March 14,
     1997, Cityscape Home Equity Loan Trust, Series 1997-B";

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

          (v)  the original,  or  a  copy  certified  by  Cityscape  (or,  if
     Cityscape did not  originate such Mortgage Loan, the originator thereof)
     to  be a  true and complete  copy of  the original, of  each assumption,
     modification, written assurance or substitution agreement, if any; and

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

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

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

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

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

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

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

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

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

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

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

          SECTION 2.05.  Acceptance by Trustee.

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

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

          After  the delivery of  the final certification,  the Trustee shall
provide to the Servicer, Cityscape and the Depositor, no less frequently than
quarterly,  updated certifications,  a form  of which  is attached  hereto as
Exhibit F-3,  indicating  the  then  current  status of  exceptions until all  
such exceptions have been eliminated.

          If  in the process  of reviewing the  Mortgage Files  and making or
preparing the  certifications  referred  to  above,  the  Trustee  finds  any
document or documents constituting a part of a Mortgage File to be missing or
defective in any  material respect, or at  the end of any  360-day period (or
any later  period approved as  provided in  Section 2.04(b), notice  of which
approval has been  provided to the  Trustee in writing  (if such approval  is
made  by  a  Rating  Agency))   referenced  above  finds  that  all  recorded
Assignments and all  original Mortgages or certified copies  thereof have not
been  delivered to  it, the Trustee  shall promptly so  notify Cityscape, the
Depositor, the  Rating Agencies  and the  Servicer.   In performing any  such
review, the  Trustee may conclusively rely  on Cityscape as to  the purported
genuineness of any such document and any signature thereon.  It is understood
that the scope of the Trustee's review of the items delivered to the  Trustee
pursuant to  this Section 2.05,  unless otherwise expressly stated,  shall be
limited solely to confirming that the  documents listed in this Section  2.05
have been executed and received, relate to the Mortgage Loans in the Mortgage
Loan Schedule  and conform as to the loan  number and address and description
thereof in the  Mortgage Loan Schedule.   In addition, upon the  discovery by
Cityscape, the Depositor, the Servicer, the Rating Agencies or the Trustee of
a  breach of  any of  the representations  and  warranties made  by Cityscape
pursuant to  Sections 2.07  and 2.08  hereof (and  any of  the conditions  in
Section 2.13 with respect to the Subsequent Mortgage Loans) in respect of any
Mortgage Loan which  materially adversely affects the value  of such Mortgage
Loan or the  interests of the  Certificateholders in such Mortgage  Loan, the
Person  discovering such breach shall give prompt written notice to the other
Persons set forth in this sentence.

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

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

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

          (a)  Upon   discovery  or  receipt  of  notice  of  any  materially
defective  document  in,  or  that  a required  document  is  missing  (after
expiration of  the applicable time  period set forth in  Section 2.04 hereof)
from,  a Mortgage  File, the  Trustee  shall promptly  notify Cityscape,  the
Depositor Rating Agencies and the Servicer of such defect or missing document
and request that Cityscape  deliver such missing document or cure such defect
within 90 days  from the date Cityscape was notified of such missing document
or defect, and  if Cityscape does not  deliver such missing document  or cure
such  defect in  all material  respects during  such period,  Cityscape shall
repurchase the  related Mortgage Loan  from the Trust  at the Purchase  Price
promptly  but no  later than  10 days  after  the end  of such  period.   The
Purchase Price  for the repurchased Mortgage  Loan shall be deposited  in the
Collection Account by  Cityscape, and  the Trustee,  upon (i)  receipt of  an
Officers' Certificate of  the Servicer as to  the making of such  deposit and
(ii) confirmation that such deposit has been  made, shall release or cause to
be released  to Cityscape  the related  Mortgage File and  shall execute  and
deliver  such instruments  of  transfer  or assignment  as  are furnished  by
Cityscape, in each case without recourse, as shall be reasonably necessary to
vest in Cityscape any Mortgage Loan released pursuant hereto, and the Trustee
shall have  no further  responsibility  or liability  (except as  to its  own
negligence  or willful misconduct) with regard to such Mortgage File and such
Mortgage Loan.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     (j)  (Reserved.)

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

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

     (m)  As of the  Cut-Off Date, no more than 4.60% of the Initial Mortgage
Loans in Group I or and no more than 3.65% of the Mortgage Loans in Group II,
each measured by Cut-Off Date Loan Balances, were 30 days or more Delinquent,
and none of the Mortgage Loans were 60 days or more Delinquent;

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

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

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

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

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

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

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

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

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

     (w)  The Mortgage Loan is a closed-end First Mortgage Loan or closed-end
Second Mortgage  Loan having an  original term of not  more than 30  years to
maturity.  Except  with respect to any  Balloon Mortgage Loan,  each Mortgage
Loan is payable in equal monthly installments of principal and interest which
would be sufficient, in the absence of  late payments, to fully amortize such
loan  within  the  term  thereof,  beginning  no  later  than 60  days  after
disbursement of  the proceeds of the Mortgage Loan  and, if the Mortgage Loan
is  a Group I Mortgage Loan, bears a  fixed interest rate for the term of the
Mortgage Loan.  As of the  Cut-Off Date, approximately 56.51% of the  Initial
Mortgage Loans in Group I (measured by Group I Cut-Off Date Loan Balance) are
Balloon Mortgage Loans  each of which generally  has an original term  of not
less than fifteen  (15) years and  which provides for level  monthly payments
generally based  on a  thirty (30)  year  amortization schedule  and a  final
Monthly  Payment substantially greater  than the preceding  Monthly Payments;
none of the Mortgage Loans in Group II are Balloon Mortgage Loans;

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

     (y)  With respect to approximately 87.36% of the Initial  Mortgage Loans
in Group I  and approximately 91.46% of the Mortgage  Loans in Group II, each
measured by Cut-Off Date  Loan Balances, at the time that  each such Mortgage
Loan was  originated the  related Mortgagor  represented that  such Mortgagor
would occupy  the  related Mortgaged  Property  as such  Mortgagor's  primary
residence, and Cityscape has no reason to believe that such representation of
the Mortgagor is  no longer true.   No Mortgage Loan is a  construction loan.
Each Mortgaged Property is lawfully occupied under applicable law;

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

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

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

     (cc) The Mortgaged  Property is located  in the state identified  in the
Mortgage Loan Schedule and  consists of at least one parcel  of real property
with a one family residence erected thereon,  a two- to four-family dwelling,
a Small  Mixed-Use/Multi Family Property  or an individual  condominium unit;
provided, however, that no residence or dwelling is a co-operative unit or
- --------  -------
a mobile home, but which may be a pre-fabricated or manufactured unit affixed
to a  permanent foundation.   As  of the  Cut-Off Date  with  respect to  the
aggregate Loan Balance of all Initial Mortgage Loans in Group I, (i) not more
than  16.44% are  secured by real  property improved  by two-  to four-family
dwellings; (ii) not more than 2.76% are  secured by real property improved by
individual condominium or townhouse units; (iii) at least 79.25% are 
secured by real property with  a detached or attached single-family residence
erected thereon; (iv)  not more than 2.94% are subject to  a ground lease and
the remainder of the Group I Mortgaged Properties are fee simple estates; (v)
not more than 0.50% are subject to  a leasehold mortgage; (vi) not more  than
9.94% are  Second Mortgage Loans;  (vii) not more  than 1.54% are  secured by
small mixed-use Mortgaged Properties; (viii) none are  secured by multifamily
Mortgaged Properties; (ix) not more than 15.81% have  been originated under a
non-income verification program; and  (x) each Group I Mortgage Loan  secured
by a Small Mixed-Use/Multifamily  Property is a first lien  on such Mortgaged
Property; and with  respect to each Group I  Mortgaged Property subject  to a
ground  lease: (i)  the current  ground lessor  has been  identified and  all
ground rents which have previously become due and owing have been  paid, (ii)
the ground  lease term extends,  or is automatically renewable,  for at least
five years beyond the maturity date  of the related Mortgage Loan, (iii)  the
ground lease  has been  duly executed and  recorded, (iv)  the amount  of the
ground rent and any increases therein are clearly identified in the lease and
are for  predetermined amounts  at predetermined times,  (v) the  ground rent
payment  is included in  the borrower's monthly  payment as  an expense item,
(vi) the Trust has  the right to cure defaults on the  ground lease and (vii)
the  terms and  conditions  of the  leasehold  do not  prevent  the free  and
absolute marketability  of such Mortgaged Property.    As of the Cut-Off Date
with respect to the aggregate Loan Balance of all Mortgage Loans in Group II,
(i) not more  than 22.70% are  secured by real  property improved by  two- to
four-family dwellings; (ii) not more than 2.43% are secured  by real property
improved by individual  condominium units; (iii) at least  74.87% are secured
by real property with a  detached or attached single-family residence erected
thereon; (iv) not  more than  1.35% are  subject to  a ground  lease and  the
remainder of the Group II Mortgaged Properties are fee simple estates; (v) no
Group II  Mortgage Loan is subject to a  leasehold mortgage; (vi) none of the
Group II Mortgage Loans are Second Mortgage Loans; (vii) none of the Group II
Mortgage Loans are secured by  Small Mixed-Use or Multifamily Properties; and
(viii)  not  more  than  14.30%  have  been  originated  under  a  non-income
verification  program; and with  respect to each  Group II Mortgaged Property
subject to a ground lease: (i) the  current ground lessor has been identified
and all  ground rents which  have previously become  due and owing  have been
paid, (ii) the ground lease term extends, or is automatically renewable,  for
at least five  years beyond the maturity  date of the related  Mortgage Loan,
(iii) the ground lease has been  duly executed and recorded, (iv) the  amount
of the ground  rent and any increases  therein are clearly identified  in the
lease  and are  for predetermined  amounts  at predetermined  times, (v)  the
ground rent  payment is  included  in the  borrower's monthly  payment as  an
expense item,  (vi) the Trust  has the right  to cure defaults  on the ground
lease and (vii) the terms  and conditions of the leasehold do not prevent the
free and absolute marketability of such Mortgaged Property;

     (dd) The  Loan-to-Value Ratio  as of  the  date of  origination of  each
Group I Initial Mortgage  Loan and each Group  II Mortgage Loan was  not more
than  96.27% and  93.83%, respectively;  the  weighted average  Loan-to-Value
Ratios of the Group I Initial Mortgage  Loans and the Group II Mortgage Loans
are approximately 73.25% and 77.35%, respectively;

     (ee) (Reserved.)

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

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

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

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

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

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

     (ll) No  more than 0.86%  and 2.17%  for each of  Group I and  Group II,
respectively, of the aggregate Loan Balance  of all the Mortgage Loans as  of
the  Cut-Off Date  are secured  by  Mortgaged Properties  located within  any
single zip code area;

     (mm) The weighted average Mortgage  Rate of all the Mortgage Loans as of
the Cut-Off Date  is approximately 11.90% and 10.39% for each  of Group I and
Group II,  respectively,  and no  Mortgage  Rate for  any Mortgage  Loan  was
greater than 18.00% and 14.50% for each of Group I and Group II, respectively, 
or less than 7.99% and 7.99% for each of Group I and Group II, respectively;

     (nn) With respect to each Second Mortgage Loan:

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

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

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

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

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

     (qq) Each Initial Mortgage  Loan conforms and all Initial Mortgage Loans
in the aggregate conform, and each Subsequent Mortgage  Loan will conform and
all  Subsequent  Mortgage  Loans  in  the  aggregate  will  conform,  to  the
descriptions thereof to be set forth in the Prospectus Supplement (subject to
the variances specified therein);

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

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

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

     (uu) No more  than 6.49% and  7.18% for  each of Group  I and  Group II,
respectively,  of  the aggregate  Loan  Balance  of  all the  Mortgage  Loans
measured by Cut-Off  Date Loan Balances relates to  Mortgage Loans originated
or purchased under Cityscape's limited documentation program;

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

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

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

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

     (zz) With respect to each Mortgage  Loan secured by a Mortgaged Property
which  is a Small Mixed-Use/Multifamily Property, (i) such Mortgaged Property
is  in  compliance   with  all  environmental  laws,   statutes,  ordinances,
regulation,  orders,  rules,  decrees and  similar  requirements  of federal,
state, municipal  and any  other governmental  authorities relating  thereto,
(ii) no  hazardous material  or oil  was or  is incorporated  in, stored  on,
transported to  or from, or disposed of on or from (except if the same was or
is  in  compliance  with  all laws,  ordinances,  and  regulations pertaining
thereto), the Mortgaged Property, (iii) neither Cityscape nor, to the best of
its knowledge,  any Mortgagor  has received  notification  from any  federal,
state or  other governmental authority of any potential, known, or threat of,
release  of  hazardous material  on or  from  the Mortgaged  Property  or any
potential or known liability that has resulted  in or may result in a lien on
the Mortgaged Property, (iv) the Mortgaged Property is a separate tax parcel,
separate and apart  from any  other property  owned by the  Mortgagor or  any
other Person;  (v) the  liability and rent  coverage insurance  is consistent
with Accepted Servicing Procedures and (vi) except for no more than  5.00% of
such Mortgage Loans),  the security documentation  includes an assignment  of
leases and rents.   For purposes of  this representation, the term  hazardous
material (a) shall have  the meaning  defined  under any  applicable federal,  
state, municipal, or other  jurisdictions, laws, rules or regulations and (b) 
shall include asbestos;

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

     (bbb)     With  respect  to each  Mortgaged Property  subject to  a land
trust  (a  "Land  Trust  Mortgage"),  (i) a  trustee,  duly  qualified  under
applicable law to  serve as such, has been  properly designated and currently
so serves and is named as  such in the land trust agreement and  such trustee
is named  in the Land Trust Mortgage as Mortgagor; (ii) all fees and expenses
of the land trustee which have previously become due and owing have been paid
and no fees or expenses are or  will become payable by the Certificateholders
or the Trust to  the land trustee under  the land trust agreement; (iii)  the
beneficiary is  solely obligated  to pay any  fees and  expenses of  the land
trustee and the  priority of the lien of  the Land Trust Mortgage  is not and
will not be primed by the land  trustee; (iv) the beneficiary is obligated to
make  payments under  the  related  promissory note  and  will have  personal
liability  for  deficiency  judgments;  (v)  the  Land  Trust  Mortgages  and
assignments of beneficial interest relating to such land trusts were made  in
compliance with their respective land trust agreements,  were validly entered
into by their  respective land  trustee or  beneficiary and did  not, do  not
currently,  and will  not  in  the future,  violate  any  provision of  their
respective land  trust agreement,  nor any agreement  between or  amongst the
beneficiaries of any  one land trust;  (vi) the assignment of  the beneficial
interest relating to such Land Trust  Mortgage was accepted by, and noted  in
the records of  the respective land trust trustee,  subsequent assignments of
such  beneficial interest in  whole or in  part have not been  made, and such
subsequent assignments  of such beneficial  interest or any part  thereof are
not  permitted  pursuant  to  a  written  agreement  between  the  respective
beneficiary and the Mortgagee, until the expiration of the promissory note in
each  respective land  trust; (vii) the  Land Trust Mortgages  are either the
first or  second liens  on the Mortgaged  Properties; no  liens are  in place
against the  beneficial interests,  or any  part thereof,  of any  Land Trust
Mortgage or  collateral assignment of  beneficial interest,  which liens  are
superior (except for  First Liens with  respect to Second Mortgage  Loans) to
the  interest held  by Cityscape,  and the beneficial  interest, or  any part
thereof, of any Land Trust Mortgage;  (viii) the terms and conditions of  the
land trust  agreement do not prevent  the free and absolute  marketability of
the Mortgaged Property; and (ix) each Land  Trust Mortgage contains, and will
contain,  a  "due-on-sale"  provision  permitting  the  Mortgagee  under  the
Mortgage  Note and  Land Trust  Mortgage to  foreclose or  otherwise exercise
remedies thereunder upon a transfer of the beneficial interest in the related
Mortgaged Property;

     (ccc)     Approximately  80.11% of the Group II Mortgage Loans are LIBOR
Mortgage Loans;  approximately 19.89%  of the LIBOR  Mortgage Loans  are 2/28
LIBOR  Mortgage Loans.  With respect  to each Group II  Mortgage Loan on each
Adjustment Date, the  Mortgage Rate  will be  adjusted to  equal the  related
Mortgage Index plus the related Gross Margin, rounded to  the nearest 0.125%,
subject to the applicable Periodic Rate Cap, applicable Maximum Mortgage Rate
and applicable Minimum Mortgage Rate.  With respect to each Group II Mortgage
Loan,  all of the  adjustments to  the Mortgage  Rate, to  the amount  of the
Monthly Payment  and to the  principal balance  have been made  in accordance
with the terms of the related Mortgage Note and applicable law;  the Mortgage
Notes  for the  Group II Mortgage  Loans provide  that in no  event shall the
Mortgage Rate  of any  Group II  Mortgage Loan  increase or  decrease on  any
Adjustment Date by more than (i) 1.0% per annum with respect to 83.75% of the
LIBOR Mortgage Loans  or (ii) 1.5% per  annum with respect  to 16.25% of  the
LIBOR  Mortgage Loans; no more  than 1.00% of the  Group I Mortgage Loans are
Simple  Interest Loans;  none  of the  Group  II  Mortgage Loans  are  Simple
Interest Loans; Group II Mortgage Loans representing approximately 76.63% and
23.37% of the Group II Cut-Off Date  Loan Balance have Lifetime Caps of 6.00%
and 7.00%, respectively, per annum;

     (ddd)     Each Group II Mortgage Loan has  an initial Adjustment Date no
later than March 1, 1999;

     (eee)     The Gross  Margins on the  Group II Mortgage Loans  range from
4.25% to 9.85%,  and the weighted  average of  such Gross Margins  as of  the
Cut-off Date was approximately 7.15%;

     (fff)     Each of  the Mortgage  Loans (other than  the Simple  Interest
Loans) provides for  the calculation of  interest on the  basis of a  360-day
year consisting of twelve  30-day months; each of  the Simple Interest  Loans
provides for the calculation of interest on the basis of the actual number of
days elapsed in a year consisting of 365 or 366 days, as applicable;

     (ggg)     No Mortgage Note relating to a Group II Mortgage Loan contains
a provision  permitting the Mortgagor  thereunder, at its option,  to convert
the  related Mortgage  Rate  from  an adjustable  interest  rate  to a  fixed
interest rate; and

     (hhh)     No Mortgage Note provides for negative amortization.

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

          SECTION 2.08.  Representations and Warranties of Cityscape.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (o)  As of the  date of the Prospectus  Supplement, the information
     under  the captions "SUMMARY  OF TERMS--The  Mortgage Loan  Groups," "--
     Underwriting Standards," "--Servicing," "RISK FACTORS--Yield, Prepayment
     and Maturity  Considerations--Prepayment Considerations and  Risks," "--
     Balloon  Mortgage Loans,"  "--Underwriting Standards,  Limited Operating
     History and Potential Delinquencies,"  "--Geographic Concentration," "--
     Mixed-Use  and Multifamily  Properties,"  "--Purchased Mortgage  Loans,"
     "THE  SELLER'S  PORTFOLIO  OF  MORTGAGE  LOANS,"  "THE  SELLER  AND  THE
     SERVICER" and "THE  MORTGAGE LOAN GROUPS"  in the Prospectus  Supplement
     will contain no untrue statement of 
     a material fact or omit to state any material fact necessary to make the
     statements therein, in light of  the circumstances under which they were
     made, not misleading;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          (l)  As of  the date of the Prospectus  Supplement, The information
     under the captions "Cityscape  Corp." in the Prospectus Supplement  will
     contain no  untrue statement  of a material  fact or  omit to  state any
     material fact necessary to make the  statements therein, in light of the
     circumstances under which they were made, not misleading;

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

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

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

          SECTION 2.10.  Representations and Warranties of the Depositor.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

          SECTION 2.11.  Execution of Certificates.

          (a)  The Trustee  acknowledges (x) the  assignment to the  Trust of
the Mortgage  Loans and  the delivery to  it of  the Mortgage  Files relating
thereto, subject to the provisions of Section 2.04 hereof, (y) the receipt of
$41,275,721.34 for deposit to the Pre-Funding Account, $195,873.62 in respect
of the Group I Closing Date Deposit,  $165,115.67 in respect of the Group  II
Closing Date Deposit and $517,885.10  for deposit to the Capitalized Interest
Account and, concurrently with such delivery, has executed, authenticated and
delivered to  or  upon the  order  of the  Depositor,  in exchange  for  such
property, receipt of which is hereby acknowledged, Certificates in authorized  
denominations  evidencing ownership of the Trust.

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

          SECTION 2.12.  Miscellaneous REMIC Provisions.

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

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

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

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

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

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

          (f)  The assumed final Distribution Dates for the Group I and Group
II Certificates are as follows:

               Class A-1:     October 25, 2009
               Class A-2:     January 25, 2012
               Class A-3:     January 25, 2012
               Class A-4:     April 25, 2012
               Class A-5:     September 25, 2019
               Class A-6:     May 25, 2028
               Class A-7:     May 25, 2028
               Class A-8:     May 25, 2028
               Class M-1F:    May 25, 2028
               Class M-2F:    May 25, 2028
               Class M-1A:    May 25, 2028
               Class M-2A:    May 25, 2028
               Class B-1F:    May 25, 2028
               Class B-1A:    May 25, 2028

          SECTION 2.13.  Subsequent Transfers.

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

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

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

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

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

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

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

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

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

          (viii)    the Trust shall  not purchase a Subsequent  Mortgage Loan
     unless  the Seller  obtains the  prior  written consent  of each  Rating
     Agency, which consent may not be unreasonably withheld; and

          (ix) (Reserved).

          (x)  in   connection  with  the  transfer  and  assignment  of  the
     Subsequent  Mortgage  Loans,  the  Seller  shall  satisfy  the  document
     delivery requirements set forth in Section 2.04.

          (xi) each proposed Subsequent Mortgage Loan must be a mortgage loan
     that on the Closing Date was listed on Schedule 1 hereto.

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

          (d)  The Trustee  shall  acknowledge  receipt  on  each  Subsequent
Transfer Date of the Subsequent Mortgage  Loans delivered to it on such  date
and  within five  Business Days  after such  receipt  shall, as  specified in
Section  2.04, review  the documents  required  to be  delivered pursuant  to
Section 2.13(b)(x) (or  shall cause such documents to be  reviewed) and shall
deliver  to Cityscape, the  Depositor and the Servicer,  with respect to such
Subsequent  Mortgage Loans, a certification  substantially similar to the one
prepared by  the Trustee pursuant  to the second  paragraph of Section  2.05.
After the delivery of each such  certification, the Trustee shall provide  to
the Servicer, Cityscape,  the Depositor, no  less frequently than  quarterly,
updated certifications in the form attached hereto as Exhibit F-3, indicating
the  then current  status of  exceptions of  the related  Subsequent Mortgage
Loans until all such exceptions have been eliminated.

          SECTION 2.14.  Mandatory Prepayment.

          Any Unutilized Funding  Amount shall be  distributed to Holders  of
the Group I  Certificates in accordance with Section 4.08 on the Distribution
Date  immediately following the  Due Period in  which the end  of the Funding
Period occurs.

                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                                 OF THE TRUST

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

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

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

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

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

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

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

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

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

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

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

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

          (a)  The Servicer may enter into Sub-Servicing Agreements with Sub-
Servicers that are  (i) be authorized to  transact business  in the state  or
states where the related Mortgaged Properties it is to  service are situated,
if and to the extent required by applicable law to enable the Sub-Servicer to
perform its obligations hereunder and under the Sub-Servicing Agreement, (ii)
have been designated an  approved seller-servicer by FHLMC or FNMA for first-
and second-lien mortgage loans, (iii) have  equity of at least $5,000,000, as
determined  in accordance with  generally accepted accounting  principles and
(iv)  be approved  pursuant to the  provisions of Section 3.26  hereof.   The
Servicer shall give the Trustee and the  Rating Agencies prompt notice of any
such Sub-Servicing Agreements.   Each Sub-Servicing Agreement  must impose on
the Sub-Servicer  requirements  conforming to  the  provisions set  forth  in
Section 3.08 and provide for servicing of  the Mortgage Loans consistent with
the  terms  of  this Agreement  and  be  approved in  writing  by  the Rating
Agencies.    The  Servicer and  the  Sub-Servicers may  enter  into  and make
amendments to the  Sub-Servicing Agreements or enter into  different forms of
Sub-Servicing Agreements; provided, however, that any such amendments or
                          --------  -------
different  forms shall be  consistent with and not  violate the provisions of
this Agreement.

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

          SECTION 3.03.  Termination of Sub-Servicing Agreement.

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

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

          SECTION 3.04.  Liability of the Servicer.

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

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

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

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

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

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

          SECTION 3.07.  Collection of Certain Mortgage Loan Payments.

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

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

          SECTION 3.08.  Sub-Servicing Accounts.

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

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

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

          SECTION 3.10.  Collection Account.

          (a)  The Servicer shall establish and maintain one or more accounts
to conform to the  definition of Collection Account, held in  the name of the
Cityscape Home Equity Loan Trust, Series  1997-B on behalf of the Trustee  in
trust  for the  benefit of  the  Certificateholders, as  their interests  may
appear.  The establishment of the Collection  Account shall be evidenced by a
certification  of the Servicer in the form attached hereto as Exhibit G.  The
Servicer shall deposit or cause to be deposited in the Collection  Account as
soon as practicable, but in no event later than the close of business on  the
second Business Day after its receipt thereof (or, if applicable, on or prior
to  the  date  otherwise  specified  herein),  the   following  payments  and
collections received or required  to be made by it subsequent  to the Cut-Off
Date (other than the  amounts described in the penultimate paragraph  of this
Sub-Section due and owing on or prior to the Cut-Off Date):

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

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

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

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

       (v)     with respect to  each Mortgage Loan, all  Liquidation Proceeds
     and  Property Insurance  Proceeds, if  any, in  respect thereof,  net of
     (w) all  related   unreimbursed  Servicing   Advances  and   Delinquency
     Advances, if any, (x) all related  accrued and unpaid Servicing Fees, if
     any, (y) the amount, if any, by which the Net Recovery Proceeds, if any,
     in respect  thereof, exceeds the  related Loan Balance,  and (z) without
     duplication, all related liquidation expenses;

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

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

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

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

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

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

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

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

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

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

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

          SECTION 3.11.  Withdrawals from the Collection Account.

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

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

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

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

      (ii)     to  pay to  the Servicer  (x)  when collected  on the  related
     Mortgage  Loan, all  recovered and  previously unreimbursed  Delinquency
     Advances,  Servicing Advances,  prepayment  penalties and,  as servicing
     compensation, the Servicing  Fee, (y) any interest or  investment income
     earned on funds  deposited in the Collection Account  (net of investment
     losses) and (z)  all amounts in the nature of prepayment or late payment
     charges, penalty interest, extension fees, modification fees, assumption
     fees or insufficient-funds charges;

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

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

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

      (vi)     to pay to the Servicer the excess, if any, of any Net Recovery
     Proceeds over  the Loan  Balance of  the related Mortgage  Loan, to  the
     extent any such excess was deposited in the Collection Account;

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

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

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

          (x)  to reimburse  Cityscape, the  Depositor and  the Servicer  for
     losses, liabilities, costs and expenses reimbursable to them pursuant to
     Section 6.03.

          SECTION 3.12.  Investment of Funds in the Accounts.

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

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

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

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

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

          (b)  All net income and net  gain realized from investment of funds
deposited in the Collection Account shall be for the benefit of  the Servicer
and  shall be subject to its withdrawal in accordance with Section 3.11.  Net
income  or net  gain  realized  from investment  of  funds  deposited in  the
Certificate Account shall be treated in accordance with Section 4.04(a).

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

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

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

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

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

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

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

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

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

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

          SECTION 3.15.  Realization Upon Defaulted Mortgage Loans.

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

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

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

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

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

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

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

          From  time  to  time  and  as  appropriate  for  the  servicing  or
foreclosure  of any  Mortgage Loan,  the Trustee  shall, upon request  of the
Servicer and delivery to the Trustee of  a Request for Release in the form of
Exhibit  E-1,  release the  related Mortgage  File to  the Servicer,  and the
Trustee shall,  at the direction  of the Servicer, execute  such documents as
shall be necessary to the prosecution of any such 
proceedings.  Such Request  for Release shall obligate the Servicer to return
each and  every document previously requested  from the Mortgage File  to the
Trustee when the need  therefor by the Servicer no longer  exists, unless the
Mortgage Loan  has been liquidated  and the Liquidation Proceeds  or Property
Insurance Proceeds relating to the Mortgage Loan (net of the amounts, if any,
described  in clauses  (x), (y)  and  (z) of  Section  3.10(a)(v)) have  been
deposited in the Collection Account or the Mortgage File or such document has
been delivered  to  an attorney,  or  to a  public  trustee or  other  public
official as  required by law,  for purposes of  initiating or  pursuing legal
action or  other proceedings  for the foreclosure  of the  Mortgaged Property
either judicially  or non-judicially, and  the Servicer has delivered  to the
Trustee a certificate  of a Servicing Officer  certifying as to the  name and
address of  the  Person to  which such  Mortgage File  or  such document  was
delivered and the  purpose or purposes of  such delivery.  Upon  receipt of a
certificate  of a  Servicing  Officer  stating that  such  Mortgage Loan  was
liquidated and that all amounts received or to be received in connection with
such  liquidation which  are required  to  be deposited  into the  Collection
Account have been so  deposited, a copy of the  Request for Release shall  be
released by the Trustee to the Servicer.

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

          SECTION 3.17.  Servicing Compensation.

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

          Additional  servicing  compensation  in the  form  of  Net Recovery
Proceeds in  excess of  the Loan  Balance of  the related  Mortgage Loan  (if
permitted  by   applicable  law),   prepayment  charges,  penalty   interest,
assumption fees, modification fees, insufficient-funds charges,  late payment
charges or  otherwise shall be  retained by the  Servicer only to  the extent
such fees or charges  are received by the Servicer (such amounts, "Additional
Servicing Compensation").   The Servicer  shall also be entitled  pursuant to
Section 3.11(a)(ii)  to interest or  other investment income earned  from the
investment  of funds  on  deposit  in the  Collection  Account as  additional
servicing compensation.  The  Servicer shall be required to  pay all expenses
incurred  by  it  in  connection  with  its  servicing  activities  hereunder
(including,  without limitation, (x)  payment of  premiums for  the insurance
required by  Section 3.13, to the  extent such premiums  are not paid  by the
related Mortgagors  or by  a Sub-Servicer and  (y) servicing  compensation of
each Sub-Servicer) and shall not be entitled to reimbursement therefor except
as specifically provided herein.

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

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

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

          SECTION 3.19.  Statement as to Compliance and Financial Statements.

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

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

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

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

          SECTION 3.20.  Independent Public Accountants' Servicing Report.

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

          SECTION 3.21.  Access to Certain Documentation.

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

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

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

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

          Notwithstanding the foregoing, the Servicer shall not:

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

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

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

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

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

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

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

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

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

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

The  Servicer  shall  be  entitled  to  enter  into  any  agreement  with any
Independent Contractor performing  services for it related to  its duties and
obligations hereunder for indemnification of the Servicer by such Independent
Contractor, and nothing in this Agreement shall be deemed to limit  or modify
such indemnification.  The Servicer shall be  solely liable for all fees owed
by it to any such Independent Contractor; provided, however, that the amount,
if  any, by  which  such fees  with  respect to  any  Due Period  exceed  the
Servicer's compensation  for such Due  Period pursuant to Section  3.17 shall
constitute Servicing  Advances, reimbursable  to the  Servicer to  the extent
provided in Section 3.11.

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

          (d)  The Servicer shall prepare and file reports of foreclosure and
abandonment in  accordance with Section 6050J  of the Code and  shall provide
written notice  to the Trustee by February 15  of each year that such reports
have been filed or that no filing was required.

          SECTION 3.23.  Prepayment Interest Shortfalls.

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

          SECTION 3.24.  Superior Liens.

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

          No advance shall be required to be made under this Section  3.24 if
such advance would, if made, constitute a Nonrecoverable Servicing Advance.

          SECTION 3.25.  Indemnification.

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

          (b)  Cityscape, the Depositor  or the Trustee, as the  case may be,
shall promptly notify the  Servicer if a claim is made by  a third party with
respect to a breach  of any of the Servicer's  representations and warranties
and covenants contained in this Agreement or in any way relating to the 
failure of the Servicer to perform its duties and service the  Mortgage Loans
in compliance with the terms of this  Agreement.  The Servicer shall promptly
notify  the Trustee  and the  Depositor  of any  claim of  which it  has been
notified pursuant  to this Section 3.25 by a  Person other than the Depositor
and, in any event, shall promptly notify the Depositor of its intended course
of action with respect to any claim.

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

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

          (a)  In the  event that any  Sub-Servicer is to be  terminated, the
Servicer shall appoint  a successor Sub-Servicer (it being  acknowledged that
the Servicer is obligated to service directly the Mortgage  Loans pursuant to
Section 3.03 hereof  if no  successor Sub-Servicer  is appointed  pursuant to
this Section).

          (b)  In the event that the Servicer  is to be replaced, the Trustee
shall appoint a successor Servicer (it being acknowledged that the Trustee is
obligated to act as successor Servicer pursuant to Section 7.02 hereof, if no
other successor Servicer is appointed pursuant to this Section).

          (c)  In  connection with  any change  in  the Servicer's  servicing
software, the  Servicer shall  promptly deliver to  the Trustee  an Officer's
Certificate detailing the  substance of  such change  and the  Servicer shall 
cooperate  fully with  the Trustee  in any manner that the Trustee reasonably  
deems necessary  with  respect to  such change,  to the  extent  such  change 
affects the ability of  the Trustee to perform its obligations hereunder.

          SECTION 3.27.  Reports to the Securities and Exchange Commission.

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

                                  ARTICLE IV

                                FLOW OF FUNDS

          SECTION 4.01.  Establishment of Accounts.

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

          SECTION 4.02.  (Reserved.)

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

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

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

          SECTION 4.04.  Flow of Funds and Distributions.

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

       (i)     first, from amounts then on deposit in the Certificate Account
     with respect to each Group,  the Trustee shall pay itself  the Trustee's
     Fee then due with respect to each such Group; and

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

          (b)   On each Distribution  Date, the Trustee shall  distribute the
Available Funds  for each Group  in the  following order of  priority (except
that  distributions  pursuant to  Section  4.04(b)(I)  shall be  deemed  made
concurrently with distributions pursuant to Section 4.04(b)(II)):

          (I)(A)    from Group I Available Funds for such Distribution Date:

          (i)  concurrently,  to each Class  of Group I  Senior Certificates,
     the  Interest Distributable Amount for  such Class for such Distribution
     Date (any  insufficiency being  allocated among the  Classes of  Group I
     Senior Certificates in  proportion to such Classes'  respective Interest
     Distributable Amounts for such Distribution Date); and

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

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

          (C)  from  the lesser of (1) that  portion of the Group I Available
     Funds remaining after making the distributions in paragraphs (A) and (B)
     of  this  Section  4.04(b)(I)  and (2) the  Group  I  Regular  Principal
     Distribution Amount:

          (i)  to the  Class A-7 Certificates,  the lesser  of the  Class A-7
     Priority General Distribution Amount and the Class Certificate Principal
     Balance of the Class A-7 Certificates;

          (ii) sequentially,   to   the  Class A-1,   Class A-2,   Class A-3,
     Class A-4, Class A-5,  Class A-6  and Class A-7  Certificates,  in  that
     order, until the respective Class Certificate Principal Balances thereof
     are reduced to  zero, the  amount, if  any, by which  (a) the  Aggregate
     Senior Certificate Principal Balance for Group I (after giving effect to
     any  reduction thereof  pursuant to  paragraphs (B)  and (C)(i)  of this
     Section 4.04(b)(I) on  such Distribution Date)  exceeds (b) the  related
     Senior Optimal Principal Balance for such Distribution Date;

          (iii)     to  the Class M-1F Certificates,  the amount, if  any, by
     which (a)  the Class Certificate  Principal Balance thereof  exceeds (b)
     the  related Class M-1 Optimal  Principal Balance for  such Distribution
     Date;

          (iv) to the Class M-2F  Certificates, the amount, if any,  by which
     (a)  the Class  Certificate Principal  Balance thereof  exceeds  (b) the
     related  Class M-2 Optimal Principal Balance for such Distribution Date;
     and

          (v)  to the Class  B-1F Certificates, the amount, if  any, by which
     (a)  the Class  Certificate  Principal Balance  thereof exceeds  (b) the
     related Class B Optimal Principal Balance for such Distribution Date;

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

          (i)  concurrently,  to each Class  of Group I  Senior Certificates,
     the  Unpaid Interest  Shortfall Amount  remaining for  such Class  after
     giving effect to the distributions  made pursuant to paragraph (A)(i) of
     this Section  4.04(b)(I) on  such Distribution  Date (any  insufficiency
     being  allocated among  the Classes  of Group  I Senior  Certificates in
     proportion to such Classes' respective Unpaid Interest Shortfall Amounts
     for such Distribution Date);

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

               (1)    to  the  Class A-7  Certificates,  the  lesser  of  the
          Class A-7   Priority  Excess  Distribution  Amount  and  the  Class
          Certificate Principal Balance of the Class A-7 Certificates;

               (2)   sequentially,  to the  Class A-1, Class A-2,  Class A-3,
          Class A-4, Class A-5, Class A-6 and Class A-7 Certificates, in that
          order, until  the respective Class  Certificate Principal  Balances
          thereof are reduced to zero, the  amount, if any, by which (a)  the
          Aggregate Senior Certificate  Principal Balance for Group  I (after
          giving effect to any reduction thereof  pursuant to paragraphs (B),
          (C) and (D)(ii)(1) of this Section 4.04(b)(I) on  such Distribution
          Date)  exceeds (b) the related Senior Optimal Principal Balance for
          such Distribution Date;

               (3)   to the Class M-1F  Certificates, the amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the related  Class M-1  Optimal  Principal  Balance  for  such
          Distribution Date;

               (4)   to the Class M-2F  Certificates, the amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the related  Class M-2  Optimal  Principal  Balance  for  such
          Distribution Date; and

               (5)  to  the Class B-1F  Certificates, the amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the  related  Class  B  Optimal  Principal  Balance  for  such
          Distribution Date;

          (iii)     to  the  Class M-1F  Certificates,  the  related   Unpaid
     Interest Shortfall Amount for such Distribution Date;

          (iv) to the Class M-1F Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date; 

          (v)  to the  Class M-2F Certificates, the  related Unpaid  Interest
     Shortfall Amount for such Distribution Date;

          (vi) to the Class M-2F Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date;

          (vii)     to  the  Class B-1F  Certificates,  the  related   Unpaid
     Interest Shortfall Amount for such Distribution Date; and

          (viii)    to  the   Class B-1F  Certificates,   the  related   Loss
     Reimbursement Deficiency, if any, for such Distribution Date;

          (II)(A)   from Group II Available Funds for such Distribution Date:

          (i)  to   the   Class A-8   Certificates,   the  related   Interest
     Distributable Amount for such Distribution Date; and

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

          (B)  from  the lesser of (1) that portion of the Group II Available
     Funds remaining after making the distributions in Section 4.04(b)(II)(A)
     and (2) the Group II Regular Principal Distribution Amount:

          (i)  to  the Class A-8 Certificates,  the amount, if  any, by which
     (a) the  Class Certificate  Principal  Balance thereof  exceeds (b)  the
     related Senior Optimal Principal Balance for such Distribution Date;

          (ii) to the Class M-1A Certificates,  the amount, if any,  by which
     (a)  the Class  Certificate  Principal Balance  thereof exceeds  (b) the
     related Class M-1 Optimal Principal Balance for such Distribution Date;

          (iii)     to  the Class M-2A Certificates,  the amount, if  any, by
     which  (a) the Class  Certificate Principal Balance  thereof exceeds (b)
     the  related Class M-2 Optimal  Principal Balance for  such Distribution
     Date; and

          (iv) to the Class  B-1A Certificates, the amount, if  any, by which
     (a)  the Class  Certificate Principal  Balance thereof  exceeds  (b) the
     related Class B Optimal Principal Balance for such Distribution Date;

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

          (i)  to the  Class A-8  Certificates, the  related Unpaid  Interest
     Shortfall Amount  remaining for  such Class after  giving effect  to the
     distribution  made  pursuant   to  paragraph  (A)(i)  of   this  Section
     4.04(b)(II) on such Distribution Date;

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

               (1)   to the  Class A-8 Certificates, the  amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the  related   Senior  Optimal  Principal  Balance   for  such
          Distribution Date;

               (2)   to the Class M-1A  Certificates, the amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the related  Class M-1  Optimal  Principal  Balance  for  such
          Distribution Date;

               (3)   to the Class M-2A  Certificates, the amount, if  any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  the related  Class M-2  Optimal  Principal  Balance  for  such
          Distribution Date; and

               (4)   to the Class  B-1A Certificates, the amount,  if any, by
          which (a) the  Class Certificate Principal Balance  thereof exceeds
          (b)  to the  related Class  B  Optimal Principal  Balance for  such
          Distribution Date;

          (iii)     to  the  Class M-1A  Certificates,   the  related  Unpaid
     Interest Shortfall Amount for such Distribution Date;

          (iv) to the Class M-1A Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date; 

          (v)  to the  Class M-2A Certificates, the  related Unpaid  Interest
     Shortfall Amount for such Distribution Date;

          (vi) to the Class M-2A Certificates, the related Loss Reimbursement
     Deficiency, if any, for such Distribution Date;

          (vii)     to  the  Class B-1A   Certificates,  the  related  Unpaid
     Interest Shortfall Amount for such Distribution Date; and

          (viii)    to   the  Class B-1A   Certificates,  the   related  Loss
     Reimbursement Deficiency, if any, for such Distribution Date;

     (III)   to  the Servicer,  from  the amount,  if any,  remaining  in the
Distribution Account  after the distributions  in clauses (I) and  (II) above
are made, the amount of  any Delinquency Advances and Servicing Advances  not
previously reimbursed pursuant to Section 3.11(ii);

     (IV)   to  the  Servicer, from  the  amount, if  any,  remaining in  the
Distribution  Account after the  distributions in  clauses (I)  through (III)
above  are  made, payment  pursuant to  Section  3.17 of  any portion  of the
Servicing Fee not previously paid pursuant to Section 3.11(ii); and

     (V)  to the  Class R Certificates, the amount, if  any, remaining in the
Distribution  Account after  the  distributions in  clauses (I)  through (IV)
above are made.

          (c)  Notwithstanding paragraphs (I) and (II) Section 4.04(b) above,
if the aggregate  of the Class Certificate  Principal Balances of  the Senior
Certificates  of a  Group on  any Distribution  Date would  exceed the  Group
Principal Balance of  such Group after giving  effect to distributions to  be
made on such  Distribution Date, then all amounts  distributable as principal
of  such Senior  Certificates on  such Distribution  Date shall  be allocated
concurrently  to the  outstanding Classes  of such  Senior Certificates,  pro
rata, on the basis of their respective Class Certificate Principal Balances.

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

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

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

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

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

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

          (h)  (Reserved.)

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

          SECTION 4.05.  Statements to Certificateholders.

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

          (a)  the amount of the distribution;

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

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

          (d)  (Reserved);

          (e)  the  Class  Certificate  Principal  Balance  of  each  Regular
     Certificate  (including  information  based  on  a  Certificate  in  the
     original principal amount of $1,000)  after giving effect to any payment
     of principal on such Distribution Date;

          (f)  (Reserved);

          (g)  the Overcollateralization Target Amount for each Group;

          (h)  the Overcollateralization Deficiency Amount,  if any, for each
     Group  after giving  effect to  the  distribution of  principal on  such
     Distribution Date;

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

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

          (k)  the Unpaid Interest  Shortfall Amount, if any,  for each Class
     of Regular Certificates for each Group;

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

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

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

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

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

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

          (r)  the aggregate  of the  Loan Balances of  the Group  I Mortgage
     Loans   secured  by  Small   Mixed-Use/MultiFamily  Properties  and  the
     aggregate of the Loan Balances of the remaining Group I Mortgage Loans;

          (s)  Reserved; 

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

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

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

          (w)  the Regular Principal  Distribution Amount for each  Group for
     such Distribution Date;

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

          (y)  the Class  A-7 Priority  General Distribution  Amount and  the
     Class  A-7 Priority  Excess Distribution  Amount  for such  Distribution
     Date;

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

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

          (bb)   the  Optimal  Principal  Balance of  each  class of  Regular
     Certificates;

          (cc)  the Pass-Through Rate for each class of Group II Certificates
     for such Distribution Date; and

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

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

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

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

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

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

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

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

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

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

          (H)  the  outstanding Loan  Balance of  the then  largest Group  II
     Mortgage Loan.

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

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

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

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

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

          (a)  The Trustee shall, not later  than four Business Days prior to
each Distribution  Date, prepare  and furnish by  telecopy a  statement (with
respect to such Distribution Date,  the "Remittance Report") to Cityscape and
the Servicer  setting forth,  with respect to  each Group:   (i)  the Monthly
Interest Distributable Amount  and the Unpaid  Interest Shortfall Amount,  if
any, for  each Class  of such  Group and  the Regular Principal  Distribution
Amount for  such Group,  in each case  for such  Distribution Date;  (ii) the
amount of Delinquency Advances made by the Servicer for such Group in respect
of  the related  Distribution  Date,  the  aggregate  amount  of  Delinquency
Advances for such  Group outstanding after giving effect  to such Delinquency
Advances, and the aggregate amount of Nonrecoverable Delinquency Advances for
such Group in  respect of such Distribution Date;  (iii) the aggregate amount
of  payments in  respect of  Prepayment  Interest Shortfalls  for such  Group
deposited  in the Collection Account by  the Servicer on the related Servicer
Remittance Date  pursuant to Section  3.23; and (iv) the amount  allocated to
the payment of any Overcollateralization  Deficiency Amount for such Group on
such Distribution Date and the related Overcollateralized Amount after giving
effect to all distributions on such Distribution Date.

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

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

          SECTION 4.07.  Compliance with Withholding Requirements.

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

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

          (a)  The  Trustee  has  heretofore  established  or  caused  to  be
established and shall hereafter maintain or cause to be maintained a separate
account denominated a Pre-Funding Account, which is and shall continue to  be 
an Eligible Account in the name of the Trustee and shall be designated "First  
Bank National Association, as Trustee of the Cityscape Home Equity Loan Trust 
1997-B Pre-Funding Account".  The Pre-Funding Account shall  be treated as an 
"outside reserve  fund" under applicable Treasury regulations  and shall  not 
be  part of the  REMIC.   Any investment earnings on  the Pre-Funding Account 
shall be  treated as owned by the Seller and will be taxable to the Seller.  

          The Trustee  has heretofore established or caused to be established
and  shall hereafter maintain  or cause to  be maintained  a separate account
denominated a Capitalized Interest Account, which is and shall continue to be
an Eligible Account in the name of the Trustee and shall be designated "First
Bank National Association, as Trustee of the Cityscape Home Equity Loan Trust
Series  1997-B Capitalized  Interest  Account".    The  Capitalized  Interest
Account  shall be  treated  as  an "outside  reserve  fund" under  applicable
Treasury regulations  and shall  not be part  of the  REMIC.   Any investment
earnings on the Capitalized Interest Account shall be treated as owned by the
Seller and will be taxable to the Seller.

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

          (b)  On the Closing Date, the Seller shall cause to be deposited in
the Pre-Funding Account  and in the Capitalized Interest  Account the amounts
of $41,275,721.34 and $517,885.10, respectively.

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

          (d)  On the Business Day prior to the Distribution Date immediately
following the Due  Period in which the  Pre-Funding Period ends,  the Trustee
shall  (i) withdraw the  Unutilized Funding  Amount,  if any,  from the  Pre-
Funding Account, (ii) promptly deposit such amount in the Certificate Account
and  (iii) distribute  such  amount  on  such  Distribution  Date.    If  the
Unutilized  Funding Amount  equals  or exceeds  $100,000,  the Trustee  shall
distribute it to Holders of the Group I Certificates pro rata on the basis of
the respective Original  Class Certificate Principal Balances of  the Group I
Certificates pursuant  to Section 4.04(b)(I)(B).   If the  Unutilized Funding
Amount is less than $100,000, such amount shall be distributed as part of the
Regular Principal Distribution Amount pursuant to Section 4.04(b).

          The  amount deposited  in the  Certificate Account pursuant  to the
preceding paragraph shall be net of any Pre-Funding Earnings.

          (e)  On  the Business Day prior to  each Distribution Date, through
the  Distribution Date  immediately following  the  Due Period  in which  the
Pre-Funding  Period ends,  the Trustee  shall transfer  from  the Pre-Funding
Account  to  the  Certificate  Account  the  Pre-Funding  Earnings,  if  any,
applicable to such Distribution Date.

          (f)  On the Business Day  prior to each Distribution Date,  through
the  Distribution Date  immediately following  the  Due Period  in which  the
Pre-Funding  Period  ends, the  Trustee shall  transfer from  the Capitalized
Interest   Account  to  the  Certificate  Account  the  Capitalized  Interest
Requirement, if any, for such Distribution Date.

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

          SECTION 4.09.  Allocation of Losses.

          On each Distribution Date, any Allocable Loss Amount for each Group
shall be applied to the reduction of the Class Certificate Principal Balances
of the Class  B Certificates, the  Class M-1 Certificates  and the Class  M-2
Certificates  of such  Group in  accordance  with the  Allocable Loss  Amount
Priority.   Under  no circumstances  shall  the Class  Certificate  Principal
Balance of any  Class of  Senior Certificates  be reduced on  account of  any
Allocable Loss Amount.

                                  ARTICLE V

                               THE CERTIFICATES

          SECTION 5.01.  The Certificates.

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

          The  Certificates will be substantially in the forms annexed hereto
as Exhibits A, B and C.   Each Class of Regular Certificates shall  be issued
upon original issuance as Definitive  Certificates.  The Class R Certificates
shall  be issued  at  all  times as  Definitive  Certificates.   The  Regular
Certificates are  issuable only  in  denominations of  $100,000 and  integral
multiples of  $1,000 in excess  thereof (except that one  certificate of each
such Class may  be issued in a denomination  exceeding $100,000 but otherwise
not  corresponding  to such  formulation).    The  Class R  Certificates  are
issuable only in denominations representing Percentage Interests of  at least
10%.

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

          Interest shall accrue on the Group I Certificates on the basis of a
360-day year consisting of twelve 30-day months, except as otherwise provided
herein.  Interest  shall accrue on  the Group II  Certificates on the  actual
number of days in each Accrual Period and a 360-day year, except as otherwise
provided herein.

          SECTION 5.02.  Registration   of    Transfer   and    Exchange   of
                         Certificates.

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

          (b)  (i)  The  Class R  Certificates  have not  been  registered or
               qualified under  the Securities Act  of 1933, as  amended (the
               "1933 Act"), or any state  securities laws or "Blue Sky" laws.
               No transfer, sale, pledge or  other disposition of any Class R
               Certificate  shall be  made unless  such  disposition is  made
               pursuant to an effective registration statement under the 1933
               Act  and   effective  registration   or  qualification   under
               applicable state  securities laws  or "Blue  Sky" laws,  or is
               made in a transaction which does not require such registration
               or qualification.  In the event that  a transfer is to be made
               in reliance upon  an exemption from the 1933  Act, the Trustee
               shall not register such transfer unless:

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

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

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

          (ii) Notwithstanding anything  to the contrary herein,  the Trustee
               shall   not  register  the  acquisition  or  transfer  of  any
               Mezzanine Certificate,  Subordinate  Certificate  or  Class  R
               Certificate unless it shall have received (a) a representation
               in form  substantially  identical  to the  one  set  forth  in
               Exhibit  J  hereto,  to  the   effect  that  the  acquiror  or
               transferee  of such Certificate is neither an employee benefit
               plan  or arrangement subject to Section 406 of ERISA or a plan
               subject to Section  4975 of the Code,  nor a person  acting on
               behalf of any such plan or  arrangement or using the assets of
               any such plan  or arrangement  to effect  such acquisition  or
               transfer or  (b) if  the acquiror is  an insurance  company, a
               representation  that the acquiror is an insurance company that
               is  purchasing such  Certificate with  funds  contained in  an
               "insurance company general  account" (as such term  is defined
               in  Section V(e) of Prohibited Transaction Class Exemption 95-
               60  ("PTCE 95-60"))  and that the  acquisition and  holding of
               such  Certificates  are   covered  under  PTCE  95-60.     The
               representations described above  shall be deemed to  have been
               made to the Trustee by the acquiror or transferee's acceptance
               of a Mezzanine Certificate, Subordinate Certificate or Class R
               Certificate.    In  the  event  that  such  representation  is
               violated, such attempted transfer or acquisition shall be void
               and of no effect.

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

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

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

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

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

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

          SECTION 5.03.  Mutilated, Destroyed, Lost or Stolen Certificates.

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

          SECTION 5.04.  Persons Deemed Certificateholders.

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

          SECTION 5.05.  Book-Entry Certificates.

          At such time, if any, as any Class of Regular Certificates shall be
registered on  the Certificate Register in the name  of the Depository or its
nominee,  such Class shall be  issued in the form  of one or more typewritten
Certificates representing  Book-Entry Certificates,  to be  delivered to  the
Depository by  or on behalf of the Depositor.  Any Certificate Owner owning a
beneficial  interest Book-Entry  Certificates shall  be  entitled to  receive
definitive,   fully  registered   Certificates    ("Definitive Certificates")
                                                    ---------- ------------
representing such Certificate Owner's interest in such Certificates  pursuant 
to Section 5.07.   Following the   issuance of Book-Entry  Certificates  with 
respect  to  any Regular   Certificates  and  until  such time,   if  any, as 
Definitive  Certificates have  been issued  to the Certificate Owners of such
Certificates:

          (a)  the provisions of this Section 5.05 shall be in full force and
effect;

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

          (c)  the  rights of  the  respective  Certificate  Owners  of  such
Certificates  shall  be   exercised  only  through  the  Depository  and  the
Depository Participants and shall be limited to those established by  law and
agreements between the Owners of  such Certificates and the Depository and/or
the  Depository Participants.   Pursuant  to the  Depository  Agreement, with
respect to any  Book-Entry Certificates, the Depository  will make book-entry
transfers   among  the  Depository  Participants  and  receive  and  transmit
distributions  of  principal  and  interest  on  such  Certificates  to  such
Depository Participants;

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

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

          (f)  to  the extent  that  the  provisions  of  this  Section  5.05
conflict with any other provisions of this Agreement, the  provisions of this
Section 5.05 shall control.

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

          SECTION 5.06.  Notices to Depository.

          Whenever any notice or other  communication is required to be given
to Holders  of any Class of  Certificates represented in whole or  in part by
Book-Entry Certificates, the Trustee shall,  with respect to such  Book-Entry
Certificates, give  all such  notices  and communications  to the  Depository
rather than to the related Certificate Owners.

          SECTION 5.07.  Definitive Certificates.

          After   any  issuance   of  Regular   Certificates  as   Book-Entry
Certificates, upon the request of any Certificate Owner that  its interest in
such Book-Entry Certificates  be exchanged for Definitive  Certificates, such
Certificate  Owner, upon  presentation of  appropriate  documentation to  the
Trustee as required by this Article V and subject to the rules and procedures
of  the Depository,  shall be entitled  to be  issued one or  more Definitive
Certificates in an aggregate denomination equal  to  that of  such Book-Entry 
Certificates.   Additionally, after any  issuance  of Regular Certificates as 
Book-Entry Certificates, if (a) the Depositor  advises the  Trustee that  the 
Depository  is no  longer  willing  or  able   to  discharge  properly    its  
responsibilities  under  the  Depository  Agreement with   respect to    such 
Certificates and the Trustee or the Depositor is unable to locate a qualified  
successor, (b) the  Depositor, at its  sole option,  advises the Trustee that 
it  elects  to  terminate  the  book-entry  system  with  respect  to    such 
Certificates  through the   Depository  or  (c) after  the  occurrence    and 
continuation of a  Servicer Default,   Certificate  Owners  of any   Class of
Certificates evidencing  at least 51% of the Percentage Interests represented
by the  Book-Entry  Certificates  of  such Class  advise the Trustee and  the
Depository  in  writing  through  the   Depository   Participants  that   the
continuation of a book-entry system with respect to such Certificates through
the Depository  (or its successor) is no longer in  the best interests of the
Certificate Owners with respect to  such Certificates, then the Trustee shall
notify all  Certificate Owners of the availability of Definitive Certificates
to Certificate Owners requesting the same.

          The Depositor shall provide the Trustee with an  adequate inventory
of certificates  to  facilitate  the  issuance  and  transfer  of  Definitive
Certificates.  Upon  surrender to the Trustee of  any Book-Entry Certificates
by   the  Depository,  accompanied  by  registration  instructions  from  the
Depository  for registration,  the Trustee  shall  execute, authenticate  and
deliver  the  Definitive Certificates  that  are to  replace  such Book-Entry
Certificates.  Neither  the Depositor nor the Trustee shall be liable for any
delay in delivery of such instructions and each may conclusively rely on, and
shall be protected  in relying on, such  instructions.  Upon the  issuance of
such  Definitive Certificates, all  references herein to  obligations imposed
upon or to be performed by the Depository shall be deemed to  be imposed upon
and performed by the  Trustee, to the extent applicable with  respect to such
Definitive Certificates, and the Trustee  shall recognize the Holders of such
Definitive Certificates as Certificateholders hereunder.

                                  ARTICLE VI

                  CITYSCAPE, THE DEPOSITOR AND THE SERVICER

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

          Cityscape, the Depositor  and the Servicer each shall  be severally
liable  in  accordance  herewith  only  to  the  extent  of  the  obligations
specifically imposed by this Agreement and undertaken hereunder by Cityscape,
the Depositor and the Servicer, respectively, herein.

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

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

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

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

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

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

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

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

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

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

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

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

          SECTION 6.06.  Eligibility Requirements for Servicer.

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

                                 ARTICLE VII

                                   DEFAULT

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

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

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

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

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

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

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

      (vi)     if  Cityscape is  the  Servicer, any  failure of  Cityscape to
     repurchase, or substitute a Qualified 
     Substitute Mortgage Loan  for, any Mortgage Loan as  required by Section
     2.06 hereof; or

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

    (viii)     (Reserved.)

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

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

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

     (xii)     (Reserved.)

    (xiii)     the merger, consolidation or other combination of the Servicer
     with or into any other entity, unless  (1) the Servicer is the surviving
     entity of such combination or (2)  the surviving entity is a corporation
     or a  state-chartered or national  bank that is (x) organized  and doing
     business  under  the  laws  of  any  state  or  the  United  States  and
     (y) acceptable to the Majority Class R Certificateholders.

          If a Servicer Default shall occur, then, and in each and every such
case,  so long  as such Servicer  Default shall  not have been  remedied, the
Trustee at the  direction of the Majority Certificateholders  with respect to
the related Group may, by notice in writing to the Servicer, the Trustee, the
Depositor, Cityscape and each related Certificateholder, terminate all of the
rights  and obligations  of the  Servicer in  its capacity  as  Servicer with
respect to either Group or both  Groups, as  applicable under this Agreement, 
to  the extent permitted by law, and in and to the related Mortgage Loans and 
the proceeds thereof.

          On  and after  the  receipt by  the Servicer  of  any such  written
notice, all authority and power of the Servicer under this Agreement, whether
with respect to  the Certificates (other than as a Holder of any Certificate)
or  the Mortgage Loans  of one or  both Groups, as  applicable, or otherwise,
shall  pass  to and  be vested  in  the Trustee  or other  successor Servicer
appointed  pursuant  to Section  3.26  hereof  and, without  limitation,  the
Trustee or such other successor  Servicer is hereby authorized and empowered,
as attorney-in-fact or otherwise, to execute and deliver, on behalf of and at
the expense of  the Servicer, any and all documents and other instruments and
to do  or accomplish  all other acts  or things  necessary or  appropriate to
effect the purposes  of such notice of  termination, whether to  complete the
transfer  and endorsement  or assignment  of the  related Mortgage  Loans and
related documents, or otherwise.

          The Servicer agrees promptly  (and in any  event no later than  ten
Business Days  subsequent to such  notice) to provide the  successor Servicer
with all documents  and records requested by  it to enable  it to assume  the
Servicer functions under this Agreement with  respect to the related Group or
Groups,  and  to cooperate  with  the  successor  Servicer in  effecting  the
termination   of  the  Servicer's  responsibilities  and  rights  under  this
Agreement,  including, without limitation,  the transfer within  one Business
Day to the successor Servicer or its designee for administration of  all cash
amounts which  shall  at the  time be  or should  have been  credited by  the
Servicer to any Account,  or which shall thereafter be received  with respect
to the related Mortgage Loans or any related REO Property (provided, however,
                                                           --------  -------
that the  Servicer shall  continue  to be  entitled  to receive  all  amounts
accrued or owing to  it under this Agreement on or prior to  the date of such
termination,  whether  in respect  of Delinquency  Advances or  otherwise and
shall  continue  to  be  entitled to  the  benefit  of  Section  6.03 hereof,
notwithstanding such termination).

          For purposes of  this Section 7.01, the Trustee shall not be deemed
to have  knowledge of a Servicer Default unless  a Responsible Officer of the
Trustee has actual  knowledge thereof or unless  written notice of any  event
which is in fact such a Servicer Default is received at the notice address of
the  Trustee provided  herein and  such notice  references the  Certificates,
Cityscape, the Depositor, the Trust or this Agreement.

          (b)  All  rights of action under this Agreement or under any of the
Certificates,  enforceable by  the  Servicer  on behalf  of  Trustee, may  be
enforced by  it without  the possession of  any of  the Certificates,  or the
production thereof at the trial or other proceeding relating thereto, and 
any such  suit, action or proceeding instituted by  the Servicer on behalf of
Trustee shall be brought  in its name for the  benefit of all the Holders  of
such Certificates, subject to the provisions of this Agreement.

          SECTION 7.02.  Trustee to Act; Appointment of Successor.

          On and after the day the Servicer receives  a notice of termination
pursuant  to  Section 7.01  or  on and  after  the day  the  Servicer becomes
ineligible to  act as Servicer  due to an  inability to meet  the eligibility
requirements of Section  6.07, and unless a successor Servicer other than the
Trustee has been appointed pursuant to Section 3.26 hereof, the Trustee shall
be the successor in all  respects to the Servicer in its capacity as Servicer
under this  Agreement with  respect to the  related Group  or Groups  and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities,  duties  and  liabilities   relating  thereto  and  arising
thereafter  placed  on  the  Servicer  (except  for  any  representations  or
warranties of the  Servicer and any obligation to repurchase  a Mortgage Loan
for  any reason  hereunder) by  the terms  and provisions  hereof, including,
without limitation, the  Servicer's obligations to make  Delinquency Advances
pursuant to Section 4.06 (but only to the extent that it determines that such
Delinquency Advance  would not be  a Nonrecoverable Delinquency  Advance) and
payments  of  Prepayment   Interest  Shortfalls  pursuant  to   Section  3.23
(including,  if the  Servicer was  terminated in  connection with  a Servicer
Default  described in Section 7.01(a)(vii), the Delinquency Advance(s) and/or
Prepayment Interest  Shortfalls not  made by the  Servicer which  resulted in
such termination); provided, however, that if the Trustee is prohibited by
                   --------  -------
law or  regulation (as evidenced by  an Independent Opinion of  Counsel) from
obligating itself to make advances regarding delinquent Mortgage Loans,  then
the Trustee  shall not be obligated to  make Delinquency Advances or payments
in respect of Prepayment Interest Shortfalls; and provided, further, that any
                                                  --------  -------
failure to perform  such duties or responsibilities caused  by the Servicer's
failure to provide the  documents and records required by Section  7.01 shall
not be  considered a  default by  the Trustee  as successor  to the  Servicer
hereunder.

          Notwithstanding the above, if the Trustee shall be unable to so act
as  successor Servicer  or if the  Trustee is  prohibited by law  from making
advances regarding delinquent Mortgage Loans or making payments in respect of
Prepayment  Interest  Shortfalls,  and  in  such event  that  the  procedures
described  in Section 3.26 have  not commenced within  a reasonable period of
time, then the  Trustee shall petition a  court of competent  jurisdiction to
appoint,  as the  successor  to  the Servicer  under  this  Agreement in  the
assumption of all or any part of  the responsibilities, duties or liabilities
of the Servicer under this Agreement, any established mortgage loan servicing
institution qualified to service mortgage loans 
such  as the  Mortgage  Loans  which meets  the  eligibility requirements  of
Section 6.07 hereof.

          In connection with such appointment made by such court, the Trustee
may  make such  arrangements for  the compensation of  such successor  out of
payments on Mortgage Loans as it and such successor shall agree; provided,
                                                                 --------
however, that no such compensation shall be in excess of that permitted the
- -------
Servicer as such hereunder.  Cityscape, the Trustee, and such successor shall
take such  action, consistent with this  Agreement, as shall  be necessary to
effectuate any  such succession.   Upon a successor Servicer's  acceptance of
its appointment by such court, the Trustee shall notify in writing Cityscape,
each  Certificateholder,  the  Depositor  and  each  Rating  Agency  of  such
appointment.

          No appointment of a successor  to the Servicer under this Agreement
shall be effective until  the assumption by the successor to  the Servicer of
all the  responsibilities, duties and  liabilities hereunder with  respect to
the related Group or Groups, except as otherwise provided herein.

          Any successor to the Servicer,  other than a successor appointed by
a court of competent jurisdiction upon the petition of the Trustee,  shall be
entitled to receive, as compensation therefor,  the Servicing Fee, calculated
at a servicing fee rate to be  agreed upon at the time between such successor
and Cityscape (it  being acknowledged that the Trustee  as Successor Servicer
shall be entitled to the Servicing Fee Rate provided for herein),  but not in
excess  of the  Servicing Fee Rate,  and all  funds relating to  the Mortgage
Loans which  the Servicer  would have been  entitled to  if the  Servicer had
continued to act hereunder.

          The successor  Servicer (other  than the  Trustee) shall  be solely
liable for all  costs and expenses associated with  the transfer of servicing
to such successor Servicer, other than  the costs and expenses of sending  to
the successor  Servicer any  Mortgage Loan  files and  records held   by  the
Servicer  being replaced,  for which  costs and  expenses the  Servicer being
replaced shall have sole responsibility.

          SECTION 7.03.  Notification to Mortgagors and Certificateholders.

          (a)   Upon any such termination  pursuant to Section 7.02  above or
appointment of a successor to the Servicer, the Trustee shall, at the expense
of   the  Servicer,   give   prompt  written   notice   thereof  to   related
Certificateholders at their respective addresses appearing in the Certificate
Register  and  to  each  related  Mortgagor  at  their  respective  addresses
appearing in the Mortgage Loan Schedule.

          (b)  Within three Business  Days after the occurrence of any  event
which constitutes  or which,  with notice  or lapse  of time  or both,  would
constitute a Servicer Default, the Trustee shall  transmit  by mail,  at  the  
expense of the Servicer, to all Holders of Certificates of the related Group,  
notice of any Servicer Default actually known to a Responsible Officer of the 
Trustee.

          SECTION 7.04.  Additional   Remedies  of   Trustee  Upon   Servicer
                         Defaults.

          Upon any Servicer Default, the Trustee shall have the right, in its
own name  and as Trustee,  to take all actions  now or hereafter  existing at
law,  in equity  or by  statute  to enforce  its rights  and remedies  and to
protect  the  interests,  and  enforce   the  rights  and  remedies,  of  the
Certificateholders  (including  the   institution  and  prosecution   of  all
judicial, administrative and  other proceedings and the filings  of proofs of
claim and  debt in  connection therewith).   No remedy  provided for  by this
Agreement shall be exclusive  of any other remedy, and each  and every remedy
shall be  cumulative and  in addition  to any  other remedy and  no delay  or
omission to  exercise any  right or  remedy shall  impair any  such right  or
remedy or shall be deemed to be a waiver of any Servicer Default.

          SECTION 7.05.  Waiver of Servicer Defaults.

          The  Majority Certificateholders may waive any Servicer Default and
its consequences, except that a default in the making of any required deposit
to the Collection Account  or the Certificate Account that would  result in a
failure of the Trustee to make any required distribution  on the Certificates
may  be waived only  by all of  the Certificateholders of  the related Group.
Upon any waiver of a past Servicer Default, such Servicer Default shall cease
to exist, and  any Servicer Default arising therefrom shall be deemed to have
been remedied  for every  purpose of this  Agreement.   No such  waiver shall
extend to  any  subsequent or  other  Servicer Default  or impair  any  right
consequent thereto except to the extent  expressly so waived.  Notice of  any
such waiver  shall be given by the  Trustee to each Rating Agency  and to all
Certificateholders of the related Group.

          SECTION 7.06.  Survivability of Servicer Liabilities.

          Notwithstanding anything herein  to the contrary, upon  termination
of  the Servicer  hereunder, any  liabilities of  the Servicer  which accrued
prior to such termination shall survive such termination.

                                 ARTICLE VIII

                            CONCERNING THE TRUSTEE

          SECTION 8.01.  Duties of Trustee.

          The  Trustee, prior  to the  occurrence of  a Servicer  Default and
after the curing of all Servicer Defaults which may have occurred, undertakes
to perform such duties and only such  duties as are specifically set forth in
this  Agreement.  During a Servicer Default,  the Trustee shall exercise such
of the rights  and powers vested in  it by this  Agreement, and use the  same
degree of care and skill in their exercise as a prudent person would exercise
or use  under the circumstances in the conduct  of such person's own affairs.
Any permissive right of the Trustee enumerated in this Agreement shall not be
construed as a duty.

          The   Trustee,  upon  receipt  of  all  resolutions,  certificates,
statements,  opinions,  reports,  documents,  orders   or  other  instruments
furnished  to the  Trustee which  are specifically  required to  be furnished
pursuant to  any provision of this Agreement, shall examine them to determine
whether they are in the form specified in this Agreement.

          The Trustee  may, in accordance  with its duties hereunder,  do all
things  necessary  and proper  as  may be  required  in  connection with  any
secondary  mortgage licensing laws  and similar requirements,  including, but
not limited, to consenting to jurisdiction, and the appointment of agents for
service of  process, in jurisdictions  in which the Mortgaged  Properties are
located.

          No provision  of this Agreement  shall be construed to  relieve the
Trustee  from liability  for  its  own negligent  action,  its own  negligent
failure to act or its own willful misconduct; provided, however, that:
                                              --------  -------

       (i)     Prior to the  occurrence of a Servicer Default,  and after the
     curing of all such Servicer Defaults which may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions of this Agreement, the Trustee shall not be liable except for
     the performance of  such duties and obligations as  are specifically set
     forth in  this Agreement, no  implied covenants or obligations  shall be
     read into this Agreement against the Trustee  and, in the absence of bad
     faith on the  part of the Trustee, the Trustee may conclusively rely, as
     to  the truth  of the  statements and  the correctness  of  the opinions
     contained therein (including, but not limited to, Servicer Information),
     upon any certificates or opinions  furnished to the Trustee that are  in
     the form specified in this Agreement;

      (ii)     The Trustee  shall not  be personally liable  for an  error of
     judgment  made in  good faith  by a  Responsible Officer  or Responsible
     Officers of the Trustee, unless it shall be proved that the Trustee  was 
     negligent  in ascertaining  the pertinent facts; and

     (iii)     The Trustee  shall not  be liable with  respect to  any action
     taken, suffered or omitted to be taken by it in good faith in accordance
     with  the direction  of the  Majority  Certificateholders issued  to the
     Trustee pursuant to Section 8.13 hereof.

     The Trustee shall, upon receipt of the request substantially in the form
of Exhibit  O attached hereto,  prepare, issue  and forward  to the  Servicer
checks for refunds and expenses indicated on such request.

          SECTION 8.02.  Certain Matters Affecting the Trustee.

          (a)  Except as otherwise provided in Section 8.01:

       (i)     The Trustee may  request and rely upon and  shall be protected
     in acting  or  refraining from  acting  upon any  resolution,  Officers'
     Certificate,  certificate   of  auditors   or  any  other   certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or  other paper or document (including,  but not limited
     to, Servicer Information) reasonably believed by it to be genuine and to
     have been signed or presented by the proper party or parties;

      (ii)     The Trustee  may  consult  with counsel  and  any  Opinion  of
     Counsel  shall be  full  and complete  authorization  and protection  in
     respect of any  action taken or suffered  or omitted by it  hereunder in
     good faith and in accordance with such Opinion of Counsel;

     (iii)     The Trustee  shall be under  no obligation to exercise  any of
     the trusts or  powers vested  in it  by this  Agreement or  to make  any
     investigation  of matters  arising hereunder  to  institute, conduct  or
     defend any  litigation hereunder or  in relation hereto at  the request,
     order or  direction of  any of the  Certificateholders, pursuant  to the
     provisions  of this Agreement, unless such Certificateholders shall have
     offered to  the  Trustee reasonable  security or  indemnity against  the
     costs, expenses and liabilities which may be incurred therein or thereby
     (provided that  an unsecured  letter of indemnity  in a  form reasonably
     satisfactory  to the Trustee from a Holder which is an insurance company
     having long-term unsecured debt which is rated at least investment grade
     (or having  a  comparable  claim-paying  ability rating)  and  having  a
     minimum  net  worth  of $100,000,000  shall  satisfy  such requirement);
     nothing  contained herein  shall, however,  relieve the  Trustee  of the
     obligation,  upon the  occurrence of  a  Servicer Default  of which  the
     Trustee has  actual knowledge (which has  not been cured  or waived), to
     exercise such of the rights and powers vested in it by 
     this Agreement,  and to use the  same degree of care and  skill in their
     exercise  as  a   prudent  person  would  exercise  or   use  under  the
     circumstances in the conduct of such person's own affairs;

      (iv)     The  Trustee shall  not be  personally liable  for  any action
     taken, suffered or omitted by it in good  faith and believed by it to be
     authorized or within  the discretion or rights or  powers conferred upon
     it by this Agreement;

       (v)     Prior to  the occurrence of  a Servicer Default  hereunder and
     after the curing  of all Servicer Defaults which may  have occurred, the
     Trustee shall not be bound to  make any investigation into the facts  or
     matters stated in  any resolution,  certificate, statement,  instrument,
     opinion,  report, notice,  request, consent,  order,  approval, bond  or
     other paper  or document, unless  requested in writing  to do so  by the
     Majority Certificateholders; provided, however, that if the payment of
                                  --------  -------
     the costs, expenses or liabilities likely to be incurred  by it  in  the 
     making of  such investigation  is, in  the  opinion of  the Trustee, not 
     reasonably assured to the Trustee by the security afforded  to it by the 
     terms  of this Agreement, the  Trustee may require  reasonable indemnity  
     (provided that an unsecured letter of  indemnity  in  a form  reasonably  
     satisfactory to  the Trustee from a Holder which is an insurance company  
     having  long-term unsecured  debt which  is  rated  at  least investment  
     grade  (or  having a comparable claim-paying  ability rating) and having 
     a  minimum net  worth of $100,000,000  shall satisfy  such  requirement)  
     against  such  expense  or liability as a condition to taking  any  such 
     action.  The reasonable  expense of every such examination shall be paid 
     by  the  Servicer  or, if paid by  the Trustee, shall  be repaid  by the 
     Servicer upon demand;

      (vi)     The Trustee may execute any  of the trusts or powers hereunder
     or perform any duties  hereunder either directly or by or through agents
     or attorneys; and

     (vii)     The Trustee  shall  not  be personally  liable  for  any  loss
     resulting  from the investment of funds at the direction of the Servicer
     or Cityscape held in any Account; provided, however, that the Trustee
                                       --------  -------
     shall  be personally  liable on any  investment on  which the Trustee is 
     the obligor and has defaulted.

          (b)  Following  the Closing Date, and except  as otherwise provided
in this Agreement, the Trustee shall not knowingly accept any contribution of
assets to  the Trust unless it  shall have been  provided with an  Opinion of
Counsel at the expense of the  party delivering such assets acceptable to  it
to the effect that the inclusion  of such assets in the REMIC Trust  will not
cause the REMIC  Trust to fail  to qualify as  a REMIC at  any time that  any
Certificates are outstanding or  subject  the  Trust  to any  tax  under  the  
REMIC  Provisions or  other applicable provisions of federal, state and local 
law or ordinances.

          (c)  All rights of action under this Agreement or  under any of the
Certificates,  enforceable by the Trustee, may be  enforced by it without the
possession of any of the Certificates, or the production thereof at the trial
or other proceeding relating thereto, and any such suit, action or proceeding
instituted by the Trustee shall be brought in its name for the benefit of all
the  Holders  of  such  Certificates,  subject  to  the  provisions  of  this
Agreement.

          SECTION 8.03.  Trustee Not  Liable  for  Certificates  or  Mortgage
                         Loans.

          The recitals contained herein and  in the Certificates (other  than
the  signature  on the  Certificates) shall  be  taken as  the  statements of
Cityscape, and the Trustee  assumes no responsibility for their  correctness.
The  Trustee makes no  representations or  warranties as  to the  validity or
sufficiency  of  this  Agreement  or  of the  Certificates  (other  than  the
signature  of the  Trustee on the  Certificates) or  of any Mortgage  Loan or
related  document.   The Trustee  shall  not be  accountable for  the  use or
application  by  Cityscape,  the  Depositor,  the  Servicer  of  any  of  the
Certificates or  of the  proceeds of  such Certificates,  or for  the use  or
application of any funds paid to Cityscape, the Depositor or the  Servicer in
respect  of the  Mortgage Loans or  for the  use or application  of any funds
deposited in or withdrawn from the Collection Account by the Servicer.

          SECTION 8.04.  Trustee May Own Certificates.

          The Trustee  in its individual  capacity or any other  capacity may
become the owner  or pledgee of  Certificates with the  same rights it  would
have if it were not Trustee.

          SECTION 8.05.  Expenses of Trustee.

          The Trustee's Fee  shall be paid as described  in Section 4.04.  In
addition, Cityscape  covenants and  agrees to pay  or reimburse  the Trustee,
upon request, all reasonable expenses, disbursements and advances incurred or
made by the Trustee, and any director, officer, employee or agent  acting for
and on behalf  of the Trustee,  in accordance with any  of the provisions  of
this Agreement  (including the reasonable  compensation and the  expenses and
disbursements of its counsel and of all persons not regularly in  its employ,
whether or not such  expenses are incurred in connection with  any Opinion of
Counsel acquired or  permitted to be obtained by the Trustee) except any such
expense, disbursement or  advance as  may arise  from its  negligence or  bad
faith.   The Trustee  and any  director, officer,  employee or  agent of  the
Trustee shall be indemnified by Cityscape and held harmless against any loss,
liability or  expense  incurred in  connection  with or   relating to    this  
Agreement or  the Certificates,  or the  performance of  any of the Trustee's 
duties  hereunder,  other  than  any  loss,  liability  or  expense  incurred 
by  reason  of  willful  misfeasance,  bad   faith  or  negligence  in   the
performance of duties hereunder; provided that (i) with respect to any such
                                 --------
loss, liability  or expense, the Trustee  shall have given to  Cityscape, the
Depositor, the  Servicer and  the Certificateholders  written notice  thereof
promptly  after the  Trustee shall  have knowledge  thereof.   Such indemnity
shall  survive  the  termination  or  discharge of  this  Agreement  and  the
resignation or removal of the Trustee.

          SECTION 8.06.  Trustee Eligibility Requirements.

          The  Trustee hereunder  shall at all  times be  a corporation  or a
state-chartered or national bank that is not an affiliate of Cityscape or the
Servicer, organized and  doing business under the  laws of any state  (or the
District of Columbia) or the United  States of America, authorized under such
laws  to exercise  corporate  trust  powers, having  a  combined capital  and
surplus of at least $100,000,000 and subject to supervision or examination by
federal or  state authority.   Any Trustee  shall at  all times  have ratings
assigned to its long-term, unsecured debt obligations of at least "A" by DCR.
If such corporation  or association publishes reports of  conditions at least
annually, pursuant to law or to the requirements of the aforesaid supervising
or  examining authority, then  for the purposes of  this Section the combined
capital and surplus  of such corporation or association shall be deemed to be
its combined capital and surplus  as set forth in  its most recent report  of
conditions so  published.  In case at any time  any Trustee shall cease to be
eligible in accordance with the provisions of this Section, the Trustee shall
resign immediately in  the manner and  with the  effect specified in  Section
8.07.  The corporation or national banking association serving as Trustee may
have normal banking  and trust relationships with Cityscape  and the Servicer
and the respective affiliates.

          SECTION 8.07.  Resignation and Removal of the Trustee.

          The Trustee  may at  any  time resign  and be  discharged from  the
trusts  hereby created  by giving  written notice  thereof to  Cityscape, the
Depositor, the Servicer  and to all Certificateholders.   Upon receiving such
notice of any such resignation, the Servicer shall select a successor Trustee
and  shall present  such party  to the  Majority Certificateholders  and upon
their joint approval such party shall promptly be appointed successor trustee
by written instrument,  in duplicate, which instrument shall  be delivered to
the resigning  Trustee  and  to  the  successor trustee.    A  copy  of  such
instrument shall be delivered to  the Certificateholders and Cityscape by the
Servicer.  If  no successor  trustee shall  have been so  appointed and  have
accepted appointment  within  30 days  after  the giving  of such  notice  of
resignation, the  resigning  Trustee  may   petition any  court of  competent 
jurisdiction  for the appointment of a successor trustee.

          If at any time the Trustee shall cease to be eligible in accordance
with the provisions  of Section 8.06 and  shall fail to resign  after written
request therefor, or  if at any  time the Trustee  shall become incapable  of
acting,  or shall  be adjudged bankrupt  or insolvent,  or a receiver  of the
Trustee or of  its property shall be  appointed, or any public  officer shall
take charge or control  of the Trustee or of its property  or affairs for the
purpose of  rehabilitation, conservation  or liquidation,  then the  Servicer
shall solicit and  present to the Majority Certificateholders  and upon their
joint written approval, in duplicate,  which instrument shall be delivered to
the  Trustee so  removed  and to  the  successor trustee.    A  copy of  such
instrument shall be delivered to  the Certificateholders and Cityscape by the
Servicer.

          The Majority Certificateholders may at  any time remove the Trustee
and appoint a successor by  written instrument or instruments, in triplicate,
signed by  such  Holders  or  their attorneys-in-fact  duly  authorized,  one
complete  set of  which  instruments  shall be  delivered  to Cityscape,  one
complete set to the Trustee so removed and one complete set  to the successor
so  appointed.    A copy  of  such  instrument  shall  be  delivered  to  the
Certificateholders, the Servicer and Cityscape by the Trustee.

          Any  resignation or  removal of  the Trustee  and appointment  of a
successor trustee pursuant to any of the provisions of this Section shall not
become effective until acceptance of  appointment by the successor trustee as
provided in Section 8.08.

          SECTION 8.08.  Successor Trustee.

          Any successor trustee appointed as  provided in Section 8.07  shall
execute, acknowledge and deliver to the Certificateholders, the Servicer  and
to  its  predecessor   trustee  an  instrument  accepting   such  appointment
hereunder,  and  thereupon the  resignation  or  removal of  the  predecessor
trustee  shall  become  effective and  such  successor  trustee, without  any
further  act, deed  or  conveyance, shall  become fully  vested with  all the
rights, powers, duties and obligations of its predecessor hereunder, with the
like effect  as if  originally  named as  trustee  herein.   The  predecessor
trustee shall deliver to the successor trustee all Mortgage Files and related
documents and statements held by it  hereunder (other than any Mortgage Files
at the  time  held by  a  custodian, which  shall  become the  agent  of  any
successor trustee hereunder), and Cityscape, the Servicer and the predecessor
trustee shall execute and  deliver such instruments and do  such other things
as  may reasonably  be required  for  more fully  and  certainly vesting  and
confirming  in the  successor trustee  all  such rights,  powers, duties  and
obligations.

          No successor  trustee shall accept appointment as  provided in this
Section unless at the time of such acceptance such successor trustee shall be
eligible under the provisions of Section 8.06.

          Upon  acceptance of appointment by a  successor trustee as provided
in this Section,  the predecessor trustee shall mail notice of the succession
of such trustee hereunder to each  Holder of Certificates at their respective
addresses as shown in the Certificate Register and to each Rating Agency.  If
the predecessor trustee fails to mail such notice within ten (10)  days after
acceptance  of appointment  by the successor  trustee, the  successor trustee
shall cause such notice to be mailed at the expense of the resigning trustee.

          The Trustee shall not be liable for the acts or omissions to act of
any successor Trustee appointed hereunder.

          SECTION 8.09.  Merger or Consolidation of Trustee.

          Any corporation or association into which the Trustee may be merged
or converted  or with  which it  may be  consolidated or  any corporation  or
association resulting from any  merger, conversion or consolidation to  which
the Trustee shall be a party, or any corporation or association succeeding to
the business of the Trustee, shall be the successor of the Trustee hereunder,
provided  such  corporation  or  association  shall  be  eligible  under  the
provisions of  Section 8.06, without the execution or  filing of any paper or
any further act on the part of any of the parties hereto.

          SECTION 8.10.  Appointment of Co-Trustee or Separate Trustee.

          Notwithstanding any other  provisions hereof, at any  time, for the
purpose of meeting  any legal requirements of  any jurisdiction in which  any
part of the  Trust Estate or  property securing the same  may at the  time be
located, the Trustee shall have the  power and shall execute and deliver  all
instruments to appoint one  or more Persons approved by the Trustee to act as
co-trustee or co-trustees,  jointly with the Trustee, or  separate trustee or
separate trustees,  of all or any  part of the  Trust Estate, and to  vest in
such Person or Persons, in such capacity,  such title to the Trust Estate, or
any part thereof, and, subject to the  other provisions of this Section 8.10,
such  powers, duties,  obligations, rights  and trusts  as Cityscape  and the
Trustee may  consider necessary or desirable.  If  the Trustee shall not have
joined in  such appointment  within 15  days  after the  receipt by  it of  a
request so  to do, the  Holders of 25%  of the Voting  Rights shall have  the
power to make such appointment.  No co-trustee or  separate trustee hereunder
shall be required  to meet the  terms of eligibility  as a successor  trustee
under Section 8.06 hereunder and no notice to Holders of Certificates of the 
appointment  of co-trustee(s) or separate  trustee(s) shall be required under
Section 8.08 hereof.

          In  the case of any appointment of a co-trustee or separate trustee
pursuant  to this  Section 8.10  all rights,  powers, duties  and obligations
conferred or imposed upon the Trustee shall be conferred or imposed  upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly, except to the extent that under any law of any jurisdiction in which
any particular act  or acts are to  be performed by  the Trustee (whether  as
Trustee hereunder  or as  successor to the  Servicer hereunder),  the Trustee
shall be  incompetent or unqualified  to perform such  act or acts,  in which
event such rights,  powers, duties and obligations (including  the holding of
title to the Trust or any portion thereof in any such jurisdiction)  shall be
exercised  and  performed by  such  separate  trustee  or co-trustee  at  the
direction of the Trustee.

          Any notice, request or other writing  given to the Trustee shall be
deemed  to have  been given to  each of  the then  separate trustees  and co-
trustees, as  effectively as  if given  to each  of them.   Every  instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the  conditions of  this Article  VIII.   Each separate  trustee and  co-
trustee, upon its acceptance  of the trusts conferred,  shall be vested  with
the estates  or property specified  in its instrument of  appointment, either
jointly with the Trustee or  separately, as may be provided therein,  subject
to  all the  provisions  of  this Agreement,    specifically including  every
provision  of  this Agreement  relating  to  the  conduct of,  affecting  the
liability of, or affording protection to, the Trustee.  Every such instrument
shall be filed with the Trustee.

          Any separate  trustee or co-trustee  may, at any time,   constitute
the Trustee, its agent or attorney-in-fact, with full power and authority, to
the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or co-
trustee shall die, become  incapable of acting, resign or be  removed, all of
its  estates, properties, rights,  remedies and trusts  shall vest  in and be
exercised  by  the Trustee,  to  the extent  permitted  by  law, without  the
appointment of a new or successor trustee.

          SECTION 8.11.  Trustee Records.

          The Trustee shall afford Cityscape, the Depositor, the Servicer and
each Certificateholder upon  reasonable notice during normal  business hours,
access to all  records maintained  by the  Trustee in respect  of its  duties
hereunder and  access to officers  of the Trustee responsible  for performing
such duties,  such inspection  to take place  at 180  East Fifth  Street, St.
Paul, Minnesota   55101 or  such other  place as designated  by the  Trustee.
Upon request, the Trustee shall   furnish the  Servicer  and  any  requesting  
Certificateholder with  its  most recent financial  statements.   The Trustee  
shall   cooperate  fully   with  Cityscape,  the    Servicer   and     such 
Certificateholder and  shall  make available  to Cityscape,  the Servicer and  
such  Certificateholder for  review and  copying  such books,   documents  or 
records  as may  be requested with respect to the Trustee's duties hereunder.
Cityscape,   the   Servicer   and   the Certificateholders shall not have any 
responsibility  or liability  for any action or failure to act by the Trustee 
and are not obligated to  supervise the performance of the Trustee under this 
Agreement or otherwise.

          SECTION 8.12.  Appointment of Office or Agency.

          The Trustee  designates its  office at 180  East Fifth  Street, St.
Paul,  Minnesota    55101  as  its  agency  where  the  Certificates  may  be
surrendered for registration of transfer or exchange, and presented for final
distribution.   The Trustee designates its  offices at 180 East Fifth Street,
St. Paul, Minnesota  55101, as the office at which  notices and demands to or
upon the Trustee in respect of the Certificates may be served and will notify
the  Certificateholders  of any  change in  the  location of  such  office or
agency.

          SECTION 8.13.  Exercise of Trustee Powers by Certificateholders.

          Subject  to  the  provisions of  this  Article  VIII,  the Majority
Certificateholders may  direct the time,  method and place of  conducting any
proceeding  relating  to the  Trust  or the  Certificates or  for  any remedy
available to  the  Trustee  in  its  capacity as  Trustee  (and  not  in  its
individual capacity) with respect to the Certificates or exercising any trust
or power conferred  on the Trustee  with respect to  the Certificates of  the
Trust, provided that:
       -------------

                    (i)  such direction  shall not  be in  conflict with  any
          rule of law or with this Agreement; and

                   (ii)  the Trustee shall have been provided  with indemnity
          satisfactory  to it (provided that an unsecured letter of indemnity
          in  a form  reasonably satisfactory  to the  Trustee from  a Holder
          which is an insurance company having long-term unsecured debt which
          is rated at  least investment grade (or having  a comparable claim-
          paying  ability   rating)  and  having  a  minimum   net  worth  of
          $100,000,000 shall satisfy such requirement).

                                  ARTICLE IX

                                  (RESERVED)


                                  ARTICLE X

                                 TERMINATION

          SECTION 10.01. Termination.

          (a)  Subject  to Section 10.02, this Agreement shall terminate upon
notice  to  the Trustee  of either:    (i) the later  of the  distribution to
Certificateholders of  the final  payment or collection  with respect  to the
last Mortgage Loan (or advances of same by the Servicer), or  the disposition
of all funds with respect to the last Mortgage Loan and the remittance of all
funds  due hereunder and  the payment of  all amounts due and  payable to the
Trustee or (ii) mutual consent of the Servicer, Cityscape and each  and every
Certificateholder in writing; provided, however, that in no event shall the
                              --------  -------
Trust  established by  this Agreement  terminate  later than  the earlier  of
(i) twenty-one years after the death  of the last surviving lineal descendant
of  John D. Rockefeller, Sr., the late President of Standard Oil Corporation,
alive as of the date hereof and (ii) April 30, 2029.

          (b)  Subject   to    Section   10.02,   the   Majority    Class   R
Certificateholders may,  at their  option,  terminate this  Agreement on  any
Distribution  Date following  the  Call  Option Date  by  purchasing, on  the
Servicer  Remittance  Date  preceding  such Distribution  Date,  all  of  the
outstanding Mortgage Loans and REO Properties at a price  equal to the sum of
(x)  the greater of (i) 100% of the Loan Balance of each outstanding Mortgage
Loan  and each REO Property as  of the last day  of the preceding Due Period,
and  (ii)  the fair  market  value  (disregarding  accrued interest)  of  the
Mortgage Loans and REO Properties, determined as the average of three written
bids  (copies of which  shall be delivered  to the Trustee  and the Servicer)
made by  nationally recognized dealers,  (y) 30  days' interest thereon  at a
rate equal  to the Mortgage Rate (or such lesser rate as may be in effect due
to the  application of the  Civil Relief  Act), (z) the  aggregate amount  of
(i) all unreimbursed  Delinquency Advances,  (ii) all unreimbursed  Servicing
Advances relating,  in the case  of unreimbursed Servicing Advances,  only to
the Mortgage  Loans and REO Properties then held as  part of the Trust Estate
and (iii) any  accrued and unpaid Servicing Fees (such  sum, the "Termination
Price").

          (c)  Subject  to Section  10.02, the Servicer  may, at  its option,
terminate this Agreement on any Distribution  Date with respect to which  the
Combined Group Principal Balance as of  the end of the related Due Period  is
less  than  or equal  to 5%  of  the Aggregate  Maximum Collateral  Amount by
purchasing, on the Servicer Remittance Date preceding such Distribution Date,
all of the outstanding Mortgage  Loans and REO Properties at a price equal to
the Termination Price.

          (d)  In  connection with  any  such  purchase  pursuant  to  either
paragraph (b) or (c) above, the Servicer shall deposit  in the    Certificate 
Account all amounts  then on deposit in the Collection Account  (less amounts 
permitted  to be withdrawn by  the Servicer pursuant to  Section 3.11), which  
deposit shall be deemed to have occurred immediately preceding such purchase.

          Any  such purchase  shall be  accomplished  by the  deposit of  the
Termination  Price into the  Certificate Account  on the  applicable Servicer
Remittance Date, which  amount shall  be applied to  the distributions to  be
made on  the Distribution Date immediately following such Servicer Remittance
Date.   Upon such deposit of the Termination Price, the Trustee shall pay the
Servicer the amount described in clause (z) of the definition of "Termination
Price" from the amounts on deposit in the Certificate Amount.

          (e)  In  connection with  any  such  purchase  pursuant  to  either
paragraph (b) or  (c) above,  the party  or parties  effecting such  purchase
shall (i)  at their or its own expense, provide  to the Trustee an Opinion of
Counsel  experienced in  federal income  tax  matters in  form and  substance
satisfactory to  the Trustee to the  effect that such  purchase constitutes a
"Qualified  Liquidation", as such term is defined  in the REMIC Provisions of
the REMIC Trust  and (ii)  shall give the  Trustee and  the Servicer (if  the
purchaser is not the Servicer) at least 60 days prior written notice of their
or its intent  to exercise such option.   The Class R  Certificateholders and
the  Servicer shall at the time discuss future servicing arrangements for the
Mortgage Loans.

          (f)  Notice of  any termination, specifying  the Distribution  Date
upon which the Trust will terminate shall, after the Trustee's receipt of any
such   notice,  be  given   promptly  by  the   Trustee  by  letter   to  the
Certificateholders by first class mail or overnight delivery during the month
of such final distribution  two Business Days after the Determination Date in
such month, specifying (i) the Distribution  Date upon which final payment of
the Certificates will be made and (ii) the amount of any such final payment.

          (g)  In  the event that  not all of  the Class R Certificateholders
pay the Termination Price, the non-purchasing Class R Certificateholder shall
not  be entitled  to,  and the  Trustee  shall not  distribute  to such  non-
purchasing  Class R Certificateholder, any  of the remaining  Mortgage Loans,
REO Properties or Mortgage Files, or any  amount in excess of the amount such
Class R  Certificateholder would  have  been  entitled  to  receive  on  such
Distribution Date had such termination not occurred.

          (h)  Each Holder is  required, and hereby agrees, to  return to the
Trustee any Certificate with respect to which the Trustee has made  the final
distribution due thereon.   Any such Certificate as to which  the Trustee has
made the  final distribution thereon  shall be deemed  canceled and shall  no
longer be outstanding for any purpose of this Agreement, whether or  not such 
Certificate is ever returned to the Trustee.

          (i)  In   the   event  that   any   amount  due   to   any  Regular
Certificateholder  remains unclaimed, the Trustee shall,  at its expense, use
its best efforts to  contact each such Regular  Certificateholder by mail  or
telephone  and if such efforts fail shall  cause to be published once, in the
eastern  edition of The  Wall Street Journal, notice  that such money remains
unclaimed.   Such funds  shall  remain uninvested  and shall  not accrue  any
interest.  If, within  two years after such publication,  such amount remains
unclaimed, the  party or  parties effecting the  purchase pursuant  to either
clause (b) or  (c) above shall be  entitled to all unclaimed funds  and other
assets which remain  subject hereto  and the  Trustee upon  transfer of  such
funds  shall be  discharged  of any  responsibility for  such funds,  and the
Certificateholders shall look to such party for payment.

          (j)  Following any purchase  by the party or  parties effecting the
purchase  pursuant to  either  clause (b)  or (c)  above,  the Trustee  shall
promptly  release  to  such  party or  parties  the  Mortgage  Files  for the
remaining Mortgage  Loans, and  the Trustee  shall  execute all  assignments,
endorsements and other  instruments necessary to effectuate  such transfer as
are furnished by such party or parties.

          SECTION 10.02. Additional Termination Requirements.

          (a)  In the  event the purchase  of the Mortgage Loans  provided in
Section 10.01  occurs, the Trust shall  be terminated in  accordance with the
following additional requirements, unless the party or parties effecting such
purchase obtains at its or their own  expense and delivers or deliver to  the
Trustee an Opinion of Counsel,  addressed to Cityscape, the Servicer and  the
Trustee to the effect that the failure  of the REMIC Trust to comply with the
requirements of this Section 10.02 will  not (x) result in the imposition  of
taxes on "prohibited transactions" of the  REMIC Trust as defined in  Section
860F  of the Code or (y) cause the REMIC  Trust to fail to qualify as a REMIC
at any time that any Certificates are outstanding:

       (i)     Within 90 days  prior to the time  of the making of  the final
     payment  on the  Certificates, the  Trustee, on  behalf the  REMIC Trust
     shall  adopt a plan of complete liquidation  of the REMIC Trust, meeting
     the requirements  of a qualified  liquidation under Section 860F  of the
     Code and any regulations thereunder  and shall specify the first day  of
     such period  in a  statement  attached to  the REMIC  Trust's final  Tax
     Returns pursuant to Treasury Regulations Section 1.860F1;

      (ii)     At or after  the time of adoption  of such a plan  of complete
     liquidation  and at or prior to the  time of making of the final payment
     on the Certificates, the 
     Servicer, with the cooperation of  the Trustee, shall conduct a  sale of
     the assets of  the Trust Estate to  the purchasing party or  parties for
     cash; and

     (iii)     At  the  time  of the  making  of  the  final payment  on  the
     Certificates, the  Trustee shall  distribute or credit,  or cause  to be
     distributed or credited, to the purchasing  party or parties all cash on
     hand in any Account not required to be paid to the Servicer, the Regular
     Certificateholders, or  any other Person, and the  Trust shall terminate
     at that time.

          (b)  By  their  acceptance  of  Class R  Certificates, the  Holders
thereof hereby agree to authorize the Trustee on behalf of the REMIC Trust to
adopt a plan of complete liquidation of the  REMIC Trust, which authorization
shall be binding upon all successor Class R Certificateholders.

                                  ARTICLE XI

                           MISCELLANEOUS PROVISIONS

          SECTION 11.01. Amendment.

          This  Agreement may be amended from time  to time by Cityscape, the
Depositor,  the Servicer  and  the Trustee  and without  the  consent of  the
Certificateholders, (i) to cure any  ambiguity, (ii) to correct or supplement
any provisions  herein which may be defective  or inconsistent with any other
provisions herein  or (iii)  to make  any  other provisions  with respect  to
matters  or  questions  arising  under  this Agreement  which  shall  not  be
inconsistent with  the provisions of  this Agreement, provided that  any such
action listed in clause (i) through (iii) above shall not, as evidenced by an
Independent Opinion  of Counsel  delivered to the  Servicer and  the Trustee,
adversely affect in any respect the interests of any Certificateholder.

          In addition, this  Agreement may  be amended from  time to time  by
Cityscape, the  Depositor, the Servicer and  the Trustee with the  consent of
the Majority Certificateholders  for the purpose of adding  any provisions to
or changing  in  any manner  or eliminating  any of  the  provisions of  this
Agreement  or  of  modifying in  any  manner  the rights  of  the  Holders of
Certificates; provided, however, that no such amendment or waiver shall
              --------  -------
(x) reduce in  any manner  the amount of,  or delay  the timing  of, payments
required to  be distributed on  any Certificate  without the  consent of  the
Holder of such Certificate, (y) adversely  affect in any material respect the
interests of the Holders of any Class of Certificates in a manner other  than
as described in  (x), without the consent  of the Holders of  Certificates of
such Class evidencing  at least a 66%  Percentage Interest in such  Class, or
(z) reduce  the  percentage of  Voting  Rights required  by (y)  without  the
consent of the Holders of all Certificates of such Class then outstanding.  

          Notwithstanding  any  contrary  provision of  this  Agreement,  the
Trustee shall not consent to any amendment  to this Agreement unless it shall
have first received an Independent Opinion of Counsel to the effect that such
amendment will  not result  in the  imposition of  a tax  on the  REMIC Trust
pursuant to the REMIC Provisions or cause the REMIC Trust to  fail to qualify
as a REMIC at any time that any Certificates are outstanding.

          Promptly  after  the execution  of any  such amendment  the Trustee
shall furnish, at the expense of  the Person that requested the amendment  if
such Person is Cityscape or  the Servicer, but in no event an  expense of the
Trustee, otherwise  at the expense of the Trust, a copy of such amendment and
the Opinion of  Counsel referred to in the immediately preceding paragraph to
the Servicer, each Certificateholder and each Rating Agency.

          It shall not  be necessary  for the  consent of  Certificateholders
under  this Section  11.01 to  approve the  particular form  of  any proposed
amendment; instead it  shall be sufficient if such consent  shall approve the
substance thereof.  The manner  of obtaining such consents and of  evidencing
the authorization  of the  execution thereof by  Certificateholders shall  be
subject to such reasonable regulations as the Trustee may prescribe.

          The  Trustee  may, but  shall not  be obligated  to enter  into any
amendment  pursuant to  this  Section  that affects  its  rights, duties  and
immunities under this Agreement or otherwise.

          SECTION 11.02. Recordation of Agreement; Counterparts.

          To  the  extent permitted  by  applicable  law,  this Agreement  is
subject to  recordation in all  appropriate public offices for  real property
records in all the counties or other comparable jurisdictions in which any or
all of the properties subject to the Mortgages are situated, and in any other
appropriate public  recording office  or  elsewhere, such  recordation to  be
effected by the Servicer at the expense of the Trust, to the effect that such
recordation   materially  and  beneficially  affects  the  interests  of  the
Certificateholders.

          For the purpose  of facilitating the recordation of  this Agreement
as herein  provided and for  other purposes,  this Agreement may  be executed
simultaneously  in any  number of  counterparts, each  of which  counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

          SECTION 11.03. Limitation on Rights of Certificateholders.

          The death or incapacity of any Certificateholder shall  not operate
to    terminate   this   Agreement   or   the   Trust,   nor   entitle   such
Certificateholder's legal representatives  or heirs to claim an accounting or
to take any action  or proceeding in any court for a  partition or winding up
of the Trust, nor otherwise affect the rights, obligations and liabilities of
the parties hereto or any of them.

          Except as expressly provided for herein, no Certificateholder shall
have any right to vote  or in any manner otherwise control  the operation and
management of the  Trust, or the obligations of the parties hereto, nor shall
anything herein set forth, or contained in the terms of the  Certificates, be
construed so  as to constitute  the Certificateholders from  time to  time as
partners or  members of  an association; nor  shall any  Certificateholder be
under any liability to  any third person by reason of any action taken by the
parties to this Agreement pursuant to any provision hereof.

          No  Certificateholder  shall  have  any  right  by  virtue  of  any
provision of this  Agreement to institute any  suit, action or  proceeding in
equity or at law upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a written notice of default
and of the continuance thereof, as hereinbefore provided, and unless also the
Holders of Certificates entitled  to at least 25% of the  Voting Rights shall
have made written  request upon the Trustee to institute such action, suit or
proceeding in its own name as Trustee hereunder and shall have offered to the
Trustee  such  reasonable indemnity  (provided  that an  unsecured  letter of
indemnity  in a form  reasonably satisfactory  to the  Trustee from  a Holder
which is an insurance company having long-term unsecured debt which  is rated
at least  investment  grade  (or having  a  comparable  claim-paying  ability
rating) and  having a  minimum net worth  of $100,000,000 shall  satisfy such
requirement) as it may require against the costs, expenses and liabilities to
be incurred therein or thereby, and the Trustee for 15 days after its receipt
of  such notice,  request  and offer  of indemnity,  shall have  neglected or
refused to  institute any such action, suit or  proceeding.  It is understood
and intended, and expressly  covenanted by each Certificateholder  with every
other  Certificateholder and  the Trustee,  that no  one or  more  Holders of
Certificates  shall have any  right in any  manner whatever by  virtue of any
provision of this Agreement to affect, disturb or prejudice the rights of the
Holders of  any other of  such Certificates, or  to obtain or  seek to obtain
priority over  or preference  to any  other  such Holder,  which priority  or
preference  is not  otherwise provided  for herein,  or to enforce  any right
under this Agreement, except in the manner herein provided and for the equal,
ratable and common benefit of all Certificateholders.  For the protection and
enforcement   of  the   provisions   of   this   Section,  each   and   every
Certificateholder and the  Trustee shall be entitled to such relief as can be
given either at law or in equity.

          SECTION 11.04. Governing Law; Jurisdiction.

          This Agreement  shall be construed  in accordance with the  laws of
the State of New York and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.  With  respect to
any claim arising out of this Agreement each party irrevocably submits to the
exclusive jurisdiction of the courts  of the state of New York and the United
States District Court located in the borough of Manhattan, city of  New York,
and each party irrevocably waives any objection which it may have at any time
to the laying of venue  of any suit, action or  proceeding arising out of  or
relating hereto brought in any such courts, irrevocably waives any claim that
any  such  suit, action  or proceeding  brought  in any  such court  has been
brought in any inconvenient forum and further irrevocably waives the right to
object, with respect to such claim, suit, action or proceeding brought in any
such court,  that such  court does  not have  jurisdiction over  such  party, 
provided that service of process has been made by any lawful means.

          SECTION 11.05. Notices.

          All  directions, demands and notices  hereunder shall be in writing
and shall  be deemed to have been duly given (except as otherwise provided in
Section 11.12 hereof)  if personally  delivered at or  mailed by  first class
mail, postage prepaid, or by express delivery service, to (a) in the  case of
Cityscape and  the Servicer, 565  Taxter Road, Elmsford, New  York 10523-2300
(telecopy number (914) 592-7101), or such other address or telecopy number as
may hereafter be  furnished to the  Depositor and the  Trustee in writing  by
Cityscape, (b) in the  case of the Trustee, First  Bank National Association,
180 East Fifth  Street, 2nd  Floor, St.  Paul, Minnesota   55101,  Attention:
Structured Finance/Cityscape 1997-B (telecopy number (612) 244-0089), or such
other  address  or  telecopy number  as  may hereafter  be  furnished  to the
Depositor, Cityscape  and the Servicer in writing by  the Trustee, and (c) in
the case  of the Depositor,  Financial Asset Securities Corp.,  600 Steamboat
Road, Greenwich, Connecticut 06830,  Attention:  General Counsel, (203)  625-
6065  (telecopy number  (203) 629-4571),  or such  other address  or telecopy
number as may  be furnished  to Cityscape,  the Servicer and  the Trustee  in
writing by the Depositor.  Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown  in the Certificate Register.  Notice  of any
Servicer Default  shall be  given by  telecopy and  by certified  mail.   Any
notice  so mailed  within  the time  prescribed  in this  Agreement shall  be
conclusively presumed to have been duly given when mailed, whether or not the
Certificateholder receives such  notice.  A copy of any notice required to be
telecopied hereunder also  shall be  mailed to the  appropriate party in  the
manner set forth above.

          SECTION 11.06. Severability of Provisions.

          If  any one  or more  of the  covenants, agreements,  provisions or
terms of this Agreement shall be for any reason whatsoever held invalid, then
such  covenants, agreements,  provisions or terms  shall be  deemed severable
from  the remaining  covenants,  agreements,  provisions  or  terms  of  this
Agreement and shall  in no way affect  the validity or enforceability  of the
other provisions of  this Agreement or of  the Certificates or the  rights of
the Holders thereof.

          SECTION 11.07. Article and Section References.

          All article and  section references used in  this Agreement, unless
otherwise provided, are to articles and sections in this Agreement.

          SECTION 11.08. Notice to the Rating Agencies.

          (h)  The  Trustee and the Servicer  shall each be obligated  to use
their  best reasonable  efforts  promptly  to provide  notice  to the  Rating
Agencies with respect to each of the following of which a Responsible Officer
of the Trustee or Servicer, as the case may be, has actual knowledge:

          (i)  Any material change or amendment to this Agreement;

          (ii) The occurrence of any Servicer Default that has not been cured
     or waived;

          (iii)     The resignation  or termination  of the  Servicer or  the
     Trustee;

          (iv) The final payment to Holders of the Certificates of any Class;

          (v)  Any change in the location of any Account; and

          (vi) Any event that would result in the inability of the Trustee to
     make advances regarding delinquent Mortgage Loans.

          (i)  In addition,  (i) the Trustee  shall promptly furnish  to each
Rating Agency copies of the following:

          (A)  Each  annual report to Certificateholders described in Section
     4.05; and

          (B)  Each Statement  to  Certificateholders  described  in  Section
     4.05; and

(ii) the Servicer  shall promptly furnish to each Rating Agency copies of the
following:

          (C)  Each  annual statement as  to compliance described  in Section
     3.19;

          (D)  Each annual  independent public accountants'  servicing report
     described in Section 3.20;

          (E)  Each Collection Account  Statement described in Section  3.18;
     and

          (F)  Each  notice  delivered  pursuant  to  Section  7.01(a)  which
     relates  to  the  fact that  the  Servicer  has not  made  a Delinquency
     Advance.

          Any such notice pursuant to  this Section 11.08 shall be in writing
and shall be deemed to have been duly given if personally delivered or mailed
by first  class mail,  postage prepaid,  or by  express  delivery service  to
Standard & Poor's Ratings Services,  26 Broadway,  15th Floor, New  York, New  
York 10004-1064, Attention: Mortgage Surveillance Group; Duff & Phelps Credit  
Rating Co., 55 East  Monroe Street,  35th Floor,  Chicago,  Illinois   60603,  
Attention: MBS  Monitoring; and  Fitch  Investors Service,  L.P.,  One  State 
Street  Plaza, New York, New York  10004, Attention: Glenn Costello.

          SECTION 11.09. Further Assurances.

          Notwithstanding  any other provision of this Agreement, neither the
Regular Certificateholders  nor  the Trustee  shall  have any  obligation  to
consent  to any amendment or modification  of this Agreement unless they have
been  provided reasonable security  or indemnity against  their out-of-pocket
expenses (including reasonable attorneys' fees)  to be incurred in connection
therewith.

          SECTION 11.10. Benefits of Agreement.

          Nothing  in this  Agreement or  in the  Certificates, expressed  or
implied, shall give  to any Person, other than the Certificateholders and the
parties hereto  and their successors hereunder,  any benefit or any  legal or
equitable right, remedy or claim under this Agreement.

          SECTION 11.11. Acts of Certificateholders.

          (a)     Any  request,  demand,  authorization,  direction,  notice,
consent, waiver or  other action provided  by this Agreement  to be given  or
taken by the  Certificateholders may be embodied  in and evidenced by  one or
more   instruments  of   substantially   similar   tenor   signed   by   such
Certificateholders  in person or by agent duly appointed in writing; and such
action  shall become  effective  when  such  instrument  or  instruments  are
delivered to  the Trustee, Cityscape  and the  Servicer.  Such  instrument or
instruments  (and  the action  embodied  therein and  evidenced  thereby) are
herein sometimes referred  to as the "act" of  the Certificateholders signing
such instrument or instruments.  Proof of execution of any such instrument or
of a writing appointing any such agent shall be sufficient for any purpose of
this Agreement  and conclusive in favor of the Trustee and the Trust, if made
in the manner provided in this Section.

          (b)  The fact and date of the  execution by any Person of any  such
instrument  or writing may  be proved by  the affidavit of a  witness of such
execution  or  by the  certificate  of  a  notary  public  or  other  officer
authorized  by law  to take  acknowledgments  of deeds,  certifying that  the
individual signing  such  instrument  or  writing  acknowledged  to  him  the
execution  thereof.   Whenever  such execution  is  by a  signer acting  in a
capacity  other than  his or  her  individual capacity,  such certificate  or
affidavit shall also constitute sufficient proof of his authority.

          (c)  Any   request,  demand,   authorization,  direction,   notice,
consent, waiver  or other  action by any  Certificateholder shall  bind every
future Holder of  such Certificate and the holder of every Certificate issued
upon the registration of transfer thereof or  in exchange therefor or in lieu
thereof, in respect of  anything done, omitted or suffered to be  done by the
Trustee  or the Trust  in reliance thereon,  whether or not  notation of such
action is made upon such Certificates.

          SECTION 11.12. Tax Matters Person.  

          So long as Cityscape owns a 100% Percentage Interest in the Class R
Certificates,  Cityscape  shall act as the  Tax Matters Person for  the REMIC
Trust for all purposes of the Code.  The Tax Matters Person shall perform, or
cause to  be performed, such  duties, and shall take,  or cause to  be taken,
such actions,  as are  required to be  performed or  taken by a  "tax matters
person" under the  Code.  Cityscape, as  Tax Matters Person, hereby  appoints
the Trustee  to  act as  agent  of the  Tax  Matters  Person.   If  Cityscape
hereafter  transfers  ownership  of  a Percentage  Interest  in  the  Class R
Certificates to a third  party, Cityscape may appoint such third  party to be
the Tax Matters Person for the REMIC Trust.

          IN  WITNESS WHEREOF, Cityscape, the Depositor, the Servicer and the
Trustee have  caused their  names to  be signed  hereto  by their  respective
officers thereunto duly  authorized, all as of  the day and year  first above
written.


                              FINANCIAL ASSET SECURITIES CORP.,
                                as Depositor


                              By: /s/ Craig Eckes
                                 ---------------------------
                                 Name:  Craig Eckes
                                 Title: Vice President


                              CITYSCAPE CORP.,
                                as Seller and Servicer


                              By: /s/ Cheryl Carl
                                 ---------------------------
                                 Name:  Cheryl Carl
                                 Title: Senior Vice President



                              FIRST BANK NATIONAL ASSOCIATION,
                                as Trustee


                              By: /s/ Lynn Steiner
                                 ---------------------------
                                 Name:  Lynn Steiner
                                 Title: Assistant Vice President



STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


          On the  31st day of March, 1997  before me, a notary  public in and
for said State,  personally appeared Craig  Eckes known  to me to  be a  Vice
President of  Financial Asset Securities  Corp., a Delaware  corporation that
executed the  within instrument, and  also known to  me to be  the person who
executed it on behalf of said  corporation, and acknowledged to me that  such
corporation executed the within instrument.

          IN  WITNESS WHEREOF,  I have  hereunto set  my hand and  affixed my
official seal the day and year in this certificate first above written.

                                   /s/ Bridget Curry
                                   ---------------------------------------
                                            Notary Public




STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


          On the 31st  day of March, 1997 before  me, a notary public  in and
for said State, personally  appeared Cheryl Carl known  to me to be a  Senior
Vice President  of Cityscape  Corp., a corporation  that executed  the within
instrument, and also known  to me to be the person who  executed it on behalf
of said  corporation, and acknowledged  to me that such  corporation executed
the within instrument.

          IN  WITNESS WHEREOF,  I have  hereunto set  my hand and  affixed my
official seal the day and year in this certificate first above written.


                                   /s/ Jaime Martinez
                                   ___________________________
                                          Notary Public



STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )

          On the  31st day of March,  1997 before me, a notary  public in and
for  said State,  personally appeared  Lynn  Steiner, known  to me  to  be an
Assistant  Vice  President of  First  Bank National  Association,  a national
banking association that executed the within instrument, and also known to me
to  be  the person  who  executed  it  on  behalf of  said  association,  and
acknowledged to me that such corporation executed the within instrument.

          IN WITNESS WHEREOF,  I have  hereunto set  my hand  and affixed  my
official seal the day and year in this certificate first above written.

                                   /s/ Jaime Martinez
                                   ---------------------------------------
                                            Notary Public



                                                                   SCHEDULE 1

  Schedule of Mortgage Loans from which Subsequent Mortgage Loans are to be
Selected


                                  EXHIBIT A

                         FORM OF SENIOR CERTIFICATES

SOLELY FOR U.S. FEDERAL INCOME TAX  PURPOSES, THIS CERTIFICATE IS A  "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE  INVESTMENT CONDUIT", AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986.

(UNLESS THIS CERTIFICATE IS PRESENTED  BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY  TRUST COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER, EXCHANGE  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME
AS IS REQUESTED  BY AN AUTHORIZED REPRESENTATIVE  OF DTC (AND ANY  PAYMENT IS
MADE TO CEDE  & CO. OR TO SUCH  OTHER ENTITY AS IS REQUIRED  BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OF
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

  Cityscape  Home Equity  Loan Trust,     Original   Certificate    Principal
  Series     1997-B     Class     A-_     Balance of Class A-_  Certificates:
  Certificate   Pass-Through    Rate:
  ____________                            $____________

  Initial    Certificate    Principal
  Balance:
  $____________

  Date   of  Pooling   and  Servicing
  Agreement   and   Initial   Cut-Off
  Date:  March 14, 1997
                                          Issue Date: _______________
  First  Distribution  Date:    April
  25, 1997

  Trustee:     First   Bank  National
  Association

  No. _                                   CUSIP No. 178779 ___

  
               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS A-_

evidencing a beneficial  ownership interest in a Trust  Estate established by
FINANCIAL ASSET  SECURITIES CORP., consisting  primarily of a pool  of closed
end, (fixed-)(adjustable) rate,  one- to four-family (and small  mixed-use or
multifamily,  first and  second)(, first)  mortgage loans  originated  by, or
purchased from others by,

                               CITYSCAPE CORP.

          This Certificate is payable solely from the assets of the Trust and
does not represent an obligation of or interest in Cityscape Corp., Financial
Asset Securities Corp., the Trustee or any of their affiliates.  Neither this
Certificate nor the underlying Mortgage Loans are guaranteed by any agency or
instrumentality of the United States.

          This certifies that _______________ is the registered  owner of the
Percentage Interest  evidenced by this Certificate (obtained  by dividing the
Initial Certificate Principal Balance of  this Certificate as set forth above
by  $_____________,  such  amount  being  the  initial  aggregate  Class  A-_
Certificate Principal  Balance of all of  the Class A-_ Certificates)  in the
Trust Estate created pursuant to a Pooling and  Servicing Agreement, dated as
specified above  (the  "Agreement"), among  Cityscape  Corp., as  seller  and
servicer  (hereinafter  called the  "Seller"  or the  "Servicer,"  which term
includes  any  successor   entity  under  the  Agreement),   Financial  Asset
Securities Corp.,  as  depositor, and  First  Bank National  Association,  as
trustee  (hereinafter called  the "Trustee"),  a  summary of  certain of  the
pertinent  provisions of  which is set  forth hereafter.   To the  extent not
defined herein, the capitalized terms  used herein have the meanings assigned
in the  Agreement.  This  Certificate is issued under  and is subject  to the
terms, provisions  and conditions  of the Agreement,  to which  Agreement the
Holder of this Certificate by virtue of the acceptance hereof assents  and by
which such Holder is bound.

          Pursuant  to the terms of the Agreement, distributions are required
to  be made  on the 25th  day of  each month or,  if such  25th day is  not a
Business Day, the Business Day immediately following (a "Distribution Date"),
commencing on the first  Distribution Date specified above, to the  Person in
whose name this  Certificate is registered  at the close  of business on  the
last Business  Day  of the  month  immediately preceding  the  month of  such
distribution (the "Record  Date"), in an amount  equal to the product  of the
Percentage  Interest evidenced  by  this  Certificate and  the  amount to  be
distributed to such Class as of such Distribution Date.

          The Holder of this Certificate is entitled to principal payments on
each  Distribution Date  which will  fully amortize  the Initial  Certificate
Principal Balance, as set forth on the front page hereof,  from  the date  of 
the  initial delivery  hereof  to the  final Distribution  Date of  the Class  
A-_  Certificates.   Therefore, the  actual outstanding  principal amount  of  
this  Class A-_  Certificate  on any  date subsequent to April  25, 1997 (the 
first Distribution Date) will be less than the Initial  Certificate Principal 
Balance set forth on the front page hereof.

          All distributions under the Agreement on the Class A-_ Certificates
will be  made or caused  to be made  by the Trustee  by (i) wire  transfer of
immediately  available funds to the account of the Person entitled thereto at
a bank or other entity having appropriate facilities therefor, if such Person
shall  have so notified  the Trustee in  writing at least  five Business Days
prior to the Record  Date immediately prior to such Distribution  Date and is
the registered  owner  of  Class  A-_ Certificates  evidencing  a  Percentage
Interest aggregating at least 10% or (ii) check mailed by first class mail to
the address of  the Person entitled thereto,  as such name and  address shall
appear on the Certificate Register.

          This Certificate is one of  a duly authorized issue of Certificates
designated as  Cityscape Home  Equity Loan Trust,  Series 1997-B  Home Equity
Loan  Pass-Through Certificates  of the  series specified  on the  front page
hereof (herein  called the  "Certificates") and  representing the  Percentage
Interest specified on the front page hereof in the Class A-_ Certificates.

          Upon receiving the  final distribution hereon, the Holder hereof is
required  to send this  Certificate to the  Trustee.  The  Agreement provides
that, in  any event, upon  the making of  the final distribution  due on this
Certificate, this Certificate shall be deemed canceled for all purposes under
the Agreement.

          The  Certificates  are  limited  in  right of  payment  to  certain
collections  and  recoveries  respecting  the  Mortgage  Loans,  all as  more
specifically set  forth herein  and in  the Agreement.   As  provided in  the
Agreement,  withdrawals from  the  Collection  Account  and  the  Certificate
Account may be made from time  to time for purposes other than  distributions
to  Certificateholders,  such  purposes including  reimbursement  of advances
made, or certain expenses incurred, with respect to the Mortgage Loans.

          The Agreement  permits, with certain  exceptions therein  provided,
the amendment  thereof by  the Seller,  the Depositor,  the Servicer  and the
Trustee with the consent of the Majority Certificateholders; provided,
                                                             --------
however, that no such amendment or waiver shall reduce in any manner the
- -------
amount of, or  delay the timing of, distributions on  any Certificate without
the consent of  the Holder thereof,  or adversely affect  in any respect  the
interests of the  Holders of any Class of Certificates without the consent of
the Holders of Certificates evidencing at least a 66% Percentage Interest  in
such Class.   No  amendment  shall reduce  the  percentage of  Voting  Rights
required in the previous sentence without  the consent of the Holders of  all
Certificates of such  Class then outstanding. Any such consent  by the Holder
of this Certificate shall  be conclusive and binding on such  Holder and upon
all future Holders of this Certificate and of any Certificate issued upon the
transfer  hereof or in  exchange herefor  or in  lieu hereof  whether or  not
notation of such consent is made upon this Certificate.

          As  provided in the  Agreement and  subject to  certain limitations
therein set forth  and referred to on  the face hereof, the  transfer of this
Certificate is registrable in the Certificate Register upon surrender of this
Certificate for registration of transfer at the office or agency appointed by
the Trustee as provided in the Agreement, duly endorsed by, or accompanied by
a written  instrument of transfer in  the form attached hereto  duly executed
by, the Holder hereof or  such Holder's attorney duly authorized in  writing,
and thereupon one  or more new Certificates  of the same Class  in authorized
denominations  evidencing  the  same aggregate  Percentage  Interest  will be
issued to the designated transferee or transferees.

          The Certificates  are issuable  in fully  registered  form only  in
Classes  and denominations representing Percentage Interests specified in the
Agreement.  As  provided in the Agreement and  subject to certain limitations
therein set forth, Certificates are  exchangeable for new Certificates of the
same   Class  in  authorized  denominations  evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

          No  service  charge will  be  made  for  any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient
to  cover  any  tax or  other  governmental  charge that  may  be  imposed in
connection with any transfer or exchange of Certificates.

          The Servicer,  the Seller,  the Depositor and  the Trustee  and any
agent of the Servicer, the Seller, the Depositor or the Trustee may treat the
Person in whose name  this Certificate is registered as the  owner hereof for
all purposes,  and none of  the Servicer, the  Seller, the Depositor  and the
Trustee nor any such agent shall be affected by notice to the contrary.

          THIS CERTIFICATE SHALL BE  GOVERNED BY AND CONSTRUED IN  ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK.

          The  obligations created  by  the Agreement  and the  Trust created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee and required to be  paid to them pursuant
to  the Agreement following  the final payment  or other liquidation  (or any
advance with  respect thereto)  of the  last Mortgage Loan  remaining in  the
Trust Estate.

          The Agreement additionally provides that the Holders of the Class R
Certificates may, at their option, purchase from the Trust all (but not fewer
than all) remaining  Mortgage Loans and other property  then constituting the
Trust Estate, and thereby effect early retirement of the Certificates, on and
after the Distribution Date on which the aggregate Loan Balance of the 
Mortgage  Loans  is  less than  or  equal  to 10%  of  the  Aggregate Maximum
Collateral Amount.  The  Servicer will have a similar purchase  option on any
Distribution Date on which the  aggregate Loan Balance of the  Mortgage Loans
is less than or equal to 5% of the Aggregate Maximum Collateral Amount.

          Unless the certificate  of authentication hereon has  been executed
by the Trustee, by  manual signature, this Certificate shall  not be entitled
to any benefit under the Agreement or be valid for any purpose.

          IN WITNESS WHEREOF,  the Trustee has caused this  Certificate to be
duly executed.

Dated: _____________


                              First Bank National Association, as Trustee



                              By                                           
                                -------------------------------------------
                                   Authorized Officer



                        CERTIFICATE OF AUTHENTICATION

          This  is one  of  the Class  A-_ Certificates  referred  to in  the
within-mentioned Agreement.



                              First Bank National Association, as Trustee


                              By                                           
                                -------------------------------------------
                                   Authorized Officer




                                  ASSIGNMENT

     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto                                                           
                 ----------------------------------------------------------
                                                                           
- ---------------------------------------------------------------------------
                    (Please print or typewrite name, address including postal
- --------------------
zip code, and Taxpayer Identification Number of assignee)

a Percentage Interest equal to     % evidenced by the within Certificate and
                               ----
hereby  authorizes the  transfer of  registration  of such  interest to  such
assignee on the Certificate Register of the Trust.

     I (we) further  direct the Trustee to issue a new  Certificate of a like
Percentage Interest and Class  to the above named  assignee and deliver  such
Certificate to the following address:                                      
                                     --------------------------------------
                                                                           
- ---------------------------------------------------------------------------
    .
- ----

Dated: ____________


                                                                             
                      -----------------------------------------------------
                                  Signature by or on behalf of assignor

                          DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     If  permitted by  the Agreement,  distributions shall  be made,  by wire
transfer or otherwise, in immediately available funds to                   
                                                          -------------------
for the account of  
                    ---------------------------------------------------------
account number                , or, if mailed by check, to 
               ---------------                             ------------------.
Applicable statements should be mailed to 
                                          -----------------------------------.
This information is provided by                          , the assignee named 
                                -------------------------
above, or                          , as its agent.
          -------------------------

                                                              
                                 EXHIBIT B-1

                        FORM OF MEZZANINE CERTIFICATES

SOLELY  FOR U.S. FEDERAL INCOME TAX  PURPOSES, THIS CERTIFICATE IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT", AS THOSE TERMS  ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986.

(UNLESS THIS CERTIFICATE IS PRESENTED  BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST  COMPANY, A NEW YORK CORPORATION  ("DTC"), TO THE TRUSTEE OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER, EXCHANGE  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME
AS IS REQUESTED  BY AN AUTHORIZED REPRESENTATIVE  OF DTC (AND ANY  PAYMENT IS
MADE TO  CEDE & CO. OR TO  SUCH OTHER ENTITY AS IS  REQUIRED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OF
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

THIS CERTIFICATE IS  SUBORDINATE IN RIGHT OF PAYMENT  TO CERTAIN CERTIFICATES
AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

NO TRANSFER  OF THIS  CERTIFICATE MAY  BE MADE  TO AN  EMPLOYEE BENEFIT  PLAN
SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED, UNLESS THE TRANSFEREE PROVIDES (A) A
REPRESENTATION  LETTER COMPLYING WITH SECTION 5.02(b)(ii) OF THE AGREEMENT TO
THE TRUSTEE OR (B) IN THE CASE OF A TRANSFER  TO AN INSURANCE COMPANY GENERAL
ACCOUNT,  EITHER A  REPRESENTATION LETTER  AS  DESCRIBED IN  (A) ABOVE  OR AN
OPINION  OF COUNSEL  SATISFACTORY TO  THE  TRUSTEE THAT  THE ACQUISITION  AND
HOLDING OF  THIS CERTIFICATE AND  THE SERVICING, MANAGEMENT AND  OPERATION OF
THE TRUST  ARE WITH  RESPECT TO  SUCH TRANSFEREE  EXEMPT FROM  THE PROHIBITED
TRANSACTION  PROVISIONS  OF  ERISA  AND   THE  CODE  PURSUANT  TO  PROHIBITED
TRANSACTION CLASS EXEMPTION 95-60.


  Cityscape  Home Equity  Loan Trust,     Original   Certificate    Principal
  Series     1997-B    Class     M-__     Balance      of     Class      M-__
  Certificate   Pass-Through    Rate:     Certificates: 
  __________                              $______________

  Initial    Certificate    Principal
  Balance:  $___________

  Date   of  Pooling   and  Servicing
  Agreement   and   Initial   Cut-Off
  Date:  March 14, 1997
                                          Issue Date:  _____________
  First  Distribution  Date:    April
  25, 1997

  Trustee:     First   Bank  National
  Association

  No. _                                   CUSIP No. 178779 ___




               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS M-__

evidencing a beneficial  ownership interest in a Trust  Estate established by
FINANCIAL ASSET  SECURITIES CORP., consisting  primarily of a pool  of closed
end, (fixed-)(adjustable) rate,  one- to four-family (and small  mixed use or
multifamily,  first and  second)(, first)  mortgage  loans originated  by, or
purchased from others by,

                               CITYSCAPE CORP.

          This Certificate is payable solely from the assets of the Trust and
does not represent an obligation of or interest in Cityscape Corp., Financial
Asset Securities Corp., the Trustee or any of their affiliates.  Neither this
Certificate nor the underlying Mortgage Loans are guaranteed by any agency or
instrumentality of the United States.

          This certifies that  ______________ is the registered  owner of the
Percentage Interest evidenced by this  Certificate (obtained by dividing  the
Initial Certificate Principal Balance of  this Certificate as set forth above
by  $___________,   such  amount  being  the  initial  aggregate  Class  M-__
Certificate Principal Balance  of all of the Class M-__  Certificates) in the
Trust Estate created pursuant to a Pooling  and Servicing Agreement, dated as
specified  above (the  "Agreement"),  among Cityscape  Corp.,  as seller  and
servicer  (hereinafter called the "Seller" or "Servicer," which term includes
any successor entity  under the Agreement), Financial Asset Securities Corp.,
as depositor,  and First Bank  National Association, as  trustee (hereinafter
called the "Trustee"), a  summary of certain of  the pertinent  provisions of 
which  is set  forth hereafter.  To  the extent  not  defined   herein,   the 
capitalized terms  used herein  have the meanings  assigned in the Agreement.  
This Certificate is issued under and is subject to the  terms, provisions and 
conditions  of the   Agreement, to  which   Agreement  the   Holder  of  this 
Certificate  by virtue  of the  acceptance hereof  assents and  by which such 
Holder is bound.

          Pursuant to the terms of the Agreement,  distributions are required
to be made  on the  25th day of  each month  or, if such  25th day  is not  a
Business Day, the Business Day immediately following (a "Distribution Date"),
commencing on the first Distribution  Date specified above, to the Person  in
whose name this  Certificate is registered  at the close  of business on  the
last  Business Day  of  the month  immediately  preceding the  month  of such
distribution (the "Record  Date"), in an amount  equal to the product  of the
Percentage  Interest evidenced  by  this  Certificate and  the  amount to  be
distributed to such Class as of such Distribution Date.

          The Holder of this Certificate is entitled to principal payments on
each Distribution  Date which  will fully  amortize  the Initial  Certificate
Principal Balance, as set forth  on the second page hereof, from  the date of
the initial delivery hereof to the final  Distribution Date of the Class M-__
Certificates.   Therefore, the actual  outstanding principal  amount of  this
Class M-__ Certificate  on any date subsequent  to April 25, 1997  (the first
Distribution Date)  will  be  less than  the  Initial  Certificate  Principal
Balance set forth on the second page hereof.

          All  distributions   under  the   Agreement  on   the  Class   M-__
Certificates will  be made or caused  to be made  by the Trustee by  (i) wire
transfer of immediately available funds to the account of the Person entitled
thereto at  a bank or other entity having appropriate facilities therefor, if
such Person  shall have  so notified  the Trustee  in writing  at least  five
Business Days prior to the Record Date immediately prior to such Distribution
Date  and is the  registered owner  of Class  M-__ Certificates  evidencing a
Percentage Interest  aggregating at least  10% or (ii) check mailed  by first
class mail to the  address of the Person entitled  thereto, as such name  and
address shall appear on the Certificate Register.

          This Certificate is one of  a duly authorized issue of Certificates
designated as  Cityscape Home  Equity Loan Trust,  Series 1997-B  Home Equity
Loan Pass-Through  Certificates of  the series specified  on the  second page
hereof (herein  called the  "Certificates") and  representing the  Percentage
Interest specified on the second page hereof in the Class M-__ Certificates.

          Upon  receiving the final distribution hereon, the Holder hereof is
required to send  this Certificate to  the Trustee.   The Agreement  provides
that,  in any event, upon  the making of  the final distribution  due on this
Certificate, this Certificate shall be deemed canceled for all purposes under
the Agreement.

          The  Certificates  are  limited  in  right  of  payment to  certain
collections and  recoveries  respecting  the  Mortgage  Loans,  all  as  more
specifically set  forth herein  and in  the Agreement.   As  provided in  the
Agreement,  withdrawals from  the  Collection  Account  and  the  Certificate
Account may  be made from time to time  for purposes other than distributions
to  Certificateholders, such  purposes  including  reimbursement of  advances
made, or certain expenses incurred, with respect to the Mortgage Loans.

          The  Agreement permits,  with certain exceptions  therein provided,
the amendment  thereof by the  Seller, the  Depositor, the  Servicer and  the
Trustee with the consent of the Majority Certificateholders; provided,
                                                             --------
however, that no such amendment or waiver shall reduce in any manner the
- -------
amount of, or delay the  timing of, distributions on any Certificate  without
the consent  of the Holder  thereof, or adversely  affect in any  respect the
interests of the Holders of any Class of Certificates without the  consent of
the Holders of  Certificates evidencing at least a 66% Percentage Interest in
such  Class.   No  amendment shall  reduce the  percentage  of Voting  Rights
required in  the previous sentence without the consent  of the Holders of all
Certificates  of such Class then outstanding.  Any such consent by the Holder
of this Certificate shall be conclusive  and binding on such Holder and  upon
all future Holders of this Certificate and of any Certificate issued upon the
transfer hereof  or in  exchange herefor  or in  lieu hereof  whether or  not
notation of such consent is made upon this Certificate.

          As provided in  the Agreement  and subject  to certain  limitations
therein set forth  and referred to on the  face hereof, the transfer  of this
Certificate is registrable in the Certificate Register upon surrender of this
Certificate for registration of transfer at the office or agency appointed by
the Trustee as provided in the Agreement, duly endorsed by, or accompanied by
a written  instrument of transfer  in the form attached  hereto duly executed
by, the Holder  hereof or such Holder's attorney  duly authorized in writing,
and thereupon one  or more new Certificates  of the same Class  in authorized
denominations  evidencing  the  same aggregate  Percentage  Interest  will be
issued to the designated transferee or transferees.

/////          The  Certificates are  issuable in  fully  registered form  only
in Classes and denominations representing Percentage Interests specified in
the Agreement.  As provided in the Agreement and subject to certain 
limitations therein set forth, Certificates are  exchangeable for new
Certificates of the same Class in authorized denominations evidencing the
same aggregate Percentage Interest, as requested by the Holder surrendering
the same.

          No  service  charge will  be  made  for  any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient
to  cover  any  tax or  other  governmental  charge that  may  be  imposed in
connection with any transfer or exchange of Certificates.

          The Servicer,  the Seller,  the Depositor and  the Trustee  and any
agent of the Servicer, the Seller, the Depositor or the Trustee may treat the
Person in  whose name this Certificate is registered  as the owner hereof for
all purposes, and  none of the  Servicer, the Seller,  the Depositor and  the
Trustee nor any such agent shall be affected by notice to the contrary.

          THIS CERTIFICATE SHALL BE  GOVERNED BY AND CONSTRUED  IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK.

          The  obligations created  by the  Agreement and  the  Trust created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee  and required to be paid to them pursuant
to the  Agreement following the  final payment  or other liquidation  (or any
advance with respect  thereto) of  the last  Mortgage Loan  remaining in  the
Trust Estate.

          The Agreement additionally provides that the Holders of the Class R
Certificates may, at their option, purchase from the Trust all (but not fewer
than all) remaining  Mortgage Loans and other property  then constituting the
Trust Estate, and thereby effect early retirement of the Certificates, on and
after  the  Distribution Date  on  which the  aggregate  Loan Balance  of the
Mortgage  Loans  is  less than  or  equal  to 10%  of  the  Aggregate Maximum
Collateral Amount.  The Servicer will  have a similar purchase option on  any
Distribution Date on  which the aggregate Loan Balance of  the Mortgage Loans
is less than or equal to 5% of the Aggregate Maximum Collateral Amount. 

          Unless the certificate  of authentication hereon has  been executed
by  the Trustee, by manual signature, this  Certificate shall not be entitled
to any benefit under the Agreement or be valid for any purpose.

          IN WITNESS WHEREOF,  the Trustee has caused this  Certificate to be
duly executed.

Dated: ____________


                              First Bank National Association, as Trustee


                              By                                           
                                -------------------------------------------
                                   Authorized Officer



                        CERTIFICATE OF AUTHENTICATION

          This  is one  of the  Class  M-__ Certificates  referred to  in the
within-mentioned Agreement.



                              First Bank National Association, as Trustee


                              By                                           
                                -------------------------------------------
                                   Authorized Officer




                                  ASSIGNMENT

     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto                                                           
                 ----------------------------------------------------------
                                                                           
- ---------------------------------------------------------------------------
                    (Please print or typewrite name, address including postal
- --------------------
zip code, and Taxpayer Identification Number of assignee)

a Percentage Interest equal to     % evidenced by the within Certificate and
                               ----
hereby  authorizes the  transfer of  registration  of such  interest to  such
assignee on the Certificate Register of the Trust.

     I (we)  further direct the Trustee to issue  a new Certificate of a like
Percentage Interest  and Class to  the above named assignee  and deliver such
Certificate to the following address:                                      
                                     --------------------------------------
                                                                           
- ---------------------------------------------------------------------------
    .
- ----

Dated: _____________


                                                                             
                      -----------------------------------------------------
                                        Signature by or on behalf of assignor

                          DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     If  permitted by  the Agreement,  distributions shall  be made,  by wire
transfer or otherwise, in immediately available funds to                   
                                                          -----------------
                                          for the account of               
- -----------------------------------------                    ---------------
                                                                     account
- --------------------------------------------------------------------
number                , or, if mailed by check, to                 
      ----------------                             -------------------------

- ----------------------------------------------------------------------------.
Applicable statements should be mailed to 
                                          ----------------------------------
                                                     .   This information is
- -----------------------------------------------------
provided by                          , the assignee named above, or        
            -------------------------
                       , as its agent.
- -----------------------


                                 EXHIBIT B-2

                         FORM OF CLASS B CERTIFICATE

SOLELY FOR U.S.  FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT  CONDUIT", AS THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986.

(UNLESS THIS CERTIFICATE IS PRESENTED  BY AN AUTHORIZED REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION ("DTC"), TO  THE TRUSTEE OR
ITS  AGENT  FOR  REGISTRATION  OF  TRANSFER, EXCHANGE  OR  PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR SUCH OTHER NAME

AS IS REQUESTED  BY AN AUTHORIZED REPRESENTATIVE  OF DTC (AND ANY  PAYMENT IS
MADE TO  CEDE & CO. OR TO  SUCH OTHER ENTITY AS IS  REQUIRED BY AN AUTHORIZED
REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OF
OTHERWISE BY OR  TO ANY PERSON IS  WRONGFUL INASMUCH AS THE  REGISTERED OWNER
HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.)

THIS CERTIFICATE IS  SUBORDINATE IN RIGHT OF PAYMENT  TO CERTAIN CERTIFICATES
AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

NO TRANSFER  OF THIS  CERTIFICATE MAY  BE MADE  TO AN  EMPLOYEE BENEFIT  PLAN
SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED, UNLESS THE TRANSFEREE PROVIDES (A) A
REPRESENTATION LETTER COMPLYING WITH SECTION 5.02(b)(ii) OF  THE AGREEMENT TO
THE TRUSTEE OR (B) IN THE CASE OF A TRANSFER TO AN  INSURANCE COMPANY GENERAL
ACCOUNT,  EITHER  A REPRESENTATION  LETTER AS  DESCRIBED IN  (A) ABOVE  OR AN
OPINION  OF COUNSEL  SATISFACTORY TO  THE  TRUSTEE THAT  THE ACQUISITION  AND
HOLDING OF  THIS CERTIFICATE AND  THE SERVICING, MANAGEMENT AND  OPERATION OF
THE TRUST  ARE WITH  RESPECT TO  SUCH TRANSFEREE EXEMPT  FROM THE  PROHIBITED
TRANSACTION   PROVISIONS  OF  ERISA  AND  THE  CODE  PURSUANT  TO  PROHIBITED
TRANSACTION CLASS EXEMPTION 95-60.



  Cityscape  Home Equity  Loan Trust,     Original   Certificate    Principal
  Series     1997-B    Class     B-__     Balance      of     Class      B-__
  Certificate   Pass-Through    Rate:     Certificates: 
  _____________                           $_____________

  Initial    Certificate    Principal
  Balance:
  $______________

  Date   of  Pooling   and  Servicing
  Agreement   and   Initial   Cut-Off
  Date:  March 14, 1997

  First  Distribution  Date:    April     Issue Date:  ____________
  25, 1997

  Trustee:     First   Bank  National
  Association

  No. _                                   CUSIP No. 178779 ___


               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                  CLASS B-__

evidencing a beneficial  ownership interest in a Trust  Estate established by
FINANCIAL ASSET  SECURITIES CORP., consisting  primarily of a pool  of closed
end, (fixed-)(adjustable) rate,  one- to four-family (and  small mixed-use or
multifamily,  first  and second)(,  first) mortgage  loans originated  by, or
purchased from others by,

                               CITYSCAPE CORP.

          This Certificate is payable solely from the assets of the Trust and
does not represent an obligation of or interest in Cityscape Corp., Financial
Asset Securities Corp., the Trustee or any of their affiliates.  Neither this
Certificate nor the underlying Mortgage Loans are guaranteed by any agency or
instrumentality of the United States.

          This  certifies that _____________  is the registered  owner of the
Percentage  Interest evidenced by this  Certificate (obtained by dividing the
Initial Certificate Principal Balance of  this Certificate as set forth above
by  $____________,  such  amount  being  the  initial  aggregate  Class  B-__
Certificate Principal Balance of all of  the Class B-__ Certificates) in  the
Trust Estate created pursuant to a  Pooling and Servicing Agreement, dated as
specified above  (the  "Agreement"), among  Cityscape  Corp., as  seller  and
servicer (hereinafter called the "Seller" or "Servicer," which term  includes
any successor  entity under the Agreement), Financial Asset Securities Corp.,
as depositor,  and First Bank  National Association, as  trustee (hereinafter
called the "Trustee"), a summary of certain of the pertinent provisions 
of which  is set  forth hereafter.   To  the extent  not defined  herein, the
capitalized terms  used herein have  the meanings assigned in  the Agreement.
This Certificate is  issued under and is subject to the terms, provisions and
conditions  of  the  Agreement,  to   which  Agreement  the  Holder  of  this
Certificate by  virtue of  the acceptance  hereof assents  and by  which such
Holder is bound.

          Pursuant to the terms of the  Agreement, distributions are required
to be made  on the  25th day  of each month  or, if  such 25th day  is not  a
Business Day, the Business Day immediately following (a "Distribution Date"),
commencing on the  first Distribution Date specified above, to  the Person in
whose name  this Certificate is  registered at the  close of business  on the
last  Business  Day of  the  month immediately  preceding  the month  of such
distribution (the "Record  Date"), in an amount  equal to the product  of the
Percentage  Interest evidenced  by  this  Certificate and  the  amount to  be
distributed to such Class as of such Distribution Date.

          The Holder of this Certificate is entitled to principal payments on
each  Distribution Date  which will  fully  amortize the  Initial Certificate
Principal Balance, as set forth on the  second page hereof, from the date  of
the initial delivery  hereof to the final Distribution Date of the Class B-__
Certificates.   Therefore, the  actual outstanding  principal amount  of this
Class B-__ Certificate  on any date subsequent  to April 25, 1997  (the first
Distribution  Date)  will  be less  than  the  Initial  Certificate Principal
Balance set forth on the second page hereof.

          All  distributions   under  the   Agreement  on   the  Class   B-__
Certificates will  be made or caused  to be made  by the Trustee by  (i) wire
transfer of immediately available funds to the account of the Person entitled
thereto at a bank or other entity having appropriate facilities therefor,  if
such Person  shall have  so notified  the Trustee  in writing  at least  five
Business Days prior to the Record Date immediately prior to such Distribution
Date and  is the  registered owner  of Class  B-__ Certificates  evidencing a
Percentage  Interest aggregating at  least 10% or (ii)  check mailed by first
class mail to  the address of the  Person entitled thereto, as  such name and
address shall appear on the Certificate Register.

          This Certificate is one of  a duly authorized issue of Certificates
designated as  Cityscape Home  Equity Loan Trust,  Series 1997-B  Home Equity
Loan Pass-Through  Certificates of  the series specified  on the  second page
hereof (herein  called the  "Certificates") and  representing the  Percentage
Interest specified on the second page hereof in the Class B-__ Certificates.

          Upon receiving the final distribution hereon,  the Holder hereof is
required  to send this  Certificate to the  Trustee.   The Agreement provides
that, in  any event, upon  the making of  the final distribution due  on this
Certificate, this Certificate shall be deemed canceled for all purposes under
the Agreement.

         The  Certificates  are  limited  in right  of  payment  to  certain
collections  and  recoveries  respecting  the  Mortgage Loans,  all  as  more
specifically set  forth herein  and in  the Agreement.   As  provided in  the
Agreement,  withdrawals from  the  Collection  Account  and  the  Certificate
Account may be made  from time to time for purposes  other than distributions
to Certificateholders,  such  purposes including  reimbursement  of  advances
made, or certain expenses incurred, with respect to the Mortgage Loans.

          The Agreement  permits, with  certain exceptions  therein provided,
the amendment  thereof by the  Seller, the  Depositor, the  Servicer and  the
Trustee with the consent of the Majority Certificateholders; provided,
                                                             --------
however, that no such amendment or waiver shall reduce in any manner the
- -------
amount of, or delay the  timing of, distributions on any Certificate  without
the consent of  the Holder thereof,  or adversely affect  in any respect  the
interests of the  Holders of any Class of Certificates without the consent of
the Holders of  Certificates evidencing at least a 66% Percentage Interest in
such  Class.   No  amendment shall  reduce the  percentage  of Voting  Rights
required in the previous sentence without  the consent of the Holders of  all
Certificates  of such Class then outstanding.  Any such consent by the Holder
of this Certificate shall  be conclusive and binding on such  Holder and upon
all future Holders of this Certificate and of any Certificate issued upon the
transfer hereof  or in  exchange herefor  or in  lieu hereof  whether or  not
notation of such consent is made upon this Certificate.

          As  provided in the  Agreement and  subject to  certain limitations
therein set forth  and referred to on  the face hereof, the  transfer of this
Certificate is registrable in the Certificate Register upon surrender of this
Certificate for registration of transfer at the office or agency appointed by
the Trustee as provided in the Agreement, duly endorsed by, or accompanied by
a written  instrument of transfer  in the form attached  hereto duly executed
by, the Holder  hereof or such Holder's attorney  duly authorized in writing,
and thereupon one  or more new Certificates  of the same Class  in authorized
denominations  evidencing  the  same aggregate  Percentage  Interest  will be
issued to the designated transferee or transferees.

          The Certificates  are issuable  in fully  registered  form only  in
Classes  and denominations representing Percentage Interests specified in the
Agreement.  As provided in the  Agreement and subject to certain  limitations
therein set forth, Certificates are  exchangeable for new Certificates of the
same   Class  in  authorized  denominations  evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

          No  service  charge will  be  made  for  any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient
to  cover  any  tax or  other  governmental  charge that  may  be  imposed in
connection with any transfer or exchange of Certificates.

          The Servicer,  the Seller,  the Depositor and  the Trustee  and any
agent of the Servicer, the Seller, the Depositor or the Trustee may treat the
Person in  whose name this Certificate is registered  as the owner hereof for
all purposes, and  none of the  Servicer, the Seller,  the Depositor and  the
Trustee nor any such agent shall be affected by notice to the contrary.

          THIS CERTIFICATE SHALL BE  GOVERNED BY AND CONSTRUED  IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK.

          The  obligations created  by the  Agreement and  the  Trust created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee  and required to be paid to them pursuant
to the Agreement  following the final  payment or  other liquidation (or  any
advance with  respect thereto) of  the last  Mortgage Loan  remaining in  the
Trust Estate.

          The Agreement additionally provides that the Holders of the Class R
Certificates may, at their option, purchase from the Trust all (but not fewer
than all) remaining  Mortgage Loans and other property  then constituting the
Trust Estate, and thereby effect early retirement of the Certificates, on and
after  the Distribution  Date  on which  the  aggregate Loan  Balance  of the
Mortgage  Loans  is  less than  or  equal  to 10%  of  the  Aggregate Maximum
Collateral Amount.  The Servicer will  have a similar purchase option on  any
Distribution Date on which  the aggregate Loan Balance of the  Mortgage Loans
is less than or equal to 5% of the Aggregate Maximum Collateral Amount. 

          Unless the certificate  of authentication hereon has  been executed
by the Trustee,  by manual signature, this Certificate shall  not be entitled
to any benefit under the Agreement or be valid for any purpose.

          IN WITNESS WHEREOF,  the Trustee has caused this  Certificate to be
duly executed.

Dated:  __________


                              First Bank National Association, as Trustee


                              By
                                ------------------------------------------
                                   Authorized Officer



                        CERTIFICATE OF AUTHENTICATION

          This  is one  of the  Class B-__  Certificates  referred to  in the
within-mentioned Agreement.



                              First Bank National Association, as Trustee


                              By
                                ------------------------------------------
                                   Authorized Officer




                                  ASSIGNMENT

     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto                                                           
                 ----------------------------------------------------------
                                                                           
- ---------------------------------------------------------------------------
                    (Please print or typewrite name, address including postal
- --------------------
zip code, and Taxpayer Identification Number of assignee)

a Percentage Interest equal to     % evidenced by the within Certificate and
                               ----
hereby  authorizes the  transfer of  registration  of such  interest to  such
assignee on the Certificate Register of the Trust.

     I (we) further direct the Trustee  to issue a new Certificate of  a like
Percentage Interest and Class  to the above  named assignee and deliver  such
Certificate to the following address:                                      
                                     --------------------------------------
                                                                           
- ---------------------------------------------------------------------------
    .


- ----

Dated: ______________


                                                                             
                      -----------------------------------------------------
                                        Signature by or on behalf of assignor

                          DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     If  permitted by  the Agreement,  distributions shall  be made,  by wire
transfer or otherwise, in immediately available funds to                   
                                                          -----------------
                                          for the account of               
- -----------------------------------------                    --------------

- ---------------------------------------------------------------  account 
number                , or, if mailed by check, to  
      ----------------                             __________________________

- ----------------------------------------------------------------------------.
Applicable statements should be mailed to 
                                          ----------------------------------
                                                  .  This information is
- --------------------------------------------------
provided by                          , the assignee named above, or
            ------------------------- 
                    , as its agent.
- --------------------


                                  EXHIBIT C

                         FORM OF CLASS R CERTIFICATE

THIS CLASS R CERTIFICATE REPRESENTS CERTAIN RESIDUAL RIGHTS TO PAYMENT TO THE
EXTENT DESCRIBED HEREIN AND IN THE AGREEMENT REFERRED TO HEREIN.

THIS CERTIFICATE  MAY NOT BE  HELD BY OR  TRANSFERRED TO A  NON-UNITED STATES
PERSON OR A DISQUALIFIED ORGANIZATION (AS DEFINED BELOW).

THIS CERTIFICATE IS  SUBORDINATE IN RIGHT OF PAYMENT  TO CERTAIN CERTIFICATES
AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.

THIS CLASS  R CERTIFICATE  HAS NOT  BEEN  REGISTERED OR  QUALIFIED UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE.  ANY
RESALE, TRANSFER  OR  OTHER  DISPOSITION OF  THIS  CERTIFICATE  WITHOUT  SUCH
REGISTRATION OR QUALIFICATION  MAY BE MADE ONLY  IN A TRANSACTION WHICH  DOES
NOT REQUIRE  SUCH REGISTRATION  OR QUALIFICATION AND  IN ACCORDANCE  WITH THE
PROVISIONS OF SECTION 5.02 OF THE AGREEMENT REFERRED TO HEREIN.

THIS CLASS R CERTIFICATE HAS BEEN DESIGNATED AS A "RESIDUAL INTEREST"  IN THE
TRUST  CREATED  BY  THE  AGREEMENT  PURSUANT TO  THE  "REAL  ESTATE  MORTGAGE
INVESTMENT CONDUIT" ("REMIC") PROVISIONS OF THE INTERNAL REVENUE CODE OF 1986
(THE "CODE").

NO TRANSFER  OF THIS  CERTIFICATE MAY  BE MADE  TO AN  EMPLOYEE BENEFIT  PLAN
SUBJECT TO THE FIDUCIARY RESPONSIBILITY PROVISIONS OF THE EMPLOYEE RETIREMENT
INCOME SECURITY ACT OF 1974, AS AMENDED, UNLESS THE TRANSFEREE PROVIDES (A) A
REPRESENTATION LETTER  COMPLYING WITH SECTION 5.02(b)(ii) OF THE AGREEMENT TO
THE TRUSTEE OR (B)  IN THE CASE OF A TRANSFER TO AN INSURANCE COMPANY GENERAL
ACCOUNT,  EITHER A  REPRESENTATION LETTER  AS DESCRIBED  IN  (A) ABOVE  OR AN
OPINION  OF COUNSEL  SATISFACTORY TO  THE  TRUSTEE THAT  THE ACQUISITION  AND
HOLDING OF  THIS CERTIFICATE AND  THE SERVICING, MANAGEMENT AND  OPERATION OF
THE TRUST ARE WITH  RESPECT TO SUCH TRANSFEREE IS EXEMPT  FROM THE PROHIBITED

TRANSACTION   PROVISIONS  OF  ERISA  AND  THE  CODE  PURSUANT  TO  PROHIBITED
TRANSACTION CLASS EXEMPTION 95-60.

ANY RESALE, TRANSFER OR OTHER DISPOSITION OF THIS CLASS R CERTIFICATE  MAY BE
MADE ONLY  IF THE  PROPOSED  TRANSFEREE PROVIDES  (1) CERTAIN  REPRESENTATION
LETTERS AND, IF SO REQUIRED BY THE TRUSTEE, THE SELLER, THE DEPOSITOR  OR THE
SERVICER, AN  OPINION OF COUNSEL, ALL IN ACCORDANCE  WITH SECTION 5.02 OF THE
AGREEMENT, (2) AN  AFFIDAVIT TO  THE TRUSTEE  THAT SUCH TRANSFEREE  IS NOT  A
DISQUALIFIED ORGANIZATION  (AS DEFINED  IN THE  AGREEMENT) OR  AN AGENT  OF A
DISQUALIFIED ORGANIZATION AND (3) A CERTIFICATE TO THE TRUSTEE, IN ACCORDANCE
WITH THE PROVISIONS  OF SECTION 5.02  OF THE AGREEMENT.   NOTWITHSTANDING THE
REGISTRATION  IN THE  CERTIFICATE REGISTER  OR ANY TRANSFER  OF THIS  CLASS R
CERTIFICATE  TO A  DISQUALIFIED ORGANIZATION  OR AN  AGENT OF  A DISQUALIFIED
ORGANIZATION, SUCH REGISTRATION  SHALL BE DEEMED TO  BE OF NO LEGAL  FORCE OR
EFFECT  WHATSOEVER  AND   SUCH  PERSON   SHALL  NOT   BE  DEEMED   TO  BE   A
CERTIFICATEHOLDER FOR ANY PURPOSE HEREUNDER, INCLUDING, BUT 
NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS IN RESPECT OF THIS CERTIFICATE.

A TRANSFER IN  VIOLATION OF THE  APPLICABLE RESTRICTIONS MAY  GIVE RISE TO  A
SUBSTANTIAL TAX  UPON  THE TRANSFEROR  OR, IN  CERTAIN CASES,  UPON AN  AGENT
ACTING  FOR THE  TRANSFEREE.   A  PASS-THRU ENTITY  THAT HOLDS  THIS  CLASS R
CERTIFICATE  AND THAT HAS A  DISQUALIFIED ORGANIZATION AS  A RECORD HOLDER IN
ANY TAXABLE YEAR GENERALLY WILL BE SUBJECT TO A TAX  FOR EACH SUCH YEAR EQUAL
TO  THE PRODUCT OF (A)  THE AMOUNT OF  EXCESS INCLUSIONS WITH  RESPECT TO THE
PORTION  OF  THIS  CERTIFICATE  OWNED  THRU SUCH  PASS-THRU  ENTITY  BY  SUCH
DISQUALIFIED ORGANIZATION, AND  (B) THE HIGHEST MARGINAL FEDERAL  TAX RATE ON
CORPORATIONS.  FOR  PURPOSES OF THE PRECEDING SENTENCE,  THE TERM "PASS-THRU"
ENTITY  INCLUDES  REGULATED  INVESTMENT  COMPANIES,  REAL  ESTATE  INVESTMENT
TRUSTS, COOPERATIVES TO WHICH ART. I OF SUBCHAPTER T OF THE CODE APPLIES AND,
EXCEPT AS PROVIDED IN REGULATIONS, NOMINEES.

  Cityscape Home Equity Loan Trust,
  Series 1997-B Class R Certificate

  Percentage Interest:  ___%


  Date   of  Pooling   and  Servicing
  Agreement and Cut-Off  Date:  March
  14, 1977

  First  Distribution  Date:    April     Issue Date:  ______________
  25, 1997

  Trustee:     First   Bank  National
  Association

  No. _


               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATE
                                   CLASS R

evidencing a beneficial  ownership interest in a Trust  Estate established by
FINANCIAL ASSET  SECURITIES CORP. consisting  primarily of a pool  of closed-
end, simple interest, fixed-rate, one- to four-family  and small multi-family
or mixed-use  first and  second mortgage  loans, and  a pool  of closed  end,
adjustable-rate, one-  to four-family,  first mortgage  loans,  in each  case
originated by, or purchased from others by, 

                               CITYSCAPE CORP.

          This Certificate is payable solely from the assets of the Trust and
does not represent an obligation of or interest in Cityscape Corp., Financial
Asset  Securities Corp., the Trustee, the Certificate Insurer or any of their
affiliates.  Neither  this Certificate nor the underlying  Mortgage Loans are
guaranteed or insured by any agency or instrumentality of the United States.

          This  certifies that ___________________ is the registered owner of
the Percentage  Interest evidenced  by this Certificate  in the  Trust Estate
created pursuant  to the Pooling and  Servicing Agreement, dated  as of March
14, 1997  (the "Agreement"),  among Cityscape Corp.,  as seller  and servicer
(hereinafter called the  "Seller" or the "Servicer," which  term includes any
successor entity under  the Agreement), Financial Asset Securities  Corp., as
depositor,  and  First  Bank National  Association,  as  trustee (hereinafter
called  the "Trustee"), a summary  of certain of  the pertinent provisions of
which  is  set  forth hereafter.    To  the extent  not  defined  herein, the
capitalized terms  used herein have  the meanings assigned in  the Agreement.
This Certificate is  issued under and is subject to the terms, provisions and
conditions  of  the  Agreement,  to   which  Agreement  the  Holder  of  this
Certificate by  virtue of  the acceptance hereof  assents and  by which  such
Holder is bound.

          Pursuant to the  terms of the Agreement, distributions are required
to be made  on the  25th day of  each month  or, if  such 25th day  is not  a
Business Day, the Business Day immediately following (a "Distribution Date"),
commencing on the first  Distribution Date specified above, to  the Person in
whose name  this Certificate is  registered at the  close of business  on the
last  Business Day  of  the month  immediately preceding  the  month of  such
distribution (the "Record  Date") in an  amount equal to  the product of  the
Percentage Interest evidenced by this  Certificate and the amount required to
be distributed to the  Holders of Class  R Certificates on such  Distribution
Date  pursuant  to   the  Agreement.    The  Agreement   provides  that  only
miscellaneous amounts will be distributed to Class R Certificateholders.

          All distributions under  the Agreement on the  Class R Certificates
will be  made or caused  to be made  by the Trustee  by (i) wire  transfer of
immediately  available funds to the account of the Person entitled thereto at
a bank or other entity having appropriate facilities therefor, if such Person
shall have so  notified the Trustee in writing,  at least  five Business Days 
prior to  the Record  Date immediately prior to such  Distribution  Date,  or  
(ii) check mailed by  first class mail to the  address of the Person entitled  
thereto, as such name  and address shall appear on the Certificate Register.

          This Certificate is one of  a duly authorized issue of Certificates
designated as  Cityscape Home  Equity Loan Trust,  Series 1997-B  Home Equity
Loan  Pass-Through  Certificates  (herein  called  the  "Certificates")   and
representing the Percentage  Interest specified on the second  page hereof in
the Class R Certificates.

          Upon receiving the final distribution hereon, the  Holder hereof is
required  to send this  Certificate to the  Trustee.  The  Agreement provides
that,  in any event, upon  the making of  the final distribution  due on this
Certificate, this Certificate shall be deemed canceled for all purposes under
the Agreement.

          The Certificates  are  limited  in  right  of  payment  to  certain
collections  and  recoveries respecting  the  Mortgage  Loans,  all  as  more
specifically set  forth herein  and in  the Agreement.   As  provided in  the
Agreement,  withdrawals from  the  Collection  Account  and  the  Certificate
Account may be made  from time to time for purposes  other than distributions
to  Certificateholders, such  purposes  including  reimbursement of  advances
made, or certain expenses incurred, with respect to the Mortgage Loans. 

          The Agreement  permits, with  certain exceptions therein  provided,
the amendment  thereof by  the Seller,  the Servicer,  the Depositor  and the
Trustee with the consent of the majority Certificateholders; provided,
                                                             --------
however, that no such amendment or waiver shall reduce in any manner the
- -------
amount of, or  delay the timing of, distributions on  any Certificate without
the  consent of the  Holder thereof, or  adversely affect in  any respect the
interests of the Holders of any Class  of Certificates without the consent of
the Holders of Certificates evidencing at least 66% of the Voting  Percentage
of  such Class.   No amendment shall  reduce the percentage  of Voting Rights
required in the previous  sentence without the consent of the  Holders of all
Certificates of such  Class then outstanding. Any such consent  by the Holder
of this  Certificate shall be conclusive and binding  on such Holder and upon
all future Holders of this Certificate and of any Certificate issued upon the
transfer hereof  or in  exchange herefor  or in  lieu hereof  whether or  not
notation of such consent is made upon this Certificate.

          As  provided in  the Agreement  and subject to  certain limitations
therein  set forth and referred to  on the face hereof,  the transfer of this
Certificate is registrable in the Certificate Register upon surrender of this
Certificate for registration of transfer at the office or agency appointed by
the Trustee as provided in the Agreement, duly endorsed by, or accompanied by
a written instrument  of transfer in the form attached  hereto, duly executed
by the Holder hereof or such Holder's attorney duly  authorized in   writing, 
and thereupon one or more new  Certificates of the same  Class, in authorized  
denominations  evidencing  the same  aggregate Percentage  Interest  will  be 
issued to the designated transferee or transferees.

          No transfer of this Certificate  shall be made unless that transfer
is made pursuant to an  effective registration statement under the Securities
Act  of 1933,  as amended  (the "1933  Act"),  and effective  registration or
qualification  under  applicable state  securities  laws,  or  is made  in  a
transaction which  does not require  such registration or qualification.   In
the  event  that  such a  transfer  is  to be  made  without  registration or
qualification,    the   Trustee   shall   require   either   (i)   that   the
Certificateholder    desiring    to   effect    the    transfer    and   such
Certificateholder's  prospective transferee each  execute and deliver  to the
Trustee  representation  letters  as  specified  in  Section  5.02(b) of  the
Agreement,  or  (ii)   that  the  Trustee  receive  an   Opinion  of  Counsel
satisfactory to them that such transfer may be made without such registration
or qualification,  which Opinion of  Counsel shall not  be an expense  of the
Seller,  the Depositor,  the Trustee  or  the Servicer,  in their  respective
capacities as such.  None  of the Seller, the Depositor, the Servicer and the
Trustee is obligated  to register or qualify any Class of Certificates  under
the 1933  Act or any other securities law or to take any action not otherwise
required under  this Agreement  to permit the  transfer of  such Certificates
without registration or  qualification.  Any such  Certificateholder desiring
to  effect such  transfer shall,  and  does hereby  agree  to, indemnify  the
Trustee, the  Seller, the  Depositor and the  Servicer against  any liability
that may result if the transfer is not so exempt or is not made in accordance
with such federal and state laws.

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

          The Certificates  are issuable  in fully  registered  form only  in
Classes  and denominations representing Percentage Interests specified in the
Agreement.  As provided in the  Agreement and subject to certain  limitations
therein set forth, Certificates are  exchangeable for new Certificates of the
same   Class  in  authorized  denominations  evidencing  the  same  aggregate
Percentage Interest, as requested by the Holder surrendering the same.

          No  service  charge will  be  made  for  any such  registration  of
transfer or exchange, but the Trustee may require payment of a sum sufficient
to  cover  any  tax or  other  governmental  charge that  may  be  imposed in
connection with any transfer or exchange of Certificates.

          The Servicer,  the Seller,  the Depositor and  the Trustee  and any
agent  of the  Servicer, the Seller,  the Depositor and the Trustee may treat
the Person in whose  name this Certificate is registered as  the owner hereof
for all purposes, and none of the Servicer, the Seller, the Depositor and the 
Trustee nor any such agent shall be affected by notice to the contrary.

          THIS CERTIFICATE SHALL BE  GOVERNED BY AND CONSTRUED  IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK.

          The  obligations created  by the  Agreement and  the  Trust created
thereby shall terminate upon payment to the Certificateholders of all amounts
held by or on behalf of the Trustee  and required to be paid to them pursuant
to the Agreement  following the final  payment or  other liquidation (or  any
advance with  respect thereto) of  the last  Mortgage Loan  remaining in  the
Trust Estate.

          The Agreement additionally provides that the Holders of the Class R
Certificates may, at their option, purchase from the Trust all (but not fewer
than all) remaining  Mortgage Loans and other property  then constituting the
Trust Estate, and thereby effect early retirement of the Certificates, on and
after a Distribution Date on which the aggregate Loan Balance of the Mortgage
Loans  is  less than  or equal  to  10% of  the Aggregate  Maximum Collateral
Amount.  The Servicer will have a similar purchase option on any Distribution
Date on which the aggregate  Loan Balance of the Mortgage Loans is  less than
or equal to 5% of the Aggregate Maximum Collateral Amount.

          Unless the certificate  of authentication hereon has  been executed
by the Trustee,  by manual signature, this Certificate shall  not be entitled
to any benefit under the Agreement or be valid for any purpose.

          IN WITNESS WHEREOF,  the Trustee has caused this  Certificate to be
duly executed.

Dated: ______________


                              First Bank National Association, as Trustee


                              By                                           
                                -------------------------------------------
                                   Authorized Officer



                        CERTIFICATE OF AUTHENTICATION

          This is one  of the Class R Certificates referred to in the Pooling
and Servicing Agreement mentioned herein.


                              First Bank National Association, as Trustee


                              By____________________________
                                    Authorized Signatory   

                                 ASSIGNMENT
                                 ----------

     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
transfer(s) unto                                                           
                 ----------------------------------------------------------
                                                                           
- ---------------------------------------------------------------------------
                    (Please print or typewrite name, address including postal
- --------------------
zip code, and Taxpayer Identification Number of assignee)                  
                                                          -----------------
                                                                           
- ---------------------------------------------------------------------------

- ---------------------------------------------------------------------------  
                                                                       
            a Percentage Interest equal to      % evidenced by the within
- -----------                                -----
Certificate and  hereby  authorizes  the  transfer of  registration  of  such
interest to such assignee on the Certificate Register of the Trust.

     I (we) further  direct the Trustee to issue a new  Certificate of a like
Percentage Interest and  Class to the above  named assignee and  deliver such
Certificate to the following address:                                      
                                      -------------------------------------
                                                                  .
- ------------------------------------------------------------------

Dated: ____________


                                     -------------------------------------
                                     Signature by or on behalf of assignor

                          DISTRIBUTION INSTRUCTIONS


     The assignee should include the following for purposes of distribution:

     Distributions  shall  be   made,  by  wire  transfer  or  otherwise,  in
immediately available funds to                                             
                               --------------------------------------------
               for the account of                                account
- --------------                    -------------------------------
number               , or, if mailed by check, to                          
       --------------                             -------------------------
                     .  Applicable statements should be mailed to            
- ---------------------                .  This information is provided by 
                          , the assignee named above, or                   
                                                        ---------------------
            , as its agent.
- ------------                                                         


                                  EXHIBIT D

                            MORTGAGE LOAN SCHEDULE

                        [On file with the Depositor]

                                 EXHIBIT E-1


                             REQUEST FOR RELEASE
                   (Mortgage Loan Servicing or Foreclosure)

                                          
  Loan Information
  ----------------

       Name of Mortgagor: 
                                           ----------------------------------

       Servicer Loan No.:                                                      
                                           ----------------------------------
                            
       

  Trustee
  _______

       Name:                                                                 
                                           ----------------------------------

       Address:                                                              
                                           ----------------------------------
                                                                             
                                           ----------------------------------
                                                                             
                                           ----------------------------------

       Trustee
       Mortgage File No.:                                                    
                                           ----------------------------------

  Seller
  ______

       Name:                              Cityscape Corp.

       Address:                           565 Taxter Road
                                          Elmsford, NY  10523-2300

       Certificates:                      Cityscape  Home Equity  Loan Trust,
                                          Series    1997-B,    Home    Equity
                                          Loan Pass-Through Certificates.

Reason for Request  (check one)
__________________

    1.  Mortgage Loan liquidated.
___

    2.  Mortgage Loan in foreclosure.
___

    3.  Mortgage Loan repurchased.
___

    4.  Mortgage Loan substituted.
___

    5.  Other (explain)                                     
___                     ____________________________________


          The  undersigned Servicer hereby  requests delivery to  it from the
Trustee of  the documents  referred to  below (the  "Documents").   Upon  the
Servicer's receipt  of the Documents,  the Servicer will provide  the Trustee
with a written  acknowledgement of such receipt.   All capitalized terms  not
otherwise  defined in this Request for  Release shall have the meanings given
them in  the Pooling and Servicing Agreement dated as  of June 9, 1997, among
the Trustee, the Seller, the Servicer and the Depositor.

( )  Promissory Note  dated                         , 19  ,  in the  original
                            ________________________    __
     principal sum of $              , made by                      , payable
                       ______________          _____________________
     to, or endorsed to the order of, the Trustee.

( )  Mortgage recorded on                       as instrument no.            
                          _____________________                   ___________
             in the County Recorder's Office of the County of                
     _______                                                  _______________
         , State of                in book/reel/docket                     of
     ____           ______________                     ___________________
     official records at page/image               .
                                    ______________

( )  Deed of Trust recorded on                         as instrument no.     
                               _______________________                   ____
                      in the County Recorder's Office of the County of       
     ________________                                                  ______
              , State of                      in book\reel\docket of official
     _________           ____________________
     records at page/image                  .
                           _________________

( )  Assignment of Mortgage or Deed of Trust to the Trustee, recorded on     
                                                                         ____
                    as instrument no.               in the  County Recorder's
     ______________                   _____________
     Office of the County of                 , State  of                   in
                               ______________            _________________
     book/reel/docket                   of official records at page/image    
                       ________________                                   ___
     .

( )  Other   documents,  including  any   amendments,  assignments  or  other
     assumptions of the Mortgage Note or Mortgage.

     ( )                                                
         _______________________________________________

     ( )                                                
         _______________________________________________

     ( )                                                
         _______________________________________________

     ( )                                                
         _______________________________________________

     The Servicer hereby acknowledges and agrees as follows:

     (1)  The Servicer shall  hold and retain possession of  the Documents in
trust for the benefit of the Trustee, solely for the purposes provided in the
Agreement.

     (2)  The  Servicer shall  not cause  or permit  the Documents  to become
subject to, or encumbered by, any claim, liens, security  interest,  charges, 
writs of attachment or other impositions nor shall the Servicer  assert   or
seek to assert any claims  or rights of setoff to  or against the  Documents
or any proceeds thereof.

     (3)  The  Servicer shall  return  each  and  every  Document  previously
requested from  the Mortgage File  to the Trustee  when the need  therefor no
longer exists, unless  the Mortgage Loan  relating to the Documents  has been
liquidated  and the  proceeds thereof  have been  remitted to  the Collection
Account and except as expressly provided in the Agreement.

     (4)  The Documents  and any proceeds thereof, including  any proceeds of
proceeds,  shall at  all times be  earmarked for  the account of  the Trustee
except as expressly provided  in the Agreement,  and the Servicer shall  keep
the Documents  and any proceeds separate and distinct from all other property
in the Servicer's possession, custody or control.

                              Cityscape Corp.,
                              as Servicer



                              By:                           
                                 ___________________________
                                 Its:                       
                                     _______________________




Date:                          , 19  
      _________________________    __

                                 EXHIBIT E-2

                             REQUEST FOR RELEASE
                        (Mortgage Loans Paid in Full)

                   OFFICER'S CERTIFICATE AND TRUST RECEIPT
               CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B
                  HOME EQUITY LOAN PASS-THROUGH CERTIFICATES

                                                 HEREBY CERTIFIES THAT HE/SHE
_______________________________________________
IS AN OFFICER OF  THE SERVICER, HOLDING THE OFFICE SET  FORTH BENEATH HIS/HER
SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH RESPECT TO THE MORTGAGE LOANS, AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN MADE.

LOAN NUMBER:                                  BORROWER'S NAME                
             ___________                                      _______________

COUNTY:                 
        ________________

WE HEREBY CERTIFY THAT ALL AMOUNTS RECEIVED IN CONNECTION WITH SUCH PAYMENTS,
WHICH ARE  REQUIRED TO  BE DEPOSITED  IN THE  COLLECTION ACCOUNT  PURSUANT TO
SECTION  3.10 OF THE  POOLING AND SERVICING  AGREEMENT, HAVE BEEN  OR WILL BE
CREDITED.

                                           DATED:            
______________   _______________________         ____________

/ /   VICE PRESIDENT

/ /   ASSISTANT VICE PRESIDENT

                                 EXHIBIT F-1

                   FORM OF TRUSTEE'S INITIAL CERTIFICATION


                                        (DATE)

Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

Cityscape Corp.
565 Taxter Road
Elmsford, New York 10523

     Re:  Pooling and  Servicing Agreement  dated as  of March  14,
          1997,  among   Financial  Asset   Securities  Corp.,   as
          Depositor, Cityscape Corp., as  Seller and Servicer,  and
          First  Bank National  Association, as  Trustee; Cityscape
          Home Equity Loan Trust, Series 1997-B

Ladies and Gentlemen:

     In  accordance with  Section  2.02 of  the  above-captioned Pooling  and
Servicing  Agreement, the  undersigned, as  Trustee,  hereby certifies  that,
except as listed in the following paragraph,  as to each Mortgage Loan listed
in the  Mortgage Loan Schedule (other than any Mortgage  Loan paid in full or
listed on the attached Document Exception Report) it has received:

     (i)   the  original  Mortgage Note,  endorsed by  Cityscape,  or by  the
originator of such Mortgage Loan, without recourse in  blank or the following
form:  "Pay to the order of First Bank National Association, as Trustee under
the  Pooling and Servicing Agreement,  dated as of  March 14, 1997, Cityscape
Home Equity Loan Trust, Series 1997-B without recourse", with all intervening
endorsements that show a complete chain of endorsement from the originator to
Cityscape;

    (ii)  the original recorded Mortgage;

   (iii)  a  duly executed assignment of  the Mortgage from Cityscape  in the
form  permitted  by Section  2.01  of  the  Pooling and  Servicing  Agreement
referred to above;

    (iv)   the original  recorded assignment or  assignments of  the Mortgage
together with all interim recorded assignments of such Mortgage;

     (v)   the original or  copies of each assumption,  modification, written
assurance  or  substitution agreement,  if  any, with  evidence  of recording
thereon if recordation thereof is permissible under applicable law; and

    (vi)   the original  or duplicate original lender's  title policy and all
riders thereto  or, in  the event  such original  title policy  has not  been
received from  the insurer, any one of an  original title binder, an original
preliminary title report or an original  title commitment, or a copy  thereof
certified by the  title company, with the original policy  of title insurance
to be delivered within one year of the Closing Date.

     If  the Trustee has  not received the  original recorded Mortgage  or an
original recorded assignment of the  Mortgage satisfying the requirements  of
clauses  (ii), (iii) or (iv) above, as  applicable, the Trustee has received,
in lieu  thereof,  a true  and complete  copy of  such  Mortgage and/or  such
assignment or assignments  of the Mortgage, as applicable,  each certified by
the Servicer, the applicable title company, escrow agent or attorney,  or the
originator  of such Mortgage, as the  case may be, to  be a true and complete
copy of the original Mortgage or assignment of Mortgage submitted for record-
ing.

     Based  on its  review  and examination  and  only  as to  the  foregoing
documents,  (i) such documents  appear regular on  their face and  related to
such Mortgage Loan,  and (ii) the information  set forth in items  (i), (ii),
(iv), (v),  (vi), (viii), (xiii), (xiv), (xv) and  (xvi) of the definition of
the "Mortgage  Loan Schedule" in  Section 1.01  of the Pooling  and Servicing
Agreement accurately reflects information set forth in the Mortgage File.

      The Trustee  has  made  no independent  examination  of  any  documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as  to:     (i)   the   validity,  legality,   sufficiency,
enforceability  or genuineness  of any  of  the documents  contained in  each
Mortgage File of  any of the Mortgage  Loans identified on the  Mortgage Loan
Schedule,  or  (ii)   the  collectibility,  insurability,  effectiveness   or
suitability of any such Mortgage Loan.

      Capitalized words  and phrases  used herein shall  have the  respective
meanings assigned  to  them  in the  above-captioned  Pooling  and  Servicing
Agreement.


                         FIRST BANK NATIONAL ASSOCIATION
                           as Trustee


                         By:                             
                            _____________________________
                            Name:  


                            Title: 


                                 EXHIBIT F-2

                    FORM OF TRUSTEE'S FINAL CERTIFICATION


                                                                       (DATE)


Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830
Attention:  Peter McMullin

Cityscape Corp.
565 Taxter Road
Elmsford, NY  10523-2300
Attention:  Cheryl P. Carl


          Re:  Pooling and  Servicing Agreement, dated  as of March  14, 1997
               among Cityscape  Corp., Financial  Asset Securities  Corp. and
               First Bank  National Association; Cityscape  Home Equity  Loan
               Trust,   Series   1997-B   Home   Equity   Loan   Pass-Through
               Certificates

Ladies and Gentlemen:

          This certification is  being delivered  to you  in accordance  with
Section   2.05  of  the  above-captioned  Pooling  and  Servicing  Agreement.
Capitalized words and phrases used  herein shall have the respective meanings
assigned to them in the above-referenced Pooling and Servicing Agreement.

          The Trustee  hereby  certifies that  it has  reviewed the  Mortgage
Files with respect to the Mortgage Loans  listed in the related Mortgage Loan
Schedule, and that  except as noted on the list of exceptions attached hereto
and without making any determination as to whether any Mortgage File includes
any  of the  documents specified  in  Section 2.04(a)(v) of  the Pooling  and
Servicing Agreement, as to each Mortgage Loan listed  in the related Mortgage
Loan Schedule, (i) all documents constituting part of each such Mortgage File
required  to  be  delivered to  it  pursuant  to  the Pooling  and  Servicing
Agreement are in  its possession, (a) such documents have been reviewed by it
and appear to  have been properly executed and  regular on their face  and to
relate to such Mortgage Loan and A.  based on its examination and only as  to
the  foregoing documents,  the information  set  forth in  the Mortgage  Loan
Schedule  relating to such  Mortgage Loans which  corresponds to items  (i) -
(iii), (v), (ix),  (xi), (xiv) and (xv)  of the definition of  "Mortgage Loan
Schedule" accurately reflects information set forth in the Mortgage File.

          The  Trustee has made  no independent examination  of any documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as   to:   (i)   the   validity,   legality,   sufficiency,
enforceability, execution by  a Responsible Officer or genuineness  of any of
the documents contained  in each Mortgage File  of any of the  Mortgage Loans
identified on  the Mortgage Loan Schedule relating to such Mortgage Loans, or
(ii)  the collectability, insurability,  effectiveness or suitability  of any
such Mortgage Loan or (iii) the existence of any document specified in clause
(v) of Section 2.04(a).


          Capitalized words and phrases used herein shall have the respective
meanings  assigned to  them  in  the  above-captioned Pooling  and  Servicing
Agreement.


                              FIRST BANK NATIONAL ASSOCIATION, as Trustee


                              By:                           
                                 ___________________________
                                 Name:
                                 Title:


                                 EXHIBIT F-3

                  FORM OF TRUSTEE'S QUARTERLY CERTIFICATION

                                                  (DATE)

Financial Asset Securities Corp.
660 Steamboat Road
Greenwich, Connecticut 06830
Attention:  Peter McMullin

Cityscape Corp.
565 Taxter Road
Elmsford, NY  10523-2300
Attention:  Cheryl P. Carl


     Re:  Pooling and Servicing  Agreement, dated as of  March 14, 1997,
          among Cityscape  Corp., Financial  Asset Securities  Corp. and
          First Bank  National Association; Cityscape  Home Equity  Loan
          Trust,   Series   1997-C   Home   Equity   Loan   Pass-Through
          Certificates

Ladies and Gentlemen:

          In accordance with Section 2.05 of the above-referenced Pooling and
Servicing  Agreement,  the undersigned,  as  Trustee,  hereby sets  forth  an
updated exception  report from  the previous  Trustee's Certification  issued
(INSERT DATE).

          The Trustee has  made no independent  examination of any  documents
contained in  each Mortgage File  beyond the review specifically  required in
the above-referenced Pooling  and Servicing Agreement.  The  Trustee makes no
representations   as   to:   (i)   the   validity,   legality,   sufficiency,
enforceability, execution by a Responsible  Officer, or genuineness of any of
the documents contained  in each Mortgage File  of any of the  Mortgage Loans
identified  on  the  Mortgage  Loan  Schedule, or  (ii)  the  collectability,
insurability, effectiveness or suitability of any such Mortgage Loan or (iii)
the existence of any document specified in clause (v) of Section 2.04(a).


          Capitalized words and phrases used herein shall have the respective
meanings assigned  to  them  in the  above-captioned  Pooling  and  Servicing
Agreement.

                              First Bank National Association, as Trustee


                              By:                           
                                 ___________________________
                                 Name:                      
                                      ______________________
                                 Title:                     
                                       _____________________



                                  EXHIBIT G

                   FORM OF COLLECTION ACCOUNT CERTIFICATION

                                                         ______________, 1997


          Cityscape   Corp.  ("Cityscape")  hereby   certifies  that  it  has
established the account  described below as a Collection  Account pursuant to
Section  3.10 of  the Pooling and  Servicing Agreement,  dated as of  June 9,
1997,  among  Cityscape, Financial  Asset  Securities  Corp. and  First  Bank
National Association, as Trustee.

Title of Account:   "Collection Account, First  Bank National Association, as
                    Trustee, in trust  for the registered  Certificateholders
                    of the Cityscape Home Equity Loan Trust, Series 1997-B"

Account Number:                                    
                    _______________________________


Name and Address
of office or branch
of the institution
at which Account is
maintained:                                        
                    _______________________________

                                              
                    _______________________________
  
                                              
                    _______________________________



                              Cityscape Corp.


                   By                                                        
                     ________________________________________________________
                                Name:   
                                Title:  

                                  EXHIBIT H

                          FORM OF LIQUIDATION REPORT

Customer Name:
Account Number:
Original Principal Balance:


I.   Type of Liquidation (REO disposition/charge-off/short pay-off)

     -  Date last paid
     -  Date of foreclosure
     -  Date of REO
     -  Date of REO Disposition
     -  Property Sale Price/Estimated Market Value
        at disposition

II.  Liquidation Proceeds

     Principal Prepayment                                     $___________   
     Property Sale Proceeds                                    ___________   
     Insurance Proceeds                                        ___________   
     Other (itemize)                                           ___________   

     Total Proceeds                                           $___________   

III. Liquidation Expenses

     Servicing Advances                                       $___________   
     Monthly Advances                                          ___________   
     Contingency Fees                                          ___________   
     Excess Servicing Fees                                     ___________   
     Servicing Fees                                            ___________   
     Annual Expense Escrow Amount                              ___________   
     Supplemental Fee (if any)                                 ___________   
     Additional Interest (if any)                              ___________   

     Total Advances                                           $___________   

IV.  Net Liquidation Proceeds                                 $___________   
    (Item 2 minus Item 3)

V.  Principal Balance of Mortgage Loan                        $___________   

VI.  Loss, if any (Item 5 minus Item 4)                       $___________   

                                  EXHIBIT I

                  FORM OF COLLECTION ACCOUNT ACTIVITY REPORT

                                          Price           Shares        Total
 Trade    Transaction    Dollar            Per             this         Shares
 Date     Description    Amount           Share         Transaction     Owned 
 _____    ___________    ______           _____         ___________     ______



             Income     Capital                SHARES                   
                                  ______________________________
           Dividends     Gains              
                                    ________
Statement   Paid This   Paid This                 Non-
 Date         Year        Year     Certificate Certificate
_______    _________   _________
                                   Form        Form  Total
                                   ___________ _____ _____

                                 EXHIBIT J-1

                        FORM OF TRANSFER CERTIFICATION
                                    (Date)

First Bank National Association
First Trust Center
180 East Fifth Street
St. Paul, Minnesota 55101

Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

     Re:  Pooling and Servicing  Agreement, dated as  of March 14,  1997
          (the "Agreement"),  among  Cityscape  Corp.,  Financial  Asset
          Securities   Corp.  and   First  Bank   National  Association;
          Cityscape  Home Equity Loan  Trust, Series 1997-B  Home Equity
          Loan Pass-Through Certificates

Ladies and Gentlemen:

          The undersigned (the "Transferee") has agreed to purchase from     
                                                                         ____
                   (the  "Transferor")  Cityscape  Home  Equity  Loan  Trust,
___________________
Series   1997-B   Home   Equity   Loan   Pass-Through   Certificates,   Class
__________________________ (the "Certificates").

          The Transferee intends to acquire the Certificates referenced above
and  acknowledges that  the Certificates  may  not be  transferred except  in
accordance with  the transfer  provisions of the  Agreement.   The Transferee
represents that either  (a) it is not an employee benefit plan or arrangement
subject  to Section  406 of  the Employee Retirement  Income Security  Act of
1974, as amended, or a plan subject to Section 4975 of the  Code, or a person
acting on behalf of any such  plan or arrangement or using the assets  of any
such plan or arrangement to effect the transfer of the Certificates OR (b) it
is  an insurance  company  that  is purchasing  the  Certificates with  funds
contained in an "insurance company general account" (as such term is  defined
in Section  V(e) of Prohibited  Transaction Class Exemption 95-60  ("PTCE 95-
60")) and that the purchase and holding  of the Certificates is covered under
PTCE 95-60.

                              Very truly yours,
                              (NAME OF PURCHASER)


                              By:                             
                                 _____________________________
                              Title:                          
                                    __________________________
Dated:



THE FOREGOING IS ACKNOWLEDGED THIS ____ DAY OF __________, 199_.
(NAME OF SELLER)
By:________________________
Title:____________________

                                 EXHIBIT J-2


                        FORM OF TRANSFER CERTIFICATION

                                    (Date)




First Bank National Association
First Trust Center
180 East Fifth Street
St. Paul, Minnesota 55101

Financial Asset Securities Corp.
600 Steamboat Road
Greenwich, Connecticut 06830

          Re:  Pooling  and Servicing Agreement,  dated as of  March 14, 1997
               (the  Agreement"),  among  Cityscape  Corp.,  Financial  Asset
               Securities  Corp.   and  First   Bank  National   Association;
               Cityscape  Home Equity Loan  Trust, Series 1997-B  Home Equity
               Loan Pass-Through Certificates

Ladies and Gentlemen:

          The undersigned (the "Transferee") has agreed to purchase from     
                                                                         ____
                                  (the "Transferor") the following:
_________________________________

(Insert Description of Certificate(s) (the "Certificates"))
 
          A.  Rule 144A "Qualified Institutional Buyers" should complete this
section

          I.  The Transferee is (check one):

                    (i)  An insurance company, as defined in Section 2(13) of
          _____
                    the Securities Act  of 1933, as amended  (the "Securities
                    Act"), (ii)  an investment  company registered  under the
                    Investment  Company   Act  of  1940,   as  amended   (the
                    "Investment Company Act"),  (iii) a business  development
                    company  as defined in Section 2(a)(48) of the Securities
                    Act, (iv) a Small Business Investment Company licensed by
                    the  U.S.  Small  Business  Administration under  Section
                    301(c) or  (d) of the  Small Business  Investment Act  of
                    1958, (v) a  plan established and maintained by  a state,
                    its   political   subdivisions,   or    any   agency   or
                    instrumentality of a state or its political subdivisions,
                    for the   benefit of  its employees,  (vi)  an   employee 
                    benefit  plan  within the   meaning  of  Title I  of  the
                    Employee  Retirement   Income  Security  Act of  1974, as
                    amended  ("ERISA"), (vii)  a business development company
                    as   defined  in  Section   202(a)(22)  of the Investment
                    Advisors  Act of 1940, (viii)  an organization  described
                    in  Section  501(c)(3)  of the  Internal  Revenue   Code,
                    corporation (other  than  a  bank  as defined in Section
                    3(a)(2) of  the  Securities  Act or a savings association
                    or other institution referenced in Section 3(a)(2) of the
                    Securities Act  or  a foreign bank or savings association
                    or equivalent institution), partnership, or Massachusetts 
                    or  similar business trust; or (ix) an investment advisor
                    registered  under  the Investment Advisors  Act of  1940,
                    which, for each  of (i) through (ix), owns and invests on
                    a discretionary basis at least $100 million in securities
                    other than securities of issuers  affiliated   with   the
                    Transferee, securities issued or guaranteed by the United
                    States or a person controlled or supervised by and acting
                    as an  instrumentality of  the government  of the  United
                    States pursuant to authority granted  by the  Congress of
                    the United States, bank  deposit  notes  and certificates
                    of deposit, loan participations,  repurchase  agreements,
                    securities owned  but subject to a  repurchase agreement,
                    and   currency,  interest   rate   and  commodity   swaps
                    (collectively, "Excluded Securities");

                    a  dealer  registered  pursuant  to  Section  15  of  the
          _____
                    Securities  Exchange  Act   of  1934,  as   amended  (the
                    "Exchange Act") that in the aggregate owns and invests on
                    a  discretionary basis at least $10 million of securities
                    other   than    Excluded   Securities    and   securities
                    constituting the whole or part of an unsold allotment to,
                    or  subscription by,  Transferee as  a  participant in  a
                    public offering;

                    an  investment company  registered  under the  Investment
          _____
                    Company  Act that  is  part  of  a family  of  investment
                    companies (as  defined in Rule 144A of the Securities and
                    Exchange  Commission) which own in the aggregate at least
                    $100 million in securities other than Excluded Securities
                    and securities of issuers that are part of such family of
                    investment companies;

                    an entity, all of the equity owners of which are entities
          _____
                    described in this Paragraph A(I);

                    a bank as  defined in Section  3(a)(2) of the  Securities
          _____
                    Act,  any  savings association  or  other  institution as
                    referenced in Section 3(a)(5)(A)  of the Securities  Act,
                    or  any foreign bank or savings association or equivalent
                    institution that in  the aggregate owns and  invests on a
                    discretionary basis  at least $100  million in securities
                    other than  Excluded Securities  and has  an audited  net
                    worth of  at least  $25 million  as  demonstrated in  its
                    latest annual financial statements, as of a date not more
                    than  16  months preceding  the date  of transfer  of the
                    Certificates to the Transferee in the case of a U.S. bank
                    or  savings  association,  and not  more  than  18 months
                    preceding  such date  in the  case of  a foreign  bank or
                    savings association or equivalent institution.

          II.  The  Transferee is acquiring such Certificates  solely for its
own  account, for  the  account of  one  or more  others,  all  of which  are
"Qualified Institutional Buyers" within the  meaning of Rule 144A, or in  its
capacity as a  dealer registered pursuant to  Section 15 of the  Exchange Act
acting  in  a  riskless  principal  transaction on  behalf  of  a  "Qualified
Institutional Buyer".  The Transferee is not acquiring such Certificates with
a view to  or for the resale, distribution,  subdivision or fractionalization
thereof  which  would require  registration  of  the Certificates  under  the
Securities Act.

          B.  "Accredited Investors" should complete this Section 

          I.  The Transferee is (check one):

                    a bank  within  the meaning  of  Section 3(a)(2)  of  the
          _____
                    Securities Act;

                    a  savings  and  loan association  or  other  institution
          _____
                    defined in Section 3(a)(5) of the Securities Act;

                    a  broker or dealer  registered pursuant to  the Exchange
          _____
                    Act;

                    an  insurance company within the meaning of Section 2(13)
          _____
                    of the Securities Act;
                    an  investment company  registered  under the  Investment
          _____
                    Company Act;

                    an employee benefit plan within the meaning of Title I of
          _____
                    ERISA, which has total assets in excess of $5,000,000;

                    another entity which is  an "accredited investor"  within
          _____
                    the  meaning of paragraph     (fill in) of subsection (a)
                                              __
                    of Rule 501 of the Securities and Exchange Commission.

          II.  The  Transferee is acquiring such Certificates  solely for its
own  account, for  investment, and  not with  a view  to  or for  the resale,
distribution, subdivision or  fractionalization thereof  which would  require
registration of the Certificates under the Securities Act.

          C.   If the Transferee is unable to  complete one of paragraph A(I)
or paragraph B(I) above,  the Transferee must furnish an opinion  in form and
substance satisfactory to the Trustee  of counsel satisfactory to the Trustee
to the  effect that such purchase will not  violate any applicable federal or
state securities laws.

          D.   The Transferee  represents that (either  (a) it is  not (i) an
employee  benefit plan (as defined in section 3(3) of the Employee Retirement
Security Act of 1974, as amended ("ERISA")), whether or not it  is subject to
the  provisions  of  Title 1  if  ERISA,  (ii) a  plan  described  in section
4975(e)(1) of the  Internal Revenue Code  of 1986, or  (iii) an entity  whose
underlying assets are deemed to be assets of  a plan described in (i) or (ii)
above by reason of such plan's investment in the entity (as  determined under
Department  of Labor  Regulations, 29  C.F.R.  Section 2510.3-101) (any  such
entity described in clauses (i) through (iii), a "Benefit Plan  Entity")  or 
(b) If the Transferee is an entity described in clause (a), the following:

               (i)  the Transferee is not a Benefit  Plan Entity with respect
to an  employee benefit plan  sponsored by  the Seller, the  Underwriter, the
Trustee, the Depositor or the Servicer or any affiliate thereof;

               (ii) Either  (A) the person who has discretionary authority or
renders investment advice to the Transferee with respect to the investment of
plan assets in  the Senior Certificates is  not an Obligor (or  an affiliate)
with respect to the Mortgage Loans (as defined in the Prospectus Supplement),
or (B)  the  person who  has  such discretionary  authority or  renders  such
investment advice is an Obligor (or an affiliate) with respect to less than 5
percent  of the Mortgage Loans; and, immediately after the acquisition of the
Senior Certificates, no more than 25 percent of the assets of  the Transferee
are invested in  certificates representing an interest in  a trust containing
assets sold or serviced by the same entity; and

               (iii)     the  Transferee  is  an   "accredited  investor"  as
defined in Rule 501(a) of Regulation D pursuant to the 1933 Act.)*


                              Very truly yours,
                              (NAME OF PURCHASER)


                              By:                             
                                 _____________________________
                              Title:                          
                                    __________________________

Dated:

THE FOREGOING IS ACKNOWLEDGED THIS ____ DAY OF __________, 199_.


(NAME OF SELLER)


By:________________________
Title:_____________________


- -----------------------
     *  Do not include bracketed language for transfer of Certificates that
(i) evidence rights and interests that are subordinated to the rights and 
interests evidenced by other Certificates of the Trust, (ii) occur at any
time during which the Certificates being transferred are not rated in one
of the top three rating categories of any rating agency that satisfies the
requirements of an Underwriter Exemption (as described in Prohibited
Transaction Class Exemption 95-60) and that (a) is rating the Certificates 
as of the date hereof and (b) has been requested by the issuer of the 
Certificates to rate the Certificates or (iii) which have not been placed
or underwritten by an entity which has such an Underwriter Exemption.





                                  EXHIBIT K

                      FORM OF CLASS R TRANSFER AFFIDAVIT

STATE OF _________     )
                       ) ss.:
COUNTY OF ________     )


     The undersigned, being first duly sworn, deposes and says as follows:

     1.   The undersigned is an officer of ____________________ ("________"),
the  proposed  Transferee  of  a  ___%  Percentage  Interest  in  a  Class  R
Certificate (the "Certificate") issued pursuant to the Pooling  and Servicing
Agreement,  dated  as  of March  14,  1997  (the "Agreement"),  by  and among
Financial  Asset Securities Corp., as depositor (the "Depositor"), Cityscape,
as seller and servicer, and First Bank National  Association, as trustee (the
"Trustee").   Capitalized terms used, but not defined  herein or in Exhibit 1
hereto, shall have the meanings ascribed to such terms in the Agreement.  The
Transferee has authorized the undersigned to make this affidavit on behalf of
the Transferee.

     2.   The Transferee is, as  of the date hereof, and  will be, as of  the
date of the Transfer,  a Permitted Transferee.   The Transferee is  acquiring
its Ownership Interest in  the Certificate either (i) for its  own account or
(ii) as nominee,  trustee or agent for another Person and has attached hereto
an  affidavit  from such  Person  in  substantially  the  same form  as  this
affidavit.  The Transferee has no knowledge that any such affidavit is false.

     3.   The  Transferee has been advised of, and understands that (i) a tax
will be  imposed on  Transfers of  the Certificate  to Persons  that are  not
Permitted Transferees; (ii)  such tax will be imposed on  the transferor, or,
if  such Transfer is  through an agent  (which includes a  broker, nominee or
middleman) for a Person that is not a Permitted Transferee, on the agent; and
(iii) the Person  otherwise liable for the tax shall be relieved of liability
for  the  tax  if  the subsequent  Transferee  furnished  to  such Person  an
affidavit that such  subsequent Transferee is a Permitted  Transferee and, at
the time  of Transfer, such  Person does not  have actual knowledge  that the
affidavit is false.

     4.   The Transferee has been advised of, and understands that a tax will
be imposed on a "pass-through entity" holding the Certificate if at  any time
during  the taxable year  of the pass-through  entity a Person that  is not a
Permitted Transferee is the record holder of an interest in such entity.  The
Transferee understands that such tax will not be imposed for any  period with
respect to which the  record holder furnishes  to the pass-through entity  an
affidavit  that  such  record  holder  is  a  Permitted  Transferee  and  the
pass-through entity does not 
have actual  knowledge that such  affidavit is false.   (For this  purpose, a
"pass-through  entity" includes a regulated investment company, a real estate
investment  trust or common trust  fund, a partnership,  trust or estate, and
certain cooperatives and, except as  may be provided in Treasury Regulations,
persons holding interests  in pass-through entities as a  nominee for another
Person.)

     5.   The Transferee  has reviewed the  provisions of Section  5.02(c) of
the  Agreement (attached  hereto  as  Exhibit 2  and  incorporated herein  by
reference) and  understands the legal  consequences of the acquisition  of an
Ownership  Interest in  the Certificate  including,  without limitation,  the
restrictions on subsequent Transfers and the provisions regarding voiding the
Transfer and mandatory sales.  The Transferee expressly agrees to be bound by
and to abide by  the provisions of Section 5.02(c)  of the Agreement and  the
restrictions  noted  on  the  face   of  the  Certificate.    The  Transferee
understands and agrees that any breach of any of the representations included
herein shall render  the Transfer to the Transferee  contemplated hereby null
and void.

     6.   The  Transferee agrees  to require  a Transfer  Affidavit from  any
Person to whom the  Transferee attempts to Transfer its Ownership Interest in
the Certificate, and in connection with any Transfer by a Person for whom the
Transferee  is acting as  nominee, trustee or agent,  and the Transferee will
not Transfer its  Ownership Interest or  cause any Ownership  Interest to  be
Transferred  to any  Person  that the  Transferee  knows is  not  a Permitted
Transferee.   In  connection with  any such  Transfer by the  Transferee, the
Transferee agrees  to deliver to  the Trustee a certificate  substantially in
the  form  set  forth  as  Exhibit  J-1   to  the  Agreement  (a  "Transferor
Certificate") to the effect that such Transferee has no actual knowledge that
the Person to which the Transfer is to be made is not a Permitted Transferee.

     7.   The Transferee does not have the intention to impede the assessment
or  collection of any  tax legally required  to be  paid with respect  to the
Certificate.

     8.   The    Transferee's     taxpayer    identification     number    is
___________________.

     9.     The  Transferee  is a  U.S.  Person  as defined  in  Code Section
7701(a)(30)(A).

     10.  The Transferee is  aware that the  Certificate may be  "noneconomic
residual  interests"  within  the meaning  of  proposed  Treasury regulations
promulgated pursuant  to the Code  and that  the transferor of  a noneconomic
residual interest will  remain liable for any  taxes due with respect  to the
income  on such  residual  interest,  unless no  significant  purpose of  the
transfer was to impede the assessment or collection of  tax.  In addition, as
the holder of a noneconomic residual  interest, the Transferee may incur  tax
liabilities in excess of any cash flows generated by the interest and the 
Transferee hereby  represents that  it intends to  pay taxes  associated with
holding the residual interest as they become due.

     IN  WITNESS WHEREOF,  the Transferee  has caused  this instrument  to be
executed on its behalf, pursuant to  authority of its Board of Directors,  by
its  duly authorized  officer duly  attested, this  _____ day  of __________,
_______.

                              (NAME OF TRANSFEREE)

                         By:____________________________
                            Name:
                            Title:

     Personally appeared before me the above-named _________, known or proved
to me to be  the same person who executed the foregoing  instrument and to be
the ________ of the Transferee, and acknowledged that he executed the same as
his free act and deed and the free act and deed of the Transferee.

     Subscribed and sworn before me this ________ day of _____, _____.
                         ______________________________
                         NOTARY PUBLIC
                         My    Commission   expires    the    ___   day    of
                         _______________, 19__.

                                                       EXHIBIT 1 TO EXHIBIT K

                             Certain Definitions
                             ___________________

     "Ownership Interest":  As to  any Certificate, any ownership interest in
such Certificate,  including any interest  in such Certificate as  the Holder
thereof and any other interest therein,  whether direct or indirect, legal or
beneficial.

     "Permitted Transferee":   Any Person  other than (i) the  United States,
any State or political subdivision  thereof, or any agency or instrumentality
of  any  of   the  foregoing,  (ii)   a  foreign  government,   International
Organization or  any agency  or instrumentality of  either of  the foregoing,
(iii) an organization (except certain farmers' cooperatives described in Code
Section 521)  that is  exempt  from tax  imposed by  Chapter  1 of  the  Code
(including  the tax imposed by Code Section 511 on unrelated business taxable
income) on any excess inclusions (as defined in Code Section 860E(c)(1)) with
respect  to  any Class  R  Certificate,  (iv)  rural electric  and  telephone
cooperatives described  in Code Section  1381(a)(2)(c), (v) a Person  that is
not  a citizen or resident of  the United States, a corporation, partnership,
or  other entity  created or  organized in  or under the  laws of  the United
States or  any political  subdivision thereof,  or an estate  or trust  whose
income from sources without the United States is  includable in  gross income
for United  States federal income  tax purposes regardless of  its connection
with the conduct of a trade or business within the United States and (vi) any
other Person so  designated by the Trustee  based upon an Opinion  of Counsel
that the Transfer of  an Ownership Interest in a Class  R Certificate to such
Person may cause the  Trust Fund to fail  to qualify as  a REMIC at any  time
that  certain  Certificates are  Outstanding.    The terms  "United  States,"
"State" and "International Organization" shall have the meanings set forth in
Code Section 7701 or successor provisions.  A corporation will not be treated
as an  instrumentality of  the United  States or  of any  State or  political
subdivision thereof if  all of its activities  are subject to tax,  and, with
the  exception of  the FHLMC,  a majority  of its board  of directors  is not
selected by such governmental unit.

     "Person":    Any individual,  corporation,  partnership, joint  venture,
bank,  joint  stock  company,  trust  (including  any  beneficiary  thereof),
unincorporated   organization  or  government  or  any  agency  or  political
subdivision thereof.

     "Transfer":   Any direct or  indirect transfer or sale  of any Ownership
Interest in a Certificate, including the acquisition of a Certificate by  the
Depositor.

     "Transferee":   Any Person  who is acquiring  by Transfer  any Ownership
Interest in a Certificate.

                                                       EXHIBIT 2 TO EXHIBIT K

                       Section 5.02(c) of the Agreement
                       ________________________________

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


                                  EXHIBIT L

                    FORM OF WRITTEN ORDER TO AUTHENTICATE

                             ________________

From:     Financial Asset Securities Corp.
          660 Steamboat Road
          Greenwich, Connecticut 06830

To:       First Bank National Association
          First Trust Center
          180 East Fifth Street
          St. Paul, MN 55101

          Re:  Cityscape Home Equity Loan Trust Series 1997-B
               ______________________________________________

Ladies and Gentlemen: 

          Pursuant to Section  5.01 of  the Pooling  and Servicing  Agreement
(the  "Agreement"), dated as  of March  14, 1997,  among Cityscape  Corp., as
seller and  servicer, Financial  Asset Securities, Corp.,  as depositor,  and
First Bank  National  Association,  as trustee  (the  "Trustee"),  we  hereby
authorize and direct  you to execute, authenticate and deliver, in the manner
provided in the Agreement, (Class A-1, Class A-2, Class A-3, Class A-4, Class
A-5, Class A-6,  Class A-7, Class  A-8, Class M-1F,  Class M-2F, Class  M-1A,
Class M-2A, Class B-1F, Class B-1A and Class R) Certificates as follows:

     Class __ Certificate No. __: 

     (Original Certificate 
     Principal Balance:            $____________)



     (Percentage Interest:              __%)

     Registered in the name of:         ______________

     Deliver to:                   ______________ on (date)

     All capitalized terms  not otherwise defined herein shall  have the same
meanings as in the Agreement.

                              Sincerely, 

                              Financial Asset Securities Corp.


                              By:
                                 -----------------------------
                                 Name:
                                 Title:


                                  EXHIBIT M

                     CITYSCAPE'S UNDERWRITING GUIDELINES

                         [On file with the Depositor]



                                  EXHIBIT N

                             DEPOSITORY AGREEMENT

                         [On file with the Depositor]



                                  EXHIBIT O

                  FORM OF SERVICER REQUEST FOR REIMBURSEMENT

TO:       FIRST BANK NATIONAL ASSOCIATION
FROM:     CITYSCAPE CORP.
RE:       CITYSCAPE HOME EQUITY LOAN TRUST, SERIES 1997-B


CITYSCAPE CORP.  AS  SERVICER FOR  THE ABOVE  REFERENCED TRANSACTION  DIRECTS
FIRST BANK  NATIONAL ASSOCIATION,  AS TRUSTEE, TO  ISSUE THE  BELOW DESCRIBED
CHECK(S) FROM THE COLLECTION  ACCOUNT (ACCOUNT #__________) AND FORWARD  THEM
TO  OUR ATTENTION AS FOLLOWS:

                    565 TAXTER ROAD
                    ELMSFORD, NEW YORK  10523

                          ALLOCATION OF OVERPAYMENTS


NAME OF BANK TO DEPOSIT:___________________________________________________

MORTGAGE RECEIVABLE OR PAYOFF AMOUNT: $________________________________

BORROWER(S) NAME:_______________________________________ACCOUNT #_________

AMOUNT OF CHECK: $__________________


                             FUNDS TO BE REIMBURSED


REFUND TO BORROWER :   $______________________

RECORDING FEE TO TITLE CO.$________ NAME OF TITLE
CO.:______________________________ 


CITYSCAPE SATISFACTION FEE: $_______________________

ATTORNEY'S FEE: $_________NAME OF
ATTORNEY:_______________________________________

ADDITIONAL DISBURSEMENTS: $________TO
WHOM?_____________________________________

I HEREBY CERTIFY THAT THE ABOVE DISBURSEMENT(S) IS (ARE) AUTHORIZED
DISBURSEMENT(S) UNDER SECTION 3.11 OF THE POOLING AND SERVICING AGREEMENT.


AUTHORIZED SIGNATORY:__________________________________
___________________
                                   DATE



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