AMRESCO RESIDENTIAL SECURITIES CORP MORT LOAN TRUST 1996-3
8-K, 1996-07-05
ASSET-BACKED SECURITIES
Previous: GRAND COURT LIFESTYLES INC, S-1/A, 1996-07-05
Next: QC OPTICS INC, SB-2, 1996-07-05








               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)
                         June 20, 1996


           AMRESCO Residential Securities Corporation
      (on  behalf  of AMRESCO Residential Securities  Corporation
                    Mortgage Loan Trust 1996-3)
     (Exact name of registrant as specified in its charter)


New York                         33-99346                  Pending
(State or Other Jurisdiction)   (Commission       (I.R.S. Employer
of Incorporation)               File Number)    Identification No.)


c/o Bankers Trust Company of California, N.A.
3 Park Plaza, 16th Floor
Irvine,   CA                                                92714
(Address of Principal                                   (Zip Code)
Executive Offices)


Registrant's telephone number, including area code (909) 605-7600


                                No Change
     (Former name or former address, if changed since last report)


Total number of sequentially numbered pages 4
Exhibit index located on sequentially numbered page 4
                                 Page 1

<PAGE>
Item  7.   Financial Statements, Pro Forma Financial Information
and Exhibits.

(a)       Not applicable

(b)       Not applicable

(c)       Exhibits:

               1.1        Underwriting Agreement  dated  June  3,
               1996,   between  AMRESCO  Residential   Securities
               Corporation as Depositor and Prudential Securities
               Incorporated, CS First Boston and Goldman, Sachs &
               Co. as Underwriters.

               4.1       Pooling and Servicing Agreement dated as
               of  June  1,  1996,  between  AMRESCO  Residential
               Securities   Corporation  as  Depositor,   AMRESCO
               Residential  Mortgage Corporation as Seller,  Long
               Beach  Mortgage Company and Advanta Mortgage Corp.
               USA  as  Servicers  and Bankers Trust  Company  as
               Trustee.

                               Page 2
<PAGE>
                           SIGNATURE



      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.


                    AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                    as Depositor


                    By:    /s/ Ronald B. Kirkland
                           Name: Ronald B. Kirkland
                           Title:    Chief Financial Officer and
                                     Chief Accounting Officer



Dated:  July 4, 1996

                             Page 3
<PAGE>
                         EXHIBIT INDEX


Exhibit No.                          Description       

1.1                        Underwriting  Agreement
               dated June 3, 1996, between AMRESCO
               Residential  Securities Corporation
               as    Depositor   and    Prudential
               Securities Incorporated,  CS  First
               Boston and Goldman, Sachs & Co.  as
               Underwriters.

4.1                        Pooling  and  Servicing
               Agreement dated as of June 1, 1996,
               between     AMRESCO     Residential
               Securities      Corporation      as
               Depositor,    AMRESCO   Residential
               Mortgage  Corporation  as   Seller,
               Long  Beach  Mortgage  Company  and
               Advanta  Mortgage  Corp.   USA   as
               Servicers and Bankers Trust Company
               as Trustee.

                           Page 4
<PAGE>



                                
                                
           AMRESCO RESIDENTIAL SECURITIES CORPORATION
                                
                                
                                
                               AND
                                
                                
                                
               PRUDENTIAL SECURITIES INCORPORATED
         As Representatives of the several Underwriters
                                
                                
                                
                     UNDERWRITING AGREEMENT
                                
                                
                                
                                
                               FOR
                                
                                
                                
                                
 AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST
                             1996-3
                                
                                
                                
            MORTGAGE LOAN PASS THROUGH CERTIFICATES,
                                
             CLASS A-1 ADJUSTABLE RATE CERTIFICATES
                CLASS A-2 FIXED RATE CERTIFICATES
                CLASS A-3 FIXED RATE CERTIFICATES
                CLASS A-4 FIXED RATE CERTIFICATES
                CLASS A-5 FIXED RATE CERTIFICATES
                CLASS A-6 FIXED RATE CERTIFICATES
                CLASS A-7 FIXED RATE CERTIFICATES
             CLASS A-8 ADJUSTABLE RATE CERTIFICATES




June 5, 1996
 AMRESCO RESIDENTIAL SECURITIES CORPORATION MORTGAGE LOAN TRUST
                             1996-3
                                
            MORTGAGE LOAN PASS THROUGH CERTIFICATES,
                                
             CLASS A-1 ADJUSTABLE RATE CERTIFICATES
                CLASS A-2 FIXED RATE CERTIFICATES
                CLASS A-3 FIXED RATE CERTIFICATES
                CLASS A-4 FIXED RATE CERTIFICATES
                CLASS A-5 FIXED RATE CERTIFICATES
                CLASS A-6 FIXED RATE CERTIFICATES
                CLASS A-7 FIXED RATE CERTIFICATES
             CLASS A-8 ADJUSTABLE RATE CERTIFICATES
                                
                     UNDERWRITING AGREEMENT
                                                     June 5, 1996

Prudential Securities Incorporated
 as Representative of the
 several Underwriters
1 New York Plaza
26th Floor
New York, New York  10292

Dear Ladies and Gentlemen:

        AMRESCO    Residential   Securities   Corporation    (the
"Depositor"), a Delaware corporation, has authorized the issuance
and  sale of Mortgage Loan Pass-Through Certificates, Class  A-1,
Class A-2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7,
Class A-8 (the "Offered Certificates") and the Class B-IO and the
Class  R  Certificates  (the  "Subordinated  Certificates,"   and
collectively  with the Offered Certificates, the "Certificates"),
evidencing  interests  in  a pool of fixed  and  adjustable  rate
mortgage  loans (the "Mortgage Loans").  The Mortgage  Loans  are
secured primarily by first deeds of trust or mortgages on one- to
four-family residential properties.

      Only  the Offered Certificates are being purchased  by  the
Underwriters named in Schedule A hereto, and the Underwriters are
purchasing,  severally, only the Offered Certificates  set  forth
opposite  their  names  in Schedule A, except  that  the  amounts
purchased  by  the  Underwriters may change  in  accordance  with
Section  X of this Agreement.  Prudential Securities Incorporated
is  acting as representative of the several Underwriters  and  in
such    capacity,   is   hereinafter   referred   to    as    the
"Representative."

      The  Certificates  will  be  issued  under  a  pooling  and
servicing  agreement  (the  "Pooling and  Servicing  Agreement"),
dated as of June 1, 1996 among the Depositor, AMRESCO Residential
Mortgage  Corporation,  as  Seller  (the  "Seller"),  Long  Beach
Mortgage  Company ("Long Beach") and Advanta Mortgage  Corp.  USA
("Advanta")  as  Servicers (the "Servicers")  and  Bankers  Trust
Company,  as  trustee  (the  "Trustee").  The  Certificates  will
evidence  fractional  undivided  interests  in  the  trust   (the
"Trust").  The assets of the Trust will initially include,  among
other  things, a pool of fixed and adjustable rate Mortgage Loans
(the "Initial Mortgage Loans") and such amounts as may be held by
the   Trustee   in  the  Pre-Funding  Account  (the  "Pre-Funding
Account"),  the  Capitalized Interest Account  (the  "Capitalized
Interest Account") and any other accounts held by the Trustee for
the Trust.  The Initial Mortgage Loans will be acquired, in part,
(i)  from  Long  Beach,  pursuant to a Continuing  Loan  Purchase
Agreement  dated November 1, 1995, as supplemented by  Supplement
dated  June 20, 1996 (the "Long Beach Purchase Agreement"),  (ii)
from  Walsh  Securities,  Inc.  ("Walsh"),  pursuant  to  a  Loan
Purchase  Agreement dated as of May 10, 1996, between  Walsh,  as
Seller and the Seller, as buyer (the "Walsh Purchase Agreement"),
and  (iii) from New Century Mortgage Corporation ("New Century"),
pursuant  to a Continuing Loan Purchase Agreement dated April  5,
1996 between New Century, as Seller and the Seller, as buyer (the
"New  Century  Purchase Agreement") and together  with  the  Long
Beach  Purchase  Agreement  and  the  Walsh  Purchase  Agreement,
collectively, the "Mortgage Loan Purchase Agreements").   On  the
Closing Date, approximately $16,400,000 will be deposited by  the
Depositor  in the name of the Trustee in the Pre-Funding  Account
from the sale of the Certificates. It is intended that additional
Mortgage  Loans satisfying the criteria specified in the  Pooling
and Servicing Agreement (the "Subsequent Mortgage Loans") will be
purchased  by  the  Trust for inclusion in  the  Trust  from  the
Depositor from time to time on or before July 20, 1996 from funds
on  deposit  in the Pre-Funding Account at the time of  execution
and  delivery  of each Subsequent Transfer Agreement ("Subsequent
Transfer  Agreement"). Funds in the Capitalized Interest  Account
will  be  applied by the Trustee to cover shortfalls in  interest
during  the  Funding  Period.   The  Offered  Certificates   will
initially represent an undivided ownership interest in the sum of
(i)   a   pool  of  Initial  Mortgage  Loans  in  an  amount   of
$251,312,567.69 as of the close of business on June 1, 1996  (the
"Cut-Off Date") and (ii) approximately $16,400,000 on deposit  in
the Pre-Funding Account.  The Offered Certificates will also have
the   benefit   of  two  Certificate  Insurance   Policies   (the
"Certificate  Insurance  Policies")  issued  by  MBIA   Insurance
Corporation, a New York stock insurance company (the "Certificate
Insurer").  The  Certificate Insurance Policies  will  be  issued
pursuant  to  the insurance agreement (the "Insurance Agreement")
dated  as  of  June  1, 1996 among the Certificate  Insurer,  the
Depositor  and  the Trustee. A form of the Pooling and  Servicing
Agreement  has  been  filed  as an exhibit  to  the  Registration
Statement (hereinafter defined).

      The Certificates are more fully described in a Registration
Statement  which the Depositor has furnished to the Underwriters.
Capitalized  terms  used but not defined herein  shall  have  the
meanings given to them in the Pooling and Servicing Agreement.

     SECTION I.  Representations and Warranties of the Depositor.
The  Depositor  represents and warrants to, and agrees  with  the
Underwriters that:

      A.    A  Registration Statement on Form S-3 (No. 33-99346),
has  (i)  been prepared by the Depositor in conformity  with  the
requirements of the Securities Act of 1933 (the "Securities Act")
and  the  rules and regulations (the "Rules and Regulations")  of
the   United  States  Securities  and  Exchange  Commission  (the
"Commission")  thereunder, (ii) been filed  with  the  Commission
under  the  Securities Act and (iii) become effective  under  the
Securities Act. Copies of such Registration Statement  have  been
delivered  by the Depositor to the Representative.   As  used  in
this  Agreement, "Effective Time" means the date and the time  as
of   which  such  Registration  Statement,  or  the  most  recent
post-effective amendment thereto, if any, was declared  effective
by  the  Commission;  "Effective Date"  means  the  date  of  the
Effective  Time; "Registration Statement" means such registration
statement,  at  the  Effective  Time,  including  any   documents
incorporated   by   reference  therein  at  such   time;   "Basic
Prospectus" means such final prospectus dated January  24,  1996;
and "Prospectus Supplement" means the final prospectus supplement
relating  to  the  Offered Certificates, to  be  filed  with  the
Commission pursuant to paragraphs (2), (3) or (5) of Rule  424(b)
of  the  Rules  and Regulations.  "Prospectus"  means  the  Basic
Prospectus  together  with the Prospectus Supplement.   Reference
made  herein  to the Prospectus shall be deemed to refer  to  and
include  any documents incorporated by reference therein pursuant
to Item 12 of Form S-3 under the Securities Act as of the date of
the  Prospectus, any reference to any amendment or supplement  to
the  Prospectus  shall  be deemed to refer  to  and  include  any
document  filed under the Securities Exchange Act  of  1934  (the
"Exchange Act") after the date of the Prospectus and incorporated
by  reference  in  the  Prospectus,  and  any  reference  to  any
amendment  to  the  Registration Statement  shall  be  deemed  to
include  any  report of the Depositor filed with  the  Commission
pursuant to Section 13(a) or 15(d) of the Exchange Act after  the
Effective  Time  that  is  incorporated  by  reference   in   the
Registration Statement. The Commission has not issued  any  order
preventing or suspending the use of the Prospectus. There are  no
contracts or documents of the Depositor which are required to  be
filed  as exhibits to the Registration Statement pursuant to  the
Securities Act or the Rules and Regulations which have  not  been
so  filed or incorporated by reference therein on or prior to the
Effective  Date  of the Registration Statement  other  than  such
documents  or materials, if any, as any Underwriter  delivers  to
the  Depositor  pursuant to Section VIII D hereof for  filing  on
Form 8-K.

     B.   The Registration Statement conforms, and the Prospectus
and  any  further  amendments or supplements to the  Registration
Statement  or the Prospectus will, when they become effective  or
are filed with the Commission, as the case may be, conform in all
respects to the requirements of the Securities Act and the  Rules
and  Regulations. The Registration Statement, as of the Effective
Date  thereof  and of any amendment thereto, did not  contain  an
untrue  statement of a material fact or omit to state a  material
fact  required  to  be stated therein or necessary  to  make  the
statements therein not misleading. The Prospectus as of its date,
and  as  amended or supplemented as of the Closing Date does  not
and  will not contain any untrue statement of a material fact  or
omit  to  state a material fact necessary in order  to  make  the
statements therein, in the light of the circumstances under which
they  were  made, not misleading; provided that no representation
or  warranty  is made as to information contained in  or  omitted
from  the  Registration Statement or the Prospectus  in  reliance
upon and in conformity with written information furnished to  the
Depositor  in  writing  by  the Underwriters  expressly  for  use
therein.

       C.    The  documents  incorporated  by  reference  in  the
Prospectus,  when they became effective or were  filed  with  the
Commission,  as  the  case  may be,  conformed  in  all  material
respects  to  the  requirements of  the  Securities  Act  or  the
Exchange Act, as applicable, and the rules and regulations of the
Commission  thereunder, and none of such documents  contained  an
untrue  statement  of  a  material fact or  omitted  to  state  a
material fact required to be stated therein or necessary to  make
the  statements therein not misleading; and any further documents
so  filed  and incorporated by reference in the Prospectus,  when
such documents become effective or are filed with the Commission,
as  the case may be, will conform in all material respects to the
requirements  of  the  Securities Act or  the  Exchange  Act,  as
applicable,  and  the  rules and regulations  of  the  Commission
thereunder and will not contain an untrue statement of a material
fact  or  omit  to state a material fact required  to  be  stated
therein   or  necessary  to  make  the  statements  therein   not
misleading;  provided  that  no  representation  is  made  as  to
documents  deemed  to  be  incorporated  by  reference   in   the
Prospectus  as the result of filing a Form 8-K at the request  of
the  Underwriters  except to the extent  such  documents  reflect
information  furnished by the Depositor to the  Underwriters  for
the purpose of preparing such documents.

      D.   Since the respective dates as of which information  is
given  in the Prospectus, there has not been any material adverse
change,  or  any  development involving  a  prospective  material
adverse  change,  in  the general affairs, management,  financial
condition,  or results of operations of the Depositor,  otherwise
than   as  set  forth  or  contemplated  in  the  Prospectus   as
supplemented or amended as of the Closing Date.

     E.   The Depositor has been duly incorporated and is validly
existing as a corporation in good standing under the laws of  its
jurisdiction of incorporation, is duly qualified to  do  business
and  is  in  good  standing  as  a foreign  corporation  in  each
jurisdiction in which its ownership or lease of property  or  the
conduct of its business requires such qualification, and has  all
power  and authority necessary to own or hold its properties,  to
conduct the business in which it is engaged and to enter into and
perform  its  obligations under this Agreement, the  Pooling  and
Servicing Agreement and the Insurance Agreement or any Subsequent
Transfer Agreement and to cause the Certificates to be issued.

      F.    There  are  no actions, proceedings or investigations
pending  with respect to which the Depositor has received service
of  process  before  or  threatened by any court,  administrative
agency or other tribunal to which the Depositor is a party or  of
which  any  of  its  properties  is  the  subject  (a)  which  if
determined  adversely  to the Depositor  would  have  a  material
adverse  effect  on the business or financial  condition  of  the
Depositor,  (b)  asserting the invalidity of this Agreement,  the
Pooling  and  Servicing Agreement, the Insurance  Agreement,  the
Certificates, or any Subsequent Transfer Agreement,  (c)  seeking
to  prevent  the issuance of the Certificates or the consummation
by  the Depositor of any of the transactions contemplated by  the
Pooling  and  Servicing Agreement, the Insurance Agreement,  this
Agreement or any Subsequent Transfer Agreement, as the  case  may
be,  (d)  which might individually or in the aggregate materially
and  adversely  affect the performance by the  Depositor  of  its
obligations  under,  or  the validity or enforceability  of,  the
Pooling   and  Servicing  Agreement,  this  Agreement,  and   the
Insurance Agreement, the Certificates or any Subsequent  Transfer
Agreement or (e) which might adversely affect the federal  income
tax   attributes  of  the  Certificates  as  described   in   the
Prospectus.

      G.   This Agreement has been, and the Pooling and Servicing
Agreement,  each Subsequent Transfer Agreement and the  Insurance
Agreement when executed and delivered as contemplated hereby  and
thereby  will have been, duly authorized, executed and  delivered
by the Depositor, and this Agreement constitutes, and the Pooling
and Servicing Agreement and the Insurance Agreement when executed
and  delivered  as  contemplated herein, will constitute,  legal,
valid  and  binding instruments enforceable against the Depositor
in   accordance  with  their  respective  terms,  subject  as  to
enforceability  to  (x)  applicable  bankruptcy,  reorganization,
insolvency, moratorium or other similar laws affecting creditors'
rights generally, (y) general principles of equity (regardless of
whether  enforcement is sought in a proceeding in  equity  or  at
law),  and  (z)  with respect to rights of indemnity  under  this
Agreement  and  the  Insurance Agreement, limitations  of  public
Policy under applicable securities laws.

      H.    The  execution,  delivery  and  performance  of  this
Agreement,  the  Pooling and Servicing Agreement, any  Subsequent
Transfer  Agreement and the Insurance Agreement by the  Depositor
and  the consummation of the transactions contemplated hereby and
thereby, compliance with the provisions thereof, and the issuance
and  delivery  of the Certificates do not and will  not  conflict
with  or  result in a breach or violation of any of the terms  or
provisions  of,  or  constitute a default under,  any  indenture,
mortgage,  deed  of trust, loan agreement or other  agreement  or
instrument  to  which  the Depositor is a  party,  by  which  the
Depositor is bound or to which any of the properties or assets of
the Depositor or any of its subsidiaries is subject, which breach
or  violation  would  have  a  material  adverse  effect  on  the
business, operations or financial condition of the Depositor, nor
will  such  actions result in any violation of the provisions  of
the  articles of incorporation or by-laws of the Depositor or any
statute  or  any  order,  rule  or regulation  of  any  court  or
governmental  agency  or  body  having  jurisdiction   over   the
Depositor  or  any of its properties or assets, which  breach  or
violation  would have a material adverse effect on the  business,
operations  or  financial  condition  of  the  Depositor.     The
Depositor  is not a party to, bound by, or in breach or violation
of, any indenture or other agreement or instrument, or subject to
or  in violation of any statute, order, rule or regulation of any
court,  governmental  agency or body  or  other  tribunal  having
jurisdiction  over the Depositor, which materially and  adversely
affects, or is reasonably likely in the future to materially  and
adversely affect, (i) the ability of the Depositor to perform its
obligations  under this Agreement and the Insurance Agreement  or
(ii)  the  business, operations, results of operations, financial
position, income, properties or assets of the Depositor.

      I.    The  Depositor has no reason to know that Deloitte  &
Touche,  LLP are not independent public accountants with  respect
to  the Depositor as required by the Securities Act and the Rules
and Regulations.

      J.    The  direction  by the Depositor to  the  Trustee  to
execute,  authenticate, issue and deliver  the  Certificates  has
been  duly authorized by the Depositor, and assuming the  Trustee
has  been duly authorized to do so, when executed, authenticated,
issued  and  delivered  by the Trustee  in  accordance  with  the
Pooling and Servicing Agreement, the Certificates will be validly
issued  and  outstanding  and will be entitled  to  the  benefits
provided by the Pooling and Servicing Agreement.

       K.     No   consent,   approval,   authorization,   order,
registration   or  qualification  of  or  with   any   court   or
governmental agency or body of the United States is required  for
the  issuance  of the Certificates and the sale  of  the  Offered
Certificates  to  the  Underwriters, or the consummation  by  the
Depositor  of  the  other  transactions  contemplated   by   this
Agreement,  the  Pooling and Servicing Agreement, any  Subsequent
Transfer  Agreement  and  the Insurance  Agreement,  except  such
consents,    approvals,    authorizations,    registrations    or
qualifications as may be required under State securities or  Blue
Sky  laws in connection with the purchase and distribution of the
Offered  Certificates  by  the  Underwriters  or  as  have   been
obtained.

       L.     The  Depositor  possesses  all  material  licenses,
certificates,  authorities or permits issued by  the  appropriate
State, Federal or foreign regulatory agencies or bodies necessary
to  conduct the business now conducted by it and as described  in
the Prospectus, and there are no proceedings pending with respect
to which the Depositor has received service of process or, to the
best  knowledge  of  the Depositor threatened,  relating  to  the
revocation  or  modification  of any such  license,  certificate,
authority  or permit which if decided adversely to the  Depositor
would,  singly  or  in  the aggregate, materially  and  adversely
affect  the  conduct  of  its business, operations  or  financial
condition.

      M.    At  the time of execution and delivery of the Pooling
and  Servicing Agreement, the Depositor will: (i) have good title
to  the Mortgage Loans conveyed by the Seller, free and clear  of
any lien, mortgage, pledge, charge, encumbrance, adverse claim or
other  security interest (collectively, "Liens"); (ii)  not  have
assigned  to any person any of its right or title in the Mortgage
Loans,  in  the  Pooling  and  Servicing  Agreement  or  in   the
Certificates  being issued pursuant thereto; and (iii)  have  the
power and authority to sell its interest in the Mortgage Loans to
the   Trustee  and  to  sell  the  Offered  Certificates  to  the
Underwriters.  Upon  execution and delivery of  the  Pooling  and
Servicing  Agreement  by  the  Trustee,  the  Trustee  will  have
acquired  beneficial ownership of all of the  Depositor's  right,
title and interest in and to the Mortgage Loans. Upon delivery to
the  Underwriters  of the Offered Certificates, the  Underwriters
will  have  good title to the Offered Certificates, free  of  any
Liens.

     N.   As of the Cut-Off Date, each of the Mortgage Loans will
meet  the  eligibility criteria described in the  Prospectus  and
will  conform  to  the  descriptions  thereof  contained  in  the
Prospectus.

      O.    Neither  the Depositor nor the Trust created  by  the
Pooling and Servicing Agreement is an "investment company" within
the meaning of such term under the Investment Company Act of 1940
(the  "1940 Act") and the rules and regulations of the Commission
thereunder.

      P.    At  the  Closing Date, the Offered Certificates,  the
Mortgage  Loan Purchase Agreements and the Pooling and  Servicing
Agreement   will  conform  in  all  material  respects   to   the
descriptions  thereof contained in the Prospectus.   The  Offered
Certificates will be duly and validly authorized and,  when  duly
and  validly  executed, authenticated, issued  and  delivered  in
accordance with the Pooling and Servicing Agreement and  sold  to
the  Underwriters as provided herein, will be validly issued  and
outstanding  and  entitled to the benefits  of  the  Pooling  and
Servicing Agreement.

      Q.    At  the Closing Date, the Offered Certificates  shall
have  been  rated in the highest rating category by at least  two
nationally recognized rating agencies.

      R.    Any  taxes,  fees and other governmental  charges  in
connection  with  the execution, delivery and  issuance  of  this
Agreement,  the  Pooling and Servicing Agreement,  the  Insurance
Agreement and the Certificates have been paid or will be paid  at
or prior to the Closing Date.

      S.    At the Closing Date, each of the representations  and
warranties  of  the  Depositor  set  forth  in  the  Pooling  and
Servicing Agreement and the Insurance Agreement will be true  and
correct in all material respects.

      T.   The transfer of the Mortgage Loans to the Trust at the
Closing  Date  and,  if applicable, on each  Subsequent  Transfer
Date,  will  be treated by the Depositor for financial accounting
and reporting purposes as a sale of assets and not as a pledge of
assets to secure debt.

      U.    The Depositor is not aware of (i) any request by  the
Commission   for  any  further  amendment  of  the   Registration
Statement or the Prospectus or for any additional information, or
(ii)  any  notification  with respect to the  suspension  of  the
qualification of the Certificates for sale in any jurisdiction or
the initiating or threatening of any proceeding for such purpose.

      Any  certificate signed by an officer of the Depositor  and
delivered to the Representative or counsel for the Representative
in  connection with an offering of the Offered Certificates shall
be  deemed,  and  shall  state that it is, a  representation  and
warranty as to the matters covered thereby to each person to whom
the representations and warranties in this Section I are made.

      SECTION  II.   Purchase  and Sale. The  commitment  of  the
Underwriters  to  purchase the Offered Certificates  pursuant  to
this Agreement shall be deemed to have been made on the basis  of
the representations and warranties herein contained and shall  be
subject  to  the  terms  and conditions  herein  set  forth.  The
Depositor  agrees  to instruct the Trustee to issue  the  Offered
Certificates  and  agrees to sell to the  Underwriters,  and  the
Underwriters  agree  (except as provided in  Sections  X  and  XI
hereof)  severally and not jointly to purchase from the Depositor
the  aggregate initial principal amounts or percentage  interests
of  the  Class A Certificates set forth opposite their  names  on
Schedule A, at the purchase price or prices set forth in Schedule
A.

      SECTION III.  Delivery and Payment. Delivery of and payment
for  the Offered Certificates to be purchased by the Underwriters
shall  be  made  at  the  offices  of  Arter  &  Hadden,  Irvine,
California or at such other place as shall be agreed upon by  the
Representative and the Depositor at 8:00 A.M. California time  on
June  20,  1996 or at such other time or date as shall be  agreed
upon  in  writing  by the Representative and the Depositor  (such
date being referred to as the "Closing Date").  Payment shall  be
made  to the Depositor by wire transfer of same day funds payable
to  the  account  of  the  Depositor.  Delivery  of  the  Offered
Certificates shall be made to the Representative for the accounts
of  the  Underwriters  against  payment  of  the  purchase  price
thereof.   The   Certificates  shall  be   in   such   authorized
denominations  and registered in such names as  the  Underwriters
may  request in writing at least two business days prior  to  the
Closing Date. The Offered Certificates will be made available for
examination  by the Representative no later than  2:00  p.m.  New
York  City  time on the first business day prior to  the  Closing
Date.

      SECTION IV.  Offering by the Underwriters. It is understood
that,   subject   to  the  terms  and  conditions   hereof,   the
Underwriters propose to offer the Offered Certificates  for  sale
to the public as set forth in the Prospectus.

     SECTION V.  Covenants of the Depositor. The Depositor agrees
as follows:

      A.    To  prepare the Prospectus in a form approved by  the
Underwriters and to file such Prospectus pursuant to Rule  424(b)
under the Securities Act not later than the Commission's close of
business on the second business day following the availability of
the  Prospectus to the Underwriters to make no further  amendment
or  any  supplement  to  the Registration  Statement  or  to  the
Prospectus prior to the Closing Date except as permitted  herein;
to  advise  the  Underwriters, promptly after it receives  notice
thereof,  of  the  time when any amendment  to  the  Registration
Statement  has  been  filed or becomes  effective  prior  to  the
Closing  Date or any supplement to the Prospectus or any  amended
Prospectus  has  been  filed prior to the  Closing  Date  and  to
furnish  the  Underwriters with copies thereof; to file  promptly
all  reports  and any definitive proxy or information  statements
required  to  be  filed  by  the Depositor  with  the  Commission
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
subsequent to the date of the Prospectus and, for so long as  the
delivery  of  a  prospectus is required in  connection  with  the
offering or sale of the Offered Certificates; to promptly  advise
the  Underwriters of its receipt of notice of the issuance by the
Commission  of any stop order or of: (i) any order preventing  or
suspending the use of the Prospectus; (ii) the suspension of  the
qualification of the Offered Certificates for offering or sale in
any  jurisdiction;  (iii) the initiation  of  or  threat  of  any
proceeding  for  any  such  purpose;  (iv)  any  request  by  the
Commission  for the amending or supplementing of the Registration
Statement or the Prospectus or for additional information. In the
event  of  the  issuance  of  any stop  order  or  of  any  order
preventing  or suspending the use of the Prospectus or suspending
any such qualification, the Depositor promptly shall use its best
efforts to obtain the withdrawal of such order by the Commission.

      B.   To furnish promptly to the Underwriters and to counsel
for  the Underwriters a signed copy of the Registration Statement
as  originally  filed with the Commission, and of each  amendment
thereto  filed  with the Commission, including all  consents  and
exhibits filed therewith.

      C.   To deliver promptly to the Underwriters such number of
the  following  documents  as the Underwriters  shall  reasonably
request:  (i)  conformed copies of the Registration Statement  as
originally  filed with the Commission and each amendment  thereto
(in  each case including exhibits); (ii) the Prospectus  and  any
amended  or  supplemented  Prospectus;  and  (iii)  any  document
incorporated  by reference in the Prospectus (including  exhibits
thereto). If the delivery of a prospectus is required at any time
prior  to the expiration of nine months after the Effective  Time
in   connection  with  the  offering  or  sale  of  the   Offered
Certificates, and if at such time any events shall have  occurred
as   a  result  of  which  the  Prospectus  as  then  amended  or
supplemented  would include any untrue statement  of  a  material
fact  or  omit to state any material fact necessary in  order  to
make  the  statements therein, in the light of the  circumstances
under which they were made when such Prospectus is delivered, not
misleading,  or,  if for any other reason it shall  be  necessary
during such same period to amend or supplement the Prospectus  or
to  file  under  the  Exchange Act any document  incorporated  by
reference  in  the  Prospectus  in  order  to  comply  with   the
Securities  Act or the Exchange Act, the Depositor  shall  notify
the  Underwriters and, upon any Underwriter's request, shall file
such  document  and  prepare and furnish without  charge  to  the
Underwriters  and to any dealer in securities as many  copies  as
the  Underwriters may from time to time reasonably request of  an
amended  Prospectus  or  a  supplement to  the  Prospectus  which
corrects  such statement or omission or effects such  compliance,
and in case the Underwriters are required to deliver a Prospectus
in  connection  with sales of any of the Offered Certificates  at
any  time nine months or more after the Effective Time, upon  the
request of an Underwriter but at its expense, the Depositor shall
prepare  and deliver to such Underwriter as many copies  as  such
Underwriter  may reasonably request of an amended or supplemented
Prospectus complying with Section 10(a)(3) of the Securities Act.
If  such amendment or supplement to the Prospectus is required to
be  contained  in a post-effective amendment to the  Registration
Statement, the Depositor will use its best efforts to cause  such
amendment  of the Registration Statement to be made effective  as
soon as possible.

      D.   To file promptly with the Commission any amendment  to
the Registration Statement or the Prospectus or any supplement to
the  Prospectus that may, in the judgment of the Depositor or the
Underwriters, be required by the Securities Act or  requested  by
the Commission.

      E.    To  furnish  the  Underwriters and  counsel  for  the
Underwriters, prior to filing with the Commission, and to  obtain
the  consent of the Underwriters for the filing of the  following
documents  relating  to the Certificates: (i)  amendment  to  the
Registration  Statement  or  supplement  to  the  Prospectus,  or
document  incorporated by reference in the  Prospectus,  or  (ii)
Prospectus pursuant to Rule 424 of the Rules and Regulations.

      F.    To make generally available to holders of the Offered
Certificates as soon as practicable, but in any event  not  later
than  90  days after the close of the period covered  thereby,  a
statement  of earnings of the Trust (which need not  be  audited)
complying with Section 11(a) of the Securities Act and the  Rules
and  Regulations (including, at the option of the Depositor, Rule
158)  and covering a period of at least twelve consecutive months
beginning  not  later  than the first day  of  the  first  fiscal
quarter following the Closing Date.

      G.    To  use  its  best efforts, in cooperation  with  the
Underwriters,  to qualify the Offered Certificates  for  offering
and  sale under the applicable securities laws of such states and
other  jurisdictions  of the United States or  elsewhere  as  the
Underwriters  may  designate,  and  maintain  or  cause   to   be
maintained such qualifications in effect for as long  as  may  be
required  for  the distribution of the Offered Certificates.  The
Depositor  will  file or cause the filing of such statements  and
reports  as  may be required by the laws of each jurisdiction  in
which the Offered Certificates have been so qualified.

       H.    So  long  as  the  Offered  Certificates  shall   be
outstanding  the Depositor shall cause the Trustee,  pursuant  to
the   Pooling  and  Servicing  Agreement,  to  deliver   to   the
Underwriters  as  soon as such statements are  furnished  to  the
Trustee:  (i) the annual statement as to compliance delivered  to
the Trustee pursuant to Section 8.16 of the Pooling and Servicing
Agreement;  (ii)  the annual statement of a firm  of  independent
public  accountants furnished to the Trustee pursuant to  Section
8.17  of  the Pooling and Servicing Agreement; (iii) the  monthly
servicing  report  furnished to the Trustee pursuant  to  Section
8.29  of  the  Pooling and Servicing Agreement; (iv) the  monthly
reports   furnished   to  the  Certificateholders   pursuant   to
Section 7.09 of the Pooling and Servicing Agreement; and (v) from
time  to  time, any other information concerning the Trust  filed
with  any  government or regulatory authority that  is  otherwise
publicly available, as the Representative may reasonably request.

      I.   To apply the net proceeds from the sale of the Offered
Certificates in the manner set forth in the Prospectus.

     J.   During a period of seven calendar days from the Closing
Date,  neither the Depositor nor any trust established,  directly
or  indirectly, by the Company will, without the Representative's
prior  written  consent (which consent shall not be  unreasonably
withheld),  offer  or  sell  mortgage  pass-through  certificates
backed by mortgage loans, except pursuant to this Agreement.

       K.     The   Depositor  will  enter  into  the  applicable
agreements,  to which it is a party pursuant to the  Pooling  and
Servicing  Agreement, on or prior to the Closing  Date  and  will
cause  to  be  delivered  to the Trustee the  Insurance  Policies
issued by the Certificate Insurer.

      L.    On each Subsequent Transfer Date, the Depositor shall
cause   its  special  counsel  to  deliver  a  favorable  opinion
substantially to the effect set forth in Section VI.G (except  as
it applies to subdivisions 5 and 6 therein) hereof, appropriately
modified  to  refer to the applicable Subsequent Mortgage  Loans,
Subsequent  Transfer  Agreement,  Subsequent  Cut-Off  Date   and
Subsequent Transfer Date.

      M.    The  Depositor will cause the Computational Materials
(as  defined  in  Section  VIII.D  below)  with  respect  to  the
Certificates which are delivered to the Depositor as provided  in
Section VIII.D below to be filed with the Commission on a Current
Report on Form 8-K (the "Current Report") not later than the date
on  which such materials are required to be filed pursuant to the
Kidder/PSA Letters (as defined in Section VIII.D below).

      SECTION  VI.   Conditions to the Underwriters' Obligations.
The  obligations  of  the Underwriters to  purchase  the  Offered
Certificates pursuant to this Agreement are subject to:  (i)  the
accuracy on and as of the Closing Date of the representations and
warranties  on  the  part  of  the  Depositor  herein   contained
(including those representations and warranties set forth in  the
Pooling  and  Servicing Agreement and incorporated herein);  (ii)
the  performance  by  the  Depositor of all  of  its  obligations
hereunder; (iii) the accuracy of the statements of the  Depositor
made  in any certificate or other document delivered pursuant  to
the  provisions hereof; and (iv) the following conditions  as  of
the Closing Date:

      A.    The Underwriters shall have received confirmation  of
the  effectiveness of the Registration Statement. No  stop  order
suspending the effectiveness of the Registration Statement or any
part  thereof shall have been issued and no proceeding  for  that
purpose   shall  have  been  initiated  or  threatened   by   the
Commission.  Any  request  of  the Commission  for  inclusion  of
additional  information  in  the Registration  Statement  or  the
Prospectus  shall have been complied with.  The Prospectus  shall
have been filed pursuant to Rule 424(b).

       B.    The  Underwriters  shall  not  have  discovered  and
disclosed  to the Depositor on or prior to the Closing Date  that
the Registration Statement or the Prospectus or any amendment  or
supplement  thereto contains an untrue statement  of  a  fact  or
omits  to  state  a  fact  which, in the opinion  of  Cadwalader,
Wickersham & Taft, counsel for the Underwriters, is material  and
is  required  to be stated therein or is necessary  to  make  the
statements therein not misleading.

      C.    All  corporate  proceedings and other  legal  matters
relating  to  the  authorization,  form  and  validity  of   this
Agreement,  the  Pooling and Servicing Agreement,  the  Insurance
Agreement, the Certificates, the Registration Statement  and  the
Prospectus,  and  all  other  legal  matters  relating  to   this
Agreement  and  the  transactions contemplated  hereby  shall  be
satisfactory in all respects to counsel for the Underwriters, and
the  Depositor shall have furnished to such counsel all documents
and  information that they may reasonably request to enable  them
to  pass  upon  such  matters.   The  Representative  shall  have
received  the  Pooling and Servicing Agreement  and  the  Offered
Certificates   in   form  and  substance  satisfactory   to   the
Representative,   duly  executed  by  all  signatories   required
pursuant to the respective terms thereof.

     D.   Arter & Hadden shall have furnished to the Underwriters
their written opinion, as counsel to the Depositor, addressed  to
the  Underwriters  and  dated  the  Closing  Date,  in  form  and
substance satisfactory to the Underwriters, to the effect that:

      1.    The  conditions  to the use by  the  Depositor  of  a
registration statement on Form S-3 under the Securities  Act,  as
set  forth  in  the General Instructions to Form S-3,  have  been
satisfied  with  respect to the Registration  Statement  and  the
Prospectus.

      2.    The Registration Statement and any amendments thereto
have  become  effective under the 1933 Act; to the best  of  such
counsel's  knowledge, no stop order suspending the  effectiveness
of  the  Registration Statement has been issued and not withdrawn
and  no  proceedings  for that purpose have  been  instituted  or
threatened  and  not terminated; and the Registration  Statement,
the  Prospectus and each amendment or supplement thereto,  as  of
their  respective  effective  or  issue  dates  (other  than  the
financial  and statistical information contained therein,  as  to
which such counsel need express no opinion), complied as to  form
in  all material respects with the applicable requirements of the
1933  Act  and  the  rules and regulations thereunder,  and  such
counsel  does  not  know  of any amendment  to  the  Registration
Statement required to be filed.

      3.    There are no material contracts, indentures or  other
documents of a character required to be described or referred  to
in the Registration Statement or the Prospectus or to be filed as
exhibits to the Registration Statement other than those described
or  referred to therein or filed or incorporated by reference  as
exhibits thereto.

      4.   The statements set forth in the Basic Prospectus under
the  captions  "Description  of  The  Certificates"  and  in  the
Prospectus  Supplement  under the captions  "Description  of  The
Class  A Certificates" and "The Pooling and Servicing Agreement,"
to  the  extent  such  statements purport  to  summarize  certain
provisions  of  the Certificates or of the Pooling and  Servicing
Agreement, are fair and accurate in all material respects.

      5.    The statements set forth in the Basic Prospectus  and
the    Prospectus   Supplement   under   the   captions    "ERISA
Considerations,"  "Certain  Federal Income  Tax  Considerations,"
"Legal  Investment Matters" and, "Certain Legal  Aspects  of  the
Mortgage  Assets" to the extent that they constitute  matters  of
federal law, provide a fair and accurate summary of such  law  or
conclusions.

      6.    The  Pooling and Servicing Agreement and the Mortgage
Loan Purchase Agreements conform in all material respects to  the
description  thereof contained in the Prospectus and the  Pooling
and Servicing Agreement is not required to be qualified under the
Trust  Indenture Act of 1939, as amended, and the  Trust  is  not
required  to  be registered under the Investment Company  Act  of
1940, as amended.

      7.    Neither the Depositor nor the Trust is an "investment
company"  or  under the "control" of an "investment  company"  as
such terms are defined in the 1940 Act.

      8.   Assuming that the Trustee causes certain assets of the
REMIC  Estate, as the Trustee has covenanted to do in the Pooling
and Servicing Agreement, to be treated as a "real estate mortgage
investment  conduit" ("REMIC"), as such term is  defined  in  the
Internal Revenue Code of 1986, as amended (the "Code"),  and  the
parties  to the Pooling and Servicing Agreement comply  with  the
terms thereof, such assets of the REMIC Estate will be treated as
a REMIC, the Offered Certificates and the Class B-IO Certificates
will  be treated as the "regular interests" in the REMIC and  the
Class  R  Certificates  will be treated  as  the  sole  "residual
interest" in the REMIC.  Neither the Trust nor certain assets and
accounts  are  subject to tax upon its income or  assets  by  any
taxing  authority of the State of New York or  the  City  of  New
York.

     9.   Assuming that the Offered Certificates are rated at the
time of issuance in one of the two highest rating categories by a
nationally   recognized  statistical  rating  organization,   the
Offered  Certificates at such time will be  a  "mortgage  related
security"  as  such term is defined in Section  3(a)(41)  of  the
Securities Exchange Act of 1934, as amended.

      10.  To the best of such counsel's knowledge, there are  no
actions,   proceedings  or  investigations  pending  that   would
adversely affect the status of the REMIC Estate as a REMIC.

      11.   As  a  consequence of the qualification of the  REMIC
Estate  as  a REMIC, the Offered Certificates will be treated  as
"qualifying  real  property loans" under Section  593(d)  of  the
Code,  "regular  .  .  .  interest(s) in a REMIC"  under  Section
7701(a)(19)(C) of the Code and "real estate assets" under Section
856(c) of the Code in the same proportion that the assets in  the
Trust  consist  of  qualifying assets  under  such  Sections.  In
addition,  as  a consequence of the qualification  of  the  REMIC
Estate  as a REMIC interest on the Offered Certificates  will  be
treated as "interest on obligations secured by mortgages on  real
property"  under  Section 856(c) of the Code to the  extent  that
such  Offered  Certificates are treated as "real  estate  assets"
under Section 856(c) of the Code.

      12.   The  Certificates will, when issued, conform  to  the
description thereof contained in the Prospectus.

Such  counsel  shall  also have furnished to the  Underwriters  a
written  statement, addressed to the Underwriters and  dated  the
Closing  Date,  in  form  and  substance  satisfactory   to   the
Underwriters  to  the  effect that no  facts  have  come  to  the
attention  of such counsel which lead them to believe  that:  (a)
the   Registration  Statement,  at  the  time  such  Registration
Statement  became effective, contained an untrue statement  of  a
material fact or omitted to state a material fact required to  be
stated  therein or necessary to make the statements  therein  not
misleading (except as to financial or statistical data  contained
in  the  Registration Statement); (b) the Prospectus, as  of  its
date  and as of the Closing Date, contained or contains an untrue
statement  of  a  material fact or omitted or omits  to  state  a
material fact required to be stated therein or necessary in order
to make the statements therein, in the light of the circumstances
under  which  they  were  made,  not  misleading  (except  as  to
statements  set  forth  in the Prospectus  Supplement  under  the
caption   "The   Certificate  Insurer");  or  (c)  any   document
incorporated  by  reference  in the  Prospectus  or  any  further
amendment or supplement to any such incorporated document made by
the  Depositor prior to the Closing Date (other than any document
filed  at  the  request  of an Underwriter  to  the  extent  such
document relates to Computational Materials) contained, as of the
time it became effective or was filed with the Commission, as the
case may be, an untrue statement of a material fact or omitted to
state  a material fact required to be stated therein or necessary
in  order  to  make the statements therein, in the light  of  the
circumstances under which they were made, not misleading.

      E.    The  Underwriters shall have received  the  favorable
opinion,  dated  the  Closing Date, of Arter  &  Hadden,  special
counsel  to  the  Depositor,  addressed  to  the  Depositor   and
satisfactory  to the Certificate Insurer, Standard  &  Poor's,  A
Division of The McGraw-Hill Companies, Moody's Investors  Service
Inc.,  Fitch  Investors Service, L.P. and the Underwriters,  with
respect  to  certain  matters relating to  the  transfer  of  the
Mortgage  Loans  to the Depositor and from the Depositor  to  the
Trust, and such counsel shall have consented to reliance on  such
opinion by the Certificate Insurer, Standard & Poor's, A Division
of  The  McGraw-Hill Companies, Moody's Investors  Service  Inc.,
Fitch Investors Service, L.P. and the Underwriters as though such
opinion had been addressed to each such party.

      F.    Thacher Proffitt & Wood, counsel for Long Beach,  and
Dewey  Ballantine, counsel for Advanta, each shall have furnished
to  the  Underwriters their written opinion, as  counsel  to  the
related Servicer, addressed to the Underwriters and the Depositor
and dated the Closing Date, in form and substance satisfactory to
the Underwriters, to the effect that:

      1.    The  Servicers  are  each validly  existing  in  good
standing  as  a  corporation under the laws of  their  States  of
incorporation.

      2.    Each  of the Servicers has full corporate  power  and
authority  to serve in the capacity of servicers of  the  related
Mortgage  Loans  as  contemplated in the  Pooling  and  Servicing
Agreement.

      3.    The Pooling and Servicing Agreement and the Insurance
Agreement  have been duly authorized, executed and  delivered  by
the Servicers, and, assuming the due authorization, execution and
delivery  of  such  agreements  by  the  other  parties  thereto,
constitute  the  legal,  valid  and  binding  agreements  of  the
Servicers,  enforceable  against them in  accordance  with  their
terms,   subject   as  to  enforceability  to   (x)   bankruptcy,
insolvency,  reorganization, moratorium,  receivership  or  other
similar  laws  now or hereafter in effect relating to  creditors'
rights  generally and (y) the qualification that  the  remedy  of
specific  performance and injunctive and other forms of equitable
relief   may  be  subject  to  equitable  defenses  and  to   the
discretion,  with respect to such remedies, of the  court  before
which any proceedings with respect thereto may be brought.

       4.     No   consent,   approval,   authorization,   order,
registration   or  qualification  of  or  with   any   court   or
governmental  agency or body having jurisdiction over  either  of
the  Servicers is required for the consummation by either of them
of  the  transactions contemplated by the Pooling  and  Servicing
Agreement  and  the  Insurance Agreement, except  such  consents,
approvals,  authorizations, registrations and  qualifications  as
have been obtained.

      5.    The execution, delivery or performance by each of the
Servicers of the Pooling and Servicing Agreement or the Insurance
Agreement  and  the  transactions  contemplated  thereby  do  not
(A)  conflict  with  or result in a breach of,  or  constitute  a
default  under,  (i) any term or provision of the certificate  of
incorporation  or  by-laws of such Servicer;  (ii)  any  term  or
provision of any material agreement, deed of trust, mortgage loan
agreement, contract, instrument or indenture, or other  agreement
to  which such Servicer is a party or is bound or to which any of
the   property  or  assets  of  such  Servicer  or  any  of   its
subsidiaries  is  subject;  (iii) to  the  best  of  such  firm's
knowledge  without independent investigation any order, judgment,
writ, injunction or decree of any court or governmental authority
having jurisdiction over such Servicer; or (iv) any law, rule  or
regulations  applicable to such Servicer; or (B) to the  best  of
such  firm's knowledge without independent investigation, results
in  the creation or imposition of any lien, charge or encumbrance
upon the Trust Estate or upon the Certificates.

      6.    There  are,  to the best of such counsel's  knowledge
without  independent  investigation, no actions,  proceedings  or
investigations pending or threatened against the Servicers before
any  court, administrative agency or other tribunal (a) asserting
the   validity  of  the  Pooling  and  Servicing  Agreement,  the
Insurance  Agreement or the Certificates, (b) seeking to  prevent
the  consummation of any of the transactions contemplated by  the
Pooling and Servicing Agreement or (c) which would materially and
adversely  affect  the  performance  by  the  Servicers  of   its
obligations  under,  or  the validity or enforceability  of,  the
Pooling and Servicing Agreement, or the Insurance Agreement.

      G.   Counsel for the Depositor and the Seller (which may be
in-house  counsel) shall have furnished to the Underwriters  such
counsel's  written  opinion, addressed to  the  Underwriters  and
dated the Closing Date, in form and substance satisfactory to the
Underwriters, to the effect that:

      1.    The  Depositor has been duly organized and is validly
existing as a corporation in good standing under the laws of  the
State of Delaware and is duly qualified to do business and is  in
good  standing  as a foreign corporation in each jurisdiction  in
which  its ownership or lease of property or the conduct  of  its
business  requires  such  qualification (except  where  any  such
failure  would  not  have  a  material  adverse  effect  on   the
Depositor's  ability  to  perform  its  obligations  under   this
Agreement,  the Pooling and Servicing Agreement or the  Insurance
Agreement), and has all power and authority necessary to  own  or
hold  its properties and to conduct the business in which  it  is
engaged and to enter into and perform its obligations under  this
Agreement, the Pooling and Servicing Agreement and the  Insurance
Agreement, and to cause the Certificates to be issued.

      2.    The Depositor is not in violation of its articles  of
incorporation  or  by-laws or in default in  the  performance  or
observance  of  any material obligation, agreement,  covenant  or
condition  contained in any contract, indenture,  mortgage,  loan
agreement, note, lease or other instrument to which the Depositor
is  a  party or by which it or its properties may be bound, which
default  might  result  in any material  adverse  change  in  the
financial  condition of the Depositor or which  might  materially
and  adversely affect the properties or assets, taken as a whole,
the Depositor.

      3.    This  Agreement, the Pooling and Servicing Agreement,
the  Indemnification Agreement and the Insurance  Agreement  have
been duly authorized, executed and delivered by the Depositor and
the Subsequent Transfer Agreements have been duly authorized, and
when  duly executed and delivered by the Depositor and,  assuming
the  due authorization, execution and delivery of such agreements
by  the other parties thereto, such agreements constitute and  in
the  case  of  any Subsequent Transfer Agreement will  constitute
valid  and binding obligations, enforceable against the Depositor
in   accordance  with  their  respective  terms,  subject  as  to
enforceability  to  (x)  bankruptcy, insolvency,  reorganization,
moratorium  or  other  similar laws now or  hereafter  in  effect
relating  to creditors' rights generally, (y) general  principles
of  equity  (regardless of whether enforcement  is  sought  in  a
proceeding in equity or at law) and (z) with respect to rights of
indemnity  under  this  Agreement and  the  Insurance  Agreement,
limitations of public Policies under applicable securities laws.

      4.    The  execution,  delivery  and  performance  of  this
Agreement,  the  Pooling and Servicing Agreement,  the  Insurance
Agreement   and  each  Subsequent  Transfer  Agreement   by   the
Depositor,  the  consummation  of the  transactions  contemplated
hereby  and  thereby,  and  the  issuance  and  delivery  of  the
Certificates (i) do not and will not conflict with or result in a
breach  or  violation of any of the terms or  provisions  of,  or
constitute  a  default under, any indenture,  mortgage,  deed  of
trust,  loan agreement or other agreement or instrument to  which
the Depositor is a party or by which the Depositor is bound or to
which  any of the property or assets of the Depositor or  any  of
its subsidiaries is subject, which breach or violation would have
a   material  adverse  effect  on  the  business,  operations  or
financial condition of the Depositor, (ii) nor will such  actions
result  in  a  violation of the provisions  of  the  articles  of
incorporation or by-laws of the Depositor or any statute  or  any
order, rule or regulation of any court or governmental agency  or
body  having  jurisdiction  over the  Depositor  or  any  of  its
properties  or  assets, which breach or violation  would  have  a
material  adverse effect on the business, operations or financial
condition  of  the  Depositor, and (iii) nor  will  such  actions
result  in  the  creation or imposition of any  lien,  charge  or
encumbrance  upon  the  Trust Estate or  upon  the  Certificates,
except  as  otherwise contemplated by the Pooling  and  Servicing
Agreement.

      5.    The  direction  by the Depositor to  the  Trustee  to
execute,  issue,  authenticate and deliver the  Certificates  has
been  duly  authorized by the Depositor and,  assuming  that  the
Trustee has been duly authorized to do so, when executed  by  the
Depositor  and  authenticated and delivered  by  the  Trustee  in
accordance   with  the  Pooling  and  Servicing  Agreement,   the
Certificates will be validly issued and outstanding and  will  be
entitled to the benefits of the Pooling and Servicing Agreement.

       6.     No   consent,   approval,   authorization,   order,
registration   or  qualification  of  or  with   any   court   or
governmental agency or body of the United States is required  for
the  issuance  of the Certificates, and the sale of  the  Offered
Certificates  to  the  Underwriters, or the consummation  by  the
Depositor  of  the  other  transactions  contemplated   by   this
Agreement, the Pooling and Servicing Agreement and the  Insurance
Agreement,   except  such  consents,  approvals,  authorizations,
registrations or qualifications as may be required under the 1933
Act  or State securities or Blue Sky laws in connection with  the
purchase  and  distribution of the Offered  Certificates  by  the
Underwriters or as have been previously obtained.

      7.    There  are  no actions, proceedings or investigations
pending  with respect to which the Depositor has received service
of  process  before or, to the best of such counsel's  knowledge,
without  independent investigation, to the best of such counsel's
knowledge  without independent investigation, threatened  by  any
court,  administrative  agency or other  tribunal  to  which  the
Depositor  is  a party or of which any of its properties  is  the
subject: (a) which if determined adversely to the Depositor would
have  a  material  adverse  effect on the  business,  results  of
operations or financial condition of the Depositor; (b) asserting
the  invalidity  of  the  Pooling and  Servicing  Agreement,  the
Insurance  Agreement or the Certificates; (c) seeking to  prevent
the  issuance  of  the  Certificates or the consummation  by  the
Depositor of any of the transactions contemplated by the  Pooling
and   Servicing  Agreement,  the  Insurance  Agreement  or   this
Agreement, as the case may be; or (d) which might materially  and
adversely  affect  the  performance  by  the  Depositor  of   its
obligations  under,  or  the validity or enforceability  of,  the
Pooling  and  Servicing Agreement, the Insurance Agreement,  this
Agreement or the Certificates.

      8.   The Certificates have been duly and validly authorized
and  issued,  and, immediately prior to the sale of  the  Offered
Certificates to the Underwriters, such Certificates are owned  by
the Depositor, free and clear of all Liens.

     9.   AMRESCO Residential Mortgage Corporation (the "Seller")
has  been duly organized and is validly existing as a corporation
in  good standing under the laws of the State of Delaware and  is
duly  qualified  to  do business and is in  good  standing  as  a
foreign  corporation in each jurisdiction in which its  ownership
or lease of property or the conduct of its business requires such
qualification, and has all power and authority necessary  to  own
or hold its properties and to conduct the business in which it is
engaged  and to enter into and perform its obligations under  the
Mortgage Loan Purchase Agreements.

      10.   The  Seller  is not in violation of its  articles  of
incorporation  or  by-laws or in default in  the  performance  or
observance  of  any material obligation, agreement,  covenant  or
condition  contained in any contract, indenture,  mortgage,  loan
agreement, note, lease or other instrument to which the Seller is
a  party  or  by which it or its properties may be  bound,  which
default  might  result  in any material adverse  changes  in  the
financial condition, earnings, affairs or business of the  Seller
or  which might materially and adversely affect the properties or
assets, taken as a whole, of the Seller.

      11.   The Mortgage Loan Purchase Agreements have been  duly
authorized,  executed and delivered by the Seller  and,  assuming
the  due authorization, execution and delivery of such agreements
by the parties thereto, such agreements will constitute valid and
binding obligations, enforceable against the Seller in accordance
with their respective terms, subject as to enforceability to  (x)
bankruptcy,  insolvency,  reorganization,  moratorium  or   other
similar  laws  now or hereafter in effect relating to  creditors'
rights generally, (y) general principles of equity (regardless of
whether  enforcement is sought in a proceeding in  equity  or  at
law).

     12.  The execution, delivery and performance of the Mortgage
Loan  Purchase  Agreements by the Seller and the consummation  of
the  transactions  contemplated  thereby  do  not  and  will  not
conflict  with or result in a breach or violation of any  of  the
terms  or  provisions  of, or constitute  a  default  under,  any
indenture,  mortgage,  deed of trust,  loan  agreement  or  other
agreement  or  instrument to which the Seller is a  party  or  by
which  the  Seller is bound or to which any of  the  property  or
assets of the Seller or any of its subsidiaries is subject, which
breach  or violation would have a material adverse effect on  the
business,  operations or financial condition of the  Seller,  nor
will such actions result in a violation of the provisions of  the
articles of incorporation or by-laws of the Seller or any statute
or  any  order,  rule or regulation of any court or  governmental
agency or body having jurisdiction over the Seller or any of  its
properties  or  assets, which breach or violation  would  have  a
material  adverse effect on the business, operations or financial
condition of the Seller.

      H.    The  Underwriters shall have received  the  favorable
opinion  of  counsel  (which  may be  in-house  counsel)  to  the
Trustee,  dated  the Closing Date, addressed to the  Underwriters
and   in   form  and  scope  satisfactory  to  counsel   to   the
Underwriters, to the effect that:

      1.   The Trustee is a banking association duly incorporated
and  validly  existing  under the laws of the  United  States  of
America.

      2.    The  Trustee has the full corporate  trust  power  to
execute,  deliver and perform its obligations under  the  Pooling
and Servicing Agreement.

      3.    The  execution  and delivery by the  Trustee  of  the
Pooling  and  Servicing  Agreement and  the  performance  by  the
Trustee  of  its  obligations under  the  Pooling  and  Servicing
Agreement  have  been duly authorized by all necessary  corporate
action of the Trustee.

      4.    The  Pooling and Servicing Agreement is a  valid  and
legally binding obligation of the Trustee enforceable against the
Trustee.

      5.    The  execution  and delivery by the  Trustee  of  the
Pooling  and  Servicing  Agreement  does  not  (a)  violate   the
organization  certificate of the Trustee or the  By-laws  of  the
Trustee,  (b) to such counsel's knowledge, violate any  judgment,
decree or order of any California or United States federal  court
or   other  California  or  United  States  federal  governmental
authority by which the Trustee is bound or (c) assuming the  non-
existence of any judgment, decree or order of any court or  other
governmental  authority that would be violated by such  execution
and  delivery,  violate any California or United  States  federal
statute,  rule or regulation or require any consent, approval  or
authorization of any California or United States federal court or
other California or United States federal governmental authority.

     6.   The Certificates have been duly authenticated, executed
and delivered by the Trustee.

      7.    If  the  Trustee were acting in the stead  of  either
Servicer under the Pooling and Servicing Agreement as of the date
of  such opinion, the Trustee would have the full corporate trust
power  to  perform the obligations of either Servicer  under  the
Pooling and Servicing Agreement; and

      8.   To the best of such counsel's knowledge, there are  no
actions,  proceedings  or investigations  pending  or  threatened
against  or  affecting  the  Trustee  before  or  by  any  court,
arbitrator, administrative agency or other governmental authority
which, if decided adversely to the Trustee, would materially  and
adversely  affect  the ability of the Trustee to  carry  out  the
transactions contemplated in the Pooling and Servicing Agreement.

      I.    The  Underwriters shall have received  the  favorable
opinion  or  opinions,  dated the date of the  Closing  Date,  of
counsel for the Underwriters, with respect to the issue and  sale
of  the Offered Certificates, this Agreement, the Prospectus  and
such  other  related matters as the Underwriters  may  reasonably
require.

      J.    The  Underwriters shall have received  the  favorable
opinion dated the Closing Date, from Dewey Ballantine counsel  to
the Certificate Insurer in form and scope satisfactory to counsel
for the Underwriters, substantially to the effect that:

       1.     The   Certificate  Insurer  is  a  stock  insurance
corporation  duly  incorporated, validly existing,  and  in  good
standing under the laws of the State of New York. The Certificate
Insurer   is  validly  licensed  and  authorized  to  issue   the
Certificate Insurance Policies and perform its obligations  under
the  Insurance  Agreement in accordance with the  terms  thereof,
under the laws of the State of New York.

      2.    The  Certificate Insurer has the corporate  power  to
execute and deliver, and to take all action required of it  under
the Insurance Agreement and the Certificate Insurance Policies.

       3.    The  execution,  delivery  and  performance  by  the
Certificate  Insurer  of the Certificate Insurance  Policies  and
Insurance  Agreement  is  within  the  corporate  power  of   the
Certificate  Insurer  and has been authorized  by  all  necessary
corporate action on the part of the Certificate Insurer, and does
not  require the consent or approval of, the giving of notice to,
the prior registration with, or the taking of any other action in
respect  of  any state or other governmental agency or  authority
which has not previously been obtained or effected.

      4.    The  Certificate  Insurance  Policies  and  Insurance
Agreement  have been duly authorized, executed and  delivered  by
the  Certificate  Insurer and constitute  the  legal,  valid  and
binding agreement of the Certificate Insurer, enforceable against
the Certificate Insurer in accordance with its terms subject,  as
to  enforcement,  to (x) bankruptcy, reorganization,  insolvency,
moratorium  and other similar laws relating to or  affecting  the
enforcement  of  creditors' rights generally, including,  without
limitation, laws relating to fraudulent transfers or conveyances,
preferential transfers and equitable subordination, presently  or
from  time  to  time in effect and general principles  of  equity
(regardless  of  whether  such enforcement  is  considered  in  a
proceeding  in equity or at law), as such laws may be applied  in
any  such proceeding with respect to the Certificate Insurer  and
(y) the qualification that the remedy of specific performance and
other  forms  of  equitable relief may be  subject  to  equitable
defenses  and  to  the discretion of the court before  which  any
proceedings with respect thereto may be brought.

      5.    To  the  extent  the Certificate  Insurance  Policies
constitutes a security within the meaning of Section 2(1) of  the
Securities  Act,  it  is  a  security that  is  exempt  from  the
registration requirements of the Act.

      6.    The  information  set forth under  the  caption  "THE
CERTIFICATE  INSURANCE Policies AND THE CERTIFICATE  INSURER"  in
the   Prospectus   Supplement,  insofar   as   such   information
constitutes a description of the Certificate Insurance  Policies,
accurately summarizes the Certificate Insurance Policies.

      K.   The Depositor shall have furnished to the Underwriters
a  certificate, dated the Closing Date and signed by the Chairman
of  the Board, the President or a Vice President of the Depositor
to  the  extent that the signer of such certificate has carefully
examined  the  Registration Statement  (excluding  any  documents
incorporated  therein  by reference), the Pooling  and  Servicing
Agreement and this Agreement and that, to the best of his or  her
knowledge based upon reasonable investigation:

      1.   The representations and warranties of the Depositor in
this  Agreement,  the  Pooling and Servicing  Agreement  and  all
related  agreements are true and correct as of the Closing  Date;
and  the Depositor has complied with all agreements and satisfied
all  the  conditions on its part which are to have been  complied
with on or prior to the Closing Date.

      2.    There  has been no amendment or other document  filed
affecting  the  certificate of incorporation  or  bylaws  of  the
Depositor since November 9, 1995 and no such amendment  has  been
authorized.  No event has occurred since January 19,  1996  which
has affected the good standing of the Depositor under the laws of
the State of Delaware.

      3.   There has not occurred any material adverse change, or
any  development involving a prospective material adverse change,
in  the  condition, financial or otherwise, or in  the  earnings,
business or operations of the Depositor from December 1, 1995.

     4.   There are no actions, suits or proceedings pending with
respect  to which it has received service of process or,  to  the
best of such officer's knowledge, threatened against or affecting
the  Depositor which if adversely determined, individually or  in
the aggregate, would be reasonably likely to adversely affect the
Depositor's obligations under the Pooling and Servicing Agreement
or   this   Agreement  in  any  material  way;  and  no   merger,
liquidation,  dissolution  or  bankruptcy  of  the  Depositor  is
pending or contemplated.

      L.   The Trustee shall have furnished to the Underwriters a
certificate of the Trustee, signed by one or more duly authorized
officers  of the Trustee, dated the Closing Date, as to  the  due
authorization,  execution  and  delivery  of  the   Pooling   and
Servicing  Agreement  by the Trustee and the  acceptance  by  the
Trustee  of  the  trusts created thereby and the  due  execution,
authentication  and delivery of the Certificates by  the  Trustee
thereunder  and  such  other matters as the Representative  shall
reasonably request.

      M.    The  Certificate Insurance Policies and the Insurance
Agreement  shall have been issued by the Certificate Insurer  and
shall have been duly authenticated by an authorized agent of  the
Certificate Insurer, if so required under applicable state law or
regulations.

     N.   The Offered Certificates shall have been rated "AAA" by
Standard  & Poor's, "Aaa" by Moody's Investors Service and  "AAA"
by Fitch Investors Service, L.P.

      O.   The Depositor shall have furnished to the Underwriters
such  further  information, certificates  and  documents  as  the
Underwriters  may reasonably have requested not less  than  three
full business days prior to the Closing Date.

     P.   Prior to the Closing Date, counsel for the Underwriters
shall  have  been furnished with such documents and  opinions  as
they  may reasonably require for the purpose of enabling them  to
pass  upon  the issuance and sale of the Certificates  as  herein
contemplated and related proceedings or in order to evidence  the
accuracy  and  completeness  of any of  the  representations  and
warranties,  or the fulfillment of any of the conditions,  herein
contained,  and  all  proceedings  taken  by  the  Depositor   in
connection  with  the  issuance and sale of the  Certificates  as
herein  contemplated shall be satisfactory in form and  substance
to the Underwriters and counsel for the Underwriters.

      Q.    Subsequent  to  the execution and  delivery  of  this
Agreement none of the following shall have occurred: (i)  trading
in  securities  generally  on the New York  Stock  Exchange,  the
American Stock Exchange or the over-the counter market shall have
been  suspended or minimum prices shall have been established  on
either  of  such  exchanges or such market by the Commission,  by
such  exchange  or by any other regulatory body  or  governmental
authority  having  jurisdiction; (ii) a banking moratorium  shall
have  been  declared by Federal or state authorities;  (iii)  the
United  States  shall have become engaged in  hostilities,  there
shall have been an escalation of hostilities involving the United
States  or  there  shall have been a declaration  of  a  national
emergency  or war by the United States; or (iv) there shall  have
occurred  such  a  material adverse change in  general  economic,
political or financial conditions (or the effect of international
conditions on the financial markets of the United States shall be
such) as to make it in each of the instances set forth in clauses
(i),  (ii), (iii) and (iv) herein, in the reasonable judgment  of
the  Underwriters, impractical or inadvisable to proceed with the
public offering or delivery of the Certificates on the terms  and
in the manner contemplated in the Prospectus.

      R.    The Representative shall have received a letter  from
Deloitte  & Touche, LLP, dated on or before the Closing Date,  in
form and substance satisfactory to the Representative and special
counsel   for  the  Underwriters,  addressed  to  each   of   the
Underwriters  to  the  effect that they  have  performed  certain
specified procedures requested by the Representative with respect
to  the  information  set  forth in the  Prospectus  and  certain
matters relating to the Depositor.

       S.    The  Representative  and  special  counsel  for  the
Underwriters  shall  have  received copies  of  any  opinions  of
counsel  supplied  to the rating organizations  relating  to  any
matters  with  respect to the Certificates.   Any  such  opinions
shall  be  dated the Closing Date and addressed to  each  of  the
Underwriters   or  accompanied  by  reliance   letters   to   the
Representative  or shall state that each of the Underwriters  may
rely upon them.

      T.    On or prior to the Closing Date there shall not  have
occurred any downgrading, nor shall any notice have been given of
(A)  any  intended or potential downgrading or (B) any review  or
possible  change in rating the direction of which  has  not  been
indicated,  in  the  rating  accorded the  Certificate  Insurer's
claims  paying ability by any "nationally recognized  statistical
rating organization," as such term is defined for purposes of the
Securities Act.

      U.    There has not occurred any change, or any development
involving  a  prospective change, in the condition, financial  or
otherwise,  or  in  the earnings, business or  operations,  since
December  1,  1995, of (A) the Depositor and its subsidiaries  or
(B)  the  Certificate  Insurer, that is in  the  Representative's
judgment  material  and  adverse  and  that  makes  it   in   the
Representative's  judgment impracticable to  market  the  Offered
Certificates on the terms and in the manner contemplated  in  the
Prospectus.

      V.   Thacher Proffitt & Wood, counsel for Long Beach, shall
have  furnished  to  the Underwriters their written  opinion,  as
counsel  to  Long  Beach, addressed to the Underwriters  and  the
Depositor  and  dated  the Closing Date, in  form  and  substance
satisfactory  to the Underwriters, to the effect  that  the  Long
Beach  Purchase Agreement has been duly authorized, executed  and
delivered  by  Long  Beach, and assuming the  due  authorization,
execution  and  deliver of such agreements by the  other  parties
thereto,  constitutes the legal, valid and binding  agreement  of
Long  Beach, enforceable against it in accordance with its terms,
subject  as  to  enforceability to  (x)  bankruptcy,  insolvency,
reorganization,  moratorium, receivership or other  similar  laws
now   or  hereafter  in  effect  relating  to  creditors'  rights
generally  and (y) the qualification that the remedy of  specific
performance  and  injunctive and other forms of equitable  relief
may  be subject to equitable defenses and to the discretion, with
respect  to  such  remedies,  of  the  court  before  which   any
proceedings with respect thereto may be brought.

     If any condition specified in this Section VI shall not have
been  fulfilled  when  and  as required  to  be  fulfilled,  this
Agreement may be terminated by the Underwriters by notice to  the
Depositor at any time at or prior to the Closing Date,  and  such
termination shall be without liability of any party to any  other
party except as provided in Section VII.

      All  opinions, letters, evidence and certificates mentioned
above  or  elsewhere in this Agreement shall be deemed to  be  in
compliance  with the provisions hereof only if they are  in  form
and   substance  reasonably  satisfactory  to  counsel  for   the
Underwriters.

      SECTION  VII.   Payment of Expenses.   If  the  transaction
closes,  or  if the transaction fails to close other  than  as  a
result of a failure of the Underwriter to perform hereunder,  the
Depositor,  agrees  to  pay:  (a)  the  costs  incident  to   the
authorization,  issuance, sale and delivery of  the  Certificates
and  any  taxes  payable in connection therewith; (b)  the  costs
incident  to  the  preparation, printing  and  filing  under  the
Securities  Act of the Registration Statement and any  amendments
and exhibits thereto (including the Prospectus); (c) the costs of
distributing the Registration Statement as originally  filed  and
each  amendment thereto and any post-effective amendments thereof
(including,  in  each  case, exhibits), the  Prospectus  and  any
amendment  or  supplement  to  the  Prospectus  or  any  document
incorporated  by  reference therein,  all  as  provided  in  this
Agreement;  (d)  the costs of reproducing and  distributing  this
Agreement;   (e)   the  fees  and  expenses  of  qualifying   the
Certificates   under   the  securities  laws   of   the   several
jurisdictions  as  provided  in  Section  V(G)  hereof   and   of
preparing, printing and distributing a Blue Sky Memorandum and  a
Legal  Investment Survey (including related fees and expenses  of
counsel   to  the  Representative);  (f)  any  fees  charged   by
securities  rating services for rating the Offered  Certificates;
(g)   the  cost  of  the  accountant's  letter  relating  to  the
Prospectus; (h) the fees and expenses of the Certificate  Insurer
(other  than  the  fees  payable  pursuant  to  the  Pooling  and
Servicing  Agreement)  and  (i)  all  other  costs  and  expenses
incident  to the performance of the obligations of the  Depositor
(including  costs  and expenses of its counsel);  provided  that,
except  as  provided in this Section VII, the Underwriters  shall
pay  their  own  costs  and  expenses, including  the  costs  and
expenses  of  their counsel, any transfer taxes  on  the  Offered
Certificates which they may sell and the expenses of  advertising
any   offering   of  the  Offered  Certificates   made   by   the
Underwriters,  and the Underwriters shall pay  the  cost  of  any
accountant's  comfort letters which such Underwriters  choose  to
request  relating  to  any Computational  Materials  (as  defined
herein).

      If  this  Agreement  is terminated by the  Underwriters  in
accordance  with  the provisions of Section  VI  or  Section  XI,
whether  or  not  the  transactions  contemplated  hereunder  are
consummated,  the  Depositor shall cause the Underwriters  to  be
reimbursed for all reasonable out-of-pocket expenses.

      SECTION  VIII.   Indemnification and Contribution.  A.  The
Depositor  agrees to indemnify and hold harmless each Underwriter
and each person, if any, who controls such Underwriter within the
meaning of Section 15 of the Securities Act or Section 12 of  the
Exchange Act from and against any and all loss, claim, damage  or
liability,  joint  or several, or any action in  respect  thereof
(including,  but  not  limited  to,  any  loss,  claim,   damage,
liability  or  action  relating to purchases  and  sales  of  the
Offered  Certificates),  to which such Underwriter  or  any  such
controlling  person may become subject, under the Securities  Act
or  otherwise, insofar as such loss, claim, damage, liability  or
action  arises out of, or is based upon, (i) any untrue statement
or  alleged untrue statement of a material fact contained in  the
Registration  Statement, or any amendment thereof  or  supplement
thereto,  (ii) the omission or alleged omission to state  in  the
Registration  Statement a material fact  required  to  be  stated
therein   or  necessary  to  make  the  statements  therein   not
misleading,   (iii)  any  untrue  statement  or  alleged   untrue
statement of a material fact contained in the Prospectus, or  any
amendment thereof or supplement thereto, or (iv) the omission  or
alleged  omission  to  state in the Prospectus  a  material  fact
required to be stated therein or necessary to make the statements
therein, in the light of the circumstances under which they  were
made,  not  misleading and shall reimburse such  Underwriter  and
each  such controlling person promptly upon demand for any  legal
or other expenses reasonably incurred by such Underwriter or such
controlling person in connection with investigating or  defending
or  preparing  to  defend against any such loss,  claim,  damage,
liability  or  action  as such expenses are  incurred;  provided,
however, that the Depositor shall not be liable in any such  case
to  the  extent that any such loss, claim, damage,  liability  or
action  arises out of, or is based upon, any untrue statement  or
alleged untrue statement or omission or alleged omission made  in
the  Prospectus, or any amendment thereof or supplement  thereto,
or  the  Registration  Statement, or  any  amendment  thereof  or
supplement  thereto,  in  reliance upon and  in  conformity  with
written information furnished to the Depositor by or on behalf of
such  Underwriter specifically for inclusion therein  (except  to
the  extent that any untrue statement or alleged untrue statement
or  omission  or alleged omission is a result of Seller  Provided
Information  which is not accurate and complete in  all  material
respects).   The foregoing indemnity agreement is in addition  to
any  liability  which  the Depositor may otherwise  have  to  any
Underwriter or any controlling person of any of such Underwriter.

     B.   Each Underwriter severally agrees to indemnify and hold
harmless  the  Depositor,  each of its  directors,  each  of  its
officers who signed the Registration Statement, and each  person,
if  any, who controls the Depositor within the meaning of Section
15  of  the  Securities Act or Section 12  of  the  Exchange  Act
against  any  and  all loss, claim, damage or liability,  or  any
action  in  respect thereof, to which the Depositor or  any  such
director, officer or controlling person may become subject, under
the  Securities  Act or otherwise, insofar as such  loss,  claim,
damage, liability or action arises out of, or is based upon,  (i)
any  untrue  statement or alleged untrue statement of a  material
fact  contained  in the Prospectus, or any amendment  thereof  or
supplement  thereto, or (ii) the omission or alleged omission  to
state  therein a material fact required to be stated  therein  or
necessary  to  make  the  statements  in  the  Prospectus,   when
considered in conjunction with the Prospectus, and in  the  light
of  the circumstances under which they were made, not misleading,
but in each case only to the extent that the untrue statement  or
alleged untrue statement or omission or alleged omission was made
in  reliance  upon  and  in conformity with  written  information
furnished  to  the Depositor by or on behalf of such  Underwriter
specifically  for  inclusion therein,  and  shall  reimburse  the
Depositor  and  any such director, officer or controlling  person
for  any  legal  or  other expenses reasonably  incurred  by  the
Depositor  or  any  director, officer or  controlling  person  in
connection with investigating or defending or preparing to defend
against any such loss, claim, damage, liability or action as such
expenses  are incurred. The foregoing indemnity agreement  is  in
addition  to  any liability which any Underwriter  may  otherwise
have   to  the  Depositor  or  any  such  director,  officer   or
controlling person.

      C.    Promptly after receipt by any indemnified party under
this  Section VIII of notice of any claim or the commencement  of
any  action, such indemnified party shall, if a claim in  respect
thereof  is to be made against any indemnifying party under  this
Section  VIII,  notify the indemnifying party in writing  of  the
claim or the commencement of that action; provided, however, that
the failure to notify an indemnifying party shall not relieve  it
from  any  liability which it may have under  this  Section  VIII
except  to the extent it has been materially prejudiced  by  such
failure  and,  provided further, that the failure to  notify  any
indemnifying party shall not relieve it from any liability  which
it  may  have to any indemnified party otherwise than under  this
Section VIII.

      If  any  such claim or action shall be brought  against  an
indemnified  party,  and it shall notify the  indemnifying  party
thereof,  the indemnifying party shall be entitled to participate
therein and, to the extent that it wishes, jointly with any other
similarly  notified  indemnifying party, to  assume  the  defense
thereof  with counsel reasonably satisfactory to the  indemnified
party.   After  notice  from  the  indemnifying  party   to   the
indemnified party of its election to assume the defense  of  such
claim  or  action,  except to the extent  provided  in  the  next
following  paragraph, the indemnifying party shall not be  liable
to the indemnified party under this Section VIII for any legal or
other expenses subsequently incurred by the indemnified party  in
connection  with the defense thereof other than reasonable  costs
of investigation.

      Any  indemnified  party  shall have  the  right  to  employ
separate  counsel  in any such action and to participate  in  the
defense thereof, but the fees and expenses of such counsel  shall
be  at  the  expense of such indemnified party  unless:  (i)  the
employment  thereof  has  been  specifically  authorized  by  the
indemnifying party in writing; (ii) such indemnified party  shall
have  been advised by such counsel that there may be one or  more
legal  defenses  available  to it which  are  different  from  or
additional  to those available to the indemnifying party  and  in
the  reasonable judgment of such counsel it is advisable for such
indemnified  party  to  employ separate  counsel;  or  (iii)  the
indemnifying  party  has failed to assume  the  defense  of  such
action   and  employ  counsel  reasonably  satisfactory  to   the
indemnified  party,  in  which case, if  such  indemnified  party
notifies  the  indemnifying party in writing that  it  elects  to
employ separate counsel at the expense of the indemnifying party,
the  indemnifying party shall not have the right  to  assume  the
defense  of such action on behalf of such indemnified  party,  it
being  understood, however, the indemnifying party shall not,  in
connection with any one such action or separate but substantially
similar  or related actions in the same jurisdiction arising  out
of  the same general allegations or circumstances, be liable  for
the  reasonable fees and expenses of more than one separate  firm
of  attorneys (in addition to one local counsel per jurisdiction)
at any time for all such indemnified parties, which firm shall be
designated  in  writing  by  the  related  Underwriter,  if   the
indemnified  parties under this Section VIII consist  of  one  or
more Underwriters or any of its or their controlling persons,  or
the Depositor, if the indemnified parties under this Section VIII
consist  of  the  Depositor or any of the Depositor's  directors,
officers or controlling persons.

      Each  indemnified party, as a condition  of  the  indemnity
agreements  contained in Section VIII(A) and (B), shall  use  its
best  efforts  to cooperate with the indemnifying  party  in  the
defense of any such action or claim. No indemnifying party  shall
be  liable for any settlement of any such action effected without
its  written  consent  (which consent shall not  be  unreasonably
withheld), but if settled with its written consent or if there be
a  final  judgment  for  the plaintiff in any  such  action,  the
indemnifying  party  agrees to indemnify and  hold  harmless  any
indemnified  party  from and against any  loss  or  liability  by
reason of such settlement or judgment.

      Notwithstanding the foregoing paragraph, if at any time  an
indemnified party shall have requested an indemnifying  party  to
reimburse the indemnified party for fees and expenses of counsel,
the  indemnifying party agrees that it shall be  liable  for  any
settlement of any proceeding effected without its written consent
if  (i)  such settlement is entered into more than 30 days  after
receipt  by such indemnifying party of the aforesaid request  and
(ii)  such  indemnifying  party shall  not  have  reimbursed  the
indemnified  party in accordance with such request prior  to  the
date  of  such settlement.  No indemnifying party shall,  without
the  prior  written consent of the indemnified party, effect  any
settlement of any pending or threatened proceeding in respect  of
which  any  indemnified party is or could have been a  party  and
indemnity  could  have been sought hereunder by such  indemnified
party,  unless such settlement includes an unconditional  release
of  such indemnified party from all liability on claims that  are
the subject matter of such proceeding.

     D.   Computational Materials.  Not later than 10:30 a.m. New
York City time, on the business day before the date on which  the
Current  Report  relating to the Certificates is required  to  be
filed  by  the Depositor with the Commission pursuant to  Section
V.M  hereof, each Underwriter shall deliver to the Depositor five
complete  copies  of  all materials, if  any,  provided  by  such
Underwriter  to prospective investors in such Certificates  which
constitute "Computational Materials" within the meaning of the no-
action  letter  dated May 20, 1994, issued  by  the  Division  of
Corporation   Finance  of  the  Commission  to  Kidder,   Peabody
Acceptance Corporation I, Kidder, Peabody & Co. Incorporated, and
Kidder  Structured Asset Corporation, the no-action letter  dated
May  27,  1994, issued by the Division of Corporation Finance  of
the  Commission to the Public Securities Association and the  no-
action  letter  of February 17, 1995 issued by the Commission  to
the  Public Securities Association (collectively, the "Kidder/PSA
Letters")  and the filing of which is a condition of  the  relief
granted  in such letters (such materials being the "Computational
Materials").   Each delivery of Computational  Materials  to  the
Depositor  pursuant to this paragraph (a) shall  be  effected  by
delivering  four  copies  of such material  to  counsel  for  the
Depositor  on  behalf  of the Depositor  and  one  copy  of  such
materials to the Depositor.

      E.    Each  Underwriter severally and not  jointly  agrees,
assuming all Seller Provided Information is accurate and complete
in  all  material  respects, to indemnify and hold  harmless  the
Depositor,  each  of the Depositor's officers and  directors  and
each  person  who controls the Depositor within  the  meaning  of
Section  15 of the Securities Act and Section 12 of the  Exchange
Act  against  any and all losses, claims, damages or liabilities,
joint  or  several,  to which they may become subject  under  the
Securities  Act  or  otherwise, insofar as such  losses,  claims,
damages or liabilities (or actions in respect thereof) arise  out
of  or  are  based upon any untrue statement of a  material  fact
contained  in  the  Computational  Materials  provided  by   such
Underwriter,  or arise out of or are based upon the  omission  or
alleged omission to state therein a material fact required to  be
stated therein or necessary to make the statements therein,  when
considered in conjunction with the Prospectus, and in  the  light
of  the circumstances under which they were made, not misleading,
and agrees to reimburse each such indemnified party for any legal
or  other  expenses  reasonably incurred by him,  her  or  it  in
connection with investigating or defending or preparing to defend
any  such  loss,  claim,  damage, liability  or  action  as  such
expenses  are  incurred. The obligations of an Underwriter  under
this Section VIII (E) shall be in addition to any liability which
such Underwriter may otherwise have.

      The  procedures  set forth in Section  VIII  (C)  shall  be
equally applicable to this Section VIII (E).

      F.    If  the indemnification provided for in this  Section
VIII  shall  for any reason be unavailable to or insufficient  to
hold harmless an indemnified party under Section VIII (A), (B) or
(E)  in  respect of any loss, claim, damage or liability, or  any
action  in  respect  thereof,  referred  to  therein,  then  each
indemnifying   party   shall,  in  lieu  of   indemnifying   such
indemnified  party, contribute to the amount paid or  payable  by
such indemnified party as a result of such loss, claim, damage or
liability,  or action in respect thereof, (i) in such  proportion
as shall be appropriate to reflect the relative benefits received
by  the Depositor on the one hand and the related Underwriters on
the  other  from the offering of the related Offered Certificates
or  (ii)  if the allocation provided by clause (i) above  is  not
permitted by applicable law or if the indemnified party failed to
give   the  notice  required  under  Section  VIII(C),  in   such
proportion  as  is appropriate to reflect not only  the  relative
benefits  referred to in clause (i) above but also  the  relative
fault   of  the  Depositor  on  the  one  hand  and  the  related
Underwriter  on  the  other with respect  to  the  statements  or
omissions   which  resulted  in  such  loss,  claim,  damage   or
liability,  or action in respect thereof, as well  as  any  other
relevant equitable considerations.

      The  relative benefits of an Underwriter and the  Depositor
shall  be  deemed  to  be in such proportion  as  the  total  net
proceeds  from the offering (before deducting expenses)  received
by  the  Depositor bear to the total underwriting  discounts  and
commissions received by the related Underwriter from time to time
in negotiated sales of the related Offered Certificates.

     The relative fault of an Underwriter and the Depositor shall
be  determined  by  reference to whether the  untrue  or  alleged
untrue  statement  of  a  material fact or  omission  or  alleged
omission to state a material fact relates to information supplied
or  prepared by the Depositor or by such Underwriter, the  intent
of   the   parties  and  their  relative  knowledge,  access   to
information and opportunity to correct or prevent such  statement
or omission and other equitable considerations.

      The Depositor and the Underwriters agree that it would  not
be  just  and equitable if contributions pursuant to this Section
VIII(F) were to be determined by pro rata allocation (even if the
Underwriters were treated as one entity for such purposes) or  by
any  other method of allocation which does not take into  account
the  equitable considerations referred to herein. The amount paid
or  payable  by  an indemnified party as a result  of  the  loss,
claim,  damage  or  liability,  or  action  in  respect  thereof,
referred  to  above in this Section VIII(F) shall  be  deemed  to
include, for purposes of this Section VIII(F), any legal or other
expenses  reasonably  incurred  by  such  indemnified  party   in
connection  with investigating or defending any  such  action  or
claim.

      For  purposes  of this Section VIII, in no case  shall  any
Underwriter (except with respect to any document (other than  the
Computational  Materials)  incorporated  by  reference  into  the
Registration  Statement  or Prospectus at  the  request  of  such
Underwriter and except as may be provided in any agreement  among
the   Underwriters  relating  to  the  offering  of  the  Offered
Certificates) be responsible for any amount in excess of (x)  the
amount received by such Underwriter in connection with its resale
of  the  Offered Certificates over (y) the amount  paid  by  such
Underwriter to the Depositor for the Offered Certificates by such
Underwriter   hereunder.   No   person   guilty   of   fraudulent
misrepresentation  (within the meaning of Section  11(f)  of  the
Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

      The  Depositor  and each Underwriter expressly  waive,  and
agree   not   to   assert,  any  defense  to   their   respective
indemnification and contribution obligations under  this  Section
VIII  which they might otherwise assert based upon any claim that
such   obligations  are  unenforceable  under  federal  or  state
securities laws or by reason of public Policy.

"Seller-Provided Information" means any computer tape  (or  other
information)   furnished  to  any  Underwriter  by   the   Seller
concerning the assets comprising the Trust.

     G.   The Underwriters confirm that the information set forth
in  the  last paragraph on the front cover page of the Prospectus
Supplement and the Computational Materials are correct, and,  the
Depositor acknowledges that such information constitutes the only
information furnished in writing to the Depositor by or on behalf
of any Underwriter specifically for inclusion in the Registration
Statement and the Prospectus.

      SECTION IX.  Representations, Warranties and Agreements  to
Survive  Delivery. All representations, warranties and agreements
contained  in this Agreement or contained in agreements delivered
pursuant  hereto  or certificates of officers  of  the  Depositor
submitted  pursuant  hereto shall remain operative  and  in  full
force  and effect, regardless of any investigation made by or  on
behalf of the Underwriters or controlling persons thereof, or  by
or  on behalf of the Depositor and shall survive delivery of  any
Offered Certificates to the Underwriters.

      SECTION X.  Default by One or More of the Underwriters.  If
one  or  more  of the Underwriters participating  in  the  public
offering  of  the Offered Certificates shall fail at the  Closing
Date  to  purchase the Offered Certificates which it is (or  they
are)    obligated   to   purchase   hereunder   (the   "Defaulted
Certificates"), then the non-defaulting Underwriters  shall  have
the  right, within 48 hours thereafter, to make arrangements  for
one  or  more  of the non-defaulting Underwriters, or  any  other
underwriters,  to  purchase all, but not less than  all,  of  the
Defaulted Certificates in such amounts as may be agreed upon  and
upon  the terms herein set forth (as used in this Agreement,  the
term  "Underwriter" includes any underwriter substituted  for  an
Underwriter  under this Section X). If, however, the Underwriters
have  not completed such arrangements within such 48-hour period,
then:

     (i)  if the aggregate original principal amount of Defaulted
Certificates  does  not  exceed 10%  of  the  aggregate  original
principal  amount  of the Offered Certificates  to  be  purchased
pursuant to this Agreement, the non-defaulting Underwriters named
in  this Agreement shall be obligated to purchase the full amount
thereof  in  the  proportions that their respective  underwriting
obligations hereunder bear to the underwriting obligations of all
such non-defaulting Underwriters, or

     (ii) if the aggregate original principal amount of Defaulted
Certificates  exceeds  10%  of the aggregate  original  principal
amount  of  the Offered Certificates to be purchased pursuant  to
this  Agreement,  this  Agreement shall  terminate,  without  any
liability on the part of any non-defaulting Underwriters.

     No action taken pursuant to this Section X shall relieve any
defaulting  Underwriter from the liability with  respect  to  any
default of such Underwriter under this Agreement.

     In the event of a default by any Underwriter as set forth in
this  Section X, each of the Underwriters and the Depositor shall
have  the  right to postpone the Closing Date for  a  period  not
exceeding seven Business Days in order that any required  changes
in  the  Registration Statement or Prospectus  or  in  any  other
documents or arrangements may be effected.

      SECTION XI.  Termination of Agreement. The Underwriters may
terminate   this  Agreement  immediately  upon  notice   to   the
Depositor, at any time at or prior to the Closing Date if any  of
the  events  or  conditions described in Section  VI(Q)  of  this
Agreement shall occur and be continuing. In the event of any such
termination,  the  provisions  of  Section  VII,  the   indemnity
agreement  set  forth  in Section VIII,  and  the  provisions  of
Sections IX and XIV shall remain in effect.

     SECTION XII.  Notices. All statements, requests, notices and
agreements hereunder shall be in writing, and:

      A.   if to the Underwriters, shall be delivered or sent  by
mail,  telex  or facsimile transmission to the Representative  at
its address set forth above;

      B.    if  to the Depositor, shall be delivered or  sent  by
overnight mail or facsimile transmission to 1845 Woodall  Rodgers
Freeway,  Suite 1700, Dallas, TX  75201, Attn.: General  Counsel,
Fax No. 214-953-7757;

      SECTION  XIII.   Persons Entitled to the  Benefit  of  this
Agreement. This Agreement shall inure to the benefit  of  and  be
binding  upon  the  Underwriters and  the  Depositor,  and  their
respective   successors.  This  Agreement  and  the   terms   and
provisions hereof are for the sole benefit of only those persons,
except  that  the  representations, warranties,  indemnities  and
agreements contained in this Agreement shall also be deemed to be
for the benefit of the person or persons, if any, who control any
of  the  Underwriters within the meaning of  Section  15  of  the
Securities  Act,  and  for  the  benefit  of  directors  of   the
Depositor,  officers  of  the  Depositor  who  have  signed   the
Registration  Statement and any person controlling the  Depositor
within  the meaning of Section 15 of the Securities Act.  Nothing
in  this Agreement is intended or shall be construed to give  any
person, other than the persons referred to in this Section  XIII,
any legal or equitable right, remedy or claim under or in respect
of this Agreement or any provision contained herein.

       SECTION   XIV.   Survival.  The  respective   indemnities,
representations, warranties and agreements of the  Depositor  and
the  Underwriters contained in this Agreement, or made by  or  on
behalf  of them, respectively, pursuant to this Agreement,  shall
survive  the  delivery  of and payment for the  Certificates  and
shall  remain  in  full  force  and  effect,  regardless  of  any
investigation made by or on behalf of any of them or  any  person
controlling any of them.  The provisions of Sections V,  VII  and
VIII hereof shall survive the termination or cancellation of this
Agreement.

      SECTION  XV.   Definition of the Term "Business  Day".  For
purposes of this Agreement, "Business Day" means any day on which
the New York Stock Exchange, Inc. is open for trading.

      SECTION  XVI.   Governing Law; Submission to  Jurisdiction.
This  Agreement shall be governed by and construed in  accordance
with  the laws of the State of New York without giving effect  to
the conflict of law rules thereof.

      The parties hereto hereby submit to the jurisdiction of the
United  States  District Court for the Southern District  of  New
York  and any court in the State of New York located in the  City
and County of New York, and appellate court from any thereof,  in
any  action,  suit  or  proceeding  brought  against  it  or   in
connection with this Agreement or any of the related documents or
the  transactions  contemplated hereunder or for  recognition  or
enforcement of any judgment, and the parties hereto hereby  agree
that  all claims in respect of any such action or proceeding  may
be  heard or determined in New York State court or, to the extent
permitted by law, in such federal court.

      SECTION XVII.  Counterparts. This Agreement may be executed
in  counterparts  and, if executed in more than one  counterpart,
the  executed counterparts shall each be deemed to be an original
but  all such counterparts shall together constitute one and  the
same instrument.

      SECTION  XVIII.  Headings. The headings herein are inserted
for convenience of reference only and are not intended to be part
of,   or  to  affect  the  meaning  or  interpretation  of,  this
Agreement.

     SECTION XIX.  Amendments and Waivers.  This Agreement may be
amended,  modified,  altered  or  terminated,  and  any  of   its
provisions  waived, only in a writing signed  on  behalf  of  the
Depositor and the Representative.

      If the foregoing correctly sets forth the agreement between
the   Depositor  and  the  Underwriters,  please  indicate   your
acceptance in the space provided for the purpose below.

                                   Very truly yours,



AMRESCO RESIDENTIAL SECURITIES
                                   CORPORATION


                                   By:
                                   Name:
                                   Title:



CONFIRMED AND ACCEPTED, as
  of the date first above written:

PRUDENTIAL SECURITIES INCORPORATED
Acting on its own behalf and as
Representative of the several
Underwriters referred to in the
foregoing Agreement

By:
Name:
Title:
                           SCHEDULE A

                                                            
                        Class of           Initial      Purchase
Name of               Certificates    Principal Amount   Price
Underwriter         Purchased by the   of Certificates (% of Par)
                      Underwriters      Purchased by        
                                        Underwriters
                                              
                                                                
                                                                
Prudential              Class A-1     $35,000,000        100.000%
Securities                                                   
Incorporated

                        Class A-2     $13,353,000       99.984375
                                                             
                        Class A-3     $17,073,000       100.234375
                                                             
                        Class A-4     $ 8,524,000       100.265265
                                                             
                        Class A-5     $11,313,000       99.937500
                                                             
                        Class A-6     $13,428,500       100.031250
                                                             
                        Class A-7     $13,102,500       100.06250
                                                             
                        Class A-8     $21,098,000        100.000
                                                             
                                                             
                                                             
CS First Boston         Class A-1     $24,500,000        100.000%
                                                             
                        Class A-2     $ 9,487,000       99.984375
                                                             
                        Class A-3     $11,951,400       100.234375
                                                             
                        Class A-4     $ 5,967,150       100.265265
                                                             
                        Class A-5     $ 7,919,100       99.937500
                                                             
                        Class A-6     $ 9,399,950       100.031250
                                                             
                        Class A-7     $ 9,171,750       100.06250
                                                             
                        Class A-8     $14,768,600        100.000
                                                             
                                                             
                                                             
Goldman Sachs &         Class A-1     $10,500,000        100.000%
Co.                                                          

                        Class A-2     $ 4,065,900       99.984375
                                                             
                        Class A-3     $ 5,121,900       100.234375
                                                             
                        Class A-4     $ 2,557,350       100.265265
                                                             
                        Class A-5     $ 3,393,900       99.937500
                                                             
                        Class A-6     $ 4,028,550       100.031250
                                                             
                        Class A-7     $ 3,930,750       100.06250
                                                             
                        Class A-8     $ 6,329,400        100.000
                                                             
                                                             
                                                             
                                                             
                                                             















                POOLING AND SERVICING AGREEMENT


                          Relating to

           AMRESCO RESIDENTIAL SECURITIES CORPORATION
                   MORTGAGE LOAN TRUST 1996-3

                             Among

          AMRESCO RESIDENTIAL SECURITIES CORPORATION,
                         as Depositor,

           AMRESCO RESIDENTIAL MORTGAGE CORPORATION,
                           as Seller,

                  LONG BEACH MORTGAGE COMPANY,
                  ADVANTA MORTGAGE CORP. USA,
                          as Servicers

                              and


                     BANKERS TRUST COMPANY
                           as Trustee


                    Dated as of June 1, 1996

                            CONTENTS                                 Page
CONVEYANCE                                                              1
 
ARTICLE I      DEFINITIONS; RULES OF CONSTRUCTION                       2
               Section 1.01                           Definitions       2
               Section 1.02              Use of Words and Phrases      31
               Section 1.03           Captions; Table of Contents      31
               Section 1.04                              Opinions      31

ARTICLE II     ESTABLISHMENT AND ORGANIZATION OF THE TRUST             33
               Section 2.01            Establishment of the Trust      33
               Section 2.02                                Office      33
               Section 2.03                   Purposes and Powers      33
               Section 2.04           Appointment of the Trustee; 
                                             Declaration of Trust      33
               Section 2.05                 Expenses of the Trust      33
               Section 2.06                Ownership of the Trust      34
               Section 2.07                    Situs of the Trust      34
               Section 2.08        Miscellaneous REMIC Provisions      34

ARTICLE III    REPRESENTATIONS, WARRANTIES AND COVENANTS  OF
               THE  DEPOSITOR, THE SERVICERS AND THE SELLER;
               COVENANT OF SELLER TO CONVEY MORTGAGE LOANS             36
               Section 3.01        Representations and Warranties 
                                                 of the Depositor      36
               Section 3.02        Representations and Warranties 
                                                 of the Servicers      37
               Section 3.03        Representations and Warranties 
                                                    of the Seller      39
               Section 3.04   Covenants of Seller to Take Certain 
                             Actions with Respect to the Mortgage 
                                      Loans In Certain Situations      42
               Section 3.05     Conveyance of the Mortgage Loans, 
                                    Subsequent Mortgage Loans and 
                                  Qualified Replacement Mortgages      43
               Section 3.06        Acceptance by Trustee; Certain 
                                        Substitutions of Mortgage
                                  Loans; Certification by Trustee      46
               Section 3.07          Conveyance of the Subsequent 
                                                   Mortgage Loans      48

ARTICLE IV     ISSUANCE AND SALE OF CERTIFICATES                       50
               Section 4.01              Issuance of Certificates      50
               Section 4.02                  Sale of Certificates      50

ARTICLE V      CERTIFICATES AND TRANSFER OF INTERESTS                  51
               Section 5.01                                 Terms      51
               Section 5.02                                 Forms      51
               Section 5.03Execution, Authentication and Delivery      51
               Section 5.04Registration and Transfer of Certificates   52
               Section 5.05     Mutilated, Destroyed, Lost or Stolen 
                                                     Certificates      54
               Section 5.06                 Persons Deemed Owners      54
               Section 5.07                          Cancellation      55
               Section 5.08   Limitation on Transfer of Ownership 
                                                           Rights      55
               Section 5.09                  Assignment of Rights      56

ARTICLE VI COVENANTS                                                   57
               Section 6.01                         Distributions      57
               Section 6.02    Money for Distributions to be Held 
                                            in Trust; Withholding      57
               Section 6.03            Protection of Trust Estate      58
               Section 6.04            Performance of Obligations      59
               Section 6.05                    Negative Covenants      59
               Section 6.06                       No Other Powers      59
               Section 6.07                   Limitation of Suits      59
               Section 6.08     Unconditional Rights of Owners to 
                                            Receive Distributions      60
               Section 6.09        Rights and Remedies Cumulative      60
               Section 6.10          Delay or Omission Not Waiver      61
               Section 6.11Control by Certificate Insurer and Owners   61
               Section 6.12     Access to Owners of Certificates' 
                                             Names and Addresses       61 

ARTICLE VII ACCOUNTS, DISBURSEMENTS AND RELEASES                       62
               Section 7.01                   Collection of Money      62
               Section 7.02            Establishment of Accounts;      62
               Section 7.03                         Flow of Funds      63
               Section 7.04   Pre-Funding Account and Capitalized 
                                                 Interest Account      67
               Section 7.05                Investment of Accounts      67
               Section 7.06                             Reserved.      68
               Section 7.07                  Eligible Investments      68
               Section 7.08  Accounting and Directions by Trustee      70
               Section 7.09      Reports by Trustee to Owners and 
                                              Certificate Insurer      71
               Section 7.10                 Reports by Trustee.        74
               Section 7.11                   Preference Payments      74
               Section 7.12             Claims Upon the Policies.      75

ARTICLE VIII   SERVICING AND ADMINISTRATION OF MORTGAGE LOANS          76
               Section 8.01            Servicers and Subservicers      76
               Section 8.02        Collection of Certain Mortgage 
                                                    Loan Payments      77
               Section 8.03       Subservicing Agreements Between 
                                         Servicer and Subservicer      78
               Section 8.04                 Successor Subservicer      78
               Section 8.05                 Liability of Servicer      78
               Section 8.06   No Contractual Relationship Between 
                             Subservicer and Trustee, Certificate 
                                            Insurer or the Owners      78
               Section 8.07          Assumption or Termination of 
                                Subservicing Agreement by Trustee      78
               Section 8.08      Principal and Interest Accounts; 
                                                  Escrow Accounts      79
               Section 8.09       Delinquency Advances, Servicing 
                               Advances and Compensating Interest      80
               Section 8.10    Compensating Interest; Purchase of 
                                                   Mortgage Loans      81
               Section 8.11              Maintenance of Insurance      82
               Section 8.12   Due-on-Sale Clauses; Assumption and 
                                          Substitution Agreements      83
               Section 8.13Realization Upon Defaulted Mortgage Loans   83
               Section 8.14Trustee to Cooperate; Release of Files      85
               Section 8.15                Servicing Compensation      86
               Section 8.16     Annual Statement as to Compliance      86
               Section 8.17   Annual Independent Certified Public
                                             Accountants' Reports      87
               Section 8.18   Access to Certain Documentation and 
                         Information Regarding the Mortgage Loans      87
               Section 8.19               Assignment of Agreement      87
               Section 8.20       Events of Servicing Termination      87
               Section 8.21         Resignation of a Servicer and 
                                         Appointment of Successor      89
               Section 8.22    Waiver of Past Events of Servicing 
                                                      Termination      92
               Section 8.23          Assumption or Termination of 
                            Subservicing Agreement By the Trustee      92
               Section 8.24   Powers and Duties of the Trustee as 
                                               Successor Servicer      92
               Section 8.25            Liability of the Servicers      93
               Section 8.26   Inspections by Certificate Insurer, 
                                              Trustee and Seller;
                                   Errors and Omissions Insurance      93
               Section 8.27  Merger, Conversion, Consolidation or 
                               Succession to Business of Servicer      94
               Section 8.28            Notices of Material Events      94
               Section 8.29Monthly Servicing Report and Servicing 
                                                      Certificate      95
               Section 8.30       Indemnification by the Servicer      96
               Section 8.31                              Reserved      97
               Section 8.32                    Servicing Standard      97
               Section 8.33                       No Solicitation      97

ARTICLE IX     TERMINATION OF TRUST                                    98
               Section 9.01                  Termination of Trust      98
               Section 9.02  Termination Upon Option of Owners of 
                       Class R Certificates; Servicer Termination      98
               Section 9.03 Termination Upon Loss of REMIC Status     100
               Section 9.04               Disposition of Proceeds     101

ARTICLE X      THE TRUSTEE                                            102
               Section 10.01  Certain Duties and Responsibilities     102
               Section 10.02         Removal of Trustee for Cause     103
               Section 10.03        Certain Rights of the Trustee     104
               Section 10.04      Not Responsible for Recitals or 
                                         Issuance of Certificates     105
               Section 10.05                May Hold Certificates     106
               Section 10.06                  Money Held in Trust     106
               Section 10.07      Compensation and Reimbursement; 
                                                No Lien for Fees.     106
               Section 10.08Corporate Trustee Required; Eligibility   106
               Section 10.09 Resignation and Removal; Appointment 
                                                     of Successor     107
               Section 10.10         Acceptance of Appointment by 
                                                Successor Trustee     108
               Section 10.11 Merger, Conversion, Consolidation or 
                            Succession to Business of the Trustee     108
               Section 10.12               Reporting; Withholding     109
               Section 10.13             Liability of the Trustee     109
               Section 10.14Appointment of Co-Trustee or Separate 
                                                          Trustee     110

ARTICLE XI     MISCELLANEOUS                                          112
               Section 11.01 Compliance Certificates and Opinions     112
               Section 11.02   Form of Documents Delivered to the 
                                                          Trustee     112
               Section 11.03                       Acts of Owners     113
               Section 11.04             Notices, etc. to Trustee     113
               Section 11.05       Notices and Reports to Owners; 
                                                Waiver of Notices     113
               Section 11.06                     Rules by Trustee     114
               Section 11.07               Successors and Assigns     114
               Section 11.08                         Severability     114
               Section 11.09                Benefits of Agreement     114
               Section 11.10                       Legal Holidays     114
               Section 11.11Governing Law; Submission to Jurisdiction 115
               Section 11.12                         Counterparts     115
               Section 11.13                                Usury     115
               Section 11.14                            Amendment     116
               Section 11.15        Paying Agent; Appointment and 
                                             Acceptance of Duties     117
               Section 11.16                         REMIC Status     117
               Section 11.17  Additional Limitation on Action and 
                                                Imposition of Tax     119
               Section 11.18    Appointment of Tax Matters Person     119
               Section 11.19              The Certificate Insurer     119
               Section 11.20     Maintenance of Security Interest     120
               Section 11.21                   Third Party Rights     120
               Section 11.22                      Attorneys' Fees     120
               Section 11.23                              Notices     120
SCHEDULE I-A   SCHEDULE OF GROUP I MORTGAGE LOANS
SCHEDULE I-B   SCHEDULE OF GROUP II MORTGAGE LOANS
SCHEDULE I-C   SCHEDULE OF DISCOUNTED MORTGAGE LOANS
EXHIBIT A-1    FORM OF CLASS A-1 CERTIFICATE
EXHIBIT A-2    FORM OF CLASS A-2 CERTIFICATE
EXHIBIT A-3    FORM OF CLASS A-3 CERTIFICATE
EXHIBIT A-4    FORM OF CLASS A-4 CERTIFICATE
EXHIBIT A-5    FORM OF CLASS A-5 CERTIFICATE
EXHIBIT A-6    FORM OF CLASS A-6 CERTIFICATE
EXHIBIT A-7    FORM OF CLASS A-7 CERTIFICATE
EXHIBIT A-8    FORM OF CLASS A-8 CERTIFICATE
EXHIBIT B      FORM OF CLASS R CERTIFICATE
EXHIBIT B-IO   FORM OF CLASS B-IO CERTIFICATE
EXHIBIT C      FORM OF SUBSEQUENT TRANSFER AGREEMENT
EXHIBIT D      FORM   OF  CERTIFICATE  RE:   MORTGAGE  LOANS
               PREPAID IN FULL AFTER CUT-OFF DATE
EXHIBIT E      FORM OF TRUSTEE'S RECEIPT
EXHIBIT F      FORM OF POOL CERTIFICATION
EXHIBIT G      FORM OF DELIVERY ORDER
EXHIBIT H      FORM OF SERVICER'S TRUST RECEIPT
EXHIBIT I      FORM OF CLASS R TAX MATTERS TRANSFER CERTIFICATE
EXHIBIT J      FORM OF NOTICE
EXHIBIT K      FORM OF LIQUIDATION REPORT


       POOLING  AND  SERVICING  AGREEMENT,  relating  to  AMRESCO
RESIDENTIAL  SECURITIES CORPORATION MORTGAGE LOAN  TRUST  1996-3,
dated  as  of  June  1,  1996, by and among  AMRESCO  RESIDENTIAL
SECURITIES  CORPORATION, a Delaware corporation, in its  capacity
as  Depositor  (the  "Depositor"), AMRESCO  RESIDENTIAL  MORTGAGE
CORPORATION,  a  Delaware corporation, in  its  capacity  as  the
Seller  (the  "Seller"), Long Beach Mortgage Company and  Advanta
Mortgage Corp. USA as the Servicers (the "Servicers") and Bankers
Trust Company, a New York banking corporation, in its capacity as
the trustee (the "Trustee").

      WHEREAS, the Depositor wishes to establish a trust and  two
subtrusts  and  provide  for  the  allocation  and  sale  of  the
beneficial interests therein and the maintenance and distribution
of the Trust Estate;

      WHEREAS,  each of the Servicers have agreed  to  service  a
portion of the Mortgage Loans, respectively, which constitute the
principal assets of the Trust Estate;

     WHEREAS, all things necessary to make the Certificates, when
executed by the Depositor and authenticated by the Trustee  valid
instruments,  and  to make this Agreement a valid  agreement,  in
accordance with their and its terms, have been done;

      WHEREAS, Bankers Trust Company is willing to serve  in  the
capacity of the Trustee hereunder; and

      WHEREAS,  MBIA Insurance Corporation is intended  to  be  a
third-party   beneficiary  of  this  Agreement  and   is   hereby
recognized  by the parties hereto to be a third-party beneficiary
of this Agreement.

      NOW,  THEREFORE, in consideration of the premises  and  the
mutual  agreements herein contained, the Depositor,  the  Seller,
each Servicer and the Trustee hereby agree as follows:

                           CONVEYANCE

      To  provide for the distribution of the principal of and/or
interest on the Class A Certificates, the Class B-IO Certificates
and  the Class R Certificates in accordance with their terms, all
of  the  sums distributable under this Agreement with respect  to
the  Certificates and the performance of the covenants  contained
in this Agreement, the Depositor hereby bargains, sells, conveys,
assigns  and transfers to the Trustee, in trust, without recourse
and  for  the exclusive benefit of the Owners of the Certificates
and  the Certificate Insurer, as their interests may appear,  all
of  the  Depositor's right, title and interest in and to any  and
all  benefits  accruing to the Depositor from  (a)  the  Mortgage
Loans (other than any principal and interest payments due thereon
on  or  prior  to the Cut-Off Date on any Mortgage Loan  that  is
current  as of the Cut-Off Date) listed in Schedules I-A and  I-B
to  this Agreement which the Depositor is causing to be delivered
to  the  Trustee  herewith  (and all  substitutions  therefor  as
provided by Section 3.03, 3.04, 3.05 and 3.06), together with the
related  Mortgage Loan documents and the Depositor's interest  in
any  Property  which secured a Mortgage Loan but which  has  been
acquired by foreclosure or deed in lieu of foreclosure,  and  all
payments  thereon  and proceeds of the conversion,  voluntary  or
involuntary, of the foregoing; (b) such amounts as may be held by
the  Trustee in the Certificate Account, the Pre-Funding  Account
and  the  Capitalized Interest Account together  with  investment
earnings on such amounts and such amounts as may be held  in  the
name  of  the  Trustee in the Principal and Interest Account,  if
any,   exclusive  of  investment  earnings  thereon  (except   as
otherwise  provided  herein),  whether  in  the  form  of   cash,
instruments,  securities  or  other  properties  (including   any
Eligible  Investments held by the Servicers); (c) the Certificate
Insurance   Policies   issued  under  the  Insurance   Agreement;
(d)  proceeds of all the foregoing (including, but not by way  of
limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance  and  title insurance policy relating to  the  Mortgage
Loans,  cash  proceeds,  accounts,  accounts  receivable,  notes,
drafts,  acceptances,  chattel paper, checks,  deposit  accounts,
rights  to  payment  of any and every kind, and  other  forms  of
obligations and receivables which at any time constitute  all  or
part  of or are included in the proceeds of any of the foregoing)
to  pay  the  Owners  and the Certificate  Insurer  as  specified
herein; and (e) certain of the Seller's rights under the Transfer
Agreements  that  are  being  assigned  to  the  Trust  hereunder
((a)-(e)  above shall be collectively referred to herein  as  the
"Trust Estate").

      The  Trustee  acknowledges such  sale,  accepts  the  Trust
hereunder in accordance with the provisions hereof and agrees  to
perform  the duties herein to the best of its ability to the  end
that   the  interests  of  the  Owners  may  be  adequately   and
effectively protected.

                           ARTICLE I

               DEFINITIONS; RULES OF CONSTRUCTION

               Section 1.01   Definitions.

      For  all  purposes of this Agreement, the  following  terms
shall  have  the  meanings set forth below,  unless  the  context
clearly indicates otherwise:

      "Account":   Any  account established  in  accordance  with
Section 7.02 or 8.08 hereof.

      "Accrual  Period":  With respect to the  Fixed  Rate  Group
Certificates (except the Class A-1 Certificates) and any  Payment
Date, the calendar month immediately preceding the month in which
the Payment Date occurs; a "calendar month" shall be deemed to be
30  days.   With  respect to the Class A-1 Certificates  and  the
Class   A-8  Certificates  and  any  Payment  Date,  the   period
commencing  on  the preceding Payment Date (or from  the  Closing
Date in the case of the first Payment Date) and ending on the day
immediately preceding the current Payment Date.  All calculations
of  interest  on  the Fixed Rate Group Certificates  (except  the
Class  A-1  Certificates) will be made on the basis of a  360-day
year  assumed to consist of twelve 30 day months and calculations
of  interest  on  the Class A-1 Certificates and  the  Class  A-8
Certificates  will be made on the basis of the actual  number  of
days  elapsed  in the related Accrual Period and a  year  of  360
days.

       "Addition  Notice":   With  respect  to  the  transfer  of
Subsequent Mortgage Loans to the Trust for inclusion in  Group  I
or  Group  II  pursuant to Section 3.07 hereof, notice  given  in
accordance  with  Section  3.07(b)(i) regarding  the  Depositor's
designation of Subsequent Mortgage Loans to be sold to the  Trust
for  inclusion  in  Group I or Group II and  the  aggregate  Loan
Balance  of such Subsequent Mortgage Loans with respect  to  each
such Group.

     "Adjustable Rate Group Available Funds Cap Rate":  As of any
Payment  Date  the weighted average of the Coupon  Rates  on  the
Mortgage Loans in Group II, less 1.14625% per annum.

      "Adjustable  Rate  Group Certificates":  Collectively,  the
Class A-8 Certificates.

      "Adjusted Pass-Through Rate":  A rate equal to the  sum  of
(a)(i)  the Fixed Rate Group Weighted Average Pass-Through  Rates
of  the  Fixed  Rate Group Certificates in the case  of  Mortgage
Loans  in Group I or (ii) the Class A-8 Pass-Through Rate in  the
case  of Mortgage Loans in Group II, plus (b) any portion of  the
Premium Amount and the Trustee Fee (calculated as an annual  rate
based  on  the  outstanding principal amount of the Certificates)
then accrued and outstanding.

      "Advanta  Loans":  The Mortgage Loans serviced  by  Advanta
Mortgage Corp. USA.

      "Agreement":  This Pooling and Servicing Agreement,  as  it
may  be  amended  from time to time, including the  Exhibits  and
Schedules hereto.

      "Annual Loss Percentage (Rolling Twelve Month)":  As of any
date of determination thereof and as to the related Mortgage Loan
Servicing  Group,  a  fraction, expressed as  a  percentage,  the
numerator  of which is the aggregate of the Realized Losses  that
occurred in such Mortgage Loan Servicing Group during the  twelve
immediately  preceding Prepayment Periods and the denominator  of
which  is the Loan Balances of the Mortgage Loans in the  related
Mortgage  Loan Servicing Group on the twelfth Determination  Date
preceding such date.

      "Appraised  Value":  The appraised value  of  any  Property
based  upon the appraisal or other valuation made at the time  of
the origination of the related Mortgage Loan, or, in the case  of
a  Mortgage  Loan which is a purchase money mortgage,  the  sales
price  of the Property at such time of origination, if such sales
price is less than such appraised value.

      "Authorized  Officer":  With respect  to  any  Person,  any
officer  of such Person who is authorized to act for such  Person
in  matters  relating  to this Agreement,  and  whose  action  is
binding  upon,  such Person; with respect to the  Depositor,  the
Seller  and  the Servicers, initially including those individuals
whose  names appear on the lists of Authorized Officers delivered
at  the Closing; with respect to the Trustee, any Vice President,
Assistant  Vice  President, Trust Officer or any Officer  of  the
Trustee located at the Corporate Trust Office.

      "Available  Funds":  Group I Available Funds  or  Group  II
Available Funds, as the case may be.

      "Available  Funds  Shortfall":  A Group I  Available  Funds
Shortfall or Group II Available Funds Shortfall, as the case  may
be.

      "Balloon Loan":  A Mortgage Loan with respect to which  the
principal  balance by its original terms does not fully  amortize
at final maturity.

      "Balloon Payment":  The final payment of principal due with
respect to a Balloon Loan.

      "Business Day":  Any day that is not a Saturday, Sunday  or
other day on which commercial banking institutions in California,
The  City  of  New  York, or in the city in which  the  principal
corporate  trust office of the Trustee is located, are authorized
or obligated by law or executive order to be closed.

      "Capitalized  Interest Account":  The Capitalized  Interest
Account established in accordance with Section 7.02(b) hereof and
maintained  by the Trustee.  Funds on deposit in the  Capitalized
Interest  Account shall be invested in the Bankers Trust Treasury
Money  Fund from the day following the Startup Day until the  end
of the Funding Period.

      "Carry-Forward Amount":  With respect to any Class  of  the
Class  A  Certificates for any Payment Date, the sum of  (x)  the
amount,  if  any,  by  which (i) the Class A Distribution  Amount
allocable  to such Class as of the immediately preceding  Payment
Date exceeded (ii) the amount of the actual distribution made  to
the  Owners  of  such Class of the Class A Certificates  on  such
immediately preceding Payment Date plus (y) 30 days' interest  on
the  interest portion of such amount at the Pass-Through Rate  in
effect with respect to such Class of Class A Certificates.

      "Certificate":   Any one of the Class A  Certificates,  the
Class  B-IO  Certificates  or  the  Class  R  Certificates,  each
representing  the  interests and the  rights  described  in  this
Agreement.

      "Certificate Account":  The certificate account established
in  accordance with Section 7.02(a) hereof and maintained in  the
corporate  trust  department of the Trustee;  provided  that  the
funds  in  such account shall not be commingled with other  funds
held by the Trustee.

      "Certificate  Insurance Policies":  The financial  guaranty
insurance policy (number 21396) dated June 20, 1996 issued by the
Certificate Insurer for the benefit of the Owners of the Class A-
1,  Class  A-2,  Class A-3, Class A-4, Class A-5, Class  A-6  and
Class  A-7 Certificates pursuant to which the Certificate Insurer
guarantees Insured Payments and the financial guaranty  insurance
policy  (number  21395)  dated  June  20,  1996  issued  by   the
Certificate Insurer for the benefit of the Owners of the Class A-
8   Certificates  pursuant  to  which  the  Certificate   Insurer
guarantees Insured Payments.

      "Certificate Insurer":  MBIA Insurance Corporation  or  any
successor   thereto,  as  issuer  of  the  Certificate  Insurance
Policies.

       "Certificate   Insurer  Default":    The   existence   and
continuance of any of the following:

           (a)   the Certificate Insurer fails to make a  payment
required under a Certificate Insurance Policy in accordance  with
its terms; or

          (b)(i)  the entry by a court having jurisdiction of (A)
a  decree  or  order  for relief in respect  of  the  Certificate
Insurer in an involuntary case or proceeding under any applicable
United   States   federal   or  state   bankruptcy,   insolvency,
rehabilitation,  reorganization or other similar  law  or  (B)  a
decree or order adjudging the Certificate Insurer as bankrupt  or
insolvent,  or  approving as properly filed  a  petition  seeking
reorganization,   rehabilitation,  arrangement,   adjustment   or
composition of or in respect of the Certificate Insurer under any
applicable  United States federal or state law, or  appointing  a
custodian,   receiver,   liquidator,   rehabilitator,   assignee,
trustee,   sequestrator  or  other  similar   official   of   the
Certificate  Insurer or of any substantial part of its  property,
or ordering the winding-up or liquidation of its affairs, and the
continuance  of any such decree or order for relief or  any  such
other  decree or order unstayed and in effect for a period of  60
consecutive days; or

           (ii) the commencement by the Certificate Insurer of  a
voluntary  case or proceeding under any applicable United  States
federal or state bankruptcy, insolvency, reorganization or  other
similar  law or of any other case or proceeding to be adjudicated
as  bankrupt  or  insolvent, or the consent  of  the  Certificate
Insurer  to the entry of a decree or order for relief in  respect
of  the  Certificate Insurer in an involuntary case or proceeding
under  any  applicable United States federal or state bankruptcy,
insolvency case or proceeding against the Certificate Insurer, or
the  consent  by  the Certificate Insurer to the filing  of  such
petition or to the appointment of or the taking possession  by  a
custodian,  receiver, liquidator, assignee, trustee, sequestrator
or  similar  official  of  the  Certificate  Insurer  or  of  any
substantial part of its property, or the marshalling of assets by
the  Certificate Insurer to pay debts generally  as  they  become
due,  or  the admission by the Certificate Insurer in writing  of
its  inability to pay its debts generally as they become due,  or
the  taking  of  corporate action by the Certificate  Insurer  in
furtherance of any such action.

      "Certificate Principal Balance":  As of the Startup Day  as
to  each  of  the following Classes of Class A Certificates,  the
Certificate Principal Balances thereof, as follows:

         Class A-1 Certificates   -      $70,892,000
         Class A-2 Certificates   -      $27,106,000
         Class A-3 Certificates   -      $34,146,000
         Class A-4 Certificates   -      $17,049,000
         Class A-5 Certificates   -      $22,626,000
         Class A-6 Certificates   -      $26,857,000
         Class A-7 Certificates   -      $26,205,000
         Class A-8 Certificates   -      $42,196,000

      The Class B-IO Certificates and the Class R Certificates do
not have a Certificate Principal Balance.

     "Class":  Any class of the Class A Certificates, the Class B-
IO Certificates or the Class R Certificates.

       "Class   A  Certificate":   Any  one  of  the  Class   A-1
Certificates,  Class  A-2 Certificates, Class  A-3  Certificates,
Class  A-4  Certificates,  Class  A-5  Certificates,  Class   A-6
Certificates, Class A-7 Certificates or Class A-8 Certificates.

      "Class A Certificate Principal Balance":  As of any time of
determination,  the  Certificate  Principal  Balance  as  of  the
Startup Day of all Class A Certificates less any amounts actually
distributed  on  such Class A Certificates with  respect  to  the
Class A Distribution Amount pursuant to Section 7.03(c)(v)(B) and
(D) hereof with respect to principal thereon on all prior Payment
Dates   (except,  for  purposes  of  effecting  the   Certificate
Insurer's  subrogation rights, that portion of  Insured  Payments
made in respect of principal).

     "Class A Certificate Termination Date":  With respect to the
Class  A-1  Certificates,  the Class A-1 Certificate  Termination
Date,  with respect to the Class A-2 Certificates, the Class  A-2
Certificate  Termination  Date, with respect  to  the  Class  A-3
Certificates,  the Class A-3 Certificate Termination  Date,  with
respect  to the Class A-4 Certificates, the Class A-4 Certificate
Termination Date, with respect to the Class A-5 Certificates, the
Class A-5 Certificate Termination Date, with respect to the Class
A-6  Certificates,  the Class A-6 Certificate  Termination  Date,
with  respect  to  the  Class  A-7 Certificates,  the  Class  A-7
Certificate  Termination Date and with respect to the  Class  A-8
Certificates, the Class A-8 Certificate Termination Date.

      "Class  A  Distribution Amount":  The sum of the Class  A-1
Distribution Amount, the Class A-2 Distribution Amount, the Class
A-3  Distribution Amount, the Class A-4 Distribution Amount,  the
Class A-5 Distribution Amount, the Class A-6 Distribution Amount,
the  Class A-7 Distribution Amount and the Class A-8 Distribution
Amount.

      "Class  A-1  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-1  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-1
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-1 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-1 Certificates  less  any  amounts
actually  distributed with respect to the Class A-1  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(1) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-1 Certificate Termination Date":  The Payment Date
on  which the Class A-1 Certificate Principal Balance is  reduced
to zero.

      "Class  A-1 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-1 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-1  Pass-Through  Rate
plus any unpaid Preference Amount owed to the Owners of the Class
A-1 Certificates as it relates to interest previously paid on the
Class  A-1  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-1
Certificates.

      "Class A-1 Distribution Amount":  The sum of (x) Class  A-1
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-1  Certificates
pursuant to Section 7.03(c)(v)(B)(1) hereof.

      "Class  A-1  Pass-Through Rate":  For the  initial  Payment
Date, 5.55922% per annum.  Thereafter, for any Payment Date,  the
lesser  of (i) One-Month LIBOR plus 0.11% per annum and (ii)  the
Fixed Rate Group Available Funds Cap Rate.

      "Class  A-2  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-2  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-2
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-2 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-2 Certificates  less  any  amounts
actually  distributed with respect to the Class A-2  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(2) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-2 Certificate Termination Date":  The Payment Date
on  which the Class A-2 Certificate Principal Balance is  reduced
to zero.

      "Class  A-2 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-2 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-2  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-2
Certificates  as it relates to interest previously  paid  on  the
Class  A-2  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-2
Certificates.

      "Class A-2 Distribution Amount":  The sum of (x) Class  A-2
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable to the Owners of Class A-2 Certificates  pursuant
to Section 7.03(c)(v)(B)(2) hereof.

     "Class A-2 Pass-Through Rate":  7.00% per annum.

      "Class  A-3  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-3  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-3
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-3 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-3 Certificates  less  any  amounts
actually  distributed with respect to the Class A-3  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(3) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-3 Certificate Termination Date":  The Payment Date
on  which the Class A-3 Certificate Principal Balance is  reduced
to zero.

      "Class  A-3 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-3 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-3  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-3
Certificates  as it relates to interest previously  paid  on  the
Class  A-3  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-3
Certificates.

      "Class A-3 Distribution Amount":  The sum of (x) Class  A-3
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-3  Certificates
pursuant to Section 7.03(c)(v)(B)(3) hereof.

     "Class A-3 Pass-Through Rate":  7.30% per annum.

      "Class  A-4  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-4  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-4
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-4 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-4 Certificates  less  any  amounts
actually  distributed with respect to the Class A-4  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(4) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-4 Certificate Termination Date":  The Payment Date
on  which the Class A-4 Certificate Principal Balance is  reduced
to zero.

      "Class  A-4 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-4 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-4  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-4
Certificates  as it relates to interest previously  paid  on  the
Class  A-4  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-4
Certificates.

       "Class A-4 Distribution Amount":  The sum of (x) Class A-4
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-4  Certificates
pursuant to Section 7.03(c)(v)(B)(4) hereof.

     "Class A-4 Pass-Through Rate":  7.475% per annum.

      "Class  A-5  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-5  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-5
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-5 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-5 Certificates  less  any  amounts
actually  distributed with respect to the Class A-5  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(5) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-5 Certificate Termination Date":  The Payment Date
on  which the Class A-5 Certificate Principal Balance is  reduced
to zero.

      "Class  A-5 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-5 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-5  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-5
Certificates  as it relates to interest previously  paid  on  the
Class  A-5  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-5
Certificates.

       "Class A-5 Distribution Amount":  The sum of (x) Class A-5
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-5  Certificates
pursuant to Section 7.03(c)(v)(B)(5) hereof.

     "Class A-5 Pass-Through Rate":  7.550% per annum.

      "Class  A-6  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-6  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-6
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-6 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-6 Certificates  less  any  amounts
actually  distributed with respect to the Class A-6  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(6) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-6 Certificate Termination Date":  The Payment Date
on  which the Class A-6 Certificate Principal Balance is  reduced
to zero.

      "Class  A-6 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-6 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-6  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-6
Certificates  as it relates to interest previously  paid  on  the
Class  A-6  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-6
Certificates.

       "Class A-6 Distribution Amount":  The sum of (x) Class A-6
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-6  Certificates
pursuant to Section 7.03(c)(v)(B)(6) hereof.

     "Class A-6 Pass-Through Rate":  7.875% per annum.

      "Class  A-7  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-7  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-7
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-7 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-7 Certificates  less  any  amounts
actually  distributed with respect to the Class A-7  Distribution
Amount  pursuant to Section 7.03(c)(v)(B)(7) hereof with  respect
to  principal  thereon on all prior Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-7 Certificate Termination Date":  The Payment Date
on  which the Class A-7 Certificate Principal Balance is  reduced
to zero.

      "Class  A-7 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-7 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-7  Pass-Through  Rate
plus  the  Preference Amount owed to the Owners of the Class  A-7
Certificates  as it relates to interest previously  paid  on  the
Class  A-7  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-7
Certificates.

       "Class A-7 Distribution Amount":  The sum of (x) Class A-7
Current  Interest  and  (y)  the Group I  Principal  Distribution
Amount  payable  to  the  Owners of the  Class  A-7  Certificates
pursuant to Section 7.03(c)(v)(B)(7) hereof.

      "Class  A-7 Pass-Through Rate":  On any Payment  Date,  the
lesser  of  (i) 8.075% per annum (provided that for  any  Payment
Date  in any month following the month in which the Clean-Up Call
Date  occurs,  8.825% per annum) and (ii) the  Fixed  Rate  Group
Available Funds Cap Rate.

      "Class  A-8  Certificate":  Any  one  of  the  Certificates
designated  on  the  face  thereof as a  Class  A-8  Certificate,
substantially  in  the  form  annexed  hereto  as   Exhibit   A-8
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class A-8 Certificate Principal Balance":  As of any  time
of  determination, the Certificate Principal Balance  as  of  the
Startup  Day  of  all  Class A-8 Certificates  less  any  amounts
actually  distributed with respect to the Class A-8  Distribution
Amount  pursuant to Section 7.03(c)(v)(D) hereof with respect  to
principal  thereon  on  all  prior  Payment  Dates  (except,  for
purposes  of  effecting  the  Certificate  Insurer's  subrogation
rights,  that  portion of Insured Payments  made  in  respect  of
principal).

      "Class A-8 Certificate Termination Date":  The Payment Date
on  which the Class A-8 Certificate Principal Balance is  reduced
to zero.

      "Class  A-8 Current Interest":  With respect to any Payment
Date, the amount of interest accrued on the Class A-8 Certificate
Principal  Balance immediately prior to such Payment Date  during
the  related  Accrual Period at the Class A-8  Pass-Through  Rate
plus any unpaid Preference Amount owed to the Owners of the Class
A-8 Certificates as it relates to interest previously paid on the
Class  A-8  Certificates plus the interest portion of the  Carry-
Forward   Amount,  if  any,  with  respect  to  the   Class   A-8
Certificates.

      "Class A-8 Distribution Amount":  The sum of (x) Class  A-8
Current  Interest  and  (y) the Group II  Principal  Distribution
Amount  payable to the Owners of Class A-8 Certificates  pursuant
to Section 7.03(c)(v)(D) hereof.

      "Class  A-8  Pass-Through Rate":  For the  initial  Payment
Date,  5.78922% per annum.  Thereafter, for any Payment  Date  in
any month up to the month in which the Clean-Up Call Date occurs,
the  lesser of (i) One-Month LIBOR plus .34% per annum and,  (ii)
the  Adjustable  Rate Group Available Funds  Cap  Rate  for  such
Payment Date; and for any Payment Date in any month following the
month  in  which  the Clean-Up Call Date occurs,  the  lesser  of
(i)  One-Month LIBOR plus .68% per annum and (ii) the  Adjustable
Rate Group Available Funds Cap Rate for such Payment Date.

      "Class  B-IO  Carry Forward Amount":  With respect  to  any
Payment  Date  the sum of the amount, if any, by  which  (x)  the
Class  B-IO  Distribution Amount as of the immediately  preceding
Payment  Date  exceeded (y) the amount of the actual distribution
made to Owners of the Class B-IO Certificates on such immediately
preceding Payment Date.

      "Class  B-IO  Certificate":  Any one  of  the  Certificates
designated  on  the  face  thereof as a Class  B-IO  Certificate,
substantially  in  the  form  annexed  hereto  as  Exhibit  B-IO,
authenticated  and  delivered by the  Trustee,  representing  the
right to distributions as set forth herein.

      "Class  B-IO  Distribution Amount":  With  respect  to  any
Payment Date, the sum of:

           (1)  with respect to Mortgage Loans in Group  I,  one-
     twelfth of the product of (x) the sum of the aggregate  Loan
     Balances of such Mortgage Loans on the immediately preceding
     Payment  Date and (y) the excess of (I) the weighted average
     of  the Coupon Rates of such Mortgage Loans (or in the  case
     of the Discounted Mortgage Loans, a rate equal to 8.721%) on
     such  immediately  preceding Payment Date (weighted  on  the
     basis  of  the Loan Balances as of such Payment  Date)  over
     (II) the sum of the following payments allocable to Group  I
     on  or in respect of the related Payment Date (in each  case
     expressed   as  an  annual  rate  based  on  such  aggregate
     outstanding Loan Balance): (A) the Servicing Fee (calculated
     at  the initial Servicing Fee Rate), (B) the Premium Amount,
     (C)  the Trustee Fee, (D) any Reimbursement Amount, and  (E)
     the Class A-7 Pass-Through Rate;

           (2)  with respect to Mortgage Loans in Group II,  one-
     twelfth of the product of (x) the sum of the aggregate  Loan
     Balances of such Mortgage Loans on the immediately preceding
     Payment  Date and (y) the excess of (I) the weighted average
     of   the  Coupon  Rates  of  such  Mortgage  Loans  on  such
     immediately preceding Payment Date (weighted on the basis of
     the Loan Balances as of such Payment Date) over (II) the sum
     of  the  following payments allocable to Group II on  or  in
     respect  of the related Payment Date (in each case expressed
     as  an annual rate based on such aggregate outstanding  Loan
     Balance):  (A) the Servicing Fee (calculated at the  initial
     Servicing Fee Rate), (B) the Premium Amount, (C) the Trustee
     Fee,  (D)  any Reimbursement Amount and (E) the Pass-Through
     Rate of the Class A-8 Certificates; and

          (3) the Class B-IO Carry Forward Amount.

       "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   B,
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 REMIC  for
the purposes of the REMIC Provisions.

      "Clean-Up Call Date":  The first Monthly Remittance Date on
which the aggregate Certificate Principal Balance has declined to
$26,707,700 or less.

     "Closing":  As defined in Section 4.02 hereof.

     "Code":  The Internal Revenue Code of 1986, as amended.

      "Compensating  Interest":  As defined  in  Section  8.10(a)
hereof.

      "Corporate  Trust  Office":  The principal  office  of  the
Trustee  at Bankers Trust Company, Four Albany Street, New  York,
NY   10006,  Attn.:  AMRESCO Residential  Securities  Corporation
Mortgage Loan Trust 1996-3.

     "Coupon Rate":  The rate of interest borne by each Note.

      "Cram  Down Loss":  With respect to a Mortgage Loan,  if  a
court  of  appropriate  jurisdiction in an insolvency  proceeding
shall  have  issued  an order reducing the Loan  Balance  or  the
Coupon  Rate of such Mortgage Loan, the amount of such reduction.
A  "Cram Down Loss" shall be deemed to have occurred on the  date
of issuance of such order.

       "Cumulative  Loss  Percentage":   As  of   any   date   of
determination  thereof,  the  Cumulative  Realized  Losses  as  a
percentage of the Maximum Collateral Amount (and with respect  to
the  Servicer Loss Test the aggregate portion thereof  applicable
to the related Servicer as set forth in the definition of Maximum
Collateral Amount).

      "Cumulative Realized Losses":  As of any date of  determina
tion, the aggregate amount of Realized Losses with respect to the
Mortgage  Loans  in the related Group (and with  respect  to  the
Servicer  Loss  Test with respect to the Mortgage  Loans  in  the
related Mortgage Loan Servicing Group) since the Cut-Off Date.

      "Current Interest":  With respect to any Payment Date,  the
sum  of  the  Class A-1 Current Interest, the Class  A-2  Current
Interest,  the Class A-3 Current Interest, the Class A-4  Current
Interest,  the Class A-5 Current Interest, the Class A-6  Current
Interest,  the  Class  A-7 Current Interest  and  the  Class  A-8
Current Interest.

      "Cut-Off  Date":  As of the close of business  on  June  1,
1996.

      "Delinquency  Advance":   As  defined  in  Section  8.09(a)
hereof.

      "Delinquent":   A  Mortgage Loan  is  "Delinquent"  if  any
payment due thereon is not made by the close of business  on  the
Determination Date immediately following the day such payment  is
scheduled to be due.  A Mortgage Loan is "30 days Delinquent"  if
such  payment has not been received by the close of  business  on
the  Determination Date of the month immediately  succeeding  the
month  in  which such payment was due.  Similarly  for  "60  days
Delinquent," "90 days Delinquent" and so on.

      "Delivery Order":  The delivery order in the form set forth
as Exhibit G hereto and delivered by the Seller to the Trustee on
the Startup Day pursuant to Section 4.01 hereof.

      "Depositor":  AMRESCO Residential Securities Corporation, a
Delaware corporation, or any successor thereto.

      "Depository":   The  Depository Trust  Company,  7  Hanover
Square,  New York, New York  10004, and any successor  Depository
hereafter named.

      "Designated Depository Institution":  With respect to  each
Principal  and  Interest Account, a trust account  maintained  by
Bankers Trust Company, as long as it remains the Trustee,  or  by
the  trust  department of a federal or state chartered depository
institution acceptable to the Certificate Insurer, acting in  its
fiduciary  capacity, having combined capital and  surplus  of  at
least  $50,000,000; provided, however, that if  a  Principal  and
Interest  Account  is not maintained with the Trustee,  (i)  such
institution shall have a long-term debt rating of at least "A" by
Standard  &  Poor's  and "A2" by Moody's and (ii)  the  Servicers
shall provide the Trustee, the Certificate Insurer and the Owners
with   a  statement  identifying  the  location  of  the  related
Principal and Interest Account when moved.

     "Determination Date":  As to each Payment Date, the last day
of  the  related  Prepayment Period or if  such  date  is  not  a
Business Day, the next Business Day thereafter.

      "Direct  Participant"  or "DTC Participant":   Any  broker-
dealer,  bank  or  other  financial  institution  for  which  the
Depository  holds Class A Certificates from time  to  time  as  a
securities depository.


      "Discounted Mortgage Loan":  Those Mortgage Loans indicated
on  the  Schedule of Discounted Mortgage Loans annexed hereto  as
Exhibit I-C.

      "Discounted  Principal  Balance":   With  respect  to  each
Discounted  Mortgage  Loan,  the  Discounted  Principal   Balance
indicated  for  such  Mortgage Loan on the  related  Schedule  of
Discounted Mortgage Loans annexed hereto as Exhibit I-C.

      "Disqualified  Organization":  "Disqualified  Organization"
shall  have  the  meaning set forth from  time  to  time  in  the
definition  thereof at Section 860E(e)(5) of  the  Code  (or  any
successor statute thereto) and applicable to the Trust.

      "Eligible  Investments":  Those investments  so  designated
pursuant to Section 7.07 hereof.

      "Excess  Subordinated  Amount":   With  respect  to  either
Mortgage Loan Group and any Payment Date, the excess, if any,  of
(x)  the  Subordinated  Amount that would apply  to  the  related
Mortgage  Loan  Group  on  such Payment Date  after  taking  into
account  the payment of the related Class A Distribution  Amounts
on  such  Payment Date (except for any distributions  of  related
Subordination Reduction Amounts on such Payment Date),  over  (y)
the related Specified Subordinated Amount for such Payment Date.

      "FDIC":   The  Federal  Deposit  Insurance  Corporation,  a
corporate  instrumentality of the United States, or any successor
thereto.

      "FHLMC":   The  Federal Home Loan Mortgage  Corporation,  a
corporate  instrumentality of the United States created  pursuant
to  the  Emergency Home Finance Act of 1970, as amended,  or  any
successor thereof.

      "File":  The documents delivered to the Trustee pursuant to
Section  3.05(b) hereof pertaining to a particular Mortgage  Loan
and  any  additional documents required to be added to  the  File
pursuant to this Agreement.

      "Final  Determination":   As  defined  in  Section  9.03(a)
hereof.

      "Final Scheduled Payment Date":  For each Class of Class  A
Certificates is as set out in Section 2.08(a).

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

      "Fixed  Rate Group Available Funds Cap Rate":   As  of  any
Payment  Date, the weighted average of the Coupon  Rates  on  the
Mortgage Loans in Group I, less 0.64625% per annum.

     "Fixed Rate Group Certificates":  Collectively, the Class A-
1  Certificates,  the  Class  A-2  Certificates,  the  Class  A-3
Certificates,   the  Class  A-4  Certificates,  the   Class   A-5
Certificates,  the  Class  A-6 Certificates  and  the  Class  A-7
Certificates.

      "Fixed Rate Group Weighted Average Pass-Through Rate":   As
to  the  Fixed Rate Group Certificates and any Payment Date,  the
weighted average of the Class A-1 Pass-Through Rate, the Class A-
2 Pass-Through Rate, the Class A-3 Pass-Through Rate, the Class A-
4 Pass-Through Rate, the Class A-5 Pass-Through Rate, the Class A-
6  Pass-Through Rate and the Class A-7 Pass-Through Rate weighted
by  the  respective Certificate Principal Balance of the  related
Class  as  of  such  Payment Date after taking into  account  any
distributions to be made on such Payment Date.

      "FNMA":   The  Federal  National  Mortgage  Association,  a
federally-chartered  and  privately-owned  corporation   existing
under  the Federal National Mortgage Association Charter Act,  as
amended, or any successor thereof.

      "Funding Period":  With respect to either Group I or  Group
II,  the period commencing on the Startup Day and ending  on  the
earliest to occur of (i) the date on which the amount on  deposit
in  the Pre-Funding Account with respect to such Group (exclusive
of  any investment earnings) is less than $100,000, and (ii) July
20, 1996.

      "Group  I":  The pool of Mortgage Loans identified  in  the
related  Schedule  of Mortgage Loans as having been  assigned  to
Group   I   in  Schedule  I-A  hereto,  including  any  Qualified
Replacement Mortgages delivered in replacement thereof  and  each
Subsequent  Mortgage  Loan delivered to the Trust  for  inclusion
therein.

      "Group  I Available Funds":  As defined in Section  7.02(c)
hereof.

      "Group I Available Funds Shortfall":  As defined in Section
7.03(c)(iii)(A) hereof.

     "Group I Capitalized Interest Requirement":  With respect to
the  July  1996  Payment Date, the excess, if  any,  of  (x)  the
interest  on  the Fixed Rate Group Certificates on  such  Payment
Date  calculated at the Fixed Rate Group Weighted  Average  Pass-
Through  Rate  allocable  to  Group  I  over  (y)  the   sum   of
(i)  one-month's interest on the aggregate Loan Balances  of  the
Mortgage Loans in Group I as of the close of business on the last
day of the immediately preceding Remittance Period calculated  at
a  rate equal to 1/12 of the weighted average of the Coupon Rates
of  the  Mortgage Loans in Group I less the applicable  Servicing
Fee Rate as of such Payment Date and (ii) any Group I Pre-Funding
Account  Earnings  to be transferred to the Capitalized  Interest
Account on such Payment Date pursuant to Section 7.04(d) hereof.

      "Group  I  Interest Remittance Amount":  As of any  Monthly
Remittance  Date,  the  sum,  without  duplication,  of  (i)  all
interest  collected or advanced (net of the applicable  Servicing
Fee)  during  the related Remittance Period with respect  to  the
Mortgage Loans in Group I, (ii) all Compensating Interest paid by
the  related  Servicers  on  such Monthly  Remittance  Date  with
respect  to  Group  I and (iii) the portion of  the  Substitution
Amount relating to interest on the Mortgage Loans in Group I.

      "Group  I  Monthly Remittance Amount":  As of  any  Monthly
Remittance  Date, the sum of (i) the Group I Interest  Remittance
Amount and (ii) the Group I Principal Remittance Amount for  such
Monthly Remittance Date.

      "Group  I  Permanent Specified Subordination  Amount":   As
defined in the Insurance Agreement.

     "Group I Pre-Funding Account Earnings":  With respect to the
July,  1996  Payment Date, the actual investment earnings  earned
during  the period from June 20 through July 20, 1996 (inclusive)
on  the  portion of the Pre-Funded Amount remaining and allocable
to  Group  I  during  such period as calculated  by  the  Trustee
pursuant to Section 3.07(d) hereof.

      "Group  I Principal Distribution Amount":  With respect  to
the  Fixed  Rate  Group Certificates for any  Payment  Date,  the
lesser of:

      (a)   the  Group I Total Available Funds plus  any  Insured
Payment actually made by the Certificate Insurer with respect  to
the Fixed Rate Group Certificates minus the Current Interest with
respect to the Fixed Rate Group Certificates; and

     (b)  the excess, if any, of (i) the sum of:

                    (A)  the Preference Amount owed to the Owners
          of  the  Fixed Rate Group Certificates as such  amounts
          relate to principal previously distributed on the Fixed
          Rate Group Certificates,

                     (B)  all scheduled installments of principal
          actually  collected or advanced by the related Servicer
          during   the   related  Remittance   Period   and   all
          unscheduled   collections  of  principal  (other   than
          Prepaid Installments) actually collected by the related
          Servicer during the related Prepayment Period,

                     (C)   the  principal  portion  of  the  Loan
          Purchase  Price with respect to each Mortgage  Loan  in
          Group  I that was repurchased by the related Originator
          on  or prior to the related Monthly Remittance Date, to
          the  extent  such  amount is actually received  by  the
          Trustee  on  or prior to the related Monthly Remittance
          Date,

                     (D)   any Substitution Amounts delivered  by
          the   related   Originator  on  the   related   Monthly
          Remittance Date in connection with a substitution of  a
          Mortgage   Loan  in  Group  I  (to  the   extent   such
          Substitution  Amounts  relate  to  principal),  to  the
          extent  such Substitution Amounts are actually received
          by  the  Trustee  on  or prior to the  related  Monthly
          Remittance Date,

                     (E)   all  Net Liquidation Proceeds actually
          collected  by  the  related Servicer  with  respect  to
          Mortgage Loans in Group I during the related Prepayment
          Period  (to  the  extent such Net Liquidation  Proceeds
          relate to principal) to the extent such Net Liquidation
          Proceeds  are  actually received by the Trustee  on  or
          prior to the related Monthly Remittance Date,

                     (F)  the amount of any Subordination Deficit
          with respect to Group I for such Payment Date,

                     (G)  the portion of the proceeds received by
          the   Trustee  with  respect  to  Group  I   from   any
          termination  of the Trust (to the extent such  proceeds
          relate to principal), and

                    (H)  any moneys released from the Pre-Funding
          Account  as  a  prepayment  of  the  Fixed  Rate  Group
          Certificates  on  the  Payment Date  which  immediately
          follows  the end of the Funding Period as a  prepayment
          of such Certificates on such Payment Date, and

                    (I)  the amount of any Subordination Increase
          Amount  with respect to Group I for such Payment  Date,
          to  the  extent  of  any  Net Monthly  Excess  Cashflow
          available for such purpose;
                              over

           (ii)  the amount of any Subordination Reduction Amount
with respect to Group I for such Payment Date.

      "Group  I Principal Remittance Amount":  As of any  Monthly
Remittance  Date,  the  sum,  without  duplication,  of  (i)  the
principal  collected or required to be advanced with  respect  to
Mortgage  Loans  in Group I during the related Remittance  Period
and  all  unscheduled collections of principal actually collected
by  the  related  Servicer during the related  Prepayment  Period
(other than Prepaid Installments), (ii) the principal portion  of
the  Loan  Purchase Price of each such Mortgage Loan in  Group  I
that  was purchased from the Trustee on or prior to such  Monthly
Remittance Date, to the extent such amount was actually deposited
in the Principal and Interest Account on or prior to such Monthly
Remittance  Date,  (iii)  any Substitution  Amounts  relating  to
principal   delivered  to  the  Trust  in   connection   with   a
substitution  of a Mortgage Loan in Group I, to the  extent  such
Substitution Amounts were actually deposited in the Principal and
Interest Account on or prior to such Monthly Remittance Date, and
(iv)  all  Net  Liquidation Proceeds actually  collected  by  the
related  Servicer with respect to such Mortgage Loans in Group  I
during  the  related Prepayment Period (to the  extent  such  Net
Liquidation Proceeds related to principal).

     "Group I Specified Subrodination Percentage":  As defined in
the Insurance Agreement.

      "Group I Subordinated Amount":  As of any Payment Date, the
excess, if any, of (x) the sum of (i) the aggregate Loan Balances
of  the Mortgage Loans in Group I as of the close of business  on
the  last  day  of  the related Prepayment Period  and  (ii)  any
amounts on deposit in the Pre-Funding Account relating to Group I
at  such  time  exclusive  of  any Group  I  Pre-Funding  Account
Earnings over (y) the Certificate Principal Balance of the  Fixed
Rate  Group  Certificates as of such Payment Date  (after  taking
into  account  the payment of the Group I Principal  Distribution
Amount thereon (except for any Subordination Deficit with respect
to  Group  I  and Subordination Increase Amount with  respect  to
Group I) on such Payment Date).

      "Group  I  Total Available Funds":  As defined  in  Section
7.02(c) hereof.

      "Group  I  Total Monthly Excess Spread":  With  respect  to
Group I and any Payment Date, the excess, if any, of (i) the  sum
of  (x) the interest which is collected on the Mortgage Loans  in
such  Group during the related Remittance Period less the related
Servicing  Fee  with  respect to Group I plus  (y)  the  interest
portion of any Delinquency Advances and (z) Compensating Interest
paid  by  the related Servicer with respect to Group I  for  such
Remittance  Period over (ii) the interest due on the  Fixed  Rate
Group Certificates on such Payment Date; provided, however,  that
for  any  Payment Date during the Funding Period, the  amount  in
(ii) above shall be multiplied by a fraction (A) the numerator of
which is the difference between the Certificate Principal Balance
of the Fixed Rate Group Certificates and the then outstanding Pre-
Funded  Amount  relating to Group I and (B)  the  denominator  of
which  is  the  Certificate Principal Balance of the  Fixed  Rate
Group Certificates.

      "Group II":  The pool of Mortgage Loans identified  in  the
related  Schedule  of Mortgage Loans as having been  assigned  to
Group   II  in  Schedule  I-B  hereto,  including  any  Qualified
Replacement Mortgages delivered in replacement thereof  and  each
Subsequent  Mortgage  Loan delivered to the Trust  for  inclusion
therein.

      "Group  II Available Funds":  As defined in Section 7.02(d)
hereof.

     "Group II Available Funds Shortfall":  As defined in Section
7.03(c)(iii)(A) hereof.

      "Group  II Capitalized Interest Requirement."  With respect
to  the  July 1996 Payment Date, the excess, if any, of  (x)  the
interest  on  the  Adjustable  Rate Group  Certificates  on  such
Payment  Date calculated at the Class A-8 Pass-Through Rate  over
(y)  the  sum  of (i) one-month's interest on the aggregate  Loan
Balances  of  the Mortgage Loans in Group II as of the  close  of
business  on the last day of the immediately preceding Remittance
Period calculated at a rate equal to 1/12 of the weighted average
of  the  Coupon Rates of the Mortgage Loans in Group II less  the
applicable  Servicing Fee Rate as of such Payment Date  and  (ii)
any  Group  II Pre-Funding Account Earnings to be transferred  to
the Capitalized Interest Account on such Payment Date pursuant to
Section 7.04(d) hereof.

      "Group  II Interest Remittance Amount":  As of any  Monthly
Remittance  Date,  the  sum,  without  duplication,  of  (i)  all
interest  collected or advanced (net of the applicable  Servicing
Fee)  during  the related Remittance Period with respect  to  the
Mortgage  Loans in Group II, (ii) all Compensating Interest  paid
by  the  related Servicers on such Monthly Remittance  Date  with
respect  to  Group  II and (iii) the portion of the  Substitution
Amount relating to interest on the Mortgage Loans in Group II.

      "Group  II  Monthly Remittance Amount":  As of any  Monthly
Remittance  Date, the sum of (i) the Group II Interest Remittance
Amount and (ii) the Group II Principal Remittance Amount for such
Monthly Remittance Date.

      "Group  II Pre-Funding Account Earnings":  With respect  to
the July 1996 Payment Date, the actual investment earnings earned
during  the period from June 20 through July 20, 1996 (inclusive)
on  the  portion of the Pre-Funded Amount remaining and allocable
to  Group  II  during such period as calculated  by  the  Trustee
pursuant to Section 3.07(d) hereof.

      "Group II Principal Distribution Amount":  With respect  to
the Class A-8 Certificates for any Payment Date, the lesser of:

      (a)   the  Group II Total Available Funds plus any  Insured
Payment actually made by the Certificate Insurer with respect  to
the  Class  A-8  Certificates minus  the  Current  Interest  with
respect to the Class A-8 Certificates; and

     (b)  the excess, if any, of (i) the sum of:

                    (i)  the Preference Amount owed to the Owners
          of the Class A-8 Certificates as such amounts relate to
          principal previously distributed on the Adjustable Rate
          Group Certificates,

                     (B)  all scheduled installments of principal
          actually collected or advanced by the related Servicers
          during   the   related  Remittance   Period   and   all
          unscheduled   collections  of  principal  (other   than
          Prepaid Installments) actually collected by the related
          Servicer during the related Prepayment Period,

                     (C)   the  principal  portion  of  the  Loan
          Purchase  Price with respect to each Mortgage  Loan  in
          Group II that was repurchased by the related Originator
          on  or prior to the related Monthly Remittance Date, to
          the  extent  such  amount is actually received  by  the
          Trustee  on  or prior to the related Monthly Remittance
          Date,

                     (D)   any Substitution Amounts delivered  by
          the   related   Originator  on  the   related   Monthly
          Remittance Date in connection with a substitution of  a
          Mortgage   Loan  in  Group  II  (to  the  extent   such
          Substitution  Amounts  relate  to  principal),  to  the
          extent  such Substitution Amounts are actually received
          by  the  Trustee  on  or prior to the  related  Monthly
          Remittance Date,

                     (E)   all  Net Liquidation Proceeds actually
          collected  by  the related Servicers  with  respect  to
          Mortgage   Loans  in  Group  II  during   the   related
          Prepayment  Period (to the extent such Net  Liquidation
          Proceeds  relate to principal) to the extent  such  Net
          Liquidation  Proceeds  are  actually  received  by  the
          Trustee  on  or prior to the related Monthly Remittance
          Date,

                     (F)  the amount of any Subordination Deficit
          with respect to Group II for such Payment Date,

                     (G)  the portion of the proceeds received by
          the   Trustee  with  respect  to  Group  II  from   any
          termination  of the Trust (to the extent such  proceeds
          related to principal),

                    (H)  any moneys released from the Pre-Funding
          Account  as  a prepayment of the Adjustable Rate  Group
          Certificates  on  the  Payment Date  which  immediately
          follows  the end of the Funding Period as a  prepayment
          of such Certificates on such Payment Date, and

                    (I)  the amount of any Subordination Increase
          Amount with respect to Group II for such Payment  Date,
          to  the  extent  of  any  Net Monthly  Excess  Cashflow
          available for such purpose;

                              over

                      (ii)   the   amount  of  any  Subordination
               Reduction Amount with respect to Group II for such
               Payment Date.

      "Group  II Principal Remittance Amount":  As of any Monthly
Remittance  Date,  the  sum,  without  duplication,  of  (i)  the
principal  collected or required to be advanced with  respect  to
Mortgage  Loans in Group II during the related Remittance  Period
and  all  unscheduled collections of principal actually collected
by  the  related  Servicers during the related Prepayment  Period
(other than Prepaid Installments), (ii) the Loan Balance of  each
such  Mortgage  Loan  in  Group II that was  purchased  from  the
Trustee  on  or  prior to such Monthly Remittance  Date,  to  the
extent  such Loan Balance was actually deposited in the Principal
and Interest Account, (iii) any Substitution Amounts relating  to
principal   delivered  to  the  Trust  in   connection   with   a
substitution of a Mortgage Loan in Group II, to the  extent  such
Substitution Amounts were actually deposited in the Principal and
Interest Account on or prior to such Monthly Remittance Date, and
(iv)  all  Net  Liquidation Proceeds actually  collected  by  the
related Servicers with respect to such Mortgage Loans in Group II
during  the  related Prepayment Period (to the  extent  such  Net
Liquidation Proceeds related to principal).
      "Group  II Specified Subordination Percentage":  As defined
in the Insurance Agreement.

     "Group II Subordinated Amount":  As of any Payment Date, the
excess, if any, of (x) the sum of (i) the aggregate Loan Balances
of  the Mortgage Loans in Group II as of the close of business on
the  last  day  of  the related Prepayment Period  and  (ii)  any
amounts  on deposit in the Pre-Funding Account relating to  Group
II  at  such  time exclusive of any Group II Pre-Funding  Account
Earnings over (y) the Certificate Principal Balance of the  Class
A-8  Certificates  as  of such Payment Date  (after  taking  into
account the payment of the Group II Principal Distribution Amount
thereon  (except  for any Subordination Deficit with  respect  to
Group  II and Subordination Increase Amount with respect to Group
II) on such Payment Date).

      "Group  II  Total Available Funds":  As defined in  Section
7.02(d) hereof.

      "Group  II  Total Monthly Excess Spread":  With respect  to
Group II and any Payment Date, the excess, if any, of (i) the sum
of  (x) the interest which is collected on the Mortgage Loans  in
such  Group during the related Remittance Period less the related
Servicing  Fee  with respect to Group II plus  (y)  the  interest
portion of any Delinquency Advances and (z) Compensating Interest
paid  by the related Servicers with respect to Group II for  such
Remittance  Period over (ii) the interest due on  the  Class  A-8
Certificates  on such Payment Date; provided, however,  that  for
any  Payment Date during the Funding Period, the amount  in  (ii)
above  shall  be  multiplied by a fraction (A) the  numerator  of
which is the difference between the Certificate Principal Balance
of the Class A-8 Certificates and the then outstanding Pre-Funded
Amount  relating to Group II and (B) the denominator of which  is
the Certificate Principal Balance of the Class A-8 Certificates.

     "Highest Lawful Rate":  As defined in Section 11.13.

      "Indemnification Agreement":  The Indemnification Agreement
dated  as  of  June 20, 1996, among the Certificate Insurer,  the
Depositor    and    Prudential   Securities   Incorporated,    as
representative of the Underwriters.

      "Indirect Participant":  Any financial institution for whom
any   Direct  Participant  holds  an  interest  in  a   Class   A
Certificate.

     "Initial Mortgage Loans":  The Mortgage Loans to be conveyed
to the Trust by the Depositor on the Startup Day.

      "Insurance Agreement":  The Insurance Agreement dated as of
June  1,  1996, among the Depositor, the Seller, the  Certificate
Insurer and the Trustee, as it may be amended from time to time.

      "Insurance  Policy":  Any hazard, flood, title  or  primary
mortgage  insurance policy relating to a Mortgage Loan,  provided
that  any  amount  remitted under Section 8.11  hereof  shall  be
considered a payment under an Insurance Policy.

      "Insured  Payment":  With respect to either  Mortgage  Loan
Group  and as to any Payment Date (i) the excess, if any, of  (a)
the  sum of the Current Interest related to the Fixed Rate  Group
Certificates or the Class A-8 Certificates, as the case  may  be,
and the then existing related Subordination Deficit, if any, over
(b)  the Total Available Funds to be actually distributed on such
Payment Date on the Fixed Rate Group Certificates or the Class A-
8   Certificates,  as  the  case  may  be,  pursuant  to  Section
7.03(c)(v) hereof (without regard to any related Insured  Payment
to  be  made  with respect to such Payment Date),  plus  (ii)  an
amount equal to the Preference Amount with respect to the related
Class of Class A Certificates.

      "Interest  Remittance Amount":  The  sum  of  the  Group  I
Interest  Remittance Amount and the Group II Interest  Remittance
Amount.

      "Late  Payment Rate": For any Payment Date, the fluctuating
rate of interest, as it is published from time to time in the New
York,  New  York  edition of The Wall Street Journal,  under  the
caption "Money Rates" as the "prime rate," to change when and  as
such  published  prime rate changes, plus 2%.  The  Late  Payment
Rate  shall  be  computed on the basis of  a  year  of  360  days
calculating the actual number of days elapsed.  In no event shall
the  Late Payment Rate exceed the maximum rate permissible  under
any applicable law limiting interest rates.

     "Liquidated Loan":  As defined in Section 8.13(b) hereof.

     "Liquidation Expenses":  Expenses, not to exceed Liquidation
Proceeds, which are incurred by a Servicer in connection with the
liquidation  of  any  defaulted  Mortgage  Loan,  such  expenses,
including,  without  limitation,  legal  fees  and  expenses  and
accrued but unpaid Servicing Fees, and any unreimbursed Servicing
Advances  expended by that Servicer pursuant to  Section  8.09(b)
with respect to the related Mortgage Loan.

      "Liquidation  Proceeds":  With respect  to  any  Liquidated
Loan,  any  amounts  (including the  proceeds  of  any  Insurance
Policy)   recovered  by  a  Servicer  in  connection  with   such
Liquidated Loan, whether through trustee's sale, foreclosure sale
or otherwise and Section 8.13(a).

      "Loan Balance":  With respect to each Mortgage Loan and  as
of  any  date of determination, the outstanding principal balance
thereof,  or with respect to the Discounted Mortgage  Loans,  the
Discounted Principal Balance thereof, in each case on the Cut-Off
Date  with  respect  to the Initial Mortgage  Loans  or  relevant
Subsequent  Cut-Off Date with respect to the Subsequent  Mortgage
Loans,  less  the sum of (i) any principal payments  relating  to
such  Mortgage Loan (whether received from the related  Mortgagor
or advanced by the related Servicer) included in previous Monthly
Remittance  Amounts, and (ii) any Cram Down  Losses  relating  to
such Mortgage Loan; provided, however, that the Loan Balance  for
any Mortgage Loan that has become a Liquidated Loan shall be zero
as  of  the  first  day  of the Remittance Period  following  the
Remittance  Period  in  which  such  Mortgage  Loan   becomes   a
Liquidated Loan, and at all times thereafter.

      "Loan  Purchase Price":  With respect to any Mortgage  Loan
purchased from the Trust on a Monthly Remittance Date pursuant to
Section 3.03, 3.04, 3.05, 3.06(b), 8.10(b) or 8.13(a) hereof,  an
amount equal to the Loan Balance of such Mortgage Loan as of  the
date  of  purchase (assuming that the related Delinquency Advance
has already been remitted), plus one month's interest on the Loan
Balance  thereof  as  of the beginning of the related  Remittance
Period  computed at the then applicable Coupon Rate  (or  in  the
case  of  a  Discounted  Mortgage Loan, computed  at  8.721%  per
annum), together with (without duplication) the aggregate amounts
of  (i)  all  unreimbursed  Delinquency  Advances  and  Servicing
Advances  theretofore made with respect to  such  Mortgage  Loan,
(ii)  the interest portion of any Delinquency Advances which  the
related Servicer has theretofore failed to remit with respect  to
such  Mortgage Loan as required by this Agreement and  (iii)  all
reimbursed  Delinquency Advances to the extent that reimbursement
is  not made from the Mortgagor or from Liquidation Proceeds from
the respective Mortgage Loan.

      "Loan-to-Value  Ratio":   As of any  particular  date,  the
percentage  obtained  by dividing the Appraised  Value  into  the
original principal balance of the Note.

      "London Business Day":  Any day on which banks are open for
dealing  in foreign currency and exchange in London and New  York
City.

      "Long  Beach Loans":  The Mortgage Loans serviced  by  Long
Beach.

        "Maximum   Collateral   Amount":    As   to   Group    I,
$225,505,851.34;  provided  that  with  respect   to   Group   I,
$208,336,204.65  shall  apply to Long  Beach  and  $17,169,646.69
shall  apply to Advanta for purposes of calculating the  Servicer
Loss  Test;  as to Group II, $42,197,666.04; provided  that  with
respect to Group II, $34,717,670.87 shall apply to Long Beach and
$7,479,995.17 shall apply to Advanta for purposes of  calculating
the Servicer Loss Test.

     "Monthly Remittance Amount":  The sum of the Group I Monthly
Remittance Amount and the Group II Monthly Remittance Amount.

     "Monthly Remittance Date":  The 20th day of each month or if
such  day is not a Business Day, the Business Day succeeding such
day,  commencing in the month following the month  in  which  the
Startup Day occurs.

      "Monthly  Servicing  Report":  Any  report  provided  by  a
Servicer pursuant to Section 8.29 hereof.

     "Moody's":  Moody's Investors Service.

     "Mortgage":  The mortgage, deed of trust or other instrument
creating a first lien on an estate in fee simple interest in real
property securing a Note.

      "Mortgage Loan Group" or "Group":  Group I or Group II,  as
the case may be.  References herein to the related Class of Class
A  Certificates, when used with respect to a Mortgage Loan Group,
shall  mean  (A)  in the case of Group I, the  Fixed  Rate  Group
Certificates  and  (B) in the case of Group  II,  the  Class  A-8
Certificates.

      "Mortgage  Loan Servicing Group":  Advanta  Loans  or  Long
Beach Loans, as applicable.

      "Mortgage  Loans":  Such of the mortgage  loans  (including
Initial Mortgage Loans and Subsequent Mortgage Loans) transferred
and assigned to the Trust pursuant to Section 3.05(a) and 3.07(a)
hereof,   together  with  any  Qualified  Replacement   Mortgages
substituted therefor in accordance with this Agreement,  as  from
time to time are held as a part of the Trust Estate, the Mortgage
Loans  originally  so held being identified in the  Schedules  of
Mortgage  Loans.  The term "Mortgage Loan" includes any  Mortgage
Loan which is Delinquent, which relates to a foreclosure or which
relates  to  a  Property  which is REO  Property  prior  to  such
Property's  disposition by the Trust.  Any mortgage  loan  which,
although  intended by the parties hereto to have been, and  which
purportedly  was, transferred and assigned to the  Trust  by  the
Depositor, in fact was not transferred and assigned to the  Trust
for  any  reason  whatsoever, including, without limitation,  the
incorrectness of the statement in a Transfer Agreement concerning
the  transfer  of  title to the transferee with respect  to  such
mortgage loan, shall nevertheless be considered a "Mortgage Loan"
for all purposes of this Agreement.

     "Mortgagor":  The obligor on a Note.

      "Net  Liquidation  Proceeds":  As to any  Liquidated  Loan,
Liquidation  Proceeds  net of Liquidation Expenses,  unreimbursed
Delinquency Advances, unreimbursed Servicing Advances and accrued
Servicing Fees relating to such Mortgage Loan.  In no event shall
Net  Liquidation Proceeds with respect to any Liquidated Loan  be
less than zero.

      "Net  Monthly  Excess  Cashflow":  As  defined  in  Section
7.03(c)(iv) hereof.

     "90-Day Delinquent Loan":  With respect to any Determination
Date,  the  Mortgage Loan related to each REO Property  and  each
Mortgage  Loan with respect to which any portion of  a  Scheduled
Payment is 90 days or more Delinquent.

      "90+  Delinquency Percentage (Rolling Three Month)":   With
respect   to   each  Mortgage  Loan  Servicing  Group   and   any
Determination Date, the average of the percentage equivalents  of
the  fractions  determined  for each  of  the  three  immediately
preceding  Remittance Periods the numerator of each of  which  is
equal  to  the aggregate Loan Balance of 90-Day Delinquent  Loans
(including any Mortgage Loans which have gone into foreclosure or
have  been  discharged by reason of bankruptcy)  in  the  related
Mortgage  Loan Servicing Group as of such Determination Date  and
the denominator of which is the aggregate Loan Balance of all  of
the  Mortgage Loans in the related Mortgage Loan Servicing  Group
as of such Determination Date.

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

      "O/C  Loss Test":  The O/C Loss Test with respect  to  each
Mortgage Loan Group and for any period set out below is satisfied
if  the  related Cumulative Loss Percentage for such period  does
not exceed the percentage set out for such period below:

                                        Cumulative Loss
           Period                          Percentage

    June 2, 1996 - June 1, 1997              .75%
    June 2, 1997 - June 1, 1998             1.25%
    June 2, 1998 - June 1, 1999             1.80%
    June 2, 1999 - June 1, 2000             2.25%
    June 2, 2000 - and thereafter           2.75%

      "Officer's  Certificate":   A  certificate  signed  by  any
Authorized Officer of any Person delivering such certificate  and
delivered to the Trustee.

      "One-Month LIBOR":  With respect to any Accrual Period  for
the  Class  A-1 Certificates and the Class A-8 Certificates,  the
rate  determined  by the Trustee on the related  One-Month  LIBOR
Determination Date on the basis of the offered rate for one-month
U.S.  dollar deposits as such rate appears on Telerate Page  3750
as  of  11:00 a.m. (London time) on such date; provided  that  if
such  rate  does not appear on Telerate Page 3750, the  rate  for
such  date will be determined on the basis of the rates at  which
one-month U.S. dollar deposits are offered by the Reference Banks
at  approximately 11:00 a.m. (London time) on such date to  prime
banks in the London interbank market.  In such event, the Trustee
will request the principal London office of each of the Reference
Banks  to provide a quotation of its rate.  If at least two  such
quotations  are  provided, the rate for that  date  will  be  the
arithmetic  mean of the quotations (rounded upwards if  necessary
to  the  nearest  whole multiple of 1/16%).  If  fewer  than  two
quotations are provided as requested, the rate for that date will
be  the arithmetic mean of the rates quoted by major banks in New
York  City, selected by the Trustee, at approximately 11:00  a.m.
(New York City time) on such date for one-month U.S. dollar loans
to leading European banks.

      "One-Month LIBOR Determination Date":  With respect to  any
Accrual  Period for the Class A-1 Certificates and the Class  A-8
Certificates,  the  second  London  Business  Day  preceding  the
commencement of such Accrual Period.

      "Operative  Documents":  Collectively, this Agreement,  the
Transfer  Agreements,  the  Interim  Servicing  Agreements,   the
Subsequent   Transfer   Agreements,  the  Certificate   Insurance
Policies,  the  Indemnification Agreement, the Certificates,  the
Servicer Insurance Agreement and the Insurance Agreement.

     "Opinion of Counsel":  A written opinion of counsel, who may
be counsel to the Depositor, Seller, any Servicer or the Trustee,
which  counsel shall be reasonably acceptable to the Trustee  and
the Certificate Insurer.

      "Original  Aggregate  Loan Balance":   The  aggregate  Loan
Balances  of  all Initial Mortgage Loans as of the Cut-Off  Date,
i.e., $251,312,577.69

      "Original Pre-Funded Amount":  The amount deposited in  the
Pre-Funding Account on the Startup Day from the proceeds  of  the
sale  of  the (i) Fixed Rate Group Certificates, which amount  is
$12,900,000,  and (ii) Class A-8 Certificates,  which  amount  is
$3,400,000.

      "Originator":  The originator of the related Mortgage Loans
from whom the Seller purchased the Mortgage Loans.

     "Outstanding":  With respect to all Certificates of a Class,
as   of   any   date  of  determination,  all  such  Certificates
theretofore executed and delivered hereunder except:

            (i)    Certificates  theretofore  cancelled  by   the
     Registrar or delivered to the Registrar for cancellation;

           (ii)  Certificates or portions thereof for which  full
     and  final payment of money in the necessary amount has been
     theretofore  deposited with the Trustee or any Paying  Agent
     in trust for the Owners of such Certificates;

          (iii)  Certificates in exchange for or in lieu of which
     other Certificates have been executed and delivered pursuant
     to  this Agreement, unless proof satisfactory to the Trustee
     is  presented that any such Certificates are held by a  bona
     fide purchaser;

          (iv)  Certificates alleged to have been destroyed, lost
     or  stolen  for  which  replacement Certificates  have  been
     issued as provided for in Section 5.05 hereof; and

           (v)  Certificates as to which the Trustee has made the
     final  distribution thereon, whether or not such Certificate
     is ever returned to the Trustee.

       "Overfunded  Interest  Amount":   With  respect  to   each
Subsequent Transfer Date, the sum, if any, of (x) with respect to
the  Fixed  Rate Group Certificates, the excess of  (i)  interest
that  would accrue from the Subsequent Cut-Off Date through  July
20,  1996  on  the  aggregate  Loan Balances  of  the  Subsequent
Mortgage Loans related to Group I acquired by the Trust  on  such
Subsequent  Transfer Date, calculated at the rate at  which  Pre-
Funding  Account  moneys  are  invested  as  of  such  Subsequent
Transfer  Date  over  (ii) interest that would  accrue  from  the
related  Subsequent Cut-Off Date through July  20,  1996  on  the
aggregate Loan Balances of the Subsequent Mortgage Loans acquired
by  the Trust on such Subsequent Transfer Date, calculated  at  a
rate  equal  to  the  sum of (I) the Fixed  Rate  Group  Weighted
Average  Pass-Through Rate and (II) the rate at which the Premium
Amount is determined and the Trustee Fee each allocable to  Group
I  (such  fees and amounts calculated as an annual rate based  on
the  aggregate Loan Balances of the Mortgage Loans in  Group  I),
and (y) with respect to the Class A-8 Certificates the excess  of
(i)  interest that would accrue from the Subsequent Cut-Off  Date
through  July  20,  1996 on the aggregate Loan  Balances  of  the
Subsequent  Mortgage Loans related to Group II  acquired  by  the
Trust on such Subsequent Transfer Date, calculated at the rate at
which  Pre-Funding  Account  moneys  are  invested  as  of   such
Subsequent  Transfer Date over (ii) interest  that  would  accrue
from the related Subsequent Cut-Off Date through July 20, 1996 on
the  aggregate  Loan  Balances of the Subsequent  Mortgage  Loans
acquired   by  the  Trust  on  such  Subsequent  Transfer   Date,
calculated at a rate equal to the sum of (I) the Class A-8  Pass-
Through  Rate  and (II) the rate at which the Premium  Amount  is
determined and the Trustee Fee each allocable to Group  II  (such
fees  and  amounts  calculated as an annual  rate  based  on  the
aggregate Loan Balances of the Mortgage Loans in Group II).

      "Owner":   The  Person  in  whose  name  a  Certificate  is
registered in the Register, and the Certificate Insurer,  to  the
extent  described  in  Section 5.06 and Section  7.03(f)  hereof,
respectively;   provided  that  solely  for   the   purposes   of
determining the exercise of any voting rights hereunder, none  of
the Seller, any Seller affiliate, either Servicer or any Servicer
affiliate  shall be considered an Owner of a Class A  Certificate
hereunder.

     "Paying Agent":  Initially, the Trustee, and thereafter, the
Trustee  or any other Person that meets the eligibility standards
for  the  Paying Agent specified in Section 11.15 hereof  and  is
authorized  by the Trustee and the Depositor to make payments  on
the Certificates on behalf of the Trustee.

      "Payment Date":  Any date on which the Trustee is  required
to  make distributions to the Owners, which shall be the 25th day
of  each  month  or if such day is not a Business Day,  the  next
Business  Day  thereafter, commencing in the month following  the
month in which the Startup Day occurs.

       "Percentage  Interest":   With  respect  to  a   Class   A
Certificate a fraction, expressed as a decimal, the numerator  of
which  is  the  initial  Class  A Certificate  Principal  Balance
represented  by  such Class A Certificate and the denominator  of
which  is  the  aggregate initial Class A  Certificate  Principal
Balance  represented  by  all the Class A  Certificates  of  such
Class.   With respect to a Class B-IO Certificate or  a  Class  R
Certificate,   the  portion  of  the  Class  evidenced   thereby,
expressed  as  a  percentage,  as stated  on  the  face  of  such
Certificate,  all of which shall total 100% with respect  to  the
related Class.

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

      "Policy  Payments Account":  As defined  in  Section  12.02
hereof.

       "Preference  Amount":   With  respect  to  the   Class   A
Certificates,  any  amounts  of Current  Interest  and  principal
included  in  previous distributions of any Class A  Distribution
Amounts  to  the  Owners  of the Class A Certificates  which  are
recovered from such Owners as a voidable preference by a  trustee
in  bankruptcy pursuant to the United States Bankruptcy  Code  in
accordance  with a final, nonappealable order of a  court  having
competent jurisdiction and which have not theretofore been repaid
to  such Owners and for which there has been full compliance with
the provisions of Section 7.11.

      "Pre-Funded  Amount":  With respect  to  any  Determination
Date, the amount remaining on deposit in the Pre-Funding Account;
as  of  the  Startup Day, the Pre-Funded Amount with  respect  to
Group  I  shall  be $13,000,000; and the Pre-Funded  Amount  with
respect to Group II shall be $3,400,000.

      "Pre-Funding Account":  The Pre-Funding Account established
in  accordance with Section 7.02(b) hereof and maintained by  the
Trustee.

      "Premium  Amount":   As defined in the Commitment  Letters,
each  by  and  between the Certificate Insurer  and  the  Seller,
relating to the Certificate Insurance Policies.

      "Prepaid Installment":  With respect to any Mortgage  Loan,
any   installment  of  principal  thereof  and  interest  thereon
received by the related Servicer prior to the scheduled due  date
for  such  installment,  intended by the Mortgagor  as  an  early
payment  thereof  and not as a Prepayment with  respect  to  such
Mortgage Loan.

      "Prepayment":  Any payment of principal of a Mortgage  Loan
which is received by the Servicer in advance of the scheduled due
date  for the payment of such principal (other than the principal
portion  of any Prepaid Installment).  Substitution Amounts,  the
portion of the purchase price of any Mortgage Loan purchased from
the  Trust  pursuant  to  Section 3.03, 3.04,  3.05,  3.06(b)  or
8.10(b)  hereof  representing principal and the proceeds  of  any
Insurance  Policy  which  are  to be  applied  as  a  payment  of
principal  on  the related Mortgage Loan shall be  deemed  to  be
Prepayments for all purposes of this Agreement.

       "Prepayment  Interest  Excess":   Interest   received   on
Prepayments  in full by a Mortgagor from the second  day  to  the
15th day of any month.

      "Prepayment  Period":  As to any Payment Date,  the  period
commencing  on  the opening of business on the 16th  day  of  the
calendar  month  preceding the month in which such  Payment  Date
occurs  and ending on the closing of business on the 15th day  of
the month in which such Payment Date occurs (or, with respect  to
the first Payment Date, the period from the day after the Cut-Off
Date through July 15, 1996).

     "Preservation Expenses":  Expenditures made by a Servicer in
connection  with  a  foreclosed  Mortgage  Loan  prior   to   the
liquidation  thereof, including, without limitation, expenditures
for  real  estate  property  taxes,  hazard  insurance  premiums,
property restoration or preservation.

      "Principal  and  Interest  Account":   Each  principal  and
interest  account established by a Servicer pursuant  to  Section
8.08(a) hereof.

     "Principal Remittance Amount":  Either the Group I Principal
Remittance Amount or the Group II Principal Remittance Amount, as
the case may be.

      "Prohibited Transaction":  The meaning set forth from  time
to  time in the definition thereof at Section 860F(a)(2)  of  the
Code  (or  any successor statute thereto) and applicable  to  the
Trust.

      "Projected Net Monthly Excess Cashflow":  As of any Payment
Date  and  with  respect to either Group, six times  Net  Monthly
Excess  Cashflow,  as calculated pursuant to Section  7.03(c)(iv)
hereof with respect to such Group on such Payment Date.

      "Property":   The underlying property securing  a  Mortgage
Loan.

       "Prospectus":   The  Prospectus  dated  January  24,  1996
constituting part of the Registration Statement.

     "Prospectus Supplement":  The AMRESCO Residential Securities
Corporation  Mortgage  Loan  Trust 1996-3  Prospectus  Supplement
dated June 18, 1996 to the Prospectus.

      "Purchase  Option Period":  As defined in  Section  9.03(a)
hereof.

     "Qualified Liquidation":  The meaning set forth from time to
time  in the definition thereof at Section 860F(a)(4) of the Code
(or any successor statute thereto) and applicable to the Trust.

      "Qualified Mortgage":  The meaning set forth from  time  to
time  in the definition thereof at Section 860G(a)(3) of the Code
(or any successor statute thereto) and applicable to the Trust.

       "Qualified   Replacement  Mortgage":   A   Mortgage   Loan
substituted for another pursuant to Section 3.03, 3.04,  3.05  or
3.06(b) hereof, which (i) has a Coupon Rate at least equal to the
Coupon  Rate  of  the  Mortgage Loan being replaced  or,  if  the
Mortgage  Loan  being replaced is a Discounted Mortgage  Loan,  a
Coupon  Rate  at  least equal to 8.721%,  (ii)  is  of  the  same
property type (i.e., single family, condominium, PUD unit,  etc.)
or  is a single family dwelling and the same occupancy status  or
is a primary residence as the replaced Mortgage Loan, (iii) shall
mature no later than July 1, 2026, (iv) has a Loan-to-Value Ratio
as   of   the  Subsequent  Cut-Off  Date  no  higher   than   the
Loan-to-Value Ratio of the replaced Mortgage Loan at  such  time,
(v)  shall be of the same or higher credit quality classification
(determined  in  accordance with the related Originator's  credit
underwriting  guidelines  set forth in the  related  Originator's
underwriting  manual) as the Mortgage Loan which  such  Qualified
Subsequent Mortgage replaces, (vi) has a Loan Balance as  of  the
related  Subsequent Cut-Off Date equal to or less than  the  Loan
Balance  of  the  replaced Mortgage Loan as  of  such  Subsequent
Cut-Off  Date, (vii) shall not provide for a Balloon  Payment  if
the  related Mortgage Loan did not provide for a Balloon  Payment
(and  if  such  related  Mortgage Loan  provided  for  a  Balloon
Payment,  such  Qualified  Replacement  Mortgage  shall  have  an
original maturity of not less than the original maturity of  such
related  Mortgage Loan), (viii) shall be a fixed rate first  lien
Mortgage Loan if the Mortgage Loan being replaced is a fixed rate
Mortgage Loan or an adjustable rate first lien Mortgage  Loan  if
the  Mortgage Loan being replaced is an adjustable rate  Mortgage
Loan  and (ix) satisfies the criteria set forth from time to time
in  the definition thereof at Section 860G(a)(4) of the Code  (or
any successor statute thereto) and applicable to the Trust.

       "Rating  Agencies":   Collectively,  Moody's,  Fitch   and
Standard & Poor's or any successors thereto.

      "Realized Loss":  As to any Liquidated Loan, the amount, if
any,  by which (x) the Loan Balance thereof plus any accrued  and
unpaid interest thereon as of the date of liquidation exceeds (y)
Net Liquidation Proceeds realized thereon applied in reduction of
such  Loan  Balance and accrued and unpaid interest.  As  to  any
Mortgage  Loan as to which there has been a Cram Down  Loss,  the
amount of such Cram Down Loss.

      "Record  Date":   With  respect to  the  Fixed  Rate  Group
Certificates (except the Class A-1 Certificates) and each Payment
Date,  the  last day of the calendar month immediately  preceding
the  calendar  month in which such Payment Date occurs  and  with
respect  to  the  Class  A-1  Certificates  and  the  Class   A-8
Certificates and each Payment Date, the day immediately preceding
such Payment Date.

      "Reference  Banks":  Bankers Trust Company,  Barclays  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 Eurodollar deposits
in  the international Eurocurrency market (i) with an established
place  of  business  in London, (ii) not controlling,  under  the
control  of  or  under  common control with  the  Seller  or  any
affiliate thereof, (iii) whose quotations appear on Telerate Page
3750  on the relevant One-Month LIBOR Determination Date and (iv)
which have been designated as such by the Trustee.

      "Register":   The register maintained by the  Registrar  in
accordance  with Section 5.04 hereof, in which the names  of  the
Owners are set forth.

      "Registrar":   The  Trustee,  acting  in  its  capacity  as
Registrar appointed pursuant to Section 5.04 hereof, or any  duly
appointed and eligible successor thereto.

      "Registration Statement":  The Registration Statement filed
by  the  Depositor  with the Securities and  Exchange  Commission
(Registration Number 33-99346), including all amendments  thereto
and  including the Prospectus Supplement relating to the Class  A
Certificates constituting a part thereof.

      "Reimbursement Amount":  As of any Payment Date, the sum of
(x)(i) all Insured Payments previously paid to the Trustee by the
Certificate  Insurer and not previously repaid to the Certificate
Insurer  pursuant to Section 7.03(c)(iii)(C) or (D)  hereof  plus
(ii) interest accrued on each such Insured Payment not previously
repaid  at the Late Payment Rate and (y)(i) any amounts then  due
and   owing  to  the  Certificate  Insurer  under  the  Insurance
Agreement plus (ii) interest on such amounts at the Late  Payment
Rate.   The  Certificate Insurer shall notify  the  Trustee,  the
Depositor  and  the  Seller of the amount  of  any  Reimbursement
Amount.

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

      "REMIC Estate":  The segregated pool of assets referred  to
as  the Trust Estate (other than the Pre-Funding Account and  the
Capitalized Interest Account).

     "REMIC Opinion":  As defined in Section 3.03 hereof.

      "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 revenue
rulings promulgated thereunder, as the foregoing may be in effect
from time to time.

     "Remittance Period":  As to any Monthly Remittance Date, the
period commencing on the opening of business on the second day of
the  month  preceding the month in which such Monthly  Remittance
Date occurs and ending on the close of business on the first  day
of the month in which such Monthly Remittance Date occurs.

     "REO Property":  A Property acquired by a Servicer on behalf
of  the  Trust through foreclosure or deed-in-lieu of foreclosure
in connection with a defaulted Mortgage Loan.

      "Reporting  Date":  Two Business Days (no later  than  5:00
p.m.  California time) following the Determination Date  of  each
month,  on  which  date each Servicer will  provide  the  Monthly
Servicing Report described in Section 8.29 hereof to the Trustee.

      "Representation  Letter":  Letters to, or agreements  with,
the Depository to effectuate a book entry system with respect  to
the  Class  A Certificates registered in the Register  under  the
nominee name of the Depository.

     "Residual Net Monthly Excess Cashflow":  With respect to any
Payment Date, the aggregate Net Monthly Excess Cashflow, if  any,
remaining,  plus  any  Subordination Reduction  Amount  remaining
after the making of all applications, transfers and disbursements
described in Sections 7.03(c)(i) through 7.03(c)(vi)(A) hereof.

      "Schedule  of Discounted Mortgage Loans":  The Schedule  of
Discounted  Mortgage  Loans  attached  hereto  as  Schedule  I-C,
listing   the  Discounted  Mortgage  Loans  and  the   Discounted
Principal Balance of each such Discounted Mortgage Loan as of the
Cut-Off Date.

      "Schedule  of  Mortgage Loans":  Each of the  schedules  of
Mortgage  Loans, segregated by Mortgage Loan Group, with  respect
to  the Initial Mortgage Loans listing each Initial Mortgage Loan
in  the related Group to be conveyed on the Startup Day and  with
respect  to  Subsequent  Mortgage Loans listing  each  Subsequent
Mortgage Loan conveyed to the Trust for inclusion in the  related
Group  as  of each Subsequent Transfer Date and the name  of  the
related  Servicer.   Such  Schedules  of  Mortgage  Loans   shall
identify  each Mortgage Loan by (1) the Servicer's  loan  number,
(2)  the  related Servicing Fee, (3) borrower's name, (4) address
(including the state) of the Property, (5) shall set forth as  to
each Mortgage Loan the lien status thereof, (6) the Loan-to-Value
Ratio,  (7)  the  Loan Balance as of the Cut-Off  Date,  (8)  the
Coupon  Rate thereof, (9) the paid-through date for such Mortgage
Loan and (10) with respect to only the Advanta Loans, whether the
Mortgage  Loan  is located in an area identified in  the  Federal
Registrar  by the Federal Emergency Management Agency  as  having
special flood hazards.

      "Scheduled  Payment":  As of any date of calculation,  with
respect  to  a  Mortgage Loan, the then stated scheduled  monthly
installment of principal and interest payable as it may have been
reduced  thereunder which, if timely paid, would  result  in  the
full amortization of principal over the term thereof (or, in  the
case  of a "balloon" Note, the term to the nominal maturity  date
for  amortization purposes, without regard to the actual maturity
date).

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

      "Seller":   AMRESCO  Residential  Mortgage  Corporation,  a
Delaware corporation.

      "Servicers" or "Servicer":  Long Beach Mortgage Company and
Advanta  Mortgage Corp. USA, and their permitted  successors  and
assigns.   Any reference to Servicers or Servicer shall mean  the
related  Servicer with respect to any Mortgage Loan  or  Mortgage
Loan Servicing Group.

      "Servicer Affiliate":  A Person (i) controlling, controlled
by  or  under common control with the Servicer and (ii) which  is
qualified to service residential mortgage loans.

     "Servicer Clean-Up Call Date":  The first Monthly Remittance
Date  on which the outstanding Certificate Principal Balance  has
declined to $13,353,850.

      "Servicer  Loss  Test": The Servicer  Loss  Test  for  each
Servicer  and with respect to its related Mortgage Loan Servicing
Group for any period set out below is satisfied if the Cumulative
Loss  Percentage  as it relates to such Mortgage  Loan  Servicing
Group and such period does not exceed the percentage set out  for
such period below (provided, that for purposes of the calculation
of the Servicer Loss Test, Realized Losses attributable solely to
Cram  Down  Losses  should be excluded from  the  calculation  of
Cumulative Loss Percentage):

                                             Cumulative Loss
               Period                               Percentage

    June 2, 1996 - June 1, 1997                   .75%
    June 2, 1997 - June 1, 1998                  1.25%
    June 2, 1998 - June 1, 1999                  1.80%
    June 2, 1999 - June 1, 2000                  2.25%
    June 2, 2000 and thereafter                  2.75%

     "Servicer Termination Event":  As defined in Section 8.20(d)
hereof.

      "Servicer Termination Test":  The Servicer Termination Test
for  each Servicer and with respect to the related Mortgage  Loan
Servicing  Group  is  satisfied for  any  date  of  determination
thereof,  if  (x) the 90+ Delinquency Percentage  (Rolling  Three
Month) with respect to the related Mortgage Loan Servicing  Group
is  less than 13.0%, (y) the Servicer Loss Test is satisfied  and
(z)  the  Annual  Loss Percentage (Rolling Twelve  Month)  as  it
relates  to  such Mortgage Loan Servicing Group  for  the  twelve
month  period  immediately preceding the  date  of  determination
thereof is not greater than 2.25%.

      "Servicing  Advance":  As defined in  Section  8.09(b)  and
Section 8.13(a) hereof.

      "Servicing  Fee":   With respect to any Mortgage  Loan,  an
amount  retained  by  the related Servicer  as  compensation  for
servicing  and  administration duties relating to  such  Mortgage
Loan pursuant to the first sentence of Section 8.15.

      "Servicing Fee Letter":  Each of the servicing fee  letters
between the Trustee, the Seller and the related Servicer, setting
forth  the  Servicing  Fee Rate and other servicing  compensation
applicable to such Servicer.

      "Servicing Fee Rate":  The rate per annum set forth in  the
related Servicing Fee Letter.

     "Specified Subordinated Amount":  Means as to each Group:

          (a)  for any Payment Date commencing on the Startup Day
     and  ending on the later to occur of (i) the date upon which
     the  aggregate Loan Balances of the Mortgage  Loans  in  the
     related Group on such Payment Date are less than or equal to
     one-half  of the related Maximum Collateral Amount and  (ii)
     the 30th Payment Date following the Startup Day, the greater
     of  the  Specified Subordinated Amount Requirement  and  the
     excess  of  (i) the aggregate Loan Balances of all  Mortgage
     Loans  in  the  related Group which  are  91  or  more  days
     Delinquent   (including  REO  properties)  over   (ii)   the
     Projected  Net Monthly Excess Cash Flow as of  such  Payment
     Date; and

           (b)   for  any Payment Date occurring after  the  last
     Payment Date specified in clause (a) above, the greatest  of
     (i)  the  lesser  of (A) the related Specified  Subordinated
     Amount  Requirement  and  (B) two (2)  times  the  Specified
     Subordination  Percentage, times the then  outstanding  Loan
     Balance of all Mortgage Loans in the related Group, (ii) two
     times  the excess of (A) the aggregate Loan Balance  of  all
     Mortgage   Loans  which  are  90  or  more  days  Delinquent
     (including  REO  Properties)  over  (B)  the  Projected  Net
     Monthly  Excess Cashflow as of such Payment Date,  (iii)  an
     amount  equal  to .50% times the related Maximum  Collateral
     Amount  and  (iv)  an  amount equal to  the  aggregate  Loan
     Balances of the four largest loans in the related Group.

          (c)  Notwithstanding anything to the contrary set forth
     in  clauses (a) and (b) of this definition, on and after any
     Payment Date on which (A) an Insured Payment has become  due
     and  owing with respect to such Group or (B) as to Group  I,
     the  Servicer Termination Test is not satisfied with respect
     to  both  Long Beach and Advanta or (C) as to Group II,  the
     Servicer  Termination Test is not satisfied with respect  to
     both   Long   Beach  and  Advanta,  the  related   Specified
     Subordinated  Amount shall be an amount not  less  than  the
     related  Specified Subordinated Amount as of the immediately
     preceding  Payment  Date,  and  the  Specified  Subordinated
     Amount  for  Group I in clauses (a) and (b) shall  never  be
     less  than  the  Group  I Permanent Specified  Subordination
     Amount.

      "Specified  Subordinated Amount Requirement":   As  of  any
Payment  Date, the product of the related Specified Subordination
Percentage and the Maximum Collateral Amount with respect to  the
related Group.

      "Specified  Subordination Percentage":  As defined  in  the
Commitment Letters for the Certificate Insurance Policies.

      "Standard & Poor's":  Standard & Poor's, a division of  the
McGraw Hill Companies.

     "Startup Day":  June 20, 1996.

     "Subordinate Certificates":  The Class B-IO Certificates and
the Class R Certificates.

      "Subordinated Amount":  The Group I Subordinated Amount  or
the Group II Subordinated Amount, as the case may be.

      "Subordination Deficiency Amount":  With respect to  either
Mortgage Loan Group and any Payment Date, the excess, if any,  of
(i) the Specified Subordinated Amount applicable to such Mortgage
Loan  Group  and  Payment Date over (ii) the Subordinated  Amount
applicable to such Mortgage Loan Group and Payment Date prior  to
taking  into  account  the payment of any  related  Subordination
Increase Amounts on such Payment Date.

      "Subordination  Deficit":  With respect to either  Mortgage
Loan Group and Payment Date, the amount, if any, by which (x) the
aggregate  of the related Class A Certificate Principal Balances,
after taking into account the payment of the Class A Distribution
Amount  with respect to such Mortgage Loan Group on such  Payment
Date  (except for any Subordination Deficit with respect  to  the
Classes  of Certificates related to such Mortgage Loan Group  and
Subordination Increase Amount with respect to such Mortgage  Loan
Group), exceeds (y) the sum of (a) the aggregate Loan Balances of
the  Mortgage Loans in the related Mortgage Loan Group as of  the
close  of  business  on  the last day of the  related  Prepayment
Period and (b) with respect to the related Group, the amount,  if
any,  on  deposit  in the Pre-Funding Account allocable  to  such
Group  as of the close of business on the last day of the related
Prepayment Period.

      "Subordination  Increase Amount":  With respect  to  either
Mortgage  Loan  Group and Payment Date, the  lesser  of  (i)  the
related  Subordination Deficiency Amount as of such Payment  Date
(after  taking  into account the payment of the related  Class  A
Distribution  Amount  on  such  Payment  Date  (except  for   any
Subordination Increase Amount with respect to such Mortgage  Loan
Group))  and  (ii)  the aggregate amount of  Net  Monthly  Excess
Cashflow allocated to the Classes of Certificates related to such
Mortgage  Loan  Group  pursuant to  Sections  7.03(c)(iv)(A)  and
7.03(c)(iv)(B) on such Payment Date.

      "Subordination  Reduction Amount":   With  respect  to  any
Mortgage  Loan  Group and Payment Date, an amount  equal  to  the
lesser  of  (x) the Excess Subordinated Amount for such  Mortgage
Loan  Group  and  Payment Date and (y) the  Principal  Remittance
Amount  with respect to such Mortgage Loan Group for the  related
Monthly Remittance Date.

      "Subsequent  Cut-Off Date":  The close of business  on  the
first  day of the month in which a Qualified Replacement Mortgage
or  a Subsequent Mortgage Loan is transferred and assigned to the
Trust.

     "Subsequent Mortgage Loans":  The Mortgage Loans sold to the
Trust after the Startup Day for inclusion in Group I or Group  II
pursuant  to  Section 3.07 hereof, which shall be listed  on  the
Schedule  of  Mortgage  Loans attached to a  Subsequent  Transfer
Agreement.

      "Subsequent Transfer Agreement":  Each Subsequent  Transfer
Agreement dated as of a Subsequent Transfer Date executed by  the
Trustee,  the Depositor and the Seller substantially in the  form
of  Exhibit C hereto, by which Subsequent Mortgage Loans are sold
and assigned to the Trust.

      "Subsequent  Transfer  Date":  With respect  to  Subsequent
Mortgage  Loans,  the date specified in each Subsequent  Transfer
Agreement, and with respect to a Qualified Replacement  Mortgage,
the  date  upon which a conveyance of such Qualified  Replacement
Mortgage to the Trust is effective.

      "Subservicer":  Any Person with whom a Servicer has entered
into  a subservicing agreement and who satisfies all requirements
set  forth in Section 8.03 hereof in respect of the qualification
of a subservicer.

      "Subservicing Agreement":  The written contract  between  a
Servicer  and  any  Subservicer  relating  to  servicing   and/or
administration of certain Mortgage Loans as permitted by  Section
8.03.

     "Substitution Amount":  As defined in Section 3.03 hereof.

       "Tax  Matters  Certificate":   The  Class  R  Certificate,
initially  issued  to Bankers Trust Company as  the  initial  Tax
Matters Person.

      "Tax  Matters Person":  The Person appointed for the  Trust
pursuant to Section 11.18 hereof to act as the Tax Matters Person
under the Code.

     "Tax Matters Person Residual Interest":  The 0.001% interest
in the Class R Certificates, which shall be issued to and held by
Bankers  Trust Company throughout the term hereof unless  another
Person  shall  accept  an assignment of  such  interest  and  the
designation  of  Tax  Matters Person pursuant  to  Section  11.18
hereof.

     "Telerate Page 3750":  The display designated as page "3750"
on  the Dow Jones Telerate Capital Markets Report (or such  other
page  as may replace page 3750 on that report for the purpose  of
displaying London interbank offered rates of major banks).

     "Termination Notice":  As defined in Section 9.03(a) hereof.

     "Total Available Funds":  Either the Group I Total Available
Funds or the Group II Total Available Funds, as applicable.

      "Total  Monthly  Excess Cashflow":  As defined  in  Section
7.03(c)(iii) hereof.

      "Total  Monthly Excess Spread":  Either the Group  I  Total
Monthly  Excess  Spread  or the Group  II  Total  Monthly  Excess
Spread, as applicable.

      "Transfer  Agreement":  Either of (x) the  Continuing  Loan
Purchase  Agreement  dated November 1, 1995  between  Long  Beach
Mortgage  Company,  as  seller  and  the  Seller,  as  buyer,  as
supplemented by the Supplement dated June 20, 1996 (collectively,
the  "Long Beach Transfer Agreement"), or (y) the Continuing Loan
Purchase Agreement dated as of April 5, 1996, between New Century
Mortgage  Corporation, as seller, and the Seller,  as  buyer,  as
supplemented by the Supplement dated June 20, 1996 (collectively,
the  "New Century Transfer Agreement") or (z) the Continuing Loan
Purchase  Agreement  dated  as of  May  10,  1996  between  Walsh
Securities, Inc., as seller, and the Seller, as buyer, the "Walsh
Transfer Agreement").

       "Trust":    AMRESCO  Residential  Securities   Corporation
Mortgage  Loan  Trust  1996-3,  the  trust  created  under   this
Agreement.

      "Trust Estate":  As defined in the conveyance clause  under
this Agreement.

      "Trustee":   Bankers  Trust Company,  a  New  York  banking
corporation,  the corporate trust office of which is  located  on
the  date  of execution of this Agreement at Four Albany  Street,
New  York, New York  11421, Attn:  AMRESCO Residential Securities
Corporation  Mortgage Loan Trust 1996-3, not  in  its  individual
capacity  but  solely as Trustee under this  Agreement,  and  any
successor hereunder.

     "Trustee Fee":  The fee payable monthly on each Payment Date
in  an  amount equal to one-twelfth of .00125% multiplied by  the
then outstanding Loan Balance.

      "Underwriters":   Prudential  Securities  Incorporated,  CS
First Boston and Goldman Sachs & Co.

               Section 1.02   Use of Words and Phrases.

      "Herein",  "hereby", "hereunder", "hereof", "hereinbefore",
"hereinafter" and other equivalent words refer to this  Agreement
as  a  whole  and  not solely to the particular section  of  this
Agreement  in  which any such word is used.  The definitions  set
forth  in Section 1.01 hereof include both the singular  and  the
plural.   Whenever used in this Agreement, any pronoun  shall  be
deemed  to  include both singular and plural  and  to  cover  all
genders.

               Section 1.03   Captions; Table of Contents.

      The captions or headings in this Agreement and the Table of
Contents are for convenience only and in no way define, limit  or
describe  the  scope  and  intent  of  any  provisions  of   this
Agreement.

               Section 1.04   Opinions.

      Each  opinion with respect to the validity, binding  nature
and  enforceability of documents or Certificates may be qualified
to  the  extent  that  the  same may  be  limited  by  applicable
bankruptcy,  insolvency,  reorganization,  moratorium  or   other
similar  laws  affecting  the enforcement  of  creditors'  rights
generally and by general principles of equity (whether considered
in a proceeding or action in equity or at law) and may state that
no  opinion  is  expressed on the availability of the  remedy  of
specific  enforcement, injunctive relief or any  other  equitable
remedy.   Any  opinion  required to be furnished  by  any  Person
hereunder  must  be delivered by counsel upon whose  opinion  the
addressee  of such opinion may reasonably rely, and such  opinion
may state that it is given in reasonable reliance upon an opinion
of another, a copy of which must be attached, concerning the laws
of a foreign jurisdiction.



                        END OF ARTICLE I
                           ARTICLE II

          ESTABLISHMENT AND ORGANIZATION OF THE TRUST

               Section 2.01   Establishment of the Trust.

      The  parties  hereto  (excluding the Servicers)  do  hereby
create  and establish, pursuant to the laws of the State  of  New
York and this Agreement, the Trust, which, for convenience, shall
be  known as "AMRESCO Residential Securities Corporation Mortgage
Loan Trust 1996-3".

               Section 2.02   Office.

      The  office  of the Trust shall be in care of the  Trustee,
addressed  to Four Albany Street, New York, NY  10006, Attention:
AMRESCO  Residential Securities Corporation Mortgage  Loan  Trust
1996-3  or at such other address as the Trustee may designate  by
notice  to  the Depositor, the Seller, the Servicers, the  Owners
and the Certificate Insurer.

               Section 2.03   Purposes and Powers.

      The  purpose  of  the Trust is to engage in  the  following
activities  and  only such activities:  (i) the issuance  of  the
Certificates  and the acquiring, owning and holding  of  Mortgage
Loans  and  the  Trust  Estate  in  connection  therewith;   (ii)
activities   that  are  necessary,  suitable  or  convenient   to
accomplish  the foregoing or are incidental thereto or  connected
therewith, including the investment of moneys in accordance  with
this  Agreement;  and  (iii)  such other  activities  as  may  be
required in connection with conservation of the Trust Estate  and
distributions  to  the  Owners; provided, however,  that  nothing
contained  herein  shall permit the Trustee to  take  any  action
which  would  adversely affect the REMIC  Estate's  status  as  a
REMIC.

               Section   2.04     Appointment  of  the   Trustee;
               Declaration of Trust.

      The Depositor hereby appoints the Trustee as trustee of the
Trust  effective as of the Startup Day, to have all  the  rights,
powers   and  duties  set  forth  herein.   The  Trustee   hereby
acknowledges   and  accepts  such  appointment,  represents   and
warrants  its  eligibility as of the  Startup  Day  to  serve  as
Trustee  pursuant  to Section 10.08 hereof and declares  that  it
will  hold  the  Trust Estate in trust upon and  subject  to  the
conditions set forth herein for the benefit of the Owners.

               Section 2.05   Expenses of the Trust.

      The  expenses of the Trust, including (i) the fees  of  the
Trustee and (ii) any reasonable expenses of the Trustee that  are
"unanticipated  expenses  of the REMIC"  within  the  meaning  of
Treasury  Regulations  Section  1.860G-1(b)(3),  shall  be   paid
pursuant  to Section 7.03(c)(ii).  The Seller shall pay  directly
the  reasonable  fees  and expenses of  counsel  to  the  Trustee
pursuant to a fee letter between the Seller and the Trustee.  The
reasonable  fees  and  expenses  of  the  Trustee's  counsel   in
connection  with  the review and delivery of this  Agreement  and
related  documentation shall be paid by the Seller on the Startup
Day.

               Section 2.06   Ownership of the Trust.

      On  the  Startup Day the ownership interests in  the  Trust
shall  be  transferred as set forth in Section 4.02 hereof,  such
transfer to be evidenced by sale of the Certificates as described
therein.  Thereafter, transfer of any ownership interest shall be
governed by Sections 5.04 and 5.08 hereof.

               Section 2.07   Situs of the Trust.

      It is the intention of the parties hereto that the situs of
the Trust shall be in the State of California.

               Section 2.08   Miscellaneous REMIC Provisions.

      (a)   The beneficial ownership interest in the REMIC Estate
shall  be  evidenced by the interests having the  characteristics
and  terms as follows, including for federal income tax  purposes
the Final Scheduled Payment Dates:

  Class Designation          Initial       Final Scheduled
                             Balance       Payment Dates
Class A-1                  $70,892,000     December 25, 2011
Class A-2                  $27,106,000     January 25, 2016
Class A-3                  $34,146,000     November 25, 2019
Class A-4                  $17,049,000     May 25, 2021
Class A-5                  $22,626,000     February 25, 2023
Class A-6                  $26,857,000     November 25, 2024
Class A-7                  $26,205,000     April 25, 2026
Class A-8                  $42,196,000     March 25, 2026
Class B-IO                      1          
Class R Certificates            1          
____________________
1    No Certificate Principal Balance.

     (b)  The Depositor hereby designates the Class A-1, Class A-
2, Class A-3, Class A-4, Class A-5, Class A-6, Class A-7, Class A-
8  and  Class B-IO Certificates as "regular interests,"  and  the
Class  R Certificates as the single class of "residual interests"
in the REMIC Estate for purposes of the REMIC Provisions.
      (c)   The  Startup Day is hereby designated as the "startup
day" of the REMIC Estate within the meaning of Section 860G(a)(9)
of the Code.

      (d)   The Owner of the Tax Matters Person Residual Interest
in  the  REMIC Estate is hereby designated as Tax Matters  Person
with respect to the REMIC Estate.

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

     (f)  The Trustee shall cause the REMIC Estate to 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 Trust shall be resolved in  a  manner  that
preserves the validity of such election to be treated as a REMIC.

      (g)   The  Trustee  shall provide to the  Internal  Revenue
Service  and to the person described in Section 860(E)(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
with  respect  to  the  REMIC Estate. Such  information  will  be
provided   in   the  manner  described  in  Treasury   Regulation
Section 1.860E-2(a)(5), or any successor regulation thereto.



                       END OF ARTICLE II
                          ARTICLE III

           REPRESENTATIONS, WARRANTIES AND COVENANTS
        OF THE DEPOSITOR, THE SERVICERS AND THE SELLER;
          COVENANT OF SELLER TO CONVEY MORTGAGE LOANS

               Section  3.01   Representations and Warranties  of
               the Depositor.

      The Depositor hereby represents, warrants and covenants  to
the  Trustee, the Seller, the Certificate Insurer, the  Servicers
and the Owners that as of the Startup Day:

      (a)  The Depositor is a corporation duly organized, validly
existing  and  in  good  standing under the  laws  governing  its
creation  and  existence and is in good  standing  as  a  foreign
corporation  in  each jurisdiction in which  the  nature  of  its
business,  or  the properties owned or leased  by  it  make  such
qualification   necessary.   The  Depositor  has  all   requisite
corporate  power and authority to own and operate its properties,
to  carry out its business as presently conducted and as proposed
to  be  conducted and to enter into and discharge its obligations
under the Operative Documents to which it is a party.

      (b)   The execution and delivery of this Agreement  by  the
Depositor  and its performance and compliance with the  terms  of
the  Operative  Documents to which it is a party have  been  duly
authorized by all necessary corporate action on the part  of  the
Depositor  and  will not violate the Depositor's  certificate  of
incorporation  or  bylaws or constitute a default  (or  an  event
which, with notice or lapse of time, or both, would constitute  a
default)  under, or result in a breach of, any material contract,
agreement or other instrument to which the Depositor is  a  party
or  by which the Depositor is bound or violate any statute or any
order,  rule or regulation of any court, governmental  agency  or
body or other tribunal having jurisdiction over the Depositor  or
any of its properties.

      (c)   Each Operative Document to which the Depositor  is  a
party, assuming due authorization, execution and delivery by  the
other parties hereto and thereto, constitutes a valid, legal  and
binding  obligation of the Depositor, enforceable against  it  in
accordance  with  the  terms hereof and thereof,  except  as  the
enforcement  thereof  may  be limited by  applicable  bankruptcy,
insolvency,  reorganization, moratorium  or  other  similar  laws
affecting  creditors' rights generally and by general  principles
of equity (whether considered in a proceeding or action in equity
or at law).

      (d)   The Depositor is not in default with respect  to  any
order  or decree of any court or any order, regulation or  demand
of  any  federal, state, municipal or governmental agency,  which
default  would  materially  and adversely  affect  the  condition
(financial  or  other)  or operations of  the  Depositor  or  its
properties  or  the  consequences of which would  materially  and
adversely   affect  its  performance  hereunder  and  under   the
Operative Documents to which the Depositor is a party.

      (e)   No  litigation is pending with respect to  which  the
Depositor has received service of process or, to the best of  the
Depositor's  knowledge, threatened against the  Depositor,  which
litigation  might  have  consequences  that  would  prohibit  its
entering into this Agreement or any other Operative Documents  to
which it is a party or that would materially and adversely affect
the  condition  (financial or otherwise)  or  operations  of  the
Depositor or its properties or might have consequences that would
materially  and  adversely affect its performance  hereunder  and
under the other Operative Documents to which the Depositor  is  a
party.

      (f)   No certificate of an officer, statement furnished  in
writing or report delivered, or to be delivered, pursuant to  the
terms hereof by the Depositor contains or will contain any untrue
statement  of a material fact or omits or will omit to state  any
material  fact  necessary to make the certificate,  statement  or
report not misleading.

      (g)  The statements contained in the Registration Statement
which  describe the Depositor or matters or activities for  which
the  Depositor  is responsible in accordance with  the  Operative
Documents or which are attributable to the Depositor therein  are
true  and  correct in all material respects, and the Registration
Statement  does not contain any untrue statement  of  a  material
fact  with respect to the Depositor required to be stated therein
or  necessary  to  make  the statements  contained  therein  with
respect  to  the  Depositor, in light of the circumstances  under
which they were made, not misleading.  The Registration Statement
does not contain any untrue statement of a material fact required
to be stated therein or omit to state any material fact necessary
to  make  the  statements  contained therein,  in  light  of  the
circumstances under which they were made, not misleading.   There
is  no  fact  known  to  the Depositor that materially  adversely
affects  or  in the future may (so far as the Depositor  can  now
reasonably foresee) materially adversely affect the Depositor  or
the Mortgage Loans or the ownership interests therein represented
by   the  Certificates  that  has  not  been  set  forth  in  the
Registration Statement.

      (h)  All actions, approvals, consents, waivers, exemptions,
variances,  franchises,  orders, permits, authorizations,  rights
and licenses required to be taken, given or obtained, as the case
may  be,  by  or  from  any federal, state or other  governmental
authority or agency (other than any such actions, approvals, etc.
under any state securities laws, real estate syndication or "Blue
Sky"   statutes,  as  to  which  the  Depositor  makes  no   such
representation or warranty), that are necessary or  advisable  in
connection with the acquisition by the Depositor of the  Mortgage
Loans, the conveyance by the Depositor of the Mortgage Loans, the
purchase and sale of the Certificates and the execution, delivery
and  performance by the Depositor of the Operative  Documents  to
which it is a party, have been duly taken, given or obtained,  as
the case may be, are in full force and effect on the date hereof,
are   not   subject  to  any  pending  proceedings   or   appeals
(administrative,  judicial  or otherwise)  and  either  the  time
within  which any appeal therefrom may be taken or review thereof
may  be obtained has expired or no review thereof may be obtained
or  appeal  therefrom taken, and are adequate  to  authorize  the
consummation  of the transactions contemplated by  the  Operative
Documents on the part of the Depositor and the performance by the
Depositor of its obligations under this Agreement and such of the
other Operative Documents to which it is a party.

       (i)    The  transactions  contemplated  by  the  Operative
Documents  are  in  the  ordinary  course  of  business  of   the
Depositor.

      (j)   The Depositor is not insolvent, nor will it  be  made
insolvent  by  the  transfer of the Mortgage Loans,  nor  is  the
Depositor aware of any pending insolvency.

      (k)   The transfer, assignment and conveyance of the  Notes
and  the Mortgages by the Depositor hereunder 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  and
warranties set forth in this Section 3.01 shall survive  delivery
of the respective Mortgage Loans to the Trustee.

               Section  3.02   Representations and Warranties  of
               the Servicers.

      (i)   Each Servicer hereby represents and warrants  to  the
Trustee,  the Depositor, the Seller, the Certificate Insurer  and
the Owners, as to itself only, that as of the Startup Day:

      I     It  is a corporation duly organized, validly existing
and   in   good  standing  under  the  laws  of  its   state   of
incorporation, is in compliance with the laws of  each  state  in
which  any Property is located to the extent necessary to  enable
it  to  perform its obligations hereunder and is in good standing
as a foreign corporation in each jurisdiction in which the nature
of  its  business, or the properties owned or leased by  it  make
such  qualification necessary.  Such Servicer has  all  requisite
corporate  power and authority to own and operate its properties,
to  carry out its business as presently conducted and as proposed
to  be  conducted and to enter into and discharge its obligations
under the Operative Documents to which it is a party.

      (b)   The execution and delivery of the Operative Documents
to  which  such  Servicer is a party by  such  Servicer  and  its
performance and compliance with the terms thereof have been  duly
authorized by all necessary corporate action on the part of  such
Servicer  and  will  not  violate  such  Servicer's  articles  or
certificate  of incorporation or bylaws 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  of,  any
material  contract, agreement or other instrument to  which  such
Servicer is a party or by which such Servicer is bound or violate
any  statute  or  any  order, rule or regulation  of  any  court,
governmental agency or body or other tribunal having jurisdiction
over such Servicer or any of its properties.

      (c)   Each Operative Document to which such Servicer  is  a
party, assuming due authorization, execution and delivery by  the
other  parties  thereto, constitutes a valid, legal  and  binding
obligation of such Servicer, enforceable against it in accordance
with the terms thereof, except as the enforcement thereof may  be
limited  by  applicable  bankruptcy, insolvency,  reorganization,
moratorium  or  other  similar laws affecting  creditors'  rights
generally and by general principles of equity (whether considered
in a proceeding or action in equity or at law).

      (d)   Such Servicer is not in default with respect  to  any
order  or decree of any court or any order, regulation or  demand
of  any  federal, state, municipal or governmental agency,  which
would materially and adversely affect the condition (financial or
otherwise)  or  operations of such Servicer or its properties  or
would materially and adversely affect its performance hereunder.

      (e)   No  litigation is pending with respect to which  such
Servicer has received service of process or, to the best of  such
Servicer's  knowledge,  threatened against  such  Servicer  which
litigation  would  prohibit  its  entering  into  the   Operative
Documents  to which such Servicer is a party or would  materially
and  adversely  affect the condition (financial or otherwise)  or
operations of such Servicer or its properties or would materially
and  adversely  affect its performance hereunder  and  under  the
other Operative Documents to which such Servicer is a party.

      (f)   No certificate of an officer, statement furnished  in
writing or report delivered pursuant to the terms hereof by  such
Servicer  contains  any untrue statement of a  material  fact  or
omits   to  state  any  material  fact  necessary  to  make   the
certificate, statement or report not misleading.

      (g)  All actions, approvals, consents, waivers, exemptions,
variances,  franchises,  orders, permits, authorizations,  rights
and licenses required to be taken, given or obtained, as the case
may  be,  by  or  from  any federal, state or other  governmental
authority or agency (other than any such actions, approvals, etc.
under any state securities laws, real estate syndication or "Blue
Sky"   statutes,  as  to  which  such  Servicer  makes  no   such
representation or warranty), that are necessary or  advisable  in
connection with the execution, delivery and performance  by  such
Servicer of the Operative Documents to which it is a party,  have
been  duly taken, given or obtained, as the case may be,  are  in
full force and effect on the date hereof, are not subject to  any
pending  proceedings  or  appeals  (administrative,  judicial  or
otherwise) and either the time within which any appeal  therefrom
may be taken or review thereof may be obtained has expired or  no
review thereof may be obtained or appeal therefrom taken, and are
adequate  to  authorize  the  consummation  of  the  transactions
contemplated  by  the Operative Documents on  the  part  of  such
Servicer  and the performance by such Servicer of its obligations
under the Operative Documents to which it is a party.

      (h)   The  collection practices used by such Servicer  with
respect  to the Mortgage Loans serviced by it have been,  in  all
material  respects, legal, proper, prudent and customary  in  the
mortgage servicing business.

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

      It  is  understood and agreed that the representations  and
warranties set forth in this Section 3.02 shall survive  delivery
of the Mortgage Loans to the Trustee.

      (ii)  Upon discovery by any of the Seller, a Servicer,  the
Depositor,  the  Certificate Insurer, or the Trustee  (each,  for
purposes of this paragraph, a "party") of a breach of any of  the
representations  and warranties set forth in  this  Section  3.02
which  materially  and  adversely affects the  interests  of  the
Owners or of the Certificate Insurer, the party discovering  such
breach  shall  give prompt written notice to the  other  parties.
Within 60 days of its discovery or its receipt of notice of  such
breach,  the related Servicer shall (A) cure such breach  in  all
material respects to the satisfaction of the Certificate Insurer,
(B)  to  the  extent  such  breach  can  only  be  cured  through
repurchase  or  substitution of one or more Mortgage  Loans,  the
Servicer (other than Advanta) may so repurchase or substitute  in
the  manner  set forth in Section 3.04(b), and (C) to the  extent
that  such breach is not cured in accordance with clause  (A)  or
(B)  above,  the  related  Servicer  may  thereafter  be  removed
pursuant  to Section 8.20(a)(iv) hereof; provided, however,  that
if  any party can establish to the reasonable satisfaction of the
Certificate  Insurer  that  it  is diligently  pursuing  remedial
action,  then  the cure period may be extended with  the  written
approval of the Certificate Insurer.

               Section  3.03   Representations and Warranties  of
               the Seller.

      The Seller hereby represents, warrants and covenants to the
Trustee,  the  Depositor, the Certificate Insurer, the  Servicers
and the Owners as of the Startup Day as follows:

      (a)   The  Seller is a corporation duly organized,  validly
existing  and  in  good  standing under the  laws  governing  its
creation  and  existence and is in good  standing  as  a  foreign
corporation  in  each jurisdiction in which  the  nature  of  its
business,  or  the properties owned or leased  by  it  make  such
qualification necessary.  The Seller has all requisite  corporate
power  and authority to own and operate its properties, to  carry
out  its  business as presently conducted and as proposed  to  be
conducted  and to enter into and discharge its obligations  under
the Operative Documents to which it is a party.

      (b)   The execution and delivery of this Agreement  by  the
Seller  and its performance and compliance with the terms of  the
Operative  Documents  to  which it is  a  party  have  been  duly
authorized by all necessary corporate action on the part  of  the
Seller   and  will  not  violate  the  Seller's  certificate   of
incorporation  or  bylaws or constitute a default  (or  an  event
which, with notice or lapse of time, or both, would constitute  a
default)  under, or result in a breach of, any material contract,
agreement or other instrument to which the Seller is a  party  or
by which the Seller is bound or violate any statute or any order,
rule  or regulation of any court, governmental agency or body  or
other tribunal having jurisdiction over the Seller or any of  its
properties.

     (c)  Each Operative Document to which the Seller is a party,
assuming  due authorization, execution and delivery by the  other
parties  hereto  and  thereto, constitutes  a  valid,  legal  and
binding  obligation  of  the Seller, enforceable  against  it  in
accordance  with  the  terms hereof and thereof,  except  as  the
enforcement  thereof  may  be limited by  applicable  bankruptcy,
insolvency,  reorganization, moratorium  or  other  similar  laws
affecting  creditors' rights generally and by general  principles
of equity (whether considered in a proceeding or action in equity
or at law).

      (d)  The Seller is not in default with respect to any order
or  decree of any court or any order, regulation or demand of any
federal,  state, municipal or governmental agency, which  default
would materially and adversely affect the condition (financial or
other)  or  operations  of the Seller or its  properties  or  the
consequences of which would materially and adversely  affect  its
performance under the Operative Documents to which the Seller  is
a party.

      (e)   No  litigation is pending with respect to  which  the
Seller  has  received service of process or, to the best  of  the
Seller's   knowledge,  threatened  against  the   Seller,   which
litigation  might  have  consequences  that  would  prohibit  its
entering into this Agreement or any other Operative Documents  to
which it is a party or that would materially and adversely affect
the  condition  (financial or otherwise)  or  operations  of  the
Seller  or  its properties or might have consequences that  would
materially  and  adversely  affect  its  performance  under   the
Operative Documents to which the Seller is a party.

      (f)   No certificate of an officer, statement furnished  in
writing  or report delivered or to be delivered pursuant  to  the
terms  hereof by the Seller contains or will contain  any  untrue
statement  of a material fact or omits or will omit to state  any
material  fact  necessary to make the certificate,  statement  or
report not misleading.

      (g)  The statements contained in the Registration Statement
which describe the Seller or matters or activities for which  the
Seller  is responsible in accordance with the Operative Documents
or  which  are  attributable to the Seller therein are  true  and
correct  in all material respects, and the Registration Statement
does  not  contain any untrue statement of a material  fact  with
respect  to the Seller required to be stated therein or necessary
to  make  the  statements contained therein with respect  to  the
Seller, in light of the circumstances under which they were made,
not  misleading.   There  is no fact known  to  the  Seller  that
materially adversely affects or in the future may (so far as  the
Seller  can  now reasonably foresee) materially adversely  affect
the  Seller  or  the  Mortgage Loans or the  ownership  interests
therein  represented by the Certificates that has  not  been  set
forth in the Registration Statement.

      (h)  Upon the receipt of each Mortgage Loan (including  the
related  Note) and other items of the Trust Estate by the Trustee
under  this  Agreement, the Trust will have good  title  to  such
Mortgage  Loan (including the related Note) and such other  items
of the Trust Estate free and clear of any lien, charge, mortgage,
encumbrance or rights of others.

      (i)  All actions, approvals, consents, waivers, exemptions,
variances,  franchises,  orders, permits, authorizations,  rights
and licenses required to be taken, given or obtained, as the case
may  be,  by  or  from  any federal, state or other  governmental
authority or agency (other than any such actions, approvals, etc.
under any state securities laws, real estate syndication or "Blue
Sky"   statutes,   as  to  which  the  Seller   makes   no   such
representation or warranty), that are necessary or  advisable  in
connection with the purchase and sale of the Certificates and the
execution,  delivery  and  performance  by  the  Seller  of   the
Operative Documents to which it is a party, have been duly taken,
given  or  obtained, as the case may be, are in  full  force  and
effect  on  the  date  hereof, are not  subject  to  any  pending
proceedings  or appeals (administrative, judicial  or  otherwise)
and  either  the  time within which any appeal therefrom  may  be
taken  or review thereof may be obtained has expired or no review
thereof  may  be  obtained  or appeal therefrom  taken,  and  are
adequate  to  authorize  the  consummation  of  the  transactions
contemplated by the other Operative Documents on the part of  the
Seller and the performance by the Seller of its obligations under
this Agreement and such of the other Operative Documents to which
it is a party.

       (j)    The  transactions  contemplated  by  the  Operative
Documents are in the ordinary course of business of the Seller.

      (k)   The  Seller  is not insolvent, nor will  it  be  made
insolvent  by  the  transfer of the Mortgage Loans,  nor  is  the
Seller aware of any pending insolvency.

      (l)   The transfer, assignment and conveyance of the  Notes
and  the Mortgages by the Seller hereunder are not subject to the
bulk  transfer laws or any similar statutory provisions in effect
in any applicable jurisdiction.

      (m)   The Seller is not aware of a default by an Originator
under  any Operative Document or that any Mortgage Loan  breaches
any representation or warranty in a Transfer Agreement that as of
the Startup Date is not subject to cure.

      It  is  understood and agreed that the representations  and
warranties set forth in this Section 3.03 shall survive  delivery
of the respective Mortgage Loans to the Trustee.

      Upon discovery by any of the Servicers, the Depositor,  the
Seller,  the  Certificate  Insurer  or  the  Trustee  (each,  for
purposes of this paragraph, a "party") of a breach of any of  the
representations  and warranties set forth in  this  Section  3.03
which  materially  and  adversely affects the  interests  of  the
Owners  or  the interests of the Certificate Insurer,  the  party
discovering such breach shall give prompt written notice  to  the
other  parties.   The  Seller hereby covenants  and  agrees  that
within  60  days  of its discovery or its receipt  of  notice  of
breach,  it  shall cure such breach in all material respects  or,
with respect to a breach of clause (h) above, it shall itself, or
if  the related Originator or other party to the related Transfer
Agreement  causes such breach, such party shall  on  the  Monthly
Remittance  Date  next succeeding such discovery  or  receipt  of
notice  (i)  within two years of the Startup Day,  substitute  in
lieu  of  any Mortgage Loan not in compliance with clause  (h)  a
Qualified  Replacement Mortgage and, if the outstanding principal
amount   of  such  Qualified  Replacement  Mortgage  as  of   the
applicable Subsequent Cut-Off Date is less than the Loan  Balance
of such Mortgage Loan as of such Subsequent Cut-Off Date, deliver
an  amount  equal to such difference together with the  aggregate
amount of (A) all unreimbursed Delinquency Advances and Servicing
Advances theretofore made with respect to such Mortgage Loan  and
(B)  the  interest portion of any Delinquency Advances which  the
related Servicer has theretofore failed to remit with respect  to
such  Mortgage  Loan  (a "Substitution Amount")  to  the  related
Servicer  for  deposit in the Principal and Interest  Account  or
(ii)  purchase  such Mortgage Loan from the  Trust  at  the  Loan
Purchase  Price, which purchase price shall be delivered  to  the
related  Servicer  for  deposit in  the  Principal  and  Interest
Account. Notwithstanding any provision of this Agreement  to  the
contrary,  with  respect to any Mortgage Loan  which  is  not  in
default  or as to which no default is imminent, no repurchase  or
substitution  pursuant hereto shall be made  unless  the  related
Originator  or  the  Seller  obtains  for  the  Trustee  and  the
Certificate Insurer an opinion of counsel experienced in  federal
income  tax  matters  to the effect that  such  a  repurchase  or
substitution  would not constitute a Prohibited  Transaction  for
the REMIC Estate or otherwise subject the REMIC Estate to tax and
would not jeopardize the status of the REMIC Estate as a REMIC (a
"REMIC  Opinion") addressed to the related Servicer, the  Trustee
and  the  Certificate  Insurer  and  acceptable  to  the  related
Servicer, the Certificate Insurer and the Trustee.  Any  Mortgage
Loan  as to which repurchase or substitution was delayed pursuant
to  this  Section  because of the inability to  deliver  a  REMIC
Opinion  shall  be  repurchased or substituted  for  (subject  to
compliance with Sections 3.03, 3.04 or 3.06, as the case may  be)
upon  the  earlier of (a) the occurrence of a default or imminent
default with respect to such Mortgage Loan and (b) receipt by the
Trustee and the Certificate Insurer of a REMIC Opinion.

               Section 3.04   Covenants of Seller to Take Certain
               Actions  with  Respect to the  Mortgage  Loans  In
               Certain Situations.

     (a)    The Seller hereby assigns to the Depositor, who assigns
to  the Trustee for the benefit of the Owners and the Certificate
Insurer  all of its right, title and interest under each Transfer
Agreement  applicable  to the Mortgage  Loans  but  none  of  its
obligations  thereunder.   Insofar  as  such  Transfer  Agreement
provides  for representations and warranties made by the  related
Originator or another party who has sold loans to the  Seller  in
respect  of  a Mortgage Loan and any remedies provided thereunder
for  any  breach  of  such representations and  warranties,  such
right, title and interest may be enforced against such Originator
directly  by the Seller, the Depositor, the related Servicer,  by
the  Trustee  on  behalf  of the Owners, or  by  the  Certificate
Insurer; provided, that the Trustee must enforce such remedies if
such  other  parties do not so enforce such remedies.   Upon  the
discovery by the Seller, the Depositor, the Certificate  Insurer,
a   Servicer  or  the  Trustee  of  a  breach  of  any   of   the
representations  and warranties made in a Transfer  Agreement  in
respect  of  any Mortgage Loan, without regard to any  limitation
set  forth  in  such  representation or warranty  concerning  the
knowledge of the related Originator or another party who has sold
loans  to  the  Seller  as  to the facts  stated  therein,  which
materially and adversely affects the interests of the  Owners  or
of  the  Certificate  Insurer in such Mortgage  Loan,  the  party
discovering such breach shall give prompt written notice  to  the
other parties.

      A  breach of any representation or warranty (x) relating to
marketability of title sufficient to transfer unencumbered  title
to  a  Mortgage Loan set forth in Section 4.3(a) of each Transfer
Agreement,  (y) relating to enforceability of the  Mortgage  Loan
against   the  related  Mortgagor  or  Property  set   forth   in
Section  4.3(f)  and (l) of each Transfer Agreement  or  (z)  the
status  of  such  Mortgage Loan as a "qualified  mortgage"  under
Section  860G(a)(3)  of  the Code is a priori  the  breach  of  a
representation  or  warranty  which  "materially  and   adversely
affects  the  interests  of  the Owners  or  of  the  Certificate
Insurer"  in  such  Mortgage  Loan  provided  that  the   related
Originator  shall  nevertheless have  the  opportunity  to  cure,
substitute or repurchase in accordance with Section 3.04(b).

      (b)   Upon the earliest to occur of the Seller's discovery,
its  receipt of notice of breach of a representation and warranty
given  by an Originator from any one of the other parties  hereto
or  from the Certificate Insurer or such time as a breach of  any
representation and warranty materially and adversely affects  the
interests  of  the Owners or of the Certificate  Insurer  as  set
forth  above,  the Seller hereby covenants and warrants  that  it
shall  promptly  request that the related Originator  shall  cure
such  breach in all material respects or, if such breach  is  not
cured,  the  Seller  shall request that  the  related  Originator
shall, subject to the further requirements of this paragraph  and
within   the  time  period  specified  in  the  related  Transfer
Agreement  (but in any case for a Mortgage Loan  that  is  not  a
"qualified  mortgage", within 90 days of discovery  thereof)  (i)
within  two years of the Startup Day, substitute in lieu of  each
Mortgage Loan which has given rise to the requirement for  action
a  Qualified  Replacement Mortgage and deliver  the  Substitution
Amount applicable thereto, to the related Servicer for deposit in
the  related Principal and Interest Account or (ii) purchase such
Mortgage  Loan from the Trust at a purchase price  equal  to  the
Loan  Purchase  Price  thereof, which  purchase  price  shall  be
delivered  to  the related Servicer for deposit  in  the  related
Principal  and  Interest Account by the related  Originator.   In
connection  with any such proposed purchase or substitution,  the
Seller  may  request  the Originator at such party's  expense  to
cause to be delivered to the Trustee or may itself deliver to the
related  Servicer, the Trustee and to the Certificate Insurer  an
opinion  of  counsel  experienced in federal income  tax  matters
stating  whether or not such a proposed purchase or  substitution
would  constitute a Prohibited Transaction for the Trust or would
jeopardize  the status of the Trust as a REMIC, and  the  related
Originator shall only be required to take either such  action  to
the   extent  such  action  would  not  constitute  a  Prohibited
Transaction for the Trust or would not jeopardize the  status  of
the Trust as a REMIC.  Any required purchase or substitution,  if
delayed  by the absence of such opinion, shall nonetheless  occur
upon  the  earlier of (i) the occurrence of a default or imminent
default with respect to the Mortgage Loan or (ii) the delivery of
such opinion by the Seller at the related Originator's expense or
by  the related Originator.  Any repurchase or substitution shall
occur  prior  to  the  related Monthly Remittance  Date  and  the
related Originator shall provide the Servicer with written notice
no  less than five Business Days in advance of such repurchase or
substitution.  It is understood and agreed that the obligation of
the  related Originator to cure the defect, or substitute for  or
purchase  any  Mortgage  Loan as to  which  a  representation  or
warranty  is  untrue in any material respect  and  has  not  been
remedied  shall  constitute  the sole  remedy  available  to  the
Owners,   the  Seller,  the  Depositor,  the  Trustee   and   the
Certificate Insurer.

     (c)  In the event that any Qualified Replacement Mortgage is
delivered by an Originator to the Trust pursuant to this  Section
3.04  or  Section 3.06 hereof, the Seller shall cause the related
Originator to take the actions described in Section 3.04(b)  with
respect to such Qualified Replacement Mortgage upon the discovery
by  any  of  the Owners, the Seller, the Certificate  Insurer,  a
Servicer  or the Trustee that the representations and  warranties
set  forth  in the related Transfer Agreement or in Section  3.03
above,  are  untrue  in any material respect  on  the  date  such
Qualified Replacement Mortgage is conveyed to the Trust such that
the  interests  of the Owners or the Certificate Insurer  in  the
related   Qualified  Replacement  Mortgage  are  materially   and
adversely  affected; provided, however, that for the purposes  of
this  subsection  (c) the representations and warranties  in  the
related  Transfer Agreement or as set forth in Section 3.3  above
referring to items "as of the Cut-Off Date" or "as of the Startup
Day"  shall  be deemed to refer to such items as of  the  related
Subsequent Cut-Off Date.

      (d)   It  is  understood and agreed that the covenants  set
forth  in  this  Section  3.04  shall  survive  delivery  of  the
respective   Mortgage  Loans  (including  Qualified   Replacement
Mortgages) to the Trustee.

      (e)  The Trustee and the Servicers (in their capacities  as
Servicers)   shall  have  no  duty  to  conduct  any  affirmative
investigation  other  than  as specifically  set  forth  in  this
Agreement  as  to the occurrence of any condition  requiring  the
repurchase or substitution of any Mortgage Loan pursuant to  this
Section  or the eligibility of any Mortgage Loan for purposes  of
this Agreement.

               Section  3.05   Conveyance of the Mortgage  Loans,
               Subsequent    Mortgage   Loans    and    Qualified
               Replacement Mortgages.

      (a)   On the Startup Day the Seller, concurrently with  the
execution  and  delivery hereof, hereby transfers, assigns,  sets
over and otherwise conveys without recourse to the Depositor  and
the  Depositor,  concurrently with  the  execution  and  delivery
hereof,  transfers,  assigns, sets  over  and  otherwise  conveys
without recourse, to the Trustee for the benefit of the Owners of
the  Certificates,  all  of  their respective  right,  title  and
interest in and to the Trust Estate; provided, however, that  the
Seller  reserves and retains all of its right, title and interest
in   and  to  principal  (including  Prepayments  collected)  and
interest due on each Initial Mortgage Loan on or prior to the Cut-
Off  Date  on  any Mortgage Loan that is current on  the  Cut-Off
Date.   The  transfer  by the Depositor of the  Initial  Mortgage
Loans  set forth on the Schedule of Mortgage Loans to the Trustee
is  absolute and is intended by the Owners and all parties hereto
to be treated as a sale by the Depositor.

      It  is  intended  that the sale, transfer,  assignment  and
conveyance  herein contemplated constitute a sale of the  Initial
Mortgage Loans conveying good title thereto free and clear of any
liens and encumbrances from the Seller to the Depositor and  from
the  Depositor  to the Trust and that the Initial Mortgage  Loans
not  be  part  of the Depositor's or the Seller's estate  in  the
event of insolvency.  In the event that either such conveyance or
a  conveyance of a Qualified Replacement Mortgage or a conveyance
pursuant to Section 3.07 and any Subsequent Transfer Agreement is
deemed to be a loan, the parties intend that the Seller shall  be
deemed  to have granted to the Depositor and the Depositor  shall
be  deemed to have granted to the Trustee a security interest  in
the  Trust  Estate,  and that this Agreement shall  constitute  a
security agreement under applicable law.

      In  connection  with such sale, transfer,  assignment,  and
conveyance  from  the  Seller to the Depositor,  the  Seller  has
filed,  in  the  appropriate office or offices in the  States  of
Texas  and Delaware, a UCC-1 financing statement executed by  the
Seller  as  debtor,  naming the Depositor as  secured  party  and
listing  the  Initial  Mortgage  Loans  and  the  other  property
(including any Qualified Replacement Mortgage) described above as
collateral and on or prior to each Subsequent Transfer  Date  the
Seller  will  file  in  such offices a UCC-1 financing  statement
listing   the   Subsequent  Mortgage  Loans  so  transferred   as
collateral.  The characterization of the Seller as a  debtor  and
the  Depositor as the secured party on such financing  statements
is  solely  for  protective purposes  and  shall  in  no  way  be
construed  as  being contrary to the intent of the  parties  that
this  transaction  be  treated as a sale of the  Seller's  entire
right,  title  and interest in the Trust Estate.   In  connection
with  such  filing, the Seller agrees that it shall cause  to  be
filed  all necessary continuation statements thereof and to  take
or  cause to be taken such actions and execute such documents  as
are  necessary to perfect and protect the Trustee's, the  Owners'
and the Certificate Insurer's interest in the Trust Estate.

      In  connection  with such sale, transfer,  assignment,  and
conveyance, from the Depositor to the Trustee, the Depositor  has
filed,  in  the  appropriate office or offices in the  States  of
Texas  and Delaware, a UCC-1 financing statement executed by  the
Depositor  as  debtor, naming the Trustee as  secured  party  and
listing  the  Initial  Mortgage  Loans  and  the  other  property
(including any Qualified Replacement Mortgage) described above as
collateral and on or prior to each Subsequent Transfer  Date  the
Depositor  will  file in such offices a similar  UCC-1  financing
statement listing the Subsequent Mortgage Loans so transferred as
collateral.   The characterization of the Depositor as  a  debtor
and the Trustee as the secured party in such financing statements
is  solely  for  protective purposes  and  shall  in  no  way  be
construed  as  being contrary to the intent of the  parties  that
this  transaction be treated as a sale of the Depositor's  entire
right,  title  and interest in the Trust Estate.   In  connection
with such filing, the Depositor agrees that it shall cause to  be
filed  all necessary continuation statements thereof and to  take
or  cause to be taken such actions and execute such documents  as
are  necessary to perfect and protect the Trustee's, the  Owners'
and the Certificate Insurer's interest in the Trust Estate.

      (b)  In connection with the transfer and assignment of  the
Initial Mortgage Loans and prior to each Subsequent Transfer Date
with  respect to the Qualified Replacement Mortgage or Subsequent
Mortgage Loan, the Depositor agrees to:

           (i)   deliver without recourse to the Trustee  on  the
     Startup Day with respect to each Initial Mortgage Loan or on
     each  Subsequent Transfer Date with respect to the Qualified
     Replacement Mortgage or Subsequent Mortgage Loans,  (A)  the
     original  Notes  endorsed in blank or to the  order  of  the
     Trustee, (B) the original title insurance policy or any  one
     of  an  original title binder, an original preliminary title
     report  or an original title commitment or a copy of any  of
     the foregoing certified by the issuer of the title insurance
     policy, or the attorney's opinion of title, (C) originals or
     certified  copies  of all intervening recorded  assignments,
     showing  a complete chain of title from origination  to  the
     Trustee,  if  any, with evidence of recording  thereon,  (D)
     originals of all assumption, modification, written assurance
     or  substitution agreements, if any and (E) either:  (1) the
     original Mortgage, with evidence of recording thereon, (2) a
     certified  copy  if  such original  Mortgage  has  not  been
     returned by the applicable recording office, or (3)  a  copy
     of  the Mortgage certified by the public recording office in
     those  instances  where the original recorded  Mortgage  has
     been lost;

           (ii)  cause the Trustee, within 60 days following  the
     Startup Day with respect to the Initial Mortgage Loans or on
     each  Subsequent Transfer Date with respect to the Qualified
     Replacement  Mortgages  or  Subsequent  Mortgage  Loans   to
     complete the assignments of the Mortgages to "Bankers  Trust
     Company,   as  Trustee  of  AMRESCO  Residential  Securities
     Corporation Mortgage Loan Trust 1996-3 under the Pooling and
     Servicing  Agreement  dated  as  of  June  1,  1996"  to  be
     submitted  to  the related Originator (if the Originator  is
     Long  Beach)  or the Seller for recording in the appropriate
     jurisdictions;  provided, however, that the Depositor  shall
     not  be required to cause the Trustee to complete and  cause
     the related Originator (if the Originator is Long Beach)  or
     the  Seller  to  record an assignment for any Mortgage  with
     respect  to a Property located in California or with respect
     to which the original recording information is lacking;

           (iii)     if not delivered on the Startup Day, deliver
     the  title insurance policy or title searches, the  original
     Mortgages  and  such  recorded  assignments,  together  with
     originals  or  duly certified copies of any  and  all  prior
     assignments,  to  the  Trustee within  15  days  of  receipt
     thereof by the Depositor (but in any event, with respect  to
     any  Mortgage as to which original recording information has
     been  made available to the Depositor, within one year after
     the  Startup Day with respect to the Initial Mortgage  Loans
     or  on  each  Subsequent Transfer Date with respect  to  the
     Qualified  Replacement  Mortgages  or  Subsequent   Mortgage
     Loans); and

          (iv) furnish to the Trustee and the Certificate Insurer
     at  the  Depositor's  expense, an opinion  of  counsel  with
     respect  to  the  sale  and  perfection  of  the  Subsequent
     Mortgage  Loans  delivered  to  the  Trust,  corporate   and
     enforceability matters and an opinion of counsel as  to  the
     tax  consequences to the Trust, if any, resulting  from  the
     conveyance  of Subsequent Mortgage Loans, each in  form  and
     substance  satisfactory to the Trustee and  the  Certificate
     Insurer.

      Notwithstanding anything to the contrary contained in  this
Section  3.05,  in  those instances where  the  public  recording
office  retains  the  original  Mortgage,  the  assignment  of  a
Mortgage or the intervening assignments of the Mortgage after  it
has  been  recorded,  the  Depositor  shall  be  deemed  to  have
satisfied its obligations hereunder upon delivery to the  Trustee
of  a  copy  of such Mortgage, such assignment or assignments  of
Mortgage  certified by the public recording office to be  a  true
copy of the recorded original thereof.

      Copies  of all Mortgage assignments received by the Trustee
shall be retained in the related File.

      All  recording required pursuant to this Section 3.05 shall
be accomplished at the expense of the Seller.

      (c)   In the case of Initial Mortgage Loans which have been
prepaid  in full after the Cut-Off Date and prior to the  Startup
Day, the Depositor, in lieu of the foregoing, will deliver within
six (6) days after the Startup Day to the Trustee a certification
of an Authorized Officer in the form set forth in Exhibit D.

      (d)   The  Seller  shall cause the related  Originator,  to
transfer, assign, set over and otherwise convey without recourse,
to the Trustee all right, title and interest of such party in and
to any Qualified Replacement Mortgage delivered to the Trustee on
behalf of the Trust by such party pursuant to Section 3.03,  3.04
or  3.06 hereof and all such party's right, title and interest to
principal and interest due on such Qualified Replacement Mortgage
after  the applicable Subsequent Cut-Off Date; provided, however,
that  such  party shall reserve and retain all right,  title  and
interest in and to payments of principal and interest due on such
Qualified  Replacement  Mortgage on or prior  to  the  applicable
Subsequent Cut-Off Date.

      (e)   As  to each Mortgage Loan released from the Trust  in
connection   with  the  conveyance  of  a  Qualified  Replacement
Mortgage  therefor, the Trustee will transfer, assign,  set  over
and  otherwise convey without recourse or representation, to  the
party  providing such Qualified Replacement Mortgage, all of  its
right,  title and interest in and to such released Mortgage  Loan
and  all  the Trust's right, title and interest to principal  and
interest  due on such released Mortgage Loan after the applicable
Subsequent Cut-Off Date; provided, however, that the Trust  shall
reserve  and  retain  all right, title and  interest  in  and  to
payments  of principal and interest due on such released Mortgage
Loan on or prior to the applicable Subsequent Cut-Off Date.

      (f)   In connection with any transfer and assignment  of  a
Qualified Replacement Mortgage to the Depositor and then  to  the
Trustee  on behalf of the Trust, the Seller agrees to (i) deliver
without  recourse to the Trustee on the date of delivery of  such
Qualified   Replacement  Mortgage  the  original  Note   relating
thereto,  endorsed in blank or to the order of the Trustee,  (ii)
cause  promptly  to be recorded an assignment in the  appropriate
jurisdictions,  (iii) deliver the original Qualified  Replacement
Mortgage and such recorded assignment, together with original  or
duly  certified copies of any and all prior assignments,  to  the
Trustee  within 15 days of receipt thereof by the Seller (but  in
any  event within 120 days after the date of conveyance  of  such
Qualified Replacement Mortgage), (iv) deliver the title insurance
policy, or where no such policy is required to be provided  under
Section  3.05(b)(i)(B),  the other  evidence  of  title  in  same
required  in  Section  3.05(b)(i)(B) and  (v)  originals  of  all
assumption,   modification,  written  assurance  or  substitution
agreements, if any.

      (g)   As  to each Mortgage Loan released from the Trust  in
connection   with  the  conveyance  of  a  Qualified  Replacement
Mortgage  the Trustee shall deliver on the date of conveyance  of
such  Qualified Replacement Mortgage to the party providing  such
Qualified  Replacement  Mortgage (i) the original  Note  relating
thereto,  endorsed  without recourse or  representation,  to  the
Seller,   (ii)  the  original  Mortgage  so  released   and   all
assignments  relating thereto and (iii) such other  documents  as
constituted the File with respect thereto.

      (h)  If a Mortgage assignment is lost during the process of
recording,  or is returned from the recorder's office  unrecorded
due  to  a  defect therein, the Seller shall prepare a substitute
assignment  or  cure  such  defect,  as  the  case  may  be,  and
thereafter cause each such assignment to be duly recorded.

               Section  3.06    Acceptance  by  Trustee;  Certain
               Substitutions of Mortgage Loans; Certification  by
               Trustee.

      (a)   The  Trustee  agrees to execute and  deliver  on  the
Startup  Day an acknowledgment of receipt of the items  delivered
by the Seller or the Depositor in the form attached as Exhibit  E
hereto,  and  declares that it will hold such documents  and  any
amendments,  replacement or supplements thereto, as well  as  any
other  assets  included in the definition  of  Trust  Estate  and
delivered to the Trustee, as Trustee in trust upon and subject to
the conditions set forth herein for the benefit of the Owners and
the Certificate Insurer.  The Trustee agrees, for the benefit  of
the  Owners  and  the Certificate Insurer, to review  such  items
within  45  days after the Startup Day (or, with respect  to  any
document  delivered  after the Startup Day,  within  45  days  of
receipt  and  with  respect to any Subsequent  Mortgage  Loan  or
Qualified   Replacement  Mortgage,  within  45  days  after   the
Subsequent  Transfer Date) and to deliver to the  Depositor,  the
Seller,  the  related  Servicer and  the  Certificate  Insurer  a
certification in the form attached hereto as Exhibit F  (a  "Pool
Certification")  to  the effect that, as to  each  Mortgage  Loan
listed in the Schedule of Mortgage Loans (other than any Mortgage
Loan paid in full or any Mortgage Loan specifically identified in
such   Pool   Certification  as  not   covered   by   such   Pool
Certification), (i) all documents required to be delivered to  it
pursuant  to  Section  3.05(b)(i) of this Agreement  are  in  its
possession, (ii) such documents have been reviewed by it and have
not  been  mutilated, damaged or torn and relate to such Mortgage
Loan  and  (iii)  based on its examination and  only  as  to  the
foregoing documents, the information set forth on items (1),  (3)
and (4) of the Schedule of Mortgage Loans accurately reflects the
information  set forth in the File.  The Trustee  shall  have  no
responsibility  for  reviewing  any  File  except  as   expressly
provided in this subsection 3.06(a).  Without limiting the effect
of  the  preceding sentence, in reviewing any File,  the  Trustee
shall have no responsibility for determining whether any document
is  valid and binding, whether the text of any assignment  is  in
proper form (except to determine if the Trustee is the assignee),
whether  any  document  (other than  the  assignments)  has  been
recorded  in  accordance with the requirements of any  applicable
jurisdiction or whether a blanket assignment is permitted in  any
applicable jurisdiction, but shall only be required to  determine
whether a document has been executed, that it appears to be  what
it  purports to be, and, where applicable, that it purports to be
recorded.   The  Trustee shall be under no duty or obligation  to
inspect,  review  or  examine  any such  documents,  instruments,
certificates or other papers to determine that they are  genuine,
enforceable, or appropriate for the represented purpose  or  that
they  are  other than what they purport to be on their face,  nor
shall  the  Trustee be under any duty to determine  independently
whether  there  are any intervening assignments or assumption  or
modification agreements with respect to any Mortgage Loan.

      (b)   If  the Trustee during such 45-day period  finds  any
document constituting a part of a File which is not executed, has
not  been  received,  or  is  unrelated  to  the  Mortgage  Loans
identified  in  the  Schedule  of Mortgage  Loans,  or  that  any
Mortgage Loan does not conform to the description thereof as  set
forth  in  the  Schedule  of Mortgage Loans,  the  Trustee  shall
promptly  so  notify  the  Depositor,  the  Seller,  the  related
Servicer,  the  related Originator (if the  Originator  was  Long
Beach)  and  the  Certificate Insurer.  In  performing  any  such
review, the Trustee may conclusively rely on the Seller 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   by   the   Seller   pursuant   to
Section  3.05(b)(i)  is  limited solely to  confirming  that  the
documents  listed  in Section 3.05(b)(i) have been  executed  and
received,  relate  to the Files identified  in  the  Schedule  of
Mortgage  Loans  and conform to the description  thereof  in  the
Schedule  of  Mortgage Loans.  The Seller agrees to request  that
the  related  Originator  use  reasonable  efforts  to  remedy  a
material  defect in a document constituting part  of  a  File  of
which it is so notified by the Trustee.  If, however, within  the
time period specified in the related Transfer Agreement after the
Trustee's notice to the related Originator respecting such defect
the related Originator has not remedied the defect and the defect
materially  and  adversely affects the interest  in  the  related
Mortgage  Loan of the Owners or of the Certificate  Insurer,  the
Seller  will request the related Originator to, within  the  time
period   set  forth  in  the  related  Transfer  Agreement,   (i)
substitute  in lieu of such Mortgage Loan a Qualified Replacement
Mortgage and deliver the Substitution Amount to the Servicer  for
deposit  in  the Principal and Interest Account or (ii)  purchase
such Mortgage Loan at a purchase price equal to the Loan Purchase
Price  thereof,  which purchase price shall be delivered  to  the
Servicer for deposit in the Principal and Interest Account.

      (c)   In addition to the foregoing, the Trustee also agrees
to  provide  an  updated report during the 12th month  after  the
Startup  Day  indicating  the current status  of  the  exceptions
previously  indicated  on  the  Pool  Certification  (the  "Final
Certification").  After delivery of the Final Certification,  the
Trustee  shall  provide  to  the  Certificate  Insurer  and   the
Servicers  no less frequently than monthly updated certifications
indicating the then current status of exceptions, until all  such
exceptions have been eliminated.

               Section   3.07    Conveyance  of  the   Subsequent
               Mortgage Loans.

     (a)  Subject to the satisfaction of the conditions set forth
in Section 3.05 and paragraphs (b) and (c) below in consideration
of  the  Trustee's  delivery on the relevant Subsequent  Transfer
Dates  to or upon the order of the Depositor of all or a  portion
of the balance of funds in the Pre-Funding Account, the Depositor
shall  on  each Subsequent Transfer Date sell, transfer,  assign,
set  over  and otherwise convey without recourse, to the Trustee,
all  of  the Depositor's right, title and interest in and to  any
and  all  benefits accruing to the Depositor from the  Subsequent
Mortgage  Loans  (other than any principal and interest  payments
received  thereon on or prior to the relevant Subsequent  Cut-Off
Date)  which  the  Depositor is causing to be  delivered  to  the
Trustee  herewith (and all substitutions therefor as provided  by
Sections  3.03,  3.04  and  3.06),  together  with  the   related
Subsequent  Mortgage Loan documents and the Depositor's  interest
in  any  Property  and all payments thereon and proceeds  of  the
conversion,  voluntary  or  involuntary,  of  the  foregoing  and
proceeds  of  all the foregoing (including, but  not  by  way  of
limitation,  all  proceeds  of  any  mortgage  insurance,  hazard
insurance  and title insurance policy relating to the  Subsequent
Mortgage  Loans,  cash  proceeds, accounts, accounts  receivable,
notes,   drafts,  acceptances,  chattel  paper,  checks,  deposit
accounts,  rights  to payment of any and every  kind,  and  other
forms of obligations and receivables which at any time constitute
all  or  part of or are included in the proceeds of  any  of  the
foregoing).   There  shall  be  no  more  than  three  Subsequent
Transfer Dates.

      The transfer of the Subsequent Mortgage Loans set forth  on
the Schedule of Mortgage Loans by the Seller to the Depositor and
by  the  Depositor to the Trust shall be absolute  and  shall  be
intended by the Owners and all parties hereto to be treated as  a
sale  by the Seller to the Depositor and by the Depositor to  the
Trust.   Any  Subsequent  Mortgage Loan so  transferred  will  be
included in the related Mortgage Loan Group.  The amount released
from  the Pre-Funding Account shall be one-hundred percent (100%)
of  the  aggregate principal balances of the Subsequent  Mortgage
Loans so transferred.  Upon the transfer by the Depositor of  the
Subsequent  Mortgage  Loans hereunder, such  Subsequent  Mortgage
Loans  (and all principal collected and interest accruing thereon
subsequent  to the Subsequent Cut-Off Date) and all other  rights
and  interests  with  respect to such Subsequent  Mortgage  Loans
transferred pursuant to a Subsequent Transfer Agreement shall  be
deemed for all purposes hereunder to be part of the Trust Estate.
The Seller hereby covenants and agrees to use its best efforts to
ensure that a sufficient amount of Subsequent Mortgage Loans will
be  transferred  to  the Depositor during the Funding  Period  to
enable the Depositor to reduce the Pre-Funded Amount with respect
to  each  Group  to  less than $100,000.   The  Depositor  hereby
covenants  and  agrees to use its best efforts to ensure  that  a
sufficient   amount  of  Subsequent  Mortgage   Loans   will   be
transferred to the Trust during the Funding Period to reduce  the
Pre-Funded  Amount  with  respect to  each  Group  to  less  than
$100,000.

     (b)  The obligation of the Trustee to accept the transfer of
the  Subsequent Mortgage Loans and the other property and  rights
related  thereto described in paragraph (a) above is  subject  to
the  satisfaction of each of the following conditions on or prior
to the related Subsequent Transfer Date:

                     (i)   the Depositor shall have provided  the
          Trustee  and  the Certificate Insurer with an  Addition
          Notice  not less than ten (10) calendar days  prior  to
          the  proposed  Subsequent  Transfer  Date  (unless  the
          Trustee  and the Certificate Insurer agree to a shorter
          time  period)  and shall have provided any  information
          reasonably  requested  by any  of  the  foregoing  with
          respect to the Subsequent Mortgage Loans;

                     (ii)  the Depositor shall have delivered  to
          the   Trustee   a  duly  executed  written   assignment
          (including   an   acceptance   by   the   Trustee)   in
          substantially  the  form  of  Exhibit  C,  which  shall
          include  a  Schedule  of Mortgage  Loans,  listing  the
          Subsequent Mortgage Loans and any other exhibits listed
          thereon;

                     (iii)     the Depositor shall have deposited
          in  the  Principal and Interest Account  all  principal
          collected  and  interest accruing in  respect  of  such
          Subsequent  Mortgage  Loans on  or  after  the  related
          Subsequent Cut-Off Date;

                     (iv)  as  of each Subsequent Transfer  Date,
          neither the Depositor nor the Seller was insolvent, nor
          will either of them be made insolvent by such transfer,
          nor is either of them aware of any pending insolvency;

                    (v)  the Funding Period for the related Group
          shall not have ended;

                     (vi)  the Depositor 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 together with the written  approval
          of  the  Certificate Insurer required by paragraph  (c)
          below; and

                     (vii)      such  sale will not result  in  a
          materially  adverse tax consequence  to  the  Trust  as
          evidenced  by  an Opinion of Counsel delivered  to  the
          Trustee by the Depositor at its own expense.

      (c)   The  obligation of the Trust to purchase a Subsequent
Mortgage Loan is subject to the following requirements:  (i) with
respect to Group I only, such Subsequent Mortgage Loan will be  a
fixed rate mortgage loan, and with respect to Group II only, such
Subsequent  Mortgage  Loan  will be an adjustable  rate  mortgage
loan;  (ii) such Subsequent Mortgage Loan may not be 30  or  more
days  contractually Delinquent as of the related Subsequent  Cut-
Off Date; (iii) the remaining term to maturity of such Subsequent
Mortgage  Loan  may  not exceed 360 months;  (iv)  no  Subsequent
Mortgage  Loan will have a minimum Coupon Rate less  than  7.50%;
and  (v) following the purchase of such Subsequent Mortgage  Loan
by  the  Trust,  the  Mortgage Loans  (including  the  Subsequent
Mortgage Loans) (a) will have a weighted average Coupon  Rate  of
at   least   9.862%  and  9.911%  for  Group  I  and  Group   II,
respectively; (b) will have a weighted average remaining term  to
stated  maturity of not more than 358 months and 346  months  for
Group  I and Group II, respectively and, (c) will have a weighted
average  Loan-to-Value Ratio of not more than 73.28%  and  75.11%
for Group I and Group II, respectively; (d) will not have Balloon
Loans  with an aggregate Loan Balance in excess of 5.493% and  0%
of  the Original Aggregate Loan Balance of the Mortgage Loans  in
Group I and Group II, respectively; and (e) will have no Mortgage
Loan  with  a  Loan  Balance  in  excess  of  $500,000;  and  the
Certificate  Insurer  shall have given its approval  in  writing.
With  the consent of the Seller and the Certificate Insurer,  the
above characteristics may be modified.

     (d)  In connection with each Subsequent Transfer Date and on
the  Payment  Date  occurring in July  1996,  the  Trustee  shall
determine: (i) the amount and correct dispositions of each of the
Group   I   and   Group  II  Capitalized  Interest  Requirements,
Overfunded Interest Amounts, Pre-Funding Account Earnings and the
Pre-Funded  Amount  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 as a result of an error in calculation  to
the  Owners or Depositor from the Pre-Funding Account or from the
Capitalized Interest Account, such Owners or the Depositor  shall
immediately repay such amounts to the Trustee.


                       END OF ARTICLE III
                           ARTICLE IV

               ISSUANCE AND SALE OF CERTIFICATES

     Section 4.01   Issuance of Certificates

      On  the  Startup Day, upon the Trustee's receipt  from  the
Depositor of an executed Delivery Order in the form set forth  as
Exhibit G hereto, the Trustee shall authenticate and deliver  the
Certificates on behalf of the Trust.

               Section 4.02   Sale of Certificates.

      At  10  a.m.  California  time  on  the  Startup  Day  (the
"Closing"), at the offices of Arter & Hadden, Irvine,  California
(or  at such other location acceptable to the Seller), the Seller
will  sell  and convey the Initial Mortgage Loans and the  money,
instruments  and other property related thereto to the  Depositor
and the Depositor will sell and convey the Initial Mortgage Loans
and the money, instruments and other property related thereto  to
the Trustee, and the Trustee will deliver (i) to the Underwriters
the Class A Certificates with an aggregate Percentage Interest in
each  Class equal to 100%, registered in the name of Cede &  Co.,
or  in such other names as the Underwriters shall direct, against
payment  of  the  purchase  price thereof  by  wire  transfer  of
immediately  available  funds to the Trustee,  and  (ii)  to  the
respective  registered owners thereof, a Class  B-IO  Certificate
with  a  Percentage  Interest  equal  to  100%  and  a  Class   R
Certificate   with  a  Percentage  Interest  equal  to   99.999%,
registered in the names designated by the Depositor and  the  Tax
Matters Person Residual Interest to the Trustee.

     Upon the Trustee's receipt of the entire net proceeds of the
sale of the Certificates the Depositor shall instruct the Trustee
to  deposit (a) an amount equal to the Original Pre-Funded Amount
in  the Pre-Funding Account and (b) an amount equal to $92,462.33
in  the Capitalized Interest Account contributed by the Depositor
out  of such proceeds or otherwise.  The Trustee shall then remit
the  entire  balance  of such net proceeds to  the  Depositor  in
accordance with instructions delivered by the Depositor.



                       END OF ARTICLE IV
                           ARTICLE V

             CERTIFICATES AND TRANSFER OF INTERESTS

               Section 5.01   Terms.

     (a)  The Certificates are pass-through securities having the
rights  described therein and herein.  Notwithstanding references
herein  or  therein  with  respect  to  the  Certificates  as  to
"principal"  and "interest" no debt of any Person is  represented
thereby,  nor  are  the  Certificates  or  the  underlying  Notes
guaranteed  by any Person (except that the Notes may be  recourse
to  the  Mortgagors thereof to the extent permitted  by  law  and
except  for the rights of the Trustee on behalf of the Owners  of
the   Class  A  Certificates  with  respect  to  the  Certificate
Insurance  Policy).  The Class A Certificates are payable  solely
from  payments received on or with respect to the Mortgage  Loans
(other  than  the  Servicing Fees), moneys in the  Principal  and
Interest Account, except as otherwise provided herein, moneys  in
the  Pre-Funding  Account and the Capitalized  Interest  Account,
from  earnings on moneys and the proceeds of property held  as  a
part  of  the  Trust  Estate and, with respect  to  the  Class  A
Certificates upon the occurrence of certain events, from  Insured
Payments.  Each Certificate entitles the Owner thereof to receive
monthly   on   each  Payment  Date,  in  order  of  priority   of
distributions with respect to such Class of Certificates  as  set
forth in Section 7.03, a specified portion of such payments  with
respect to the Mortgage Loans (and, with respect to the Owners of
the  Class  A  Certificates, Insured Payments  deposited  in  the
Certificate  Account), pro rata in accordance with  such  Owner's
Percentage Interest.

     (b)  Each Owner is required, and hereby agrees, to return to
the   Trustee  any  Certificate  prior  to  receiving  the  final
distribution due thereon.  Any such Certificate as to  which  the
Trustee  has made the final distribution thereon shall be  deemed
cancelled  and shall no longer be Outstanding for any purpose  of
this  Agreement, whether or not such Certificate is ever returned
to the Trustee.

               Section 5.02   Forms.

      The Class A-1 Certificates, the Class A-2 Certificates, the
Class A-3 Certificates, the Class A-4 Certificates, the Class A-5
Certificates,   the  Class  A-6  Certificates,  the   Class   A-7
Certificates,  the  Class  A-8  Certificates,  the   Class   B-IO
Certificates   and  the  Class  R  Certificates   shall   be   in
substantially the forms set forth in Exhibits A-1, A-2, A-3, A-4,
A-5,  A-6,  A-7, A-8, B-IO and B hereof, respectively, with  such
appropriate  insertions,  omissions,  substitutions   and   other
variations as are required or permitted by this Agreement  or  as
may  in  the  Depositor's judgment be necessary,  appropriate  or
convenient  to comply, or facilitate compliance, with  applicable
laws,  and  may  have such letters, numbers  or  other  marks  of
identification and such legends or endorsements placed thereon as
may  be  required  to  comply with the rules  of  any  applicable
securities  laws or as may, consistently herewith, be  determined
by  the  Authorized  Officer  of  the  Depositor  executing  such
Certificates, as evidenced by his execution thereof.

               Section   5.03    Execution,  Authentication   and
               Delivery.

      Each  Certificate shall be executed on behalf of the Trust,
by  the  manual or facsimile signature of one of the  Depositor's
Authorized Officers and shall be authenticated by the  manual  or
facsimile signature of one of the Trustee's Authorized Officers.

      Certificates bearing the manual or facsimile  signature  of
individuals  who  were  at any time the proper  officers  of  the
Depositor shall, upon proper authentication by the Trustee,  bind
the  Trust, notwithstanding that such individuals or any of  them
have  ceased  to  hold such offices prior to  the  execution  and
delivery of such Certificates or did not hold such offices at the
date of authentication of such Certificates.

      The  initial Certificates shall be dated as of the  Startup
Day  and  delivered  at the Closing to the parties  specified  in
Section  4.02 hereof.  Subsequently issued Certificates  will  be
dated as of the issuance of the Certificate.

       No   Certificate  shall  be  valid  until   executed   and
authenticated as set forth above.

               Section   5.04    Registration  and  Transfer   of
               Certificates.

      I     The  Trustee shall cause to be kept a  register  (the
"Register")  in which, subject to such reasonable regulations  as
it  may prescribe, the Trustee shall provide for the registration
of Certificates and the registration of transfer of Certificates.
The  Trustee  is  hereby initially appointed  Registrar  for  the
purpose of registering Certificates and transfers of Certificates
as  herein provided.  The Certificate Insurer, the Owners and the
Trustee  shall have the right to inspect the Register during  the
Trustee's  normal  hours and to obtain copies  thereof,  and  the
Trustee  shall have the right to rely upon a certificate executed
on behalf of the Registrar by an Authorized Officer thereof as to
the names and addresses of the Owners of the Certificates and the
principal amounts and numbers of such Certificates.

     If a Person other than the Trustee is appointed as Registrar
by the Owners of a majority of the aggregate Percentage Interests
represented by the Class A Certificates then Outstanding with the
consent of the Certificate Insurer or, if there are no longer any
Class  A Certificates then Outstanding, by such majority  of  the
Percentage Interests represented by the Class R Certificates, the
Trustee  will give the Certificate Insurer and the Owners  prompt
written  notice of the appointment of such Registrar and  of  the
location, and any change in the location, of the Register.

      (b)  Subject to the provisions of Section 5.08 hereof, upon
surrender for registration of transfer of any Certificate at  the
office  designated  as  the location of the  Register,  upon  the
direction  of the Registrar the Depositor shall execute  and  the
Trustee  shall  authenticate and deliver,  in  the  name  of  the
designated   transferee  or  transferees,   one   or   more   new
Certificates  of  a  like  Class and in the  aggregate  principal
amount or Percentage Interest of the Certificate so surrendered.

      (c)   At the option of any Owner, Certificates of any Class
owned  by  such  Owner  may be exchanged for  other  Certificates
authorized of like Class and tenor and a like aggregate  original
principal  amount or percentage interest and bearing numbers  not
contemporaneously Outstanding, upon surrender of the Certificates
to  be exchanged at the office designated as the location of  the
Register.   Whenever  any  Certificate  is  so  surrendered   for
exchange, upon the direction of the Registrar, the Depositor  and
the   Trustee   shall  execute,  authenticate  and  deliver   the
Certificate  or Certificates which the Owner making the  exchange
is entitled to receive.

      (d)   All  Certificates  issued upon  any  registration  of
transfer  or exchange of Certificates shall be valid evidence  of
the  same  ownership interests in the Trust and entitled  to  the
same   benefits   under  this  Agreement  as   the   Certificates
surrendered upon such registration of transfer or exchange.

       (e)   Every  Certificate  presented  or  surrendered   for
registration  of transfer or exchange shall be duly endorsed,  or
be  accompanied  by  a  written instrument of  transfer  in  form
satisfactory to the Registrar duly executed by the Owner  thereof
or his attorney duly authorized in writing.

      (f)   No  service charge shall be made to an Owner for  any
registration  of  transfer or exchange of Certificates,  but  the
Registrar  or Trustee may require payment of a sum sufficient  to
cover any tax or other governmental charge that may be imposed in
connection  with  any  registration of transfer  or  exchange  of
Certificates; any other expenses in connection with such transfer
or exchange shall be an expense of the Trust.

      (g)   It  is  intended  that the Class  A  Certificates  be
registered  so  as  to participate in a global book-entry  system
with the Depository, as set forth herein.  Each Class of Class  A
Certificates  shall, except as otherwise provided  in  Subsection
(h), be initially issued in the form of a single fully registered
Class  A  Certificate of such Class.  Upon initial issuance,  the
ownership of each such Class A Certificate shall be registered in
the Register in the name of Cede & Co., or any successor thereto,
as nominee for the Depository.

      On  the  Startup Day, no Class A-1, Class A-2,  Class  A-3,
Class  A-4,  Class  A-5,  Class  A-6,  Class  A-7  or  Class  A-8
Certificates shall be issued in denominations of less than $1,000
except  that  one certificate in each class may be in  an  amount
less  than  $1,000.   The  Class B-IO Certificates  and  Class  R
Certificates   (other  than  the  Tax  Matters  Person   Residual
Interest) will be issued in minimum percentage interests of 10%.

      The  Depositor  and  the Trustee are hereby  authorized  to
execute   and   deliver  the  Representation  Letter   with   the
Depository.

      With respect to the Class A Certificates registered in  the
Register in the name of Cede & Co., as nominee of the Depository,
the Depositor, the Servicers, the Seller, the Certificate Insurer
and  the  Trustee shall have no responsibility or  obligation  to
Direct  or  Indirect Participants or beneficial owners for  which
the Depository holds Class A Certificates from time to time as  a
Depository.  Without limiting the immediately preceding sentence,
the Depositor, the Servicers, the Seller, the Certificate Insurer
and  the Trustee shall have no responsibility or obligation  with
respect  to  (i)  the accuracy of the records of the  Depository,
Cede & Co., or any Direct or Indirect Participant with respect to
the  ownership  interest  in the Class A Certificates,  (ii)  the
delivery  to  any  Direct or Indirect Participant  or  any  other
Person, other than a registered Owner of a Class A Certificate as
shown in the Register, of any notice with respect to the Class  A
Certificates  or  (iii)  the payment to any  Direct  or  Indirect
Participant or any other Person, other than a registered Owner of
a  Class  A  Certificate as shown in the Register, of any  amount
with respect to any distribution of principal or interest on  the
Class A Certificates.  No Person other than a registered Owner of
a  Class  A Certificate as shown in the Register shall receive  a
certificate evidencing such Class A Certificate.

      Upon  delivery by the Depository to the Trustee of  written
notice  to  the  effect  that the Depository  has  determined  to
substitute  a new nominee in place of Cede & Co., and subject  to
the provisions hereof with respect to the payment of interest  by
the mailing of checks or drafts to the registered Owners of Class
A Certificates appearing as registered Owners in the registration
books  maintained by the Trustee at the close of  business  on  a
Record Date, the name "Cede & Co." in this Agreement shall  refer
to such new nominee of the Depository.

      (h)   In the event that (i) the Depository or the Depositor
advises  the Trustee in writing that the Depository is no  longer
willing  or  able  to discharge properly its responsibilities  as
nominee  and  depository with respect to the Class A Certificates
and  the Depositor or the Trustee is unable to locate a qualified
successor  or  (ii) the Depositor at its sole  option  elects  to
terminate the book-entry system through the Depository, the Class
A  Certificates shall no longer be restricted to being registered
in  the  Register  in  the name of Cede &  Co.  (or  a  successor
nominee)  as  nominee  of  the Depository.   At  that  time,  the
Depositor  may determine that the Class A Certificates  shall  be
registered  in  the  name  of  and  deposited  with  a  successor
depository  operating  a  global book-entry  system,  as  may  be
acceptable  to the Depositor and at the Depositor's  expense,  or
such  depository's agent or designee but, if the  Depositor  does
not  select such alternative global book-entry system,  then  the
Class  A Certificates may be registered in whatever name or names
registered  Owners of Class A Certificates transferring  Class  A
Certificates  shall designate, in accordance with the  provisions
hereof.

      (i)   Notwithstanding any other provision of this Agreement
to the contrary, so long as any Class A Certificate is registered
in  the  name  of  Cede & Co., as nominee of the Depository,  all
distributions  of  principal  or  interest  on   such   Class   A
Certificates  and  all  notices with  respect  to  such  Class  A
Certificates shall be made and given, respectively, in the manner
provided in the Representation Letter.

               Section  5.05    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)  in
the case of any mutilated Certificate, such mutilated Certificate
shall first be surrendered to the Trustee, and in the case of any
destroyed,  lost  or  stolen Certificate, there  shall  be  first
delivered  to  the  Trustee  and  the  Certificate  Insurer  such
security or indemnity as may be reasonably required by it to hold
the  Trustee and the Certificate Insurer harmless, then,  in  the
absence  of  notice  to the Trustee or the  Registrar  that  such
Certificate  has  been  acquired by a bona  fide  purchaser,  the
Depositor  shall  execute and the Trustee shall authenticate  and
deliver,  in  exchange  for or in lieu  of  any  such  mutilated,
destroyed, lost or stolen Certificate, a new Certificate of  like
Class, tenor and aggregate principal amount, bearing a number not
contemporaneously outstanding.

     Upon the issuance of any new Certificate under this Section,
the  Registrar  or  Trustee may require  the  payment  of  a  sum
sufficient to cover any tax or other governmental charge that may
be  imposed in relation thereto; any other expenses in connection
with such issuance shall be an expense of the Trust.

      Every  new  Certificate issued pursuant to this Section  in
exchange  for  or  in lieu of any mutilated, destroyed,  lost  or
stolen  Certificate  shall constitute evidence  of  a  substitute
interest  in the Trust, and shall be entitled to all the benefits
of  this  Agreement equally and proportionately with any and  all
other  Certificates of the same Class duly issued  hereunder  and
such  mutilated, destroyed, lost or stolen Certificate shall  not
be valid for any purpose.

      The  provisions  of  this Section are exclusive  and  shall
preclude  (to  the extent lawful) all other rights  and  remedies
with   respect  to  the  replacement  or  payment  of  mutilated,
destroyed, lost or stolen Certificates.

               Section 5.06   Persons Deemed Owners.

      The  Certificate Insurer, the Trustee and any agent of  the
Trustee  may  treat the Person in whose name any  Certificate  is
registered  as the Owner of such Certificate for the  purpose  of
receiving distributions with respect to such Certificate and  for
all  other  purposes  whatsoever,  and  neither  the  Certificate
Insurer,  the  Trustee  nor any agent of  the  Trustee  shall  be
affected by notice to the contrary.

               Section 5.07   Cancellation.

     All Certificates surrendered for registration of transfer or
exchange  shall,  if  surrendered to any Person  other  than  the
Trustee,  be  delivered  to the Trustee  and  shall  be  promptly
cancelled by it.  No Certificate shall be authenticated  in  lieu
of  or  in exchange for any Certificate cancelled as provided  in
this  Section,  except as expressly permitted by this  Agreement.
All  cancelled  Certificates  may  be  held  by  the  Trustee  in
accordance with its standard retention policy.

               Section 5.08   Limitation on Transfer of Ownership
               Rights.

      I     No  sale  or  other transfer of record or  beneficial
ownership  or assignment of an interest in a Class R  Certificate
(whether  pursuant  to a purchase, a transfer  resulting  from  a
default under a secured lending agreement or otherwise) shall  be
made to a Disqualified Organization or an agent of a Disqualified
Organization.  The transfer, sale or other disposition of a Class
R  Certificate  (whether  pursuant  to  a  purchase,  a  transfer
resulting  from  a default under a secured lending  agreement  or
otherwise) to a Disqualified Organization shall be deemed  to  be
of  no legal force or effect whatsoever and such transferee shall
not  be  deemed  to  be  an  Owner  for  any  purpose  hereunder,
including,  but  not limited to, the receipt of distributions  on
such  Class  R Certificate.  Furthermore, in no event  shall  the
Trustee  accept surrender for transfer, registration of transfer,
or  register  the  transfer,  of  any  Class  R  Certificate  nor
authenticate  and  make  available any new  Class  R  Certificate
unless  the  Trustee has received an affidavit from the  proposed
transferee in the form attached hereto as Exhibit I.  Each holder
of  a  Class  R Certificate by his acceptance thereof,  shall  be
deemed  for  all purposes to have consented to the provisions  of
this Section 5.08(a).

     (b)  No other sale or other transfer of record or beneficial
ownership  of  a Class B-IO Certificate or a Class R  Certificate
shall   be   made  unless  such  transfer  is  exempt  from   the
registration  requirements  of the Securities  Act  of  1933,  as
amended   (the  "Securities  Act"),  and  any  applicable   state
securities laws or is made in accordance with said Securities Act
and  laws.   In  the event such a transfer is to be  made  within
three  years  from  the  Startup Day,  (i)  the  Trustee  or  the
Depositor  shall require a written Opinion of Counsel  acceptable
to  and  in form and substance satisfactory to the Depositor  and
the  Certificate Insurer in the event that such transfer  may  be
made   pursuant  to  an  exemption,  describing  the   applicable
exemption  and the basis therefor, from said Securities  Act  and
laws  or is being made pursuant to said Securities Act and  laws,
which  Opinion of Counsel shall not be an expense of the Trustee,
the  Trust Estate, the Servicers or the Certificate Insurer,  and
(ii)  the  Trustee  shall require the transferee  to  execute  an
investment  letter  acceptable  to  and  in  form  and  substance
satisfactory to the Seller and the Certificate Insurer certifying
to  the Trustee, the Certificate Insurer and the Seller the facts
surrounding such transfer, which investment letter shall  not  be
an  expense  of  the Trustee, the Trust Estate,  the  Certificate
Insurer or the Seller.  The Owner of a Class B-IO Certificate  or
Class  R Certificate desiring to effect such transfer shall,  and
does  hereby  agree  to, indemnify the Trustee,  the  Certificate
Insurer, the Servicers, the Depositor and the Seller 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.

      (c)   No  transfer of a Class B-IO Certificate or  Class  R
Certificate shall be made unless the Trustee shall have  received
either:  (i) a representation letter from the transferee of  such
Class B-IO Certificate or Class R Certificate, acceptable to  and
in  form and substance satisfactory to the Trustee, to the effect
that  such transferee is not an employee benefit plan subject  to
Section  406 of Employee Retirement Income Security Act ("ERISA")
nor  a  plan or other arrangement subject to Section 406 of ERISA
nor  a  plan or other arrangement subject to Section 4975 of  the
Code  (collectively, a "Plan"), nor is acting on  behalf  of  any
Plan nor using the assets of any Plan to effect such transfer  or
(ii)  in  the event that any Class B-IO Certificates or  Class  R
Certificates  are purchased by a Plan, or by a person  or  entity
acting  on behalf of any Plan or using the assets of any Plan  to
effect such transfer (including the assets of any Plan held in an
insurance  company separate or general account),  an  Opinion  of
Counsel, acceptable to and in form and substance satisfactory  to
the Trustee and the Servicers, which Opinion of Counsel shall not
be  at  the expense of either the Trustee, the Servicers, or  the
Trust, to the effect that the purchase or holding of any Class B-
IO  Certificates or Class R Certificates will not result  in  the
assets  of the Trust being deemed to be "plan assets,"  will  not
cause  the  Trust, Trustee or any Servicer to be subject  to  the
fiduciary  requirements and prohibited transaction provisions  of
ERISA  and  the  Code, and will not subject the  Trustee  or  any
Servicer  to  any  obligation or liability in addition  to  those
expressly   undertaken  under  this  Agreement.   Notwithstanding
anything else to the contrary herein, any purported transfer of a
Class  B-IO  or Class R Certificate to or on behalf of  any  Plan
without  the delivery to the Trustee of an Opinion of Counsel  as
described above shall be null and void and of no effect.

      (d)   No  sale or other transfer of any Class A Certificate
may be made to the Depositor or the Seller or any Originator.  No
sale or other transfer of any Class A Certificate may be made  to
a Seller affiliate unless the Trustee and the Certificate Insurer
shall  have  been furnished with an Opinion of Counsel acceptable
to the Certificate Insurer and the Trustee experienced in federal
bankruptcy matters to the effect that such sale or transfer would
not  adversely  affect  the character of the  conveyance  of  the
Mortgage Loans to the Trust as a sale.  To the extent any payment
to  an  Owner  of  a Class A Certificate constitutes  an  Insured
Payment,  such  payment  will not be  made  to  the  Seller,  the
Depositor or the Servicers or any Subservicer.  No sale or  other
transfer  of  the Class R Certificate issued to the  Tax  Matters
Person appointed on the Startup Day may be transferred or sold to
any Person, except to a person who accepts the appointment of Tax
Matters Person pursuant to Section 11.18 hereof.

               Section 5.09   Assignment of Rights.

      An Owner may pledge, encumber, hypothecate or assign all or
any  part  of  its right to receive distributions hereunder,  but
such  pledge, encumbrance, hypothecation or assignment shall  not
constitute  a  transfer  of an ownership interest  sufficient  to
render  the  transferee an Owner of the Trust without  compliance
with the provisions of Section 5.04 and Section 5.08 hereof.


                        END OF ARTICLE V
                           ARTICLE VI
                           COVENANTS

               Section 6.01   Distributions.

     On each Payment Date, the Trustee will withdraw amounts from
the  Certificate Account and make the distributions with  respect
to   the  Certificates  in  accordance  with  the  terms  of  the
Certificates  and  this Agreement.  Such distributions  shall  be
made (i) by check or draft mailed on each Payment Date or (ii) if
requested by any Owner of (A) a Class A-1, Class A-2, Class  A-3,
Class  A-4,  Class  A-5,  Class  A-6,  Class  A-7  or  Class  A-8
Certificate having an original principal balance of not less than
$1,000,000  or (B) a Class B-IO or Class R Certificate  having  a
Percentage  Interest of not less than 10% in  writing  not  later
than  five  Business  Days prior to the  applicable  Record  Date
(which  request does not have to be repeated unless it  has  been
withdrawn),  to such Owner by wire transfer to an account  within
the  United  States designated no later than five  Business  Days
prior  to the related Record Date, made on each Payment Date,  in
each  case  to each Owner of record on the immediately  preceding
Record Date.

               Section 6.02   Money for Distributions to be  Held
               in Trust; Withholding.

     (a)  All payments of amounts due and payable with respect to
any  Certificate that are to be made from amounts withdrawn  from
the Certificate Account or from Insured Payments shall be made by
and  on  behalf of the Trustee, and no amounts so withdrawn  from
the  Certificate  Account for payments  of  Certificates  and  no
Insured  Payment  shall  be paid over to the  Trustee  except  as
provided in this Section.

     (b)  Whenever the Depositor has appointed one or more Paying
Agents pursuant to Section 11.15 hereof, the Trustee will, on the
Business  Day  immediately preceding each Payment  Date,  deposit
with  such  Paying  Agents  in  immediately  available  funds  an
aggregate sum sufficient to pay the amounts then becoming due (to
the  extent  funds  are then available for such  purpose  in  the
Certificate Account for the Class to which such amounts are  due)
such  sum  to  be  held in trust for the benefit  of  the  Owners
entitled thereto.

      (c)   The Depositor may at any time direct any Paying Agent
to  pay  to  the  Trustee all sums held in trust by  such  Paying
Agent,  such sums to be held by the Trustee upon the same  trusts
as  those upon which the sums were held by such Paying Agent; and
upon such payment by any Paying Agent to the Trustee, such Paying
Agent  shall be released from all further liability with  respect
to such money.

       (d)   The  Depositor  shall  require  each  Paying  Agent,
including the Trustee on behalf of the Trust, to comply with  all
requirements of the Code and applicable state and local law  with
respect to the withholding from any distributions made by  it  to
any Owner of any applicable withholding taxes imposed thereon and
with   respect  to  any  applicable  reporting  requirements   in
connection therewith.

      (e)   Any money held by the Trustee or any Paying Agent  in
trust for the payment of any amount due with respect to any Class
A  Certificate and remaining unclaimed by the Owner of such Class
A  Certificate for the period then specified in the escheat  laws
of  the  State of New York after such amount has become  due  and
payable  shall be discharged from such trust and be paid  to  the
Owners of the Class R Certificates; and the Owner of such Class A
Certificate  shall thereafter, as an unsecured general  creditor,
look  only to the Owners of the Class R Certificates for  payment
thereof  (but only to the extent of the amounts so  paid  to  the
Owners  of  the  Class R Certificates) and all liability  of  the
Trustee  or  such Paying Agent with respect to such  trust  money
shall  thereupon cease; provided, however, that  the  Trustee  or
such Paying Agent before being required to make any such payment,
may  at  the expense of the Trust cause to be published once,  in
the  eastern edition of The Wall Street Journal, notice that such
money remains unclaimed and that, after a date specified therein,
which  shall  be  not fewer than 30 days from the  date  of  such
publication,  any unclaimed balance of such money then  remaining
will  be  paid  to  the Owners of the Class R Certificates.   The
Trustee shall, at the direction of the Depositor, also adopt  and
employ,  at the expense of the Trust, any other reasonable  means
of  notification of such payment (including but  not  limited  to
mailing  notice  of  such payment to Owners  whose  right  to  or
interest   in  moneys  due  and  payable  but  not   claimed   is
determinable  from the records of the Registrar, the  Trustee  or
any  Paying  Agent, at the last address of record for  each  such
Owner).

               Section 6.03   Protection of Trust Estate.

     (a)  The Trustee will hold the Trust Estate in trust for the
benefit  of  the  Owners and the Certificate  Insurer  and,  upon
request  of the Certificate Insurer or, with the consent  of  the
Certificate Insurer, at the request of the Depositor,  will  from
time  to  time  execute  and  deliver all  such  supplements  and
amendments  hereto  pursuant  to Section  11.14  hereof  and  all
instruments of further assurance and other instruments, and  will
take  such  other action upon such request from the Depositor  or
the Certificate Insurer, to:

          (i)   more effectively hold in trust all or any portion
     of the Trust Estate;

         (ii)    perfect,  publish  notice  of,  or  protect  the
     validity of any grant made or to be made by this Agreement;

       (iii)   enforce any of the Mortgage Loans; or

         (iv)   preserve and defend title to the Trust Estate and
     the  rights of the Trustee, and the interests of the  Owners
     and  the  Certificate Insurer represented thereby,  in  such
     Trust Estate against the contrary claims of all Persons  and
     parties.

      The  Trustee shall send copies of any request received from
the  Certificate  Insurer or the Depositor  to  take  any  action
pursuant to this Section 6.03 to the other parties hereto.

      (b)  The Trustee shall have the power to enforce, and shall
enforce  the obligations and rights of the other parties to  this
Agreement,  and  of  the Certificate Insurer or  the  Owners,  by
action, suit or proceeding at law or equity, and shall also  have
the  power  to enjoin, by action or suit in equity, any  acts  or
occurrences which may be unlawful or in violation of  the  rights
of  the Certificate Insurer as such rights are set forth in  this
Agreement; provided, however, that nothing in this Section  shall
require any action by the Trustee unless the Trustee shall  first
(i)  have  been furnished indemnity satisfactory to it  and  (ii)
when  required  by  this Agreement, have been  requested  by  the
Certificate Insurer or the Owners of a majority of the Percentage
Interests   represented  by  the  Class   A   Certificates   then
Outstanding  with the consent of the Certificate Insurer  or,  if
there are no longer any Class A Certificates then Outstanding, by
such  majority  of  the Percentage Interests represented  by  the
Class  R Certificates; provided, further, however, that if  there
is  a  dispute  with  respect to payments under  the  Certificate
Insurance  Policy  the Trustee's sole responsibility  is  to  the
Owners.

      (c)   The  Trustee  shall execute any  instrument  required
pursuant  to  this  Section so long as such instrument  does  not
conflict  with  this  Agreement or with the  Trustee's  fiduciary
duties, or adversely affect its rights and immunities hereunder.

               Section 6.04   Performance of Obligations.

      The Trustee will not take any action that would release any
Person  from any of such Person's covenants or obligations  under
any  instrument or document relating to the Certificates or which
would  result  in  the  amendment, hypothecation,  subordination,
termination   or  discharge  of,  or  impair  the   validity   or
effectiveness  of,  any such instrument or  document,  except  as
expressly provided in this Agreement or such other instrument  or
document.

      The Trustee may contract with other Persons to assist it in
performing its duties hereunder pursuant to Section 10.03(g).

               Section 6.05   Negative Covenants.

     The Trustee will not permit the Trust to:

          (i)   sell, transfer, exchange or otherwise dispose  of
     any  of  the  Trust Estate except as expressly permitted  by
     this Agreement;

        (ii)   claim any credit on or make any deduction from the
     distributions payable in respect of, the Certificates (other
     than amounts properly withheld from such payments under  the
     Code)  or  assert  any claim against any present  or  former
     Owner  by  reason  of  the payment of any  taxes  levied  or
     assessed upon any of the Trust Estate;

        (iii)   incur, assume or guaranty any indebtedness of any
     Person except pursuant to this Agreement;

         (iv)   dissolve or liquidate in whole or in part, except
     pursuant to Article IX hereof; or

          (v)    (A) permit the validity or effectiveness of this
     Agreement  to  be  impaired, or  permit  any  Person  to  be
     released  from any covenants or obligations with respect  to
     the  Trust  or  to  the Certificates under  this  Agreement,
     except  as  may be expressly permitted hereby or (B)  permit
     any lien, charge, adverse claim, security interest, mortgage
     or  other  encumbrance to be created  on  or  extend  to  or
     otherwise arise upon or burden the Trust Estate or any  part
     thereof or any interest therein or the proceeds thereof.

               Section 6.06   No Other Powers.

      The  Trustee  will not permit the Trust to  engage  in  any
business  activity  or  transaction other than  those  activities
permitted by Section 2.03 hereof.

               Section 6.07   Limitation of Suits.

      No  Owner shall have any right to institute any proceeding,
judicial  or  otherwise, with respect to this  Agreement  or  the
Certificate  Insurance  Policy,  or  for  the  appointment  of  a
receiver  or  trustee of the Trust, or for any other remedy  with
respect to an event of default hereunder, unless:

          (1)  such Owner has previously given written notice  to
          the  Depositor, the Certificate Insurer and the Trustee
          of such Owner's intention to institute such proceeding;

          (2)   the Owners of not less than 25% of the Percentage
          Interests represented by the Class A Certificates  then
          Outstanding  or, if there are no Class  A  Certificates
          then  Outstanding, by such percentage of the Percentage
          Interests  represented by the Class  B-IO  Certificates
          and  the  Class R Certificates, shall have made written
          request to the Trustee to institute such proceeding  in
          its own name as Trustee establishing the Trust;

          (3)   such Owner or Owners have offered to the  Trustee
          reasonable  indemnity against the costs,  expenses  and
          liabilities  to  be  incurred in compliance  with  such
          request;

          (4)   the Trustee for 60 days after its receipt of such
          notice,  request and offer of indemnity has  failed  to
          institute such proceeding;

          (5)    as   long  as  any  Class  A  Certificates   are
          Outstanding or any Reimbursement Amounts remain unpaid,
          the  Certificate  Insurer consented in writing  thereto
          (unless  the  Certificate Insurer is the party  against
          whom the proceeding is directed); and

          (6)    no  direction  inconsistent  with  such  written
          request  has  been  given to the  Trustee  during  such
          60-day  period  by  the Owners of  a  majority  of  the
          Percentage  Interests  represented  by  the   Class   A
          Certificates  or, if there are no Class A  Certificates
          then  Outstanding, by such majority of  the  Percentage
          Interests  represented by the Class  B-IO  Certificates
          and the Class R Certificates;

it being understood and intended that no one or more Owners shall
have  any  right  in  any manner whatever by  virtue  of,  or  by
availing  themselves  of,  any provision  of  this  Agreement  to
affect, disturb or prejudice the rights of any other Owner of the
same  Class  or  to  obtain  or to seek  to  obtain  priority  or
preference  over any other Owner of the same Class or to  enforce
any  right  under  this Agreement, except in  the  manner  herein
provided and for the equal and ratable benefit of all the  Owners
of the same Class.

      In  the  event  the  Trustee shall receive  conflicting  or
inconsistent  requests and indemnity from two or more  groups  of
Owners,  each representing less than a majority of the applicable
Class  of Certificates and each conforming to paragraphs  (1)-(6)
of  this  Section  6.07,  the Certificate  Insurer  in  its  sole
discretion  may  determine what action, if any, shall  be  taken,
notwithstanding any other provision of this Agreement (unless the
Certificate  Insurer is the party against whom the proceeding  is
directed).

               Section  6.08   Unconditional Rights of Owners  to
               Receive Distributions.

      Notwithstanding any other provision in this Agreement,  the
Owner  of any Certificate shall have the right, which is absolute
and   unconditional,  to  receive  distributions  to  the  extent
provided  herein and therein with respect to such Certificate  or
to  institute  suit for the enforcement of any such distribution,
and  such right shall not be impaired without the consent of such
Owner.

               Section 6.09   Rights and Remedies Cumulative.

      Except  as  otherwise provided herein, no right  or  remedy
herein conferred upon or reserved to the Trustee, the Certificate
Insurer or to the Owners is intended to be exclusive of any other
right  or remedy, and every right and remedy shall, to the extent
permitted  by law, be cumulative and in addition to  every  other
right and remedy given hereunder or now or hereafter existing  at
law  or  in  equity  or otherwise.  Except as otherwise  provided
herein,  the  assertion  or employment of  any  right  or  remedy
hereunder,   or  otherwise,  shall  not  prevent  the  concurrent
assertion or employment of any other appropriate right or remedy.

               Section 6.10   Delay or Omission Not Waiver.

     No delay of the Trustee, the Certificate Insurer, the Seller
or  any  Owner of any Certificate to exercise any right or remedy
under  this  Agreement  with respect to any  event  described  in
Section  8.20(a) or (b) shall impair any such right or remedy  or
constitute a waiver of any such event or an acquiescence therein.
Every right and remedy given by this Article VI or by law to  the
Trustee,  the  Certificate  Insurer  or  to  the  Owners  may  be
exercised  from  time  to time, and as often  as  may  be  deemed
expedient,  by the Trustee, the Certificate Insurer,  or  by  the
Owners, as the case may be.

               Section 6.11   Control by Certificate Insurer  and
               Owners.

      The Certificate Insurer or the Owners of a majority of  the
Percentage  Interests represented by the Class B-IO  Certificates
and the Class A Certificates then Outstanding with the consent of
the  Certificate Insurer or, if there are no longer any  Class  A
Certificates or Reimbursement Amounts then Outstanding,  by  such
majority of the Percentage Interests represented by the Class  B-
IO Certificates and the Class R Certificates then Outstanding may
direct  the  time, method and place of conducting any  proceeding
for  any  remedy  available to the Trustee with  respect  to  the
Certificates  or exercising any trust or power conferred  on  the
Trustee  with  respect to the Certificates or the  Trust  Estate,
including,  but  not  limited  to,  those  powers  set  forth  in
Section 6.03 and Section 8.20 hereof, provided that:

          (1)   such direction shall not be in conflict with  any
          rule of law or with this Agreement;

          (2)    the  Trustee  shall  have  been  provided   with
          indemnity satisfactory to it; and

          (3)   the  Trustee  may  take any other  action  deemed
          proper by the Trustee, as the case may be, which is not
          inconsistent  with  such direction; provided,  however,
          that  the  Seller or the Trustee, as the case  may  be,
          need  not  take  any action which it  determines  might
          involve  it in liability or may be unjustly prejudicial
          to the Owners not so directing.

      Section 6.12   Access to Owners of Certificates' Names  and
Addresses.   (a)   If the Certificate Insurer or any  Owner  (for
purposes of this Section 6.12, an "Applicant") applies in writing
to  the  Trustee, and such application states that the  Applicant
desires  to communicate with other Owners with respect  to  their
rights  under  this  Agreement or under the Certificates  and  is
accompanied  by a copy of the communication which such  Applicant
proposes  to transmit, then the Trustee shall, at the expense  of
such  Applicant, within ten (10) Business Days after the  receipt
of  such  application, furnish or cause to be furnished  to  such
Applicant  a  list of the names and addresses of  the  Owners  of
record as of the most recent Payment Date.

     (b)  Every Owner, by receiving and holding such list, agrees
with  the  Trustee that the Trustee shall not be held accountable
in  any way by reason of the disclosure of any information as  to
the  names  and addresses of the Owners hereunder, regardless  of
the source from which such information was derived.


                       END OF ARTICLE VI
                          ARTICLE VII
              ACCOUNTS, DISBURSEMENTS AND RELEASES

               Section 7.01   Collection of Money.

      Except  as otherwise expressly provided herein, the Trustee
shall  demand payment or delivery of all money and other property
payable  to  or  receivable  by  the  Trustee  pursuant  to  this
Agreement  or  the Certificate Insurance Policies, including  (a)
all  payments  due on the Mortgage Loans in accordance  with  the
respective  terms  and  conditions of  such  Mortgage  Loans  and
required  to be paid over to the Trustee by the related  Servicer
or  by  any  Subservicer and (b) Insured Payments.   The  Trustee
shall hold all such money and property received by it, other than
pursuant to or as contemplated by Section 6.02(e) hereof, as part
of  the  Trust  Estate  and shall apply it as  provided  in  this
Agreement.

               Section 7.02   Establishment of Accounts;

      (a)   The  Depositor shall cause to be established  on  the
Startup  Day, and the Trustee shall maintain, a segregated  trust
account,  entitled the Certificate Account, to  be  held  by  the
Trustee  on behalf of the Owners of the Certificates, the Trustee
and the Certificate Insurer, as their interests may appear.

      (b)   The Depositor shall cause to be established, and  the
Trustee  shall  maintain,  at  the  Corporate  Trust  Office  two
segregated trust accounts, referred to herein as the "Pre-Funding
Account" and the "Capitalized Interest Account" to be held by the
Trustee  in  the name of the Trust for the benefit of the  Owners
and the Certificate Insurer, as their interests may appear.

      (c)   No  later  than  the second Business  Day  after  the
Trustee's  receipt  of each Servicer's related Monthly  Servicing
Report  pursuant  to  Section 8.29, the Trustee  shall  determine
(subject to the terms of Section 10.03(j) hereof, based solely on
information provided to it by the Servicer) with respect  to  the
immediately  following Payment Date, the amount that is  expected
to  be  on deposit in the Certificate Account as of such  Payment
Date  for  Group  I  (disregarding  the  amount  of  any  Insured
Payments),  which  amount will be equal to the  sum  of  (x)  the
amount  on  deposit therein with respect to such Group  excluding
the  amount  of any Total Monthly Excess Cashflow  from  Group  I
included  in such amount and any payments or other recoveries  on
the Mortgage Loans that are not required to be distributed to the
Owners  on  the  next Payment Date plus (y) any amount  of  Total
Monthly  Excess Cashflow from either Group to be applied on  such
Payment  Date to the Fixed Rate Group Certificates excluding  any
payments or other recoveries on the Mortgage Loans that  are  not
required to be distributed to the Owners on the next Payment Date
plus  (z)  any deposit to the Certificate Account from  the  Pre-
Funding Account and the Capitalized Interest Account expected  to
be made with respect to Group I.  The amount described in clauses
(x)  and  (z)  of  the preceding sentence with  respect  to  each
Payment  Date is the "Group I Available Funds"; the  sum  of  the
amounts  described in clauses (x), (y) and (z) of  the  preceding
sentence with respect to each Payment Date is the "Group I  Total
Available Funds."

      (d)   No  later  than  the second Business  Day  after  the
Trustee's  receipt  of each Servicer's related Monthly  Servicing
Report  pursuant  to  Section 8.29, the Trustee  shall  determine
(subject to the terms of Section 10.03(j) hereof, based solely on
information provided to it by the Servicer) with respect  to  the
immediately  following Payment Date, the amount that is  expected
to  be  on deposit in the Certificate Account as of such  Payment
Date  for  Group  II  (disregarding the  amount  of  any  Insured
Payments),  which  amount will be equal to the  sum  of  (x)  the
amount  on  deposit therein with respect to such Group  excluding
the  amount  of any Total Monthly Excess Cashflow from  Group  II
included  in such amount and any payments or other recoveries  on
the  Mortgage Loan that are not required to be distributed to the
Owners  on  the  next Payment Date plus (y) any amount  of  Total
Monthly  Excess Cashflow from either Group to be applied on  such
Payment Date to the Class A-8 Certificates excluding any payments
or  other  recoveries on the Mortgage Loans that are not required
to be distributed to the Owners on the next Payment Date plus (z)
any  deposit  to  the  Certificate Account from  the  Pre-Funding
Account and the Capitalized Interest Account expected to be  made
with  respect to Group II.  The amount described in  clauses  (x)
and  (z)  of the preceding sentence with respect to each  Payment
Date  is  the "Group II Available Funds"; the sum of the  amounts
described  in clauses (x), (y) and (z) of the preceding  sentence
with  respect  to  each  Payment Date  is  the  "Group  II  Total
Available Funds."

               Section 7.03   Flow of Funds.

      (a)  With respect to Group I, the Trustee shall deposit  to
the  Certificate  Account, without duplication, (i)  pursuant  to
Section  12.02(b), from the Policy Payments Account, any  Insured
Payments  relating  to  such Group,  (ii)  the  proceeds  of  any
liquidation  of the assets of the Trust insofar as such  proceeds
relate  to  Group I, (iii) all remittances made  to  the  Trustee
pursuant  to Section 8.09 insofar as such remittances  relate  to
Group  I,  (iv)  each  portion of the Group I Monthly  Remittance
Amount remitted by the related Servicer, (v) on the first Payment
Date,  the Group I Capitalized Interest Requirement and the Group
I  Pre-Funding Account Earnings to be transferred on such Payment
Dates  from  the  Capitalized Interest Account  for  the  related
Payment Date, pursuant to Section 7.04(e) hereof and (vi) on  the
first Payment Date, the amount, if any, to be transferred on such
Payment  Date  from the Pre-Funding Account pursuant  to  Section
7.04(c) hereof.

      (b)  With respect to Group II, the Trustee shall deposit to
the  Certificate  Account without duplication,  (i)  pursuant  to
Section  12.02(b), from the Policy Payments Account, any  Insured
Payments  relating  to  such Group,  (ii)  the  proceeds  of  any
liquidation  of the assets of the Trust insofar as such  proceeds
relate  to  Group II, (iii) all remittances made to  the  Trustee
pursuant  to Section 8.09 insofar as such remittances  relate  to
Group  II,  (iv) each portion of the Group II Monthly  Remittance
Amount remitted by the related Servicer, (v) on the first Payment
Date,  the  Group  II  Capitalized  Interest  Requirement  to  be
transferred  on such Payment Dates from the Capitalized  Interest
Account for the related Payment Date, pursuant to Section 7.04(e)
hereof and (vi) on the first Payment Date, the amount, if any, to
be  transferred on such Payment Date from the Pre-Funding Account
pursuant to Section 7.04(c) hereof.

      (c)   With  respect  to the Certificate  Account,  on  each
Payment  Date, the Trustee shall make the following  allocations,
disbursements  and transfers for each Mortgage  Loan  Group  from
amounts  deposited therein pursuant to subsections (a)  and  (b),
respectively, in the following order of priority, and  each  such
allocation, transfer and disbursement shall be treated as  having
occurred  only  after  all preceding allocations,  transfers  and
disbursements have occurred:

          (i)   first,  the  Trustee shall disburse  the  Premium
          Amount   for  such  Payment  Date  to  the  Certificate
          Insurer;

          (ii)  second,  to  the Trustee, the Trustee  Fees  with
          respect to such Group then due (plus any expenses owing
          to  the  Trustee pursuant to Section 2.05  and  Section
          8.21(f));

          (iii)      third, the Trustee shall allocate an  amount
          equal to the sum of (x) the Total Monthly Excess Spread
          with  respect to such Mortgage Loan Group  and  Payment
          Date  (net of the related Premium Amount paid  pursuant
          to  clause (i) above and the Trustee Fee payable  under
          clause (ii) above) plus (y) any Subordination Reduction
          Amount  with  respect to such Mortgage Loan  Group  and
          Payment Date (such sum (net of such Premium Amount  and
          Trustee  Fee) being the "Total Monthly Excess Cashflow"
          with  respect to such Mortgage Loan Group  and  Payment
          Date)  with respect to such Mortgage Loan Group in  the
          following order of priority:

                      (A)    first,  such  Total  Monthly  Excess
               Cashflow  with  respect to  each  Group  shall  be
               allocated  to the payment of the related  Class  A
               Distribution Amount pursuant to clause (iv)  below
               on  such  Payment Date with respect to the related
               Mortgage  Loan  Group in an amount  equal  to  the
               amount,  if any, by which (x) the related Class  A
               Distribution  Amount (calculated for this  purpose
               only  by reference to clause (b) of the definition
               of  Group I Principal Distribution Amount or Group
               II  Principal Distribution Amount, as the case may
               be,  and without any Subordination Increase Amount
               with  respect  to  the  related  Group)  for  such
               Payment Date exceeds (y) the Available Funds  with
               respect  to  such  Mortgage Loan  Group  for  such
               Payment Date (the amount of such difference  being
               the  "Group  I  Available  Funds  Shortfall"  with
               respect  to  Group I and the "Group  II  Available
               Funds Shortfall" with respect to Group II);

                     (B)   second,   any  portion  of  the  Total
               Monthly  Excess  Cashflow  with  respect  to  such
               Mortgage   Loan   Group   remaining   after    the
               application described in clause (A) above shall be
               allocated  against any Available  Funds  Shortfall
               with respect to the other Mortgage Loan Group  and
               to the payment of the related Class A Distribution
               Amount  with  respect to the other  Mortgage  Loan
               Group pursuant to clause (iv) below;

                     (C)  third, any portion of the Total Monthly
               Excess Cashflow with respect to such Mortgage Loan
               Group remaining after the allocations described in
               clauses  (A)  and (B) above shall be disbursed  to
               the Certificate Insurer in respect of amounts owed
               on   account  of  any  Reimbursement  Amount  with
               respect to the related Mortgage Loan Group; and

                    (D)  fourth, any portion of the Total Monthly
               Excess Cashflow with respect to such Mortgage Loan
               Group remaining after the allocations described in
               clauses  (A), (B) and (C) above shall be disbursed
               to  the  Certificate Insurer  in  respect  of  any
               Reimbursement  Amount with respect  to  any  other
               Mortgage Loan Group;

          (iv)  fourth, the amount, if any, of the Total  Monthly
          Excess  Cashflow with respect to a Mortgage Loan  Group
          on  a  Payment  Date  remaining after  the  allocations
          described  in  clause  (iii) above  (the  "Net  Monthly
          Excess  Cashflow"  for  such Mortgage  Loan  Group  and
          Payment  Date)  is  required to  be  allocated  in  the
          following order of priority:

                     (A)  first, such Net Monthly Excess Cashflow
               shall  be  used  to  reduce to zero,  through  the
               allocation of a Subordination Increase  Amount  to
               the  payment  of the related Class A  Distribution
               Amount   pursuant  to  clause   (v)   below,   any
               Subordination  Deficiency Amount with  respect  to
               the related Mortgage Loan Group as of such Payment
               Date;

                     (B)  second, any Net Monthly Excess Cashflow
               remaining  after  the  application  described   in
               clause (A) above shall be used to reduce to  zero,
               through the allocation of a Subordination Increase
               Amount  to  the  payment of the  related  Class  A
               Distribution Amount pursuant to clause (v)  below,
               the  Subordination Deficiency Amount, if any, with
               respect to the other Mortgage Loan Group; and

                     (C)   third, any Net Monthly Excess Cashflow
               remaining  after  the  applications  described  in
               clauses  (A)  and (B) above shall be paid  to  the
               Servicer   to   the  extent  of  any  unreimbursed
               Delinquency   Advances  and   Servicing   Advances
               determined   by   the  related  Servicer   to   be
               nonrecoverable and Servicing Fees and unreimbursed
               expenses pursuant to Section 8.25;

          (v)   fifth, following the making by the Trustee of all
          allocations,  transfers  and  disbursements   described
          above under this subsection (c) from amounts (including
          any  related  Insured Payment) then on deposit  in  the
          Certificate   Account  with  respect  to  the   related
          Mortgage Loan Group, the Trustee shall distribute:

                     (A)   to the Owners of the Fixed Rate  Group
               Certificates, the related Current Interest thereon
               until  the related Class A Certificate Termination
               Date  on a pro rata basis based on each such Class
               of Fixed Rate Group Certificate's Current Interest
               without any priority among the related Fixed  Rate
               Group Certificates; and

                     (B)   the  Group  I  Principal  Distribution
               Amount shall be distributed as follows:

                               (1)   first, to the Owners of  the
               Class   A-1  Certificates  until  the  Class   A-1
               Certificate Termination Date;

                               (2)  second, to the Owners of  the
               Class   A-2  Certificates  until  the  Class   A-2
               Certificate Termination Date;

                               (3)   third, to the Owners of  the
               Class   A-3  Certificates  until  the  Class   A-3
               Certificate Termination Date;

                               (4)  fourth, to the Owners of  the
               Class   A-4  Certificates  until  the  Class   A-4
               Certificate Termination Date;

                               (5)   fifth, to the Owners of  the
               Class   A-5  Certificates  until  the  Class   A-5
               Certificate Termination Date;

                               (6)   sixth, to the Owners of  the
               Class   A-6  Certificates  until  the  Class   A-6
               Certificate Termination Date;

                               (7)  seventh, to the Owners of the
               Class   A-7  Certificates  until  the  Class   A-7
               Certificate Termination Date;

                      (C)   to  the  Owners  of  the  Class   A-8
               Certificates, the Class A-8 Current Interest; and

                      (D)   to  the  Owners  of  the  Class   A-8
               Certificates, the Group II Principal  Distribution
               Amount;

          (vi) sixth, following the making by the Trustee of  all
          allocations,  transfers  and  disbursements   described
          above  under this subsection (c), from amounts then  on
          deposit  in the Certificate Account, the Trustee  shall
          distribute:

                      (A)   to  the  Owners  of  the  Class  B-IO
               Certificates, the Class B-IO Distribution  Amount;
               and

                      (B)    to   the  Owners  of  the  Class   R
               Certificates,  the  Residual  Net  Monthly  Excess
               Cashflow, if any, for such Payment Date.

      (d)   On  any  Payment Date during the continuance  of  any
Certificate Insurer Default:

                     (i)   Any amounts otherwise payable  to  the
               Certificate   Insurer  as   Premium   Amounts   or
               Reimbursement  Amounts shall be  retained  in  the
               Certificate Account as Total Available Funds; and

                     (ii)  If  there is a Subordination  Deficit,
               then the Class A Principal Distribution Amount for
               such Payment Date shall be distributed pro rata to
               the Owners of any Outstanding Class A Certificates
               on such Payment Date.

      (e)   Notwithstanding  clause (c)(v) above,  the  aggregate
amounts  distributed on all Payment Dates to the  Owners  of  the
Class  A Certificates on account of principal pursuant to clauses
(c)(v)(B)  and  (D)  shall  not exceed the  original  Certificate
Principal Balance of the related Certificates.

      (f)   Upon receipt of Insured Payments from the Certificate
Insurer  on  behalf  of Owners of the Class A  Certificates,  the
Trustee  shall receive such payments as attorney-in-fact  of  the
Owners  of  the  Class  A Certificates and deposit  such  Insured
Payments  in  the  Policy Payments Account  and  on  the  related
Payment  Date  transfer such Insured Payments to the  Certificate
Account and shall distribute such Insured Payments on the related
Payment  Date,  or  the proceeds thereof to the  Owners  of  such
Certificates  or  on  such later date on which  the  Trustee  has
received  such Insured Payment on or before 12:00 noon  New  York
City time.

      (g)   Anything herein to the contrary notwithstanding,  any
payment  with respect to principal of or interest on any  of  the
Class  A Certificates which is made with moneys received pursuant
to  the  terms of the Certificate Insurance Policy shall  not  be
considered payment of such Certificates from the Trust and  shall
not result in the payment of or the provision for the payment  of
the  principal  of  or interest on such Certificates  within  the
meaning  of  Section  7.03.   The  Depositor,  the  Seller,   the
Servicers  and  the Trustee acknowledge, and each  Owner  by  its
acceptance of a Certificate agrees, that without the need for any
further  action  on  the  part of the  Certificate  Insurer,  the
Depositor,  the  Seller,  the  Servicers,  the  Trustee  or   the
Registrar  (a)  to  the  extent  the  Certificate  Insurer  makes
payments, directly or indirectly, on account of principal  of  or
interest  on  any  Class A Certificates to  the  Owners  of  such
Certificates, the Certificate Insurer will be fully subrogated to
the  rights of such Owners to receive such principal and interest
together with any interest thereon of the applicable Pass-Through
Rate from the Trust and (b) the Certificate Insurer shall be paid
such principal and interest but only from the sources and in  the
manner  provided  herein for the payment of  such  principal  and
interest.

      It  is  understood  and agreed that the  intention  of  the
parties is that the Certificate Insurer shall not be entitled  to
reimbursement on any Payment Date for amounts previously paid  by
it other than pursuant to clauses 7.03(c)(iii)(C) and (D).

     The Trustee or Paying Agent shall (i) receive as attorney-in-
fact  of  each Owner of Class A Certificates any Insured  Payment
from  the Certificate Insurer and (ii) disburse the same  to  the
Owners  of  the  related Class A Certificates  as  set  forth  in
Section 7.03(c)(v). Insured Payments disbursed by the Trustee  or
Paying  Agent  from proceeds of the Certificate Insurance  Policy
shall  not  be  considered payment by the Trust, nor  shall  such
payments  discharge the obligation of the Trust with  respect  to
such  Class A Certificates and the Certificate Insurer  shall  be
entitled to receive the related Reimbursement Amount pursuant  to
Section 7.03(c)(iii)(C) hereof.

      The rights of the Owners to receive distributions from  the
proceeds of the Trust Estate, and all ownership interests of  the
Owners  in  such  distributions, shall be as set  forth  in  this
Agreement.   In  this regard, all rights of  the  Owners  of  the
Subordinate Certificates to receive distributions in  respect  of
the  Subordinate Certificates, and all ownership interests of the
Owners   of  the  Subordinate  Certificates,  in  and   to   such
distributions,   shall  be  subject  and   subordinate   to   the
preferential rights of the Owners of the Class A Certificates  to
receive distributions thereon and the ownership interests of such
Owners in such distributions, as described herein.  In accordance
with the foregoing, the ownership interests of the Owners of  the
Subordinate  Certificates in amounts deposited  in  the  Accounts
from  time  to time shall not vest unless and until such  amounts
are  distributed  in respect of the Subordinate  Certificates  in
accordance  with  the  terms of this Agreement.   Notwithstanding
anything contained in this Agreement to the contrary, the  Owners
of  the  Subordinate Certificates shall not be required to refund
any  amount  properly distributed on the Subordinate Certificates
pursuant to this Section 7.03.

               Section 7.04   Pre-Funding Account and Capitalized
               Interest Account.

      (a)  On the Startup Day, the Depositor will deposit in  the
Pre-Funding  Account,  on behalf of the Owners  of  the  Class  A
Certificates,  from  the proceeds of the  sale  of  the  Class  A
Certificates, the Original Pre-Funded Amount.

      (b)   On  any  Subsequent Transfer Date, the  Seller  shall
instruct the Trustee to withdraw from the Pre-Funding Account  an
amount  equal  to  100%  of the aggregate Loan  Balances  of  the
Subsequent  Mortgage Loans sold to the Trust on  such  Subsequent
Transfer  Date and pay such amount to or upon the  order  of  the
Depositor  upon  satisfaction  of the  conditions  set  forth  in
Sections 3.05 and 3.08 hereof with respect to such transfer.   In
no event shall the Depositor be permitted to instruct the Trustee
to  release  from  the  Pre-Funding Account  to  the  Certificate
Account  with  respect  to  Subsequent  Mortgage  Loans   to   be
transferred  to a Group an amount in excess of the Original  Pre-
Funded Amount with respect to such Group.

      (c)   On the first Payment Date, the Trustee shall transfer
from  the  Pre-Funding  Account to the  Certificate  Account  the
amount remaining on the Pre-Funding Account on such Payment Date.

     (d)  Reserved.

      (e)   On  the first Payment Date the Trustee shall transfer
from the Capitalized Interest Account to the Certificate Account,
with  respect  to  each  Group, the related Capitalized  Interest
Requirement and any Pre-Funding Account Earnings with respect  to
such Group, if any, for such Payment Date.

      (f)   On  each  Subsequent Transfer Date the Trustee  shall
distribute  the  Overfunded Interest Amount  (calculated  by  the
Trustee  on the day prior to such Subsequent Transfer Date)  from
the Capitalized Interest Account to the Seller and on the Payment
Date in July 1996, the Trustee shall distribute to the Seller any
amounts  remaining  in  the Capitalized  Interest  Account  after
taking  into account the transfers on such Payment Date described
in  clause (e) above.  The Capitalized Interest Account shall  be
closed  at the end of the Funding Period.  All amounts,  if  any,
remaining  in the Capitalized Interest Account on such day  shall
be transferred to the Seller.

               Section 7.05   Investment of Accounts.

       (a)   Except  as  provided  below,  consistent  with   any
requirements of the Code, all or a portion of any Account held by
the  Trustee for the benefit of the Owners shall be invested  and
reinvested  by  the Trustee in the name of the  Trustee  for  the
benefit  of the Owners, as directed in writing by the  party  who
benefits  from such investment, which shall be the  Depositor  in
the  case of the Pre-Funding Account and the Capitalized Interest
Account  and  the  related Servicer in the case  of  the  related
Principal   and  Interest  Account,  in  one  or  more   Eligible
Investments bearing interest or sold at a discount.  The earnings
on each Principal and Interest Account are payable to the related
Servicer.  Earnings on the Certificate Account are payable to the
Trustee.   The  bank serving as Trustee or any affiliate  thereof
may be the obligor on any investment which otherwise qualifies as
an  Eligible  Investment.  No investment  in  any  Account  shall
mature later than the Business Day immediately preceding the next
Payment Date.

      If  the  Depositor  shall have failed  to  give  investment
directions to the Trustee then the Trustee shall invest the funds
in  such  Accounts  in  money market funds described  in  Section
7.07(k)  to  be  redeemable without penalty  no  later  than  the
Business Day immediately preceding the next Payment Date.

     (b)  Reserved.

      (c)  Subject to Section 10.01 hereof, the Trustee shall not
in  any way be held liable by reason of any insufficiency in  any
Account  held  by  the Trustee resulting from  any  loss  on  any
Eligible  Investment included therein (except to the extent  that
the bank serving as Trustee is the obligor thereon).

     (d)  Reserved.

      (e)   All  income  or  other gain from investments  in  any
Account  held  by the Trustee shall be deposited in such  Account
immediately  on  receipt (other than the Principal  and  Interest
Accounts,  which income or other gains shall be retained  by  the
related  Servicer and the Certificate Account,  which  income  or
other  gains  shall  be retained by the Trustee),  and  any  loss
resulting from such investments shall be charged to such Account,
provided  that  the related Servicer and the Trustee  shall  each
contribute funds in an amount equal to such loss in the  case  of
the  Principal and Interest Account and the Certificate  Account,
respectively.

               Section 7.06   Reserved.

               Section 7.07   Eligible Investments.

     The following are Eligible Investments:

     (a)  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;

     (b)  Federal Housing Administration debentures;

      (c)  FHLMC participation certificates which guaranty timely
payment of principal and interest and senior debt obligations;

      (d)   Consolidated senior debt obligations of  any  Federal
Home Loan Banks;

      (e)   FNMA mortgage-backed securities (other than  stripped
mortgage  securities which are valued greater  than  par  on  the
portion of unpaid principal) and senior debt obligations;

      (f)  Federal funds, certificates of deposit, time deposits,
and  bankers' acceptances (having original maturities of not more
than  365  days)  of  any  domestic  bank,  the  short-term  debt
obligations of which have been rated A-1+ or better by Standard &
Poor's and P-1 by Moody's;

      (g)   Deposits of any bank or savings and loan  association
(the  long-term  deposit rating of which is  Baa3  or  better  by
Moody's and BBB by Standard & Poor's) which has combined capital,
surplus  and  undivided  profits of at  least  $50,000,000  which
deposits  are  insured  by the FDIC and held  up  to  the  limits
insured by the FDIC;

      (h)   Investment  agreements approved  by  the  Certificate
Insurer provided:

           1.   The agreement is with a bank or insurance company
     which has unsecured, uninsured and unguaranteed senior  debt
     obligation rated Aa2 or better by Moody's and AA  or  better
     by  Standard & Poor's, or is the lead bank of a parent  bank
     holding   company   with   an   uninsured,   unsecured   and
     unguaranteed  senior  debt obligation  meeting  such  rating
     requirements, and

           2.    Moneys  invested  thereunder  may  be  withdrawn
     without  any penalty, premium or charge upon not  more  than
     one  day's  notice (provided such notice may be  amended  or
     canceled at any time prior to the withdrawal date), and

           3.    The  agreement is not subordinated to any  other
     obligations of such insurance company or bank, and

           4.   The same guaranteed interest rate will be paid on
     any future deposits made pursuant to such agreement, and

          5.   The Trustee and the Certificate Insurer receive an
     opinion  of  counsel (at the expense of the party requesting
     the  investment)  that  such  agreement  is  an  enforceable
     obligation of such insurance company or bank;

      (i)   Repurchase  agreements collateralized  by  securities
described   in  (a),  (c),  or  (e)  above  with  any  registered
broker/dealer  subject  to  the Securities  Investors  Protection
Corporation's  jurisdiction  and  subject  to  applicable  limits
therein    promulgated   by   Securities   Investors   Protection
Corporation or any commercial bank, if such broker/dealer or bank
has  an uninsured, unsecured and unguaranteed short-term or long-
term  obligation  rated P-1 or Aa2, respectively,  or  better  by
Moody's  and  A-1+ or AA, respectively, or better by  Standard  &
Poor's, provided:

           a.   A master repurchase agreement or specific written
     repurchase agreement governs the transaction, and

          b.   The securities are held free and clear of any lien
     by  the  Trustee or an independent third party acting solely
     as  agent  for the Trustee, and such third party  is  (a)  a
     Federal  Reserve Bank, (b) a bank which is a member  of  the
     FDIC  and  which has combined capital, surplus and undivided
     profits  of  not  less  than $125 million,  or  (c)  a  bank
     approved  in  writing for such purpose  by  the  Certificate
     Insurer,  and  the  Trustee  shall  have  received   written
     confirmation  from  such  third party  that  it  holds  such
     securities,  free and clear of any lien, as  agent  for  the
     Trustee, and

           c.    A  perfected first security interest  under  the
     Uniform Commercial Code, or book entry procedures prescribed
     at  31  CFR 306.1 et seq. or 31 CFR 350.0 et seq.,  in  such
     securities is created for the benefit of the Trustee, and

          d.   The repurchase agreement has a term of thirty days
     or less and the Trustee will value the collateral securities
     no  less  frequently  than monthly and  will  liquidate  the
     collateral  securities  if any deficiency  in  the  required
     collateral  percentage is not restored within  two  business
     days of such valuation, and

          e.   The fair market value of the collateral securities
     in  relation  to  the  amount of the repurchase  obligation,
     including principal and interest, is equal to at least 106%.

      (j)   Commercial paper (having original maturities  of  not
more  than  270  days)  rated  in the highest  short-term  rating
categories of Standard & Poor's and Moody's; and

      (k)  Investments in money market funds rated AAAm or AAAm-G
by Standard & Poor's and Aaa by Moody's;

provided that no instrument described above shall evidence either
the  right  to  receive (a) only interest  with  respect  to  the
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   all   instruments
described hereunder shall mature at par on or prior to  the  next
succeeding  Payment  Date  unless  otherwise  provided  in   this
Agreement  and  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.

               Section   7.08    Accounting  and  Directions   by
               Trustee.

      (a)   Not  later than the later of (i) 5:00 p.m. (New  York
City time) on the second Business Day after the Trustee's receipt
of  the  Monthly  Servicing Report and (ii) the  related  Monthly
Remittance  Date, the Trustee shall determine whether an  Insured
Payment will be required to be made by the Certificate Insurer on
the  following Payment Date; provided that the Trustee agrees  to
use  its  best efforts to provide such notice earlier  than  such
second  Business Day.  If the Trustee determines that an  Insured
Payment will be required to be made by the Certificate Insurer on
the  following  Payment Date, then no later than 5:00  p.m.  (New
York  City  time) on the date of such determination  the  Trustee
shall  furnish the Certificate Insurer and the Depositor  with  a
completed Notice in the form set forth as Exhibit J hereto.   The
Notice  shall  specify the amount of Insured  Payment  and  shall
constitute  a  claim  for  an Insured  Payment  pursuant  to  the
Certificate Insurance Policy.

      (b)   On  or before the Business Day preceding each Payment
Date,  the Trustee shall notify (subject to the terms of  Section
10.03(j))  hereof the Depositor, the Seller and  the  Certificate
Insurer  of  the following information with respect to  the  next
Payment Date (which notification may be given by facsimile, or by
telephone promptly confirmed in writing):

           (1)   The  aggregate amount then  on  deposit  in  the
     Certificate Account;

           (2)  The Class A Distribution Amount, with respect  to
     each  Class  individually, and all Classes in the aggregate,
     on the next Payment Date;

          (3)  The amount of any Subordination Increase Amount;

           (4)   The amount of any Insured Payment to be made  by
     the Certificate Insurer on such Payment Date;

           (5)   The  application  of the  amounts  described  in
     clauses  (1),  (3) and (4) preceding to the  allocation  and
     distribution of the related Class A Distribution Amounts  on
     such Payment Date in accordance with Section 7.03 hereof;

          (6)  The Certificate Principal Balance of each Class of
     Class  A Certificates, the aggregate amount of the principal
     of each Class of the Class A Certificates to be paid on such
     Payment Date and the remaining Certificate Principal Balance
     of  each  Class of Class A Certificates following  any  such
     payment;

          (7)  The amount, if any, of any Realized Losses for the
     related Remittance Period;

          (8)  The amount of any Subordination Reduction Amount;

           (9)   For the Payment Dates during the Funding Period,
     and  as  to  each  Group (A) the related  Pre-Funded  Amount
     previously  used to purchase Subsequent Mortgage Loans,  (B)
     the  related  Pre-Funded Amount distributed as part  of  the
     related Principal Distribution Amount, (C) the related  Pre-
     Funding  Account  Earnings transferred  to  the  Capitalized
     Interest  Account, and (D) the amounts transferred from  the
     Capitalized Interest Account to the Certificate Account  and
     the Overfunded Interest Amount to the Seller, if any;

           (10)   The amount of the B-IO Distribution Amount  and
     the  amount of any Residual Net Monthly Excess Cashflow  for
     each Group; and

           (11)   whether the Servicer Termination Test  and  the
     Stepdown Requirement have been met and state separately each
     component thereof.

               Section  7.09   Reports by Trustee to  Owners  and
               Certificate Insurer.

      (a)   On  each  Payment Date the Trustee  shall  report  in
writing  to  the Depositor (in hard copy and electronic  diskette
format),  each  Owner, the Certificate Insurer, the  Underwriters
and  their  designees  (designated in writing  to  the  Trustee),
Standard & Poor's and Moody's;

            (i)    the  amount of the distribution with respect  to
     such  Owners'  Certificates (based on a Certificate  in  the
     original principal amount of $1,000);

         (ii)    (a)  the  amount  of such Owner's  distributions
     allocable to principal, separately identifying the aggregate
     amount  of  any Prepayments or other recoveries of principal
     included  therein, (b) with respect to each Group, any  Pre-
     Funded  Amounts  distributed as a  Prepayment  (based  on  a
     Certificate in the original principal amount of $1,000)  and
     (c)  any Subordination Increase Amount with respect  to  the
     related Mortgage Loan Group;

       (iii)   the amount of such Owner's distributions allocable
     to   interest  (based  on  a  Certificate  in  the  original
     principal amount of $1,000);

         (iv)    if the distribution (net of any Insured Payment)
     to  the  Owners of any Class of the Class A Certificates  on
     such  Payment  Date  was  less  than  the  related  Class  A
     Distribution Amount on such Payment Date, the related  Carry
     Forward  Amount  and the allocation thereof to  the  related
     Classes of the Class A Certificates resulting therefrom;

            (v)     the amount of any Insured Payment included in
     the   amounts  distributed  to  the  Owners   of   Class   A
     Certificates on such Payment Date;

         (vi)    the  principal amount of each Class of  Class  A
     Certificate which will be Outstanding and the aggregate Loan
     Balance  of each Group, in each case after giving effect  to
     any payment of principal on such Payment Date;

        (vii)   the aggregate Loan Balance of the Mortgage  Loans
     in  each Group and the aggregate Loan Balance of the Initial
     Mortgage  Loans and the Subsequent Mortgage  Loans  in  each
     Group  in  each case after giving effect to any  payment  of
     principal on such Payment Date;

       (viii)   the Subordinated Amount and Subordination Deficit
     for each Group, if any, remaining after giving effect to all
     distributions and transfers on such Payment Date;

        (ix)   based upon information furnished by the Depositor,
     such information as may be required by Section 6049(d)(7)(C)
     of  the  Code and the regulations promulgated thereunder  to
     assist the Owners in computing their market discount;

         (x)   the total of any Substitution Amounts and any Loan
     Purchase  Price  amounts included in such distribution  with
     respect to each Group;

         (xi)    the weighted average Coupon Rate of the Mortgage
     Loans with respect to each Group;

        (xii)   such other information as the Certificate Insurer
     may  reasonably request with respect to Delinquent  Mortgage
     Loans;

       (xiii)   the largest Mortgage Loan balance outstanding  in
     each Group;

        (xiv)   for Payment Dates during the Funding Period,  the
     remaining Pre-Funded Amount for each Group;

         (xv)    the  Servicing Fees, Trustee's Fees and  Premium
     Amount allocable to each Group; and

       (xvi)   One-Month LIBOR on the most recent One-Month LIBOR
     Determination Date.

      Each  Servicer shall provide to the Trustee the information
required  by  Section  8.29 with respect to  the  Mortgage  Loans
serviced  by  it to enable the Trustee to perform  its  reporting
obligations  under  this  Section, and  the  obligations  of  the
Trustee  under this Section are conditioned upon such information
being  received and the information provided in clauses  (ii)(a),
(x)  and  (xi)  above  shall  be based  solely  upon  information
contained in the Monthly Servicing Report provided by a  Servicer
to the Trustee.

      (b)   In  addition, on each Payment Date the  Trustee  will
distribute to the Depositor, each Owner, the Certificate Insurer,
the  Underwriters, Standard & Poor's and Moody's,  together  with
the  information  described  in  Subsection  (a)  preceding,  the
following  information with respect to each Mortgage  Loan  Group
which information is hereby required to be prepared in hard  copy
or  tape  format  by the Servicer (other than the information  in
clause  (i)) and furnished to the Trustee to the extent  provided
for in Section 8.29 for such purpose on the Reporting Date:

                 (i)  the  related Class A Certificate  Principal
     Balance, as of such Payment Date;

                 (ii)      the  number  and  aggregate  principal
     balances  of  Mortgage Loans in each Group  (a)  30-59  days
     Delinquent,  (b) 60-89 days Delinquent and (c)  90  or  more
     days  Delinquent, as of the close of business  on  the  last
     Business  Day of the related Remittance Period (taking  into
     account  payments  received  on  or  prior  to  the  related
     Determination Date).

                (iii)     the numbers and aggregate Loan Balances
     of  all Mortgage Loans in each Group as of such Payment Date
     and  the percentage that each of the amounts represented  by
     clauses  (a), (b) and (c) of paragraph (ii) above  represent
     as  a percentage of the respective amounts in this paragraph
     (iii);

                (iv) the status and the number and dollar amounts
     of   all   Mortgage  Loans  in  each  Group  in  foreclosure
     proceedings  as  of  the close of business  on  the  related
     Determination  Date, separately stating, for  this  purpose,
     all  Mortgage  Loans  in each Group with  respect  to  which
     foreclosure  proceedings were commenced in  the  immediately
     preceding calendar month;

                (v)   the  number  of  Mortgagors  and  the  Loan
     Balances  of  Mortgage Loans in each Group  of  the  related
     Mortgages involved in bankruptcy proceedings as of the close
     of business on the related Determination Date;

                 (vi)  the  existence  and  status  of  any   REO
     Properties in each Group, as of the close of business on the
     related Determination Date;

                 (vii)     the book value of any REO Property  in
     each  Group  as  of  the close of business  on  the  related
     Determination Date;

                (viii)    the Cumulative Loss Percentage for each
     Group and each Mortgage Loan Servicing Group, the amount  of
     Cumulative Realized Losses for each Group and each  Mortgage
     Loan Servicing Group, the current period Realized Losses and
     the  Annual Loss Percentage for such Group and each Mortgage
     Loan  Servicing  Group,  in each  case  as  of  the  related
     Determination Date; and

               (ix) the 90+ Delinquency Percentage and the number
     and  amount by principal balance of 90 Day Delinquent  Loans
     in  each  Group and each Mortgage Loan Servicing  Group,  in
     each case as of the related Determination Date.

      (c)  Each Servicer shall furnish to the Trustee and to  the
Certificate  Insurer,  during the term of  this  Agreement,  such
periodic,   special,   or  other  reports  or   information   not
specifically provided for herein, with respect to Mortgage  Loans
serviced  by  it, as may be necessary, reasonable, or appropriate
with  respect to the Trustee or the Certificate Insurer,  as  the
case  may be, or otherwise with respect to the purposes  of  this
Agreement, all such reports or information to be provided by  and
in accordance with such applicable instructions and directions as
the  Trustee  or the Certificate Insurer may reasonably  require;
provided, that the Servicer shall be entitled to be reimbursed by
the requesting party, for the fees and actual expenses associated
with  providing such reports, if such reports are  not  generally
produced in the ordinary course of business.

               Section 7.10   Reports by Trustee.

      (a)  The Trustee shall report to the Depositor, the Seller,
the  Underwriters, the Certificate Insurer and each  Owner,  with
respect to the amount on deposit in the Certificate Account,  the
amount  therein  relating to each Group and the identity  of  the
investments included therein, as the Depositor, the Seller or the
Certificate  Insurer  may  from time to  time  request.   Without
limiting  the generality of the foregoing, the Trustee shall,  at
the  request  of  the  Depositor, the Seller or  the  Certificate
Insurer  transmit promptly to the Depositor, the Seller  and  the
Certificate  Insurer  copies of all accountings  of  receipts  in
respect  of  the  Mortgage Loans furnished to it by  the  related
Servicer and shall notify the Seller and the Certificate  Insurer
if  any  Monthly Remittance Amount has not been received  by  the
Trustee when due.

      (b)   The  Trustee shall report to the Certificate  Insurer
with  respect  to any written notices it may from  time  to  time
receive which provide an Authorized Officer with actual knowledge
that  any of the representations and warranties contained  herein
or in any of the Transfer Agreements are inaccurate.

               Section 7.11   Preference Payments

      Subject  to the terms of the related Certificate  Insurance
Policy, the Certificate Insurer will pay any Insured Payment that
is a Preference Amount on the Business Day following receipt on a
Business  Day by State Street Bank and Trust Company,  N.A.,  its
fiscal agent (the "Fiscal Agent") of (i) a certified copy  of  an
order  requiring  the return of such Preference Amount,  (ii)  an
opinion  of counsel satisfactory to the Certificate Insurer  that
such  order  is  final  and  not  subject  to  appeal,  (iii)  an
assignment  in  such  form  as  if  reasonably  required  by  the
Certificate  Insurer, irrevocably assigning  to  the  Certificate
Insurer all rights and claims of the Owner relating to or arising
under the Class A Certificates against the debtor which made such
preference  payment or otherwise with respect to such  preference
payment,  (iv) appropriate instruments to effect the  appointment
of  the Certificate Insurer as agent for such Owner in any  legal
proceeding  related to such preference payment, such  instruments
being in a form satisfactory to the Certificate Insurer and (v) a
Notice  (as  described  in  the  Certificate  Insurance  Policy),
provided, that if such documents are received after 5:00 p.m. New
York  City time on such Business Day, they will be deemed  to  be
received  on the following Business Day.  Such payments shall  be
disbursed to the receiver or the trustee in bankruptcy  named  in
the  final  order of the court exercising on behalf of the  Owner
and  not  to  any Owner directly unless such Owner  has  returned
principal  or interest paid on the Class A Certificates  to  such
receiver or trustee in bankruptcy, in which case payment shall be
disbursed to the Owner.

      Each  Owner  of a Class A Certificate, by its  purchase  of
Class A Certificates, the related Servicer and the Trustee hereby
agree  that  the Certificate Insurer may at any time  during  the
continuation  of  any proceeding relating to a  preference  claim
direct  all matters relating to such preference claim, including,
without  limitation,  the direction of any appeal  of  any  order
relating to such preference claim and the posting of any  surety,
supersedes  or  performance bond pending  any  such  appeal.   In
addition and without limitation of the foregoing, the Certificate
Insurer  shall  be  subrogated  to  the  rights  of  the  related
Servicer,  the Trustee and the Owner of each Class A  Certificate
in  the  conduct of any such preference claim, including, without
limitation,  all  rights of any party to an adversary  proceeding
action  with respect to any court order issued in connection  any
such preference claim.

               Section 7.12   Claims Upon the Policies.

      If  within the latter of (i) 5:00 p.m. (New York City time)
on  the  second Business Day after the Trustee's receipt  of  the
Monthly Servicing Report from the Servicers, and (ii) the related
Monthly  Remittance Date, the Trustee determines that  the  Total
Available  Funds are insufficient to pay the Insured Payments  on
such  Payment  Date, the Trustee shall give notice by  5:00  p.m.
(New  York City time) on such date to the Certificate Insurer  by
telephone or telecopy of the amount of such deficiency, confirmed
in  writing in the form of the Notice set forth as Exhibit  A  to
the  related  Certificate Insurance Policy,  to  the  Certificate
Insurer  and  the  Fiscal Agent (as defined in  such  Certificate
Insurance  Policy).   Under  the  related  Certificate  Insurance
Policy, the Certificate Insurer shall make the Insured Payment on
the  later  of (i) 12:00 noon (New York City time) on the  second
Business Day following receipt of such notice and (ii) 12:00 noon
(New York City time) on the Payment Date.

                       END OF ARTICLE VII

                          ARTICLE VIII

                  SERVICING AND ADMINISTRATION
                       OF MORTGAGE LOANS

      Section  8.01    Servicers and Subservicers.   (a)   Acting
directly  or  through  one or more subservicers  as  provided  in
Section  8.03,  each  Servicer, as servicer,  shall  service  and
administer  the  Mortgage Loans identified  on  the  Schedule  of
Mortgage  Loans  as being serviced by it as described  below  and
with  reasonable  care,  and  using  that  degree  of  skill  and
attention that such Servicer exercises with respect to comparable
mortgage  loans that it services for itself or others, and  shall
have full power and authority, acting alone, 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.   In
performing such servicing functions such Servicer shall (i)  take
into  account the mortgagor non-conforming credit quality of  the
Mortgage Loans, (ii) follow the policies and procedures  that  it
would  apply  to  similar loans held for its own account,  unless
such policies and procedures are not generally in accordance with
standard  industry  practices, in which case the  Servicer  shall
service  the loans generally in accordance with standard industry
practices  applicable to servicing similar  loans,  (iii)  comply
with  all  applicable laws and follow collection  practices  with
respect  to  the related Mortgage Loans that are in all  material
respects  legal,  proper and prudent, and  (iv)  subject  to  its
obligation  to comply with clauses (i), (ii) and (iii)  will  not
materially change its collection and servicing practices that are
in  existence  as of the Startup Day without the consent  of  the
Seller  (such  consent  not to be unreasonably  withheld).   Each
Servicer  shall  notify the Certificate Insurer  of  the  changes
specified in clause (iv) of the preceding sentence.

       (b)   The  duties  of  each  Servicer  shall  include  the
collecting  and posting of all payments, responding to  inquiries
of   Mortgagors   or  by  federal,  state  or  local   government
authorities  with  respect to the Mortgage  Loans,  investigating
delinquencies,  reporting  tax  information  to   Mortgagors   in
accordance  with  its  customary  practices  and  accounting  for
collections, furnishing monthly statements to the Trustee and the
Seller  with  respect  to  remittances  on  the  Mortgage  Loans,
advising  the Trustee or the Seller of the amount of Compensating
Interest   and  Delinquency  Advances  due  as  of  any   Monthly
Remittance Date with respect to the Mortgage Loans serviced by it
and  funding such Compensating Interest and Delinquency Advances,
to  the extent set forth in this Agreement.   Each Servicer shall
reasonably cooperate with the Trustee and furnish upon reasonable
request to the Trustee with reasonable promptness information  in
its  possession as may be necessary or appropriate to enable  the
Trustee to perform its tax reporting duties hereunder.

      (c)   The  parties  intend  that  the  REMIC  Estate  shall
constitute  and  that  the  affairs  of  REMIC  Estate  shall  be
conducted so as to qualify it as a REMIC.  In furtherance of such
intention, each Servicer covenants and agrees that it  shall  not
knowingly  or intentionally take any action or omit to  take  any
action  that would cause the termination of the REMIC  status  of
the REMIC Estate or that would subject the REMIC Estate to tax.

     (d)  Each Servicer may, and is hereby authorized to, perform
any  of  its servicing responsibilities with respect  to  all  or
certain  of the Mortgage Loans through a subservicer  as  it  may
from  time to time designate in accordance with Section 8.03  but
no  such designation of a subservicer shall serve to release such
Servicer from any of its obligations under this Agreement.   Such
subservicer shall have all the rights and powers of the  relevant
Servicer   with  respect  to  such  Mortgage  Loans  under   this
Agreement.

      (e)  Without limiting the generality of the foregoing,  but
subject to Sections 8.13 and 8.14, each Servicer in its own  name
or  in  the  name  of  a  subservicer is  hereby  authorized  and
empowered  and  this  subsection  shall  constitute  a  power  of
attorney  to  carry  out its servicing and administrative  duties
hereunder, on behalf of itself, the Owners and the Trust  or  any
of them; to institute foreclosure proceedings or obtain a deed in
lieu of foreclosure so as to effect ownership of any Property  on
behalf  of the Trust and to hold title to any Property upon  such
foreclosure  or  deed in lieu of foreclosure  on  behalf  of  the
Trust;  provided,  however, that Section 8.14(a)  and  (c)  shall
constitute a power of attorney from the Trustee to each  Servicer
with  respect to the matters described therein and in  accordance
with  the terms thereof.  Subject to Sections 8.13 and 8.14,  the
Trustee shall furnish any Servicer with any additional powers  of
attorney  and  other documents as such Servicer shall  reasonably
request  to  enable  such Servicer to carry  out  its  respective
servicing and administrative duties hereunder.

      (f)  Each Servicer shall give prompt notice to the Trustee,
the Seller and the Certificate Insurer of any action, of which  a
responsible officer of such Servicer has actual knowledge, to (i)
assert a claim against the Trust or (ii) assert control over  the
Trust or the Trust Estate.

       (g)   Servicing  Advances  incurred  by  any  Servicer  in
connection  with  the servicing of the Mortgage Loans  (including
any  penalties  in connection with the payment of any  taxes  and
assessments   or  other  charges)  on  any  Property   shall   be
recoverable by such Servicer to the extent described  in  Section
8.09 and in Section 7.03(c)(iv)(C) hereof.

     Section 8.02   Collection of Certain Mortgage Loan Payments.
(a)  Each Servicer shall, to the extent such procedures shall  be
consistent  with this Agreement and the terms and  provisions  of
any   applicable  Insurance  Policies,  follow  such   collection
procedures  as  it  follows from time to  time  with  respect  to
mortgage loans in its servicing portfolio that are comparable  to
the  Mortgage Loans; provided that such Servicer shall always  at
least  follow  collection  procedures that  are  consistent  with
Section  8.01(a)  hereof.  Consistent with  the  foregoing,  each
Servicer  may  in  its discretion (i) waive any assumption  fees,
late   payment   charges,  charges  for   checks   returned   for
insufficient  funds or other fees which may be collected  in  the
ordinary  course  of  servicing the Mortgage  Loans,  (ii)  if  a
Mortgagor  is in default or about to be in default because  of  a
Mortgagor's  financial condition, arrange with  the  Mortgagor  a
schedule  for  the  payment of delinquent  payments  due  on  the
related  Mortgage  Loan  or  (iii)  modify  payments  of  monthly
principal  and interest on any Mortgage Loan becoming subject  to
the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as  amended, in accordance with such Servicer's general  policies
with  respect to comparable mortgage loans subject to  such  Act.
Neither  Servicer  shall  be required to  institute  or  join  in
litigation  with  respect to collection of any  payment  (whether
under  a  Mortgage, Note or otherwise or against  any  public  or
governmental  authority with respect to a taking or condemnation)
if  it  reasonably believes that enforcing the provision  of  the
Mortgage  or other instrument pursuant to which such  payment  is
required  is prohibited by applicable law.  Consistent  with  the
terms of this Agreement, a Servicer may waive, modify or vary any
term  of  any  Mortgage Loan or consent to  the  postponement  of
strict  compliance  with any such term or  in  any  manner  grant
indulgence to any Mortgagor, provided, however, that (unless  the
Mortgagor  is  in default with respect to the Mortgage  Loan,  or
such  default is, in the judgment of such Servicer, imminent  and
such  Servicer has the consent of the Seller) such  Servicer  may
not  permit  any modification with respect to any  Mortgage  Loan
that  would  change the Coupon Rate (except for any  change  made
pursuant  to  the adjustment provisions of a Note  evidencing  an
Adjustable  Rate Loan), forgive the payment of any  principal  or
interest,  change the outstanding principal amount,  require  any
future  advances, provide for the substitution or release of  any
material  portion of the collateral or extend the final  maturity
date on such Mortgage Loan.

      (b)  Each Servicer shall deposit into the related Principal
and  Interest  Account  in accordance with  Section  8.08(a)  all
Prepaid Installments received by it, and shall apply such Prepaid
Installments  as directed by such Mortgagor and as set  forth  in
the related Note.

      Section 8.03   Subservicing Agreements Between Servicer and
Subservicer.    Each   Servicer  may  enter   into   subservicing
agreements for any servicing and administration of Mortgage Loans
with  any  institution  which is acceptable  to  the  Certificate
Insurer  and the Owner of a majority of the Percentage  Interests
of  the Class R Certificates, as indicated in writing, and  which
represents and warrants that it is in compliance with the laws of
each  state  necessary  to enable it to perform  its  obligations
under   such   Subservicing   Agreement.    For   this   purpose,
subservicing  shall not be deemed to include the  use  of  a  tax
service, or services for reconveyance, insurance or brokering REO
Property.   Each  Servicer  shall  give  prior  notice   to   the
Certificate   Insurer,  the  Seller  and  the  Trustee   of   the
appointment  of  any  Subservicer  and  shall  furnish   to   the
Certificate  Insurer and the Seller a copy of  such  Subservicing
Agreement.  For purposes of this Agreement, the relevant Servicer
shall be deemed to have received payments on Mortgage Loans  when
any   Subservicer   has  received  such   payments.    Any   such
Subservicing Agreement shall be consistent with and  not  violate
the  provisions  of this Agreement.  Each Subservicing  Agreement
shall provide that a successor Servicer shall have the option  to
terminate  such  agreement without payment of  any  fees  if  the
predecessor Servicer is terminated or resigns.

      Section  8.04   Successor Subservicer.  Each  Servicer  may
terminate any Subservicing Agreement in accordance with the terms
and  conditions of such Subservicing Agreement and either  itself
directly  service  the related Mortgage Loans  or  enter  into  a
Subservicing   Agreement  with  a  successor   Subservicer   that
qualifies under Section 8.03.

      Section  8.05    Liability of Servicer.   Neither  Servicer
shall  be  relieved  of  its  obligations  under  this  Agreement
notwithstanding  any  Subservicing  Agreement  or  any   of   the
provisions   of   this  Agreement  relating  to   agreements   or
arrangements   between  such  Servicer  and  a   Subservicer   or
otherwise,  and  such  Servicer shall be obligated  to  the  same
extent  and  under the same terms and conditions as if  it  alone
were servicing and administering the Mortgage Loans as such terms
and  conditions  may be limited pursuant to  the  terms  of  this
Agreement.   Each Servicer shall be entitled to  enter  into  any
agreement with a Subservicer for indemnification of such Servicer
by  such  Subservicer and nothing contained in such  Subservicing
Agreement shall be deemed to limit or modify this Agreement.  The
Trust shall not indemnify any Servicer for any losses due to  any
Subservicer's negligence.

       Section   8.06     No  Contractual  Relationship   Between
Subservicer and Trustee, Certificate Insurer or the Owners.   Any
Subservicing  Agreement  and any other transactions  or  services
relating  to the Mortgage Loans involving a Subservicer shall  be
deemed  to  be  between the Subservicer and the related  Servicer
alone  and  the Certificate Insurer, the Trustee and  the  Owners
shall  not  be deemed parties thereto and shall have  no  claims,
rights,  obligations, duties or liabilities with respect  to  any
Subservicer except as set forth in Section 8.07 hereof or in  the
related Subservicing Agreement.

      Section  8.07    Assumption or Termination of  Subservicing
Agreement by Trustee.  In connection with the assumption  of  the
responsibilities,  duties and liabilities and of  the  authority,
power  and  rights  of  each Servicer hereunder  by  the  Trustee
pursuant  to Section 8.20, it is understood and agreed that  such
Servicer's   rights  and  obligations  under   any   Subservicing
Agreement  then in force between such Servicer and a  Subservicer
may  be assumed or terminated by the Trustee at its option.  Each
Servicer  shall, upon request of the Trustee, but at the  expense
of  such  Servicer, deliver to the Trustee documents and  records
relating  to  each  Subservicing Agreement and an  accounting  of
amounts collected and held by such Servicer and otherwise use its
best  reasonable  efforts  to effect the  orderly  and  efficient
transfer of the Subservicing Agreement to the Trustee.

      Section  8.08    Principal  and Interest  Accounts;  Escrow
Accounts.  (a) Each Servicer shall establish in the name  of  the
related Servicer on behalf of the Trustee for the benefit of  the
Owners of the Certificates and maintain or cause to be maintained
at  a  Designated Depository Institution a Principal and Interest
Account  to  be  held  as a trust account.    The  Principal  and
Interest  Accounts  shall be identified on  the  records  of  the
Designated Depository Institution as follows: [Name of  Servicer]
on  behalf of Bankers Trust Company, as Trustee under the Pooling
and  Servicing  Agreement  relating to  the  AMRESCO  Residential
Securities  Corporation Mortgage Loan Trust 1996-3  dated  as  of
June 1, 1996.  If the institution at any time holding a Principal
and  Interest  Account  ceases to be  eligible  as  a  Designated
Depository  Institution hereunder, then the related  Servicer  in
the  case  of a Principal and Interest Account shall,  within  30
days,  be  required to name a successor institution  meeting  the
requirements  for a Designated Depository Institution  hereunder.
If  such  party fails to name such a successor institution,  then
the  Trustee  shall  cause such Account to be  held  as  a  trust
account with a qualifying Designated Depository Institution.  The
related  Servicer  shall  notify  the  Trustee,  the  Certificate
Insurer  and the Owners if there is a change in the name, account
number  or institution holding a Principal and Interest  Account.
Subject to Subsection (c) below, each Servicer shall deposit  all
receipts related to the Mortgage Loans into the related Principal
and  Interest  Accounts on a daily basis (but no later  than  the
second Business Day after receipt).

      (b)   All funds in the Principal and Interest Accounts  may
only be held (i) uninvested, up to the limits insured by the FDIC
or  (ii)  invested  in Eligible Investments as  selected  by  the
related  Servicer.  The Principal and Interest Accounts shall  be
held  in trust in the name of the Trustee for the benefit of  the
Owners  of  the  Certificates and the Certificate Insurer  (other
than  the  earnings  which  shall  be  retained  by  the  related
Servicer).

     (c)  Subject to Section 8.09, each Servicer shall deposit on
a  daily  basis (except as described below), and in any case  not
later  than  two Business Days following receipt, to the  related
Principal  and  Interest  Account  all  scheduled  principal  and
interest payments on the Mortgage Loans serviced by it due  after
the  Cut-Off  Date, Subsequent Cut-Off Date and  all  unscheduled
principal and interest collections received, on or after the Cut-
Off Date or Subsequent Cut-Off Date including any Prepayments and
Net   Liquidation   Proceeds,  all  Loan  Purchase   Prices   and
Substitution  Amounts received by such Servicer with  respect  to
the  Mortgage Loans, other recoveries or amounts related  to  the
Mortgage  Loans received by such Servicer, Compensating  Interest
(which  shall  be deposited into the Certificate  Account  on  or
prior  to  each Monthly Remittance Date) and Delinquency Advances
(which  shall  be  deposited no later than  the  related  Monthly
Remittance  Date) but net of (i) the related Servicing  Fee  with
respect to each Mortgage Loan and other servicing compensation to
such Servicer as permitted by Section 8.15 hereof, (ii) principal
retained by the Depositor (including Prepayments) and due on  the
related  Mortgage  Loans  on  or  prior  to  the  Cut-Off   Date,
(iii)  interest  retained by the Depositor and  accruing  on  the
related  Mortgage Loans prior to the Cut-Off Date  or  Subsequent
Cut-Off  Date,  and  (iv)  reimbursements  for  unreimbursed   or
unrecovered Delinquency Advances and Servicing Advances  pursuant
to Section 8.09.

      (d)   Each  Servicer  may each make  withdrawals  from  the
related  Principal  and Interest Account only for  the  following
purposes:

                     (a)  to effect the timely remittance to  the
               Trustee  of the Monthly Remittance Amount  due  on
               each  Monthly  Remittance Date and to  effect  the
               timely  remittance to the Trustee on each  Monthly
               Remittance Date of any Compensating Interest;

                     (B)  to reimburse itself pursuant to Section
               8.09  hereof for unreimbursed Delinquency Advances
               and Servicing Advances and unrecovered Delinquency
               Advances and Servicing Advances determined  by  it
               to be nonrecoverable.

                     (C)   to  withdraw  investment  earnings  on
               amounts  on deposit in its Principal and  Interest
               Account;

                     (D)   to  withdraw amounts  that  have  been
               deposited  to  the related Principal and  Interest
               Account in error;

                     (E)  to reimburse itself pursuant to Section
               8.25; and

                     (F)   to  clear  and terminate  the  related
               Principal  and  Interest  Accounts  following  the
               termination  of  the  Trust  Estate  pursuant   to
               Article IX hereof.

      (e)   On each Monthly Remittance Date, each Servicer  shall
remit  to  the Trustee by wire transfer in immediately  available
funds from the related Principal and Interest Account for deposit
to the Certificate Account, the portion of the Monthly Remittance
Amount  related to the Mortgage Loans serviced by  such  Servicer
for such Monthly Remittance Date.

      (f)  Each Servicer shall establish and maintain one or more
custodial  accounts (each, an "Escrow Account") and  deposit  and
retain  therein  all  collections from the  Mortgagors,  if  any,
received with respect to the Mortgage Loans, or advances by  such
Servicer, for the payment of taxes, assessments, hazard insurance
premiums  and  primary  mortgage  insurance  policy  premiums  or
comparable  items  for  the account of the  Mortgagors.   Nothing
herein  shall  require  any Servicer to  compel  a  Mortgagor  to
establish an Escrow Account in violation of applicable law.

     Withdrawals of amounts so collected from the Escrow Accounts
may  be made only to effect timely payment of taxes, assessments,
hazard  insurance  premiums or primary mortgage insurance  policy
premiums,  condominium  or PUD association  dues,  or  comparable
items,  to  reimburse such Servicer, to refund to any  Mortgagors
any sums as may be determined to be overages, to pay interest, if
required, to Mortgagors on balances in the Escrow Account  or  to
clear and terminate the Escrow Account at the termination of this
Agreement.  As part of its servicing duties, such Servicer  shall
be  required  to pay to the Mortgagors interest on funds  in  the
Escrow Account, to the extent required by law.

      Each Servicer shall advance the payments (to be treated  as
Servicing  Advances) referred to in the preceding paragraph  that
are  not  timely paid by the Mortgagors, including tax penalties,
if  any;  provided, however, that such Servicer shall be required
to  so advance only to the extent that such advances, in the good
faith business judgment of such Servicer, will be recoverable  by
such Servicer out of insurance proceeds, liquidation proceeds  or
otherwise from the related Mortgage Loan.

      Section 8.09   Delinquency Advances, Servicing Advances and
Compensating Interest.

      (a)  Each Servicer is required, not later than each Monthly
Remittance  Date,  to  deposit into  the  related  Principal  and
Interest Account an amount equal to the sum of the interest  (net
of  the  Servicing Fee) and scheduled principal due  (except  any
Balloon  Payment), but not collected, with respect to  Delinquent
Mortgage  Loans  serviced  by it during  the  related  Remittance
Period  but  only if, in its good faith business  judgment,  such
Servicer reasonably believes that such amount will ultimately  be
recovered from the related Mortgage Loan.   With respect to  each
Balloon  Loan, the related Servicer shall be required to  advance
an  amount of principal and interest on an assumed schedule based
on  the  original principal amortization for the related  Balloon
Loan  (but  only  if, in its good faith business  judgment,  such
Servicer reasonably believes that such amount will ultimately  be
recovered from the related Mortgage Loan).  Any determination  of
nonrecoverability shall be explained in a notice provided to  the
Trustee and the Seller.  Such amounts are "Delinquency Advances".
Each  Servicer  shall  be  permitted  to  fund  its  payment   of
Delinquency Advances  from its own funds or from funds on deposit
in  the  related  Principal and Interest  Account  that  are  not
required to be distributed on the related Payment Date.   To  the
extent a Servicer uses funds not required for distribution  on  a
Payment  Date to make Delinquency Advances with respect  to  such
Payment  Date,  it shall deposit into the related  Principal  and
Interest Account such amount prior to the next succeeding Monthly
Remittance   Date.    Each  Servicer   shall   be   entitled   to
reimbursement  for  Delinquency Advances from  late  collections,
Liquidation Proceeds or otherwise with respect to collections  on
the Mortgage Loan (including Balloon Loans) with respect to which
such Delinquency Advance was made.

      Notwithstanding the foregoing, in the event that a Servicer
determines  that the aggregate unreimbursed Delinquency  Advances
exceed the expected Liquidation Proceeds on a Mortgage Loan, such
Servicer  shall  not  be required to make any future  Delinquency
Advances  with  respect  to  that Mortgage  Loan,  and  shall  be
entitled   to   reimbursement  for  such  aggregate  unreimbursed
Delinquency  Advances from amounts in the related  Principal  and
Interest  Account.   Such Servicer shall give written  notice  of
such  determination to the Trustee, the Certificate  Insurer  and
the Seller, and the Trustee shall promptly furnish a copy of such
notice to the Owner of a majority of the Percentage Interests  of
the  Class R Certificates; provided, further, that such  Servicer
shall   be  entitled  to  recover  any  unreimbursed  Delinquency
Advances  from the aforesaid Liquidation Proceeds  prior  to  the
payment  of the Liquidation Proceeds to any other party  to  this
Agreement.

      (b)   Each Servicer will pay all customary, reasonable  and
necessary  "out-of-pocket" costs and  expenses  incurred  in  the
performance  of  its  servicing obligations, including,  but  not
limited  to,  the  cost of (i) Preservation  Expenses,  (ii)  any
enforcement  or  judicial  proceedings,  including  foreclosures,
(iii)  the management and liquidation of REO Property,  (iv)  the
escrow  expenditures required pursuant to Section 8.08(f)  hereof
(but  is  only  required to pay such costs and  expenses  to  the
extent  such Servicer reasonably believes that such amounts  will
ultimately  be  recovered  from the related  Mortgage  Loan)  and
(v)  fees  and  expenses  for opinions  of  counsel  pursuant  to
Section  8.13.   Each  such  amount so  paid  will  constitute  a
"Servicing   Advance".   Each  Servicer  may  recover   Servicing
Advances (x) from the Mortgagors to the extent permitted  by  the
Mortgage  Loans, (y) from Liquidation Proceeds realized upon  the
liquidation of the related Mortgage Loan, and (z) as provided  in
Section  7.03(c)(iv)(C)  hereof.   Except  as  provided  in   the
previous  sentence, and in Sections 7.03(c)(iv) and 8.13,  in  no
case may a Servicer recover Servicing Advances from principal and
interest  payments  on  any Mortgage Loan  or  from  any  amounts
relating to any other Mortgage Loan.

      Section  8.10   Compensating Interest; Purchase of Mortgage
Loans.    (a)   On or prior to each Determination Date  and  with
respect  to  Mortgage Loans serviced by it, each  Servicer  shall
deposit  into  the  related Principal and Interest  Account  with
respect  to any full Prepayment made by the Mortgagor  after  the
end  of  the  Prepayment Period in the preceding  calendar  month
until  the last day of such calendar month received on a Mortgage
Loan,  an  amount equal to the difference between  (x)  30  days'
interest  at the Mortgage Loan's Coupon Rate (less the  Servicing
Fee)  on  the Loan Balance of such Mortgage Loan as of the  first
day  of  the related Prepayment Period and (y) to the extent  not
previously advanced, the interest (less the Servicing  Fee)  paid
by  the  Mortgagor  with  respect to the Mortgage  Loan  for  the
related   Remittance  Period  (any  such  amount,   "Compensating
Interest"),  which  amount  shall  be  included  in  the  Monthly
Remittance  Amount to be made available to the  Trustee  on  each
Monthly  Remittance  Date; provided that  the  sum  of  all  such
deposits  shall not exceed the amounts set forth in  the  related
Servicing Fee Letter.

     (b)  Each Servicer with respect to Mortgage Loans originated
by it, may, but is not obligated to, purchase for its own account
any  90-Day  Delinquent Loan, or any Mortgage Loan  as  to  which
enforcement proceedings have been brought by the related Servicer
pursuant  to  Section 8.13.  Any such Mortgage Loan so  purchased
shall be purchased by such Servicer on a Monthly Remittance  Date
at  a  purchase  price equal to the Loan Purchase Price  thereof,
which  purchase price shall be deposited in the related Principal
and Interest Account.

     Section 8.11   Maintenance of Insurance.  (a)  Each Servicer
shall  cause to be maintained with respect to each Mortgage  Loan
serviced  by  it  a  hazard  insurance policy  with  a  generally
acceptable carrier that provides for fire and extended  coverage,
and  which provides for a recovery by such Servicer on behalf  of
the Trust of insurance proceeds relating to such Mortgage Loan in
an  amount  not  less  than  the least  of  (i)  the  outstanding
principal  balance of the Mortgage Loan, (ii) the minimum  amount
required  to compensate for damage or loss on a replacement  cost
basis and (iii) the full insurable value of the premises.

      (b)   If  the Mortgage Loan relates to a Property which  is
located  in  an  area identified in the Federal Register  by  the
Federal  Emergency  Management Agency  as  having  special  flood
hazards,  as identified to the related Servicer by the Originator
in  the related Mortgage Loan Schedule, the related Servicer will
cause  to  be  maintained with respect thereto a flood  insurance
policy  in  a  form  meeting  the  requirements  of  the  current
guidelines  of  the  Federal  Insurance  Administration  with   a
generally  acceptable carrier in an amount representing coverage,
and  which provides for a recovery by such Servicer on behalf  of
the Trust of insurance proceeds relating to such Mortgage Loan of
not  less than the least of (i) the outstanding principal balance
of  the  Mortgage  Loan,  (ii)  the minimum  amount  required  to
compensate  for  damage or loss on a replacement cost  basis  and
(iii) the maximum amount of insurance that is available under the
Flood Disaster Protection Act of 1973.

      (c)  In the event that a Servicer shall obtain and maintain
a  blanket  policy insuring against fire, flood  and  hazards  of
extended  coverage  on all of the Mortgage Loans,  then,  to  the
extent such policy names such Servicer as loss payee and provides
coverage  in  an  amount equal to the aggregate unpaid  principal
balance  on the Mortgage Loans without co-insurance and otherwise
complies  with  the  requirements  of  this  Section  8.11,  such
Servicer  shall  be  deemed conclusively to  have  satisfied  its
obligations  with  respect to fire and hazard insurance  coverage
under this Section 8.11, it being understood and agreed that such
blanket  policy may contain a deductible clause,  in  which  case
such  Servicer shall, in the event that there shall not have been
maintained  on the related Property a policy complying  with  the
preceding  paragraphs of this Section 8.11, and there shall  have
been a loss which would have been covered by such policy, deposit
in   the  related  Principal  and  Interest  Account  from   such
Servicer's  own funds the difference, if any, between the  amount
that  would have been payable under a policy complying  with  the
preceding  paragraphs of this Section 8.11 and  the  amount  paid
under  such  blanket policy.  Upon the request of the Trustee  or
the  Certificate  Insurer,  such  Servicer  shall  cause  to   be
delivered  an  Officer's  Certificate  to  the  Trustee  or   the
Certificate  Insurer  to the effect that the  Servicer  maintains
such policy.

      (d)   Each  Servicer  also shall maintain  on  related  REO
Property, fire and hazard insurance with extended coverage in  an
amount  which is at least equal to the lesser of (i) the  maximum
insurable  value of the improvements which are  a  part  of  such
property  and  (ii)  the  outstanding principal  balance  of  the
related  Mortgage  Loan at the time it became  an  REO  Property,
liability  insurance  and, to the extent required  and  available
under  the  National Flood Insurance Act of 1968  and  the  Flood
Disaster  Protection Act of 1973, as amended, flood insurance  in
an amount as provided above.

      (e)   If a Servicer shall fail to maintain or cause  to  be
maintained any insurance required by this Section 8.11, and there
shall  have  been  a loss which would have been covered  by  such
policy,  the Servicer shall deposit in the related Principal  and
Interest  Account from the Servicer's own funds  the  amount,  if
any,  that would have been payable under a policy complying  with
the preceding paragraphs of this Section 8.11.

       Section   8.12     Due-on-Sale  Clauses;  Assumption   and
Substitution Agreements.  When a Property has been or is about to
be  conveyed by the Mortgagor, the related Servicer shall, to the
extent  a  responsible  officer thereof  has  knowledge  of  such
conveyance or prospective conveyance, exercise the rights of  the
Trust  to  accelerate the maturity of the related  Mortgage  Loan
under  any "due-on-sale" clause contained in the related Mortgage
or Note; provided, however, that such Servicer shall not exercise
any  such  right  if the "due-on-sale" clause, in the  reasonable
belief of such Servicer, is not enforceable under applicable law.
In  such  event,  such Servicer is authorized to  enter  into  an
assumption  and  modification agreement with the Person  to  whom
such  Property has been or is about to be conveyed,  pursuant  to
which  such  Person  becomes liable under the  Note  and,  unless
prohibited  by  applicable  law or the  Mortgage  Documents,  the
Mortgagor  remains  liable thereon.   If  the  foregoing  is  not
permitted  under applicable law, such Servicer is  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 Mortgagor and becomes
liable under the Note; provided, however, that to the extent  any
such substitution of liability agreement would not otherwise have
been  delivered  by  such Servicer in its  usual  procedures  for
mortgage  loans  held in its own portfolio such  Servicer  shall,
prior  to  executing  and delivering such agreement,  obtain  the
prior  written consent of the Certificate Insurer.   The  Trustee
shall   execute   any  agreements  required  to  effectuate   the
foregoing.  The Mortgage Loan, as assumed, shall conform  in  all
respects  to the requirements, representations and warranties  of
this  Agreement.    The related Servicer of  such  Mortgage  Loan
shall notify the Trustee that any such assumption or substitution
agreement  has  been completed by forwarding to the  Trustee  the
original copy of such assumption or substitution agreement, which
copy  shall be added by the Trustee to the related File and which
shall, for all purposes, be considered a part of such File to the
same extent as all other documents and instruments constituting a
part  thereof.  Each Servicer shall be responsible for  recording
any  such  assumption  or  substitution  agreements  relating  to
Mortgage  Loans  serviced by it at the  expense  of  the  related
Servicer.  In connection with any such assumption or substitution
agreement,  no material term of the Mortgage Loan, including  the
required  monthly payment on the related Mortgage Loan  shall  be
changed  but  all  terms thereof shall remain  as  in  effect  as
immediately prior to the assumption or substitution,  the  stated
maturity  or  outstanding principal amount of such Mortgage  Loan
shall  not be changed nor shall any required monthly payments  of
principal or interest be deferred or forgiven.  Any fee collected
by any Servicer for consenting to any such conveyance or entering
into an assumption or substitution agreement shall be retained by
or paid to such Servicer as additional servicing compensation.

       Notwithstanding  the  foregoing  paragraph  or  any  other
provision of this Agreement, no Servicer shall 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 any assumption which such Servicer  may  be
restricted by law from preventing, for any reason whatsoever.

      Section  8.13   Realization Upon Defaulted Mortgage  Loans.
(a)   Each  Servicer, with respect to Mortgage Loans serviced  by
it,  shall  foreclose  upon or otherwise comparably  convert  the
ownership  on  behalf  of  the Trust of  Properties  relating  to
defaulted Mortgage Loans as to which no satisfactory arrangements
can  be made for collection of Delinquent payments and which  the
related  Servicer has not purchased pursuant to Section  8.10(b).
In  connection  with  such foreclosure or other  conversion,  the
Servicer of such defaulted Mortgage Loans shall exercise such  of
the  rights and powers vested in it hereunder, and use  the  same
degree  of  care  and skill in its exercise  or  use  as  prudent
mortgage lenders would exercise or use under the circumstances in
the  conduct of their own affairs, including, but not limited to,
advancing  funds  deemed  by  such Servicer  in  its  good  faith
business  judgment  to be recoverable from the  related  Mortgage
Loan for the payment of taxes, amounts due with respect to senior
liens  and  insurance premiums.  Any amounts  so  advanced  shall
constitute  "Servicing Advances" within the  meaning  of  Section
8.09(b)  hereof.   Each  Servicer shall  sell  any  REO  Property
managed  by it within 23 months of its acquisition by the  Trust,
unless  such Servicer obtains for the Trustee and the Certificate
Insurer  an  Opinion  of  Counsel (the cost  of  which  shall  be
advanced   by  the  related  Servicer  as  a  Servicing  Advance)
experienced   in  federal  income  tax  matters  and   reasonably
acceptable to the Certificate Insurer, addressed to the  Trustee,
the Certificate Insurer and such Servicer, to the effect that the
holding by the Trust of such REO Property for any greater  period
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 Trust to fail to qualify as a REMIC under the REMIC
Provisions at any time that any Certificates are outstanding,  or
the Servicer obtains an appropriate extension from the applicable
tax  authorities, in which case such Servicer shall sell any  REO
Property by the end of any extended period specified in any  such
opinion or extension.

      Notwithstanding the generality of the foregoing provisions,
each  Servicer shall manage, conserve, protect and  operate  each
REO  Property managed by it 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 Trust 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.  Pursuant to its efforts  to
sell  such REO Property, the related Servicer shall either itself
or  through  an  agent  selected by  such  Servicer  protect  and
conserve such REO Property in the same manner and to such  extent
as  is  customary  in  the locality where such  REO  Property  is
located  and may, incident to its conservation and protection  of
the interests of the Owners and the Certificate Insurer and after
consultation  with the holder of a majority in  interest  of  the
Class R Certificates, rent the same, or any part thereof, as such
Servicer deems to be in the best interest of the Owners  and  the
Certificate Insurer for the period prior to the sale of such  REO
Property.

      Notwithstanding anything to the contrary contained  herein,
in  connection with a foreclosure or acceptance of a deed in lieu
of foreclosure, or exercising control over the Mortgaged Property
so  that the Trust would be considered a mortgagee-in-possession,
owner   or   operator  of  the  Mortgaged  Property   under   the
Comprehensive  Environmental Response Compensation and  Liability
Act  of 1980, as amended (42 U.S.C. 9601 et seq.) or a comparable
law,  in  the  event any responsible officer of  a  Servicer  has
knowledge that a Property is in any way affected by hazardous  or
toxic  substances  or  wastes  and  determines  that  it  may  be
reasonable to convert such Property ownership to the Trust, or if
the  Certificate Insurer or the holder of a majority in  interest
of  the  Class  R Certificates otherwise requests in  writing  an
environmental  inspection to be conducted,  such  Servicer  shall
cause  an environmental inspection or review of such Property  to
be conducted by a qualified inspector and shall be reimbursed for
the  amount  of  such  environmental  inspection  in  the  manner
described herein for reimbursement of Servicing Advances  in  the
same  manner as set forth in the immediately following paragraph.
Upon  completion of the inspection, such Servicer shall  promptly
provide the Certificate Insurer, the Owner of the majority of the
Class R Certificates and the Trustee with a written report of the
environmental  inspection.  In the absence of such  determination
or a written request from the Certificate Insurer or the Owner of
the  majority  of  the Class R Certificates for an  environmental
inspection, neither the related Servicer nor the Trustee shall be
liable  for any liability, cost or expense incurred by the  Trust
due   to   the  decision  of  such  Servicer  not  to  cause   an
environmental inspection of a Property.

      After  reviewing the environmental inspection  report,  the
Certificate Insurer and the Owner of the majority of the Class  R
Certificates  shall  determine how  the  related  Servicer  shall
proceed  with  respect  to the Property  and  shall  notify  such
Servicer  within  15 Business Days of receipt of  the  inspection
report.   In  the  event  the  environmental  inspection   report
indicates  that the Property is in any way affected by  hazardous
or  toxic substances or wastes such Servicer shall only foreclose
or  comparably  convert such Property if the Certificate  Insurer
(after consultation with the Owner of the majority of the Class R
Certificates)  directs such Servicer to proceed with  foreclosure
or acceptance of a deed-in-lieu of foreclosure.  In the event the
Certificate  Insurer  (after  such  consultation)  requires  such
Servicer  to  foreclose or accept a deed-in-lieu  of  foreclosure
pursuant  to  this  Section 8.13(a),(i)  such  Servicer  (or  the
Trustee and any other successor Servicer) shall be reimbursed for
any related environmental clean up costs, as applicable, from the
related Liquidation Proceeds, or if the Liquidation Proceeds  are
insufficient to fully reimburse such Servicer (or the Trustee and
any  other successor Servicer), such Servicer (or the Trustee and
any  other successor Servicer) shall be entitled to be reimbursed
from  amounts in the related Principal and Interest Account,  and
(ii)  the  Certificate  Insurer and such  Class  R  Owner  hereby
indemnifies the Trust, the Trustee and such Servicer with respect
to any costs, liabilities and expenses incurred by any such party
in  connection  with  any such hazardous or toxic  substances  or
wastes with respect to such foreclosure or comparable conversion.
In  the  event  the Certificate Insurer and such  Class  R  Owner
directs  such  Servicer  not  to  proceed  with  foreclosure   or
acceptance  of a deed-in-lieu of foreclosure, such  Servicer  (or
the Trustee and any other successor Servicer) shall be reimbursed
for  all  Servicing  Advances made with respect  to  the  related
Property  from  such Principal and Interest Account  pursuant  to
Section 8.08(d)(B) hereof.

      (b)   Each Servicer shall determine, with respect  to  each
defaulted  Mortgage Loan serviced by it, when it  has  recovered,
whether  through trustee's sale, foreclosure sale  or  otherwise,
all  amounts  it  expects to recover from or on account  of  such
defaulted  Mortgage  Loan  (exclusive of  any  possibility  of  a
deficiency judgment), whereupon such Mortgage Loan shall become a
"Liquidated Loan".

      Upon  such  a  determination, the  related  Servicer  shall
prepare and submit to the Seller, the Trustee and the Certificate
Insurer a Liquidation Report in substantially the form of Exhibit
K hereto.

      Section  8.14    Trustee to Cooperate;  Release  of  Files.
(a)  Upon the payment in full of any Mortgage Loan (including the
repurchase  of  any  Mortgage Loan or  any  liquidation  of  such
Mortgage Loan through foreclosure or otherwise) or the receipt by
the  related Servicer of a notification that payment in full will
be  escrowed  in  a  manner  customary for  such  purposes,  such
Servicer shall deliver to the Trustee a Servicer's Trust  Receipt
in the form of Exhibit H hereto.  Upon receipt of such Servicer's
Trust  Receipt,  the Trustee shall promptly release  the  related
File,  in  trust  to (i) such Servicer, (ii) an escrow  agent  or
(iii)  any  employee, agent or attorney of the Trustee,  in  each
case  pending its release by such Servicer, such escrow agent  or
such employee, agent or attorney of the Trustee, as the case  may
be.   Upon  any  such  payment in full or  the  receipt  of  such
notification  that such funds have been placed  in  escrow,  such
Servicer  is  authorized  to give, as  attorney-in-fact  for  the
Trustee  and  the mortgagee under the Mortgage which secured  the
Note,  an  instrument of satisfaction (or assignment of  Mortgage
without  recourse)  regarding  the  Property  relating  to   such
Mortgage, which instrument of satisfaction or assignment, as  the
case may be, shall be delivered to the Person or Persons entitled
thereto  against receipt therefor of payment in  full,  it  being
understood and agreed that no expense incurred in connection with
such  instrument of satisfaction or assignment, as the  case  may
be,  shall  be  chargeable to the related Principal and  Interest
Account.    In  lieu  of  executing  any  such  satisfaction   or
assignment,  as  the case may be, such Servicer may  prepare  and
submit  to  the  Trustee  a satisfaction (or  assignment  without
recourse, if requested by the Person or Persons entitled thereto)
in   form  for  execution  by  the  Trustee  with  all  requisite
information  completed  by  such Servicer;  in  such  event,  the
Trustee  shall  execute  and  acknowledge  such  satisfaction  or
assignment,  as the case may be, and deliver the  same  with  the
related File, as aforesaid.

      (b)   From time to time and as appropriate in the servicing
of  any Mortgage Loan, including, without limitation, foreclosure
or  other  comparable conversion of a Mortgage Loan or collection
under  any applicable Insurance Policy, the Trustee shall (except
in  the case of the payment or liquidation pursuant to which  the
related File is released to an escrow agent or an employee, agent
or  attorney  of the Trustee), upon request of such Servicer  and
delivery   to   the  Trustee  of  a  Servicer's   Trust   Receipt
substantially  in  the  form of Exhibit  H  hereto,  release  the
related File to such Servicer and shall execute such documents as
shall  be  necessary to the prosecution of any such  proceedings,
including, without limitation, an assignment without recourse  of
the  related  Mortgage  to  such  Servicer.   The  Trustee  shall
complete  in the name of the Trustee any endorsement in blank  on
any  Note  prior  to releasing such Note to such Servicer.   Such
receipt  shall obligate such Servicer to return the File  to  the
Trustee when the need therefor by such Servicer no longer  exists
unless the Mortgage Loan shall be liquidated in which case,  upon
receipt of the liquidation information, in physical or electronic
form,  such  Servicer's Trust Receipt shall be  released  by  the
Trustee to such Servicer.

       (c)   Each  Servicer  shall  have  the  right  to  approve
applications of Mortgagors for consent to (i) partial releases of
Mortgages,  (ii)  alterations and (iii)  removal,  demolition  or
division of properties subject to Mortgages.  No application  for
approval  shall  be considered by any Servicer unless:   (x)  the
provisions  of  the related Note and Mortgage have been  complied
with;  (y)  the  Originator certifies to such Servicer  that  the
Loan-to-Value  Ratio (which may, for this purpose, be  determined
at  the time of any such action in a manner reasonably acceptable
to  the  Certificate Insurer) and the Mortgagor's  debt-to-income
ratio after any release does not exceed the maximum Loan-to-Value
Ratio  and  debt-to-income ratio specified  as  the  then-current
maximum   levels  under  the  related  Originator's  underwriting
guidelines for a similar credit grade borrower; and (z) the  lien
priority of the related Mortgage is not adversely affected.  Upon
receipt  by  the Trustee of an Officer's Certificate executed  on
behalf  of  a  Servicer setting forth the action proposed  to  be
taken  in  respect of a particular Mortgage Loan  and  certifying
that the criteria set forth in the immediately preceding sentence
have  been  satisfied, the Trustee shall execute and  deliver  to
such Servicer the consent or partial release so requested by such
Servicer.  A proposed form of consent or partial release, as  the
case  may be, shall accompany any Officer's Certificate delivered
by such Servicer pursuant to this paragraph.

       (d)    Costs   associated   with  preparing   assignments,
satisfactions and releases described in this Section  8.14  shall
not  be an expense of the Trust or the Trustee, but rather  shall
be  borne  directly  by the related Servicer; provided,  however,
that the Trustee shall be liable for the cost associated with the
shipping  of  documents from the Trustee to the related  Servicer
pursuant to this Section 8.14.

      Section 8.15   Servicing Compensation.  As compensation for
their  activities hereunder, each Servicer shall be  entitled  to
the  Servicing Fee for each Mortgage Loan that it services.  Such
Servicing Fee shall be payable on a monthly basis out of interest
payments  on  the  related Mortgage Loans and  shall  equal  one-
twelfth  of  the  related Servicing Fee Rate  multiplied  by  the
outstanding  principal amount of such Mortgage  Loan  as  of  the
prior  Monthly Remittance Date.  Subject to the related Servicing
Fee  Letter,  additional servicing compensation in  the  form  of
Prepayment  Interest  Excess (net of  any  Compensating  Interest
requirements), release fees, bad check charges, assumption  fees,
late   payment   charges,   prepayment   penalties,   any   other
servicing-related  fees, and similar items  may,  to  the  extent
collected from Mortgagors, be retained by the related Servicer.

     Section 8.16   Annual Statement as to Compliance.  (a)  Each
Servicer,  at  its own expense, will deliver to the Trustee,  the
Seller,  the Depositor, the Certificate Insurer, and  the  Rating
Agencies on or before April 15 of each year, commencing in  1997,
an Officer's Certificate stating, as to each signer thereof, that
(i)  a  review  of  the activities of such Servicer  during  such
preceding  calendar 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,  such
Servicer  has fulfilled all its obligations under this  Agreement
for such year, or, if there has been a default in the fulfillment
of  all  such obligations, specifying each such default known  to
such  officer  and  the nature and status thereof  including  the
steps being taken by such Servicer to remedy such defaults.

      (b)   Each  Servicer  shall deliver  to  the  Trustee,  the
Certificate  Insurer, the Seller, the Depositor  and  the  Rating
Agencies  promptly after a responsible officer  of  the  Servicer
obtains  knowledge  thereof  but in  no  event  later  than  five
Business Days thereafter, written notice by means of an Officer's
Certificate of any event which with the giving of notice or lapse
of  time,  or both, such officer knows would become an  Event  of
Servicing Termination.

       Section   8.17     Annual  Independent  Certified   Public
Accountants'  Reports.   On or before April  15   of  each  year,
commencing in 1997, each Servicer shall cause to be delivered  to
the  Trustee, the Certificate Insurer and the Rating  Agencies  a
letter   or   letters  of  a  firm  of  independent,  nationally-
recognized certified public accountants reasonably acceptable  to
the  Certificate Insurer stating that such firm has, with respect
to  such  Servicer's overall servicing operations  examined  such
operations  in  accordance with the requirements of  the  Uniform
Single  Attestation Program for Mortgage Bankers, and  in  either
case stating such firm's conclusions relating thereto.

       Section   8.18    Access  to  Certain  Documentation   and
Information  Regarding the Mortgage Loans.  Each  Servicer  shall
provide to the Trustee, the Certificate Insurer, the Seller,  the
FDIC  and  the supervisory agents and examiners of  each  of  the
foregoing  access  to  the  documentation  and  electronic   data
regarding  the  Mortgage  Loans not  in  the  possession  of  the
Trustee, such access being afforded without charge but only  upon
prior written reasonable request and during normal business hours
at the offices of such Servicer designated by it.

      Upon  any change in the format of the computer tape by  any
Servicer  in  respect of the Mortgage Loans, such Servicer  shall
deliver  a  copy  of  such computer tape  to  the  Trustee.    In
addition,  each  Servicer shall provide a copy of  such  computer
tape  to  the Trustee and the Certificate Insurer at  such  other
times  as  the Trustee or the Certificate Insurer may  reasonably
request  upon reasonable notice to such Servicer and upon payment
of  all  reasonable expenses associated with such request by  the
Trustee  or  the  Certificate Insurer.  Nothing contained  herein
shall  limit  the  obligation  of the  Servicer  to  observe  any
applicable law prohibiting disclosure of information relating  to
the Mortgage Loans or Mortgagors.

      Section  8.19   Assignment of Agreement.  No  Servicer  may
assign  its obligations under this Agreement (except pursuant  to
Section  8.27 hereof), in whole or in part, unless it shall  have
first  obtained  the  prior written consent of  the  Seller,  the
Trustee and the Certificate Insurer, which such consent shall not
be  unreasonably withheld; provided, however, that  any  assignee
must  meet  the  eligibility requirements set  forth  in  Section
8.21(f)  hereof  for a successor Servicer.  Notice  of  any  such
assignment  shall be given by such Servicer to the  Trustee,  the
Certificate Insurer and the Rating Agencies.

      Section 8.20   Events of Servicing Termination.   (a)   The
Certificate  Insurer  (or  the Owners pursuant  to  Section  6.11
hereof)  or  the  Trustee or the Seller (in each  case  with  the
consent  of  the Certificate Insurer, which consent  may  not  be
unreasonably  withheld)  may  immediately  remove   the   related
Servicer (including any successor entity serving as the Servicer)
upon  the  occurrence  of  any of the following  events  and  the
expiration  of  the  related  cure  period  (provided,  that  the
occurrence of any such events with respect to one Servicer  shall
be cause to remove only such Servicer):

             (A)      Such Servicer shall fail to deliver to  the
     Trustee  any  proceeds  or required payment  (including  any
     Delinquency Advance or Compensating Interest payment), which
     failure continues unremedied for two Business Days following
     written  notice  to an Authorized Officer of  such  Servicer
     from the Trustee or from any Owner;

            (ii)     Such Servicer shall (I) apply for or consent
     to  the  appointment of a receiver, trustee,  liquidator  or
     custodian  or similar entity with respect to itself  or  its
     property,  (II) admit in writing its inability  to  pay  its
     debts  generally as they become due, (III)  make  a  general
     assignment for the benefit of creditors, (IV) be adjudicated
     a bankrupt or insolvent, (V) commence a voluntary case under
     the  federal bankruptcy laws of the United States of America
     or   file   a   voluntary   petition   or   answer   seeking
     reorganization, an arrangement with creditors  or  an  order
     for  relief  or seeking to take advantage of any  insolvency
     law or file an answer admitting the material allegations  of
     a   petition   filed   against   it   in   any   bankruptcy,
     reorganization  or  insolvency  proceeding  or   (VI)   take
     corporate  action for the purpose of effecting  any  of  the
     foregoing;

           (iii)      If  without  the application,  approval  or
     consent  of  such Servicer, a proceeding shall be instituted
     in  any  court  of  competent jurisdiction,  under  any  law
     relating to bankruptcy, insolvency, reorganization or relief
     of debtors, seeking in respect of such Servicer an order for
     relief  or  an  adjudication in bankruptcy,  reorganization,
     dissolution,  winding  up,  liquidation,  a  composition  or
     arrangement  with creditors, a readjustment  of  debts,  the
     appointment of a trustee, receiver, liquidator, custodian or
     similar  entity with respect to such Servicer or of  all  or
     any substantial part of its assets, or other like relief  in
     respect thereof under any bankruptcy or insolvency law, and,
     if  such  proceeding is being contested by such Servicer  in
     good  faith,  the same shall (A) result in the entry  of  an
     order for relief or any such adjudication or appointment  or
     (B)  continue  undismissed or pending and unstayed  for  any
     period of sixty (60) consecutive days;

            (iv)     Such Servicer shall fail to perform any  one
     or  more  of  its  obligations hereunder (other  than  those
     specified  in item (i) above) and shall continue in  default
     thereof  for  a  period of forty-five (45)  days  after  the
     earlier  of  (x)  notice by the Trustee or  the  Certificate
     Insurer  of  said  failure  or (y)  actual  knowledge  of  a
     responsible  officer  of such Servicer;  provided,  however,
     that  if  such  Servicer can demonstrate to  the  reasonable
     satisfaction  of  the  Certificate  Insurer   that   it   is
     diligently  pursuing remedial action, then the  cure  period
     may be extended with the written approval of the Certificate
     Insurer;

             (v)     The failure of such Servicer to satisfy  the
     Servicer Termination Test; and

            (vi)     The failure of Long Beach to maintain a  net
     worth of at least $30,000,000.

The  Trustee  shall determine on each Payment  Date  whether  the
Servicer Termination Test is satisfied for the related Prepayment
Period.   Upon  the  Trustee's determination  that  the  Servicer
Termination  Test  is  not  satisfied,  or  that  a  payment   of
Compensating  Interest,  a  Monthly  Remittance  Amount  for  the
related  Group, or a required Delinquency Advance  has  not  been
made  by  the relevant Servicer, the Trustee shall so  notify  in
writing  an  Authorized Officer of such Servicer, the Seller  and
the Certificate Insurer as soon as is reasonably practical.

      (b)   Any  party  exercising any termination  rights  under
Subsection (a) above shall give notice in writing to the relevant
Servicer (and a copy to the Trustee) of the termination of all of
the rights and obligations of such Servicer under this Agreement.
The Trustee shall mail a copy of any notice given by it hereunder
to the Depositor, the Seller, the Certificate Insurer, the Owners
and Rating Agencies.  On or after the receipt by such Servicer of
such  written  notice  (including any  required  consent  of  the
Certificate  Insurer), all authority and power of  such  Servicer
under this Agreement, whether with respect to the Certificates or
the  Mortgage  Loans or otherwise, shall without  further  action
pass  to  and be vested in the Trustee or such successor Servicer
as  may  be  appointed  hereunder, and, without  limitation,  the
Trustee  is hereby authorized and empowered (which authority  and
power  are  coupled  with  an interest and  are  irrevocable)  to
execute  and  deliver, on behalf of the predecessor Servicer,  as
attorney-in-fact  or otherwise, 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 or
termination, whether to complete the transfer and endorsement  of
the  Mortgage  Loans  and related documents  or  otherwise.   The
predecessor Servicer shall cooperate with the successor  Servicer
or   the   Trustee   in   effecting  the   termination   of   the
responsibilities  and  rights of the predecessor  Servicer  under
this  Agreement including the transfer to the successor  Servicer
or  to  the Trustee for administration by it of all cash accounts
that  shall  at the time be held by the predecessor Servicer  for
deposit  or  shall  thereafter be  received  with  respect  to  a
Mortgage  Loan.   All reasonable costs and expenses  incurred  in
connection with transferring the Files to the successor  Servicer
or the Trustee.

      (c)   If any event described in subsection (a)(iv)  or  (v)
above  occurs  and  is  continuing,  during  the  30  day  period
following  receipt of notice, the Trustee, the Owners  requesting
termination,  the  Seller  and  the  Certificate  Insurer   shall
cooperate with each other to determine if the occurrence of  such
event is more likely than not the result of the acts or omissions
of  such  Servicer or more likely than not the result  of  events
beyond the control of such Servicer.  If the Trustee, the Seller,
the  Owners  requesting termination and the  Certificate  Insurer
conclude  that  the  event  is the result  of  the  latter,  such
Servicer may not be terminated, unless and until some other event
set  forth in subsection (a) has occurred and is continuing.   If
the  Trustee,  the Seller, the Owners requesting termination  and
the Certificate Insurer conclude that the event is the result  of
the  former, the Certificate Insurer may terminate such  Servicer
in  accordance with this Section, and the Trustee  shall  act  as
successor Servicer.

      If  the  Trustee,  the Seller and the  Certificate  Insurer
cannot  agree,  and  the  basis  for  such  disagreement  is  not
arbitrary  or  unreasonable, as to the cause of  the  event,  the
decision  of  the  Certificate Insurer shall  control;  provided,
however, that if the Certificate Insurer decides to terminate any
Servicer,  the  Trustee shall be relieved of  its  obligation  to
assume  the servicing or to appoint a successor, which  shall  be
the  exclusive  obligation  of the Certificate  Insurer  and  the
Trustee  shall be indemnified by the Certificate Insurer for  any
liabilities, costs or expenses resulting from such decision.

      The  Certificate Insurer and the Seller agree to use  their
best  efforts to inform the Trustee each Servicer and each  other
of  any  materially adverse information regarding such Servicer's
servicing  activities that comes to the attention of  such  party
from time to time.

      Section 8.21   Resignation of a Servicer and Appointment of
Successor.   (i)   Upon  any  Servicer's  receipt  of  notice  of
termination   pursuant  to  Section  8.20  or   such   Servicer's
resignation  in accordance with the terms of this  Section  8.21,
the  predecessor Servicer shall continue to perform its functions
as  Servicer  under this Agreement, in the case  of  termination,
only  until the date specified in such termination notice  or  in
accordance  with Section 8.20(d), if applicable, or, if  no  such
date  is  specified in a notice of termination, until receipt  of
such notice and, in the case of resignation, until the earlier of
(x)  the  date  45  days from the delivery  to  the  Seller,  the
Certificate  Insurer and the Trustee of written  notice  of  such
resignation   (or  written  confirmation  of  such   notice)   in
accordance with the terms of this Agreement and (y) the date upon
which  the  predecessor Servicer shall become unable  to  act  as
Servicer,   as  specified  in  the  notice  of  resignation   and
accompanying opinion of counsel.  All collections then being held
by  the  predecessor  Servicer  prior  to  its  removal  and  any
collections   received  by  such  Servicer   after   removal   or
resignation  shall be endorsed by it to the Trustee and  remitted
directly   and  immediately  to  the  Trustee  or  the  successor
Servicer.   In  the  event  of  any  Servicer's  resignation   or
termination  hereunder,  the Trustee shall  appoint  a  successor
Servicer  and the successor Servicer shall accept its appointment
by  execution of a written assumption in form acceptable  to  the
Trustee,  the Certificate Insurer and the Seller, with copies  of
such  assumption to the Certificate Insurer, the Trustee and  the
Rating  Agencies, provided that as a condition precedent  to  the
appointment  of  a  successor Servicer and the execution  of  the
related  written  assumption, such successor Servicer  shall,  if
applicable,  also  execute either (i)  a  written  assumption  or
termination  of  any  of  the  Subservicing  Agreements  or  (ii)
appropriate amendments to each of any Subservicing Agreements.

      (b)   No  Servicer  shall resign from the  obligations  and
duties  hereby imposed on it, except (i) upon determination  that
its  duties  hereunder are no longer permissible under applicable
law  or are in material conflict by reason of applicable law with
any  other  activities carried on by it, the other activities  of
such  Servicer  so causing such a conflict being of  a  type  and
nature  carried on by such Servicer at the date of this Agreement
or  (ii)  upon prior written consent of the Certificate  Insurer,
the  Seller  and  the Trustee and confirmation  from  the  Rating
Agencies  that the Class A Certificate ratings are  not  reduced.
Any  such determination referred to in clause (i) permitting  the
resignation of any Servicer shall be evidenced by an  Opinion  of
Counsel  to such effect which shall be delivered to the  Trustee,
the Seller and the Certificate Insurer.

      (c)  No removal or resignation of any Servicer shall become
effective  until the Trustee or a successor Servicer  shall  have
assumed  such  Servicer's  responsibilities  and  obligations  in
accordance with this Section.  The removal or resignation of  one
Servicer  hereunder, shall have no effect on the  status  of  any
other Servicer hereunder.

      (d)   Upon  removal  or resignation of any  Servicer,  such
Servicer also shall promptly deliver or cause to be delivered  to
the  successor Servicer or the Trustee all the books and  records
(including, without limitation, records kept in electronic  form)
that  such  Servicer  has  maintained  for  the  Mortgage  Loans,
including  all  tax bills, assessment notices, insurance  premium
notices and all other documents as well as all original documents
then in such Servicer's possession.

      (e)  Any collections received by any Servicer after removal
or resignation thereof shall be endorsed by it to the Trustee and
remitted directly and immediately to the Trustee or the successor
Servicer.

      (f)   Upon  removal  or resignation of  any  Servicer,  the
Trustee,  with the cooperation of the Seller and the  Certificate
Insurer,  (x)  shall  solicit bids for a  successor  Servicer  as
described  below and (y) pending the appointment of  a  successor
Servicer  as  a  result of soliciting such bids, shall  serve  as
Servicer  of  the  Mortgage Loans serviced  by  such  predecessor
Servicer.   The  Trustee  shall, if it  is  unable  to  obtain  a
qualifying  bid and is prevented by law from acting as  Servicer,
(I)  appoint,  or  petition a court of competent jurisdiction  to
appoint,  any  housing  and  home finance  institution,  bank  or
mortgage servicing institution which is reasonably acceptable  to
the Seller, the Certificate Insurer and the Owners of the Class R
Certificates,  as  indicated in writing  (provided  that  if  the
Certificate  Insurer  and such Owners  cannot  agree  as  to  the
acceptability  of such successor Servicer, the  decision  of  the
Certificate  Insurer  shall control) as  the  successor  to  such
Servicer  hereunder in the assumption of all or any part  of  the
responsibilities,  duties  or  liabilities   of   such   Servicer
hereunder and (II) give notice thereof to the Seller, the Owners,
the   Certificate   Insurer  and  the   Rating   Agencies.    The
compensation  of  any  successor  Servicer  (including,   without
limitation, the Trustee) so appointed shall be the amount  agreed
by  the  related  Servicer  and the Seller  and  the  Certificate
Insurer.   Any reasonable out of pocket set-up costs or  expenses
incurred  by  the  Trustee  as  interim  successor  Servicer   as
specified  in subclause (y) of this Section 8.21(f) shall  be  at
the expense of the Trust and shall be payable pursuant to Section
7.03(c)(ii).

      (g)   In the event that the Trustee is able to solicit bids
as   provided  above,  the  Trustee  shall  solicit,  by   public
announcement,  bids  from housing and home finance  institutions,
banks   and   mortgage   servicing   institutions   meeting   the
qualifications  set  forth above (including the  Trustee  or  any
affiliate thereof).  Such public announcement shall specify  that
the  successor  Servicer  shall  be  entitled  to  the  servicing
compensation  agreed  upon  between the  Trustee,  the  successor
Servicer  and  the Seller; provided, however, that  no  such  fee
shall exceed the related Servicing Fee.  Within thirty days after
any  such  public announcement, the Trustee, with the cooperation
of  the  Seller and the Certificate Insurer, shall  negotiate  in
good  faith and effect the sale, transfer and assignment  of  the
servicing  rights and responsibilities hereunder to the qualified
party  submitting the highest satisfactory bid as  to  the  price
they will pay to obtain such servicing.  The Trustee upon receipt
of  the  purchase  price  shall pay such purchase  price  to  the
Servicer  being so removed (except in the case of subsection  (h)
below, in which case the Trustee shall pay such purchase price to
the Seller), after deducting from any sum received by the Trustee
from  the  successor to such Servicer in respect  of  such  sale,
transfer  and  assignment all costs and expenses  of  any  public
announcement  and  of any sale, transfer and  assignment  of  the
servicing   rights   and  responsibilities  reasonably   incurred
hereunder.   After  such deductions, the remainder  of  such  sum
shall  be  paid  by  the  Trustee to such  Servicer  (other  than
Advanta) at the time of such sale.

      (h)  The Trustee and the successor Servicer shall take such
action  consistent with this Agreement as shall be  necessary  to
effectuate any such succession, including the notification to all
Mortgagors  of the transfer of servicing if such notification  is
not  done  by such predecessor Servicer as required by subsection
(i)  below.   Each predecessor Servicer agrees to cooperate  with
the   Trustee  and  any  successor  Servicer  in  effecting   the
termination  of  such  Servicer's servicing responsibilities  and
rights  hereunder and shall promptly provide the Trustee or  such
successor  Servicer,  as applicable, all  documents  and  records
reasonably requested by it to enable it to assume such Servicer's
functions  hereunder  and shall promptly  also  transfer  to  the
Trustee  or  such successor Servicer, as applicable, all  amounts
which then have been or should have been deposited in the related
Principal  and Interest Account by such Servicer,  or  which  are
thereafter received with respect to the Mortgage Loans.   Neither
the Trustee nor any other successor Servicer shall be held liable
by  reason  of any failure to make, or any delay in  making,  any
distribution hereunder or any portion thereof caused by  (i)  the
failure  of the predecessor Servicer to deliver, or any delay  in
delivery,  cash, documents or records to it or (ii)  restrictions
imposed by any regulatory authority having jurisdiction over such
Servicer.

      (i)   The  Trustee  or any other successor  Servicer,  upon
assuming  the  duties of Servicer hereunder,  shall  as  soon  as
reasonably  practicable  pay all Compensating  Interest  and,  if
applicable, Delinquency Advances which have theretofore not  been
remitted to the extent required by this Agreement with respect to
the  Mortgage  Loans; provided, however, that if the  Trustee  is
acting  as successor Servicer, the Trustee shall only be required
to make such Delinquency Advances if, in the Trustee's reasonable
good faith judgment, such Delinquency Advances will ultimately be
recoverable  from  the related Mortgage Loans.   Any  Delinquency
Advances   and  Servicing  Advances  previously   made   by   the
predecessor Servicer and accrued and unpaid Servicing Fees  shall
be  recoverable by it and paid to it by the successor Servicer to
the  extent  such  Delinquency Advances, Servicing  Advances  and
accrued  and  unpaid  Servicing Fees would  otherwise  have  been
recoverable had the predecessor Servicer not been terminated.

      (j)   Any  Servicer which is being removed or is  resigning
shall give notice to the Mortgagors and to the Rating Agencies of
the transfer of the servicing to the successor Servicer.

      (k)  Upon appointment, the successor Servicer shall be  the
successor  in all respects to the predecessor Servicer and  shall
be subject to all the responsibilities, duties and liabilities of
the  predecessor  Servicer including, but  not  limited  to,  the
maintenance  of  the hazard insurance policy(ies),  the  fidelity
bond  and an errors and omissions policy pursuant to Section 8.26
and  shall be entitled to such fees as may be agreed upon between
the Seller and such successor Servicer (such amount not to exceed
the  related Servicing Fee), and all of the rights granted to the
predecessor  Servicer  by  the  terms  and  provisions  of   this
Agreement;  provided, that if the Trustee shall be the  successor
Servicer, the Trustee shall be entitled to the same fees  as  the
Servicer  was  entitled  to  at  the  time  of  succession.   The
appointment of a successor Servicer (including the Trustee) shall
not  affect any liability of the predecessor Servicer  which  may
have  arisen  under  this Agreement prior to its  termination  as
Servicer (including, without limitation, any deductible under  an
insurance policy) nor shall any successor Servicer (including the
Trustee)  be  liable for any acts or omissions of the predecessor
Servicer  or  for  any  breach by such Servicer  of  any  of  its
representations or warranties contained herein or in any  related
document or agreement.

      (l)   The Trustee and the Seller shall each give notice  to
the  Certificate Insurer, the Rating Agencies and the  Owners  or
the  Seller  of the occurrence of any event specified in  Section
8.20  of  which a Responsible Officer of the Trustee  has  actual
knowledge.

       Section   8.22    Waiver  of  Past  Events  of   Servicing
Termination.   Subject to the rights of the Certificate  Insurer,
the  Trustee, the Owners and the Seller pursuant to Section  8.20
to  terminate  all of the rights and obligations of any  Servicer
under this Agreement, the Certificate Insurer or the Owners of at
least 51% of the Percentage Interests of the Class R Certificates
with the consent of the Certificate Insurer may, on behalf of all
Owners of Certificates, waive any default by such Servicer in the
performance  of  its obligations hereunder and its  consequences.
Upon  any such waiver of a past default, such default shall cease
to   exist,  and  any  Event  of  Servicing  Termination  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 default or impair any right consequent thereon.

      Section  8.23    Assumption or Termination of  Subservicing
Agreement  By the Trustee.  In connection with the assumption  of
the   responsibilities,  duties  and  liabilities  and   of   the
authority,  power  and rights of any Servicer  hereunder  by  the
Trustee  pursuant  to Section 8.21, it is understood  and  agreed
that   such   Servicer's   rights  and  obligations   under   any
Subservicing Agreement then in force between such Servicer and  a
subservicer  shall  be  assumed  simultaneously  by  the  Trustee
without  act  or deed on part of the Trustee; provided,  however,
the  Trustee in its sole discretion may terminate any subservicer
notwithstanding  the  provisions  of  the  related   Subservicing
Agreement.

      Each  Servicer  shall, upon the reasonable request  of  the
Trustee,  but  at the expense of such Servicer,  deliver  to  the
assuming   party   documents  and  records   relating   to   each
Subservicing Agreement and an accounting of amounts collected and
held by it and otherwise use its best reasonable efforts (through
the  execution  of  any  documents or otherwise)  to  effect  the
orderly and efficient transfer of the Subservicing Agreements  to
the  assuming party and shall cooperate with the Trustee  in  any
other manner reasonably requested by the Trustee.

     Section 8.24   Powers and Duties of the Trustee as Successor
Servicer.   Following the termination of any  Servicer  hereunder
and  pending  the  appointment of any other Person  as  successor
Servicer,  the Trustee is hereby empowered to perform the  duties
of  such  Servicer  hereunder;  it  being  expressly  understood,
however, by all parties hereto, and the Owners, that prior to any
termination  of  such  Servicer pursuant to  Section  8.21,  such
Servicer  shall perform such duties.  Specifically,  and  not  in
limitation  of the foregoing, the Trustee shall upon  termination
or  resignation  of any Servicer, and pending the appointment  of
any other Person as successor Servicer, have the power:

            (i)     to collect Mortgage payments;

           (ii)     to foreclose on Delinquent Mortgage Loans;

           (iii)     to enforce due-on-sale clauses and to  enter
     into assumption and substitution agreements as permitted  by
     Section 8.12 hereof;

             (iv)      to  deliver  instruments  of  satisfaction
     pursuant to Section 8.14 hereof;

            (v)     to enforce the Mortgage Loans; and

            (vi)      to  make Servicing Advances and Delinquency
     Advances and to pay Compensating Interest.

      Section 8.25   Liability of the Servicers.  Neither of  the
Servicers  nor  any  of their directors, officers,  employees  or
agents  shall  be  under  any liability  on  any  Certificate  or
otherwise to the Seller, the Trustee, Certificate Insurer or  any
Owner  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 except as required hereunder; provided, however, that
this  provision  shall not protect any Servicer,  its  directors,
officers,  employees  or agents or any such  Person  against  any
liability which would otherwise be imposed by reason of negligent
action,  negligent failure to act, misconduct in the  performance
of  duties or by reason of reckless disregard of obligations  and
duties  hereunder.   Each  of  the Servicers  and  any  director,
officer, employee or agent of each of the Servicers may  rely  in
good  faith  on  any  document of any kind prima  facie  properly
executed  and  submitted  by any Person  respecting  any  matters
arising  hereunder.  Neither of the Servicers shall be under  any
obligation  to  appear in, prosecute or defend any  legal  action
that  is not incidental to its duties hereunder and which in  its
opinion  may  involve  it in any expense or liability;  provided,
however,  that each Servicer may in its discretion undertake  any
such action that it may deem necessary or desirable in respect of
this  Agreement  and the rights and duties of the parties  hereto
and  interests  of the Trustee, the Certificate Insurer  and  the
Owners 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 such  Servicer
shall  be entitled to be reimbursed therefor out of the Principal
and  Interest Account.  The Servicers and any director,  officer,
employee  or  agent of each of the Servicers 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 as  any
such  loss,  liability or expense shall be 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.

      Section 8.26   Inspections by Certificate Insurer,  Trustee
and   Seller;  Errors  and  Omissions  Insurance.   (a)   At  any
reasonable  time  and from time to time upon  prior  written  and
reasonable  notice,  the Certificate Insurer,  the  Trustee,  the
Seller  or any agents or representatives thereof may inspect  any
Servicer's   servicing  operations  and  discuss  the   servicing
operations of such Servicer with a responsible officer designated
by  the  related  Servicer.  The reasonable  costs  and  expenses
incurred  by  such  Servicer or its agents or representatives  in
connection  with  any such examinations or discussions  shall  be
paid by such Servicer.

      (b)   Each  Servicer shall maintain, at its own expense,  a
blanket  fidelity  bond  and an errors  and  omissions  insurance
policy, with broad coverage with responsible companies that  meet
the  requirements of FNMA or FHLMC on all officers, employees  or
other  persons acting in any capacity with regard to the Mortgage
Loan to handle funds, money, documents and papers relating to the
Mortgage  Loans  it services.  The fidelity bond and  errors  and
omissions  insurance  shall be in the form of  Mortgage  Banker's
Blanket  bond and shall protect and insure such Servicer  against
losses, including forgery, theft, embezzlement, fraud, errors and
omissions and negligent acts of such persons.  Such fidelity bond
shall  also  protect and insure such Servicer against  losses  in
connection  with  the failure to maintain any insurance  policies
required   pursuant  to  this  Agreement  and  the   release   or
satisfaction  of a Mortgage Loan without having obtained  payment
in  full  of  the indebtedness secured thereby.  No provision  of
this  Section  8.26 requiring the fidelity bond  and  errors  and
omissions  insurance shall diminish or relieve the Servicer  from
its  duties and obligations as set forth in this Agreement.   The
minimum  coverage under any such bond and insurance policy  shall
be  at least equal to the corresponding amounts required by  FNMA
in the FNMA Servicing Guide or by FHLMC in the FHLMC Sellers' and
Servicers' Guide.  Upon the written request of the Seller or  the
Certificate  Insurer, a Servicer shall cause to be  delivered  to
the  Seller an Officer's Certificate as to the maintenance of the
fidelity  bond and insurance policy that such fidelity  bond  and
insurance policy are in full force and effect.

       Section   8.27    Merger,  Conversion,  Consolidation   or
Succession  to Business of Servicer.  Any corporation into  which
any  Servicer may be merged or converted or with which it may  be
consolidated,   or   corporation  resulting  from   any   merger,
conversion  or consolidation to which such Servicer  shall  be  a
party  or any corporation succeeding to all or substantially  all
of  the business of such Servicer shall be the successor of  such
Servicer hereunder, without the execution or filing of any  paper
or  any  further  act  on the part of any of the  parties  hereto
provided that such corporation meets the qualifications set forth
in Section 8.21(f).

      Section  8.28    Notices  of  Material  Events.   Upon  any
responsible  officer of the Servicer's actual knowledge  thereof,
such  Servicer  shall  give  prompt  notice  to  the  Certificate
Insurer, the Trustee, the Seller, and the Rating Agencies of  the
occurrence of any of the following events:

      (a)   Any  default or any fact or event which such  officer
knows  results, or which with notice or the passage of  time,  or
both,  would  result  in the occurrence  of  a  default  by  such
Servicer  under  any  Operative Document or  would  constitute  a
material  breach of a representation, warranty or covenant  under
any Operative Document;

      (b)   The submission of any claim or the initiation of  any
legal   process,   litigation  or  administrative   or   judicial
investigation against such Servicer of which it has knowledge, in
any federal, state or local court or before any governmental body
or agency or before any arbitration board or any such proceedings
threatened  by  any  governmental  agency,  which,  if  adversely
determined,  would have a material adverse effect upon  any  such
Servicer's ability to perform its obligations under any Operative
Document;

      (c)   The commencement of any proceedings of which  it  has
knowledge  or has received service of process by or against  such
Servicer   under   any  applicable  bankruptcy,   reorganization,
liquidation, insolvency or other similar law now or hereafter  in
effect  or  of  any  proceeding in which a receiver,  liquidator,
trustee  or  other similar official shall have been, or  may  be,
appointed or requested for such Servicer; and

      (d)   The receipt of notice from any agency or governmental
body  having  authority  over  the  conduct  of  such  Servicer's
business  that  such  Servicer is to  cease  and  desist,  or  to
undertake any practice, program, procedure or policy employed  by
such Servicer in the conduct of the business of any of them,  and
such  cessation  or  undertaking will  materially  and  adversely
affect the conduct of such Servicer's business or its ability  to
perform under the Operative Documents or materially and adversely
affect the financial affairs of such Servicer.

      Section  8.29    Monthly  Servicing  Report  and  Servicing
Certificate.   (a)  Each Servicer with respect  to  the  Mortgage
Loans  serviced by it shall deliver not later than the  Reporting
Date,  a Monthly Servicing Report (which shall be by tape  format
and,  with  respect  to certain delinquency information,  may  be
delivered by hard copy), to the Trustee and, upon request, to the
Seller and the Certificate Insurer.  The Monthly Servicing Report
shall  state  as to the related Remittance Period  or  Prepayment
Period,  as applicable, for the Mortgage Loans serviced  by  such
Servicer:

        (a)      (a) scheduled interest due (net of the Servicing
     Fee);   (b)   Compensating  Interest  paid;  (c)   scheduled
     principal due; (d) Prepayments; (e) Loan Balance of Mortgage
     Loans  repurchased; (f) Substitution Amounts;  and  (g)  Net
     Liquidation Proceeds (related to principal);

        (ii)      The  Servicing  Fee  withheld  by  the  related
     Servicer;

     (iii)      The  principal and interest payments remitted  by
     such Servicer to its Principal and Interest Account(s);

       (iv)     The scheduled principal and interest payments  on
     the  Mortgage  Loans  that  were not  made  by  the  related
     Mortgagors as of the related Determination Date;

        (v)      The number and aggregate Loan Balances (computed
     in  accordance with the terms of the Mortgage Loans) and the
     percentage of the total number of Mortgage Loans and of  the
     Loan   Balance  which  they  represent  of  Mortgage   Loans
     delinquent, if any, (i) 30 to 59 days, (ii) 60  to  89  days
     and  (iii) 90 days or more, respectively, as of the last day
     of  the  related  Remittance  Period  (taking  into  account
     payments  received on or prior to the related  Determination
     Date);

      (vi)     The number and aggregate Loan Balances of Mortgage
     Loans, if any, in foreclosure and the number and Book  Value
     of any REO Properties as of the related Determination Date;

     (vii)      The  Loan  Balances (immediately prior  to  being
     classified  as  Liquidated  Mortgage  Loans)  of  Liquidated
     Mortgage Loans as of the related Determination Date;

     (viii)     Liquidation Proceeds received during the  related
     Prepayment Period;

       (ix)      The  amount  of any Liquidation  Expenses  being
     deducted  from  Liquidation  Proceeds  or  otherwise   being
     charged  to  the  Principal  and  Interest  Account(s)  with
     respect to such Monthly Remittance Date;

        (x)      Liquidation Expenses incurred during the related
     Prepayment   Period  which  are  not  being  deducted   from
     Liquidation  Proceeds  or otherwise  being  charged  to  the
     Principal and Interest Account with respect to such  Monthly
     Remittance Date;

       (xi)      Net  Liquidation  Proceeds  as  of  the  related
     Determination Date;

     (xii)      The scheduled principal balance of each  Mortgage
     Loan  as  of the first day of the related Remittance  Period
     and  the date through which interest has been paid as of the
     related Determination Date;

     (xiii)     The number and aggregate Loan Balances  and  Loan
     Purchase Prices of Mortgage Loans required to be repurchased
     by  each  Originator  as of the related  Subsequent  Cut-Off
     Date;

     (xiv)      The  amount of any Delinquency Advances  made  by
     such  Servicer during the related Remittance Period and  any
     unreimbursed   Delinquency  Advances  as  of  such   Monthly
     Remittance Date;

      (xv)      The weighted average Coupon Rates of the Mortgage
     Loans;

     (xvi)     Any additional information reasonably requested by
     the Trustee or the Certificate Insurer;

     (xvii)    The number and aggregate Loan Balances of Mortgage
     Loans, if any, currently in bankruptcy proceedings as of the
     related Determination Date and any Preference Amounts to the
     extent the related Servicer has knowledge;

     (xviii)   The amount of unreimbursed Servicing Advances; and

     (xix)      The  amount of Compensating Interest paid  during
     the  month  by such Servicer and the unreimbursed amount  of
     Compensating Interest paid by such Servicer.

In  addition  to the reports and certificates described  in  this
Section 8.29 to be provided by such Servicer, information as  the
Trustee  and  such Servicer may agree upon shall be  provided  by
such  Servicer  to  the Trustee or such other  party  as  may  be
requested by the Trustee by electronic transmission or hard copy.

      (b)   The Trustee shall, no later than the related  Payment
Date,  provide to the Certificate Insurer, the Underwriters,  the
Depositor,  the  Seller and the Rating Agencies a written  report
setting  forth  the  information required under  Section  7.09(b)
hereof,  based  solely on information contained  in  the  Monthly
Servicing Certificate.

      (c)   Each Servicer with respect to the Mortgage  Loans  in
Group II agrees that, in addition to the reports and certificates
described in Section 8.29(a) hereof, it shall upon the reasonable
request  of  the Seller, prepare reports detailing  the  Mortgage
Loans serviced by it by index and in the aggregate.

     (d)  The Depositor shall deliver or cause to be delivered to
the  Trustee  on the Startup Day in hard copy and  on  electronic
tape  in  a form acceptable to the Trustee (the "Tape") detailing
the  information  required to be set forth on  the  Schedules  of
Mortgage Loans as of the close of business on the Cut-Off Date.

      (e)   Within  two  Business Days of  receipt  thereof,  the
Trustee  shall review the Monthly Servicing Reports  against  the
information,  as  updated by the Trustee  on  the  basis  of  the
current  and  all previous Monthly Servicing Reports received  by
the  Trustee.   Within one Business Day following a determination
by the Trustee that inconsistencies between the Monthly Servicing
Report  and  such information are not reconcilable,  the  Trustee
shall notify the related Servicer, the Seller and the Certificate
Insurer of any such material inconsistencies and related Servicer
shall rectify them.

      Section  8.30    Indemnification  by  the  Servicer.   Each
Servicer  agrees  to indemnify and hold the Certificate  Insurer,
the Seller and the Depositor harmless against any and all claims,
losses,  penalties, fines, forfeitures, legal  fees  and  related
costs, judgments, and any other costs, fees and expenses that the
Seller, the Depositor and the Certificate Insurer may sustain  in
any way caused by or arising out of the negligent failure of such
Servicer,  or Subservicer appointed by it, to perform its  duties
and  service the Mortgage Loans in compliance with the  terms  of
this Agreement and which, in the case of the Certificate Insurer,
the  Seller  or  the Depositor, materially and adversely  affects
such  party.   A  party  against whom a claim  is  brought  shall
immediately notify the other parties and the Rating Agencies if a
claim  is  made by a third party with respect to this  Agreement,
and  the  relevant Servicer may assume (with the consent  of  the
Trustee)  the defense of any such claim and pay all  expenses  in
connection  therewith,  including reasonable  counsel  fees,  and
promptly pay, discharge and satisfy any judgment or decree  which
may  be  entered  against  the  Seller,  the  Depositor  and  the
Certificate Insurer.

     Section 8.31   Reserved.

      Section  8.32    Servicing Standard.   Each Servicer  shall
perform  its  servicing functions with respect  to  the  Mortgage
Loans  in the best interests of and for the benefit of the Owners
and the Certificate Insurer subject to the terms hereof.

      Section 8.33   No Solicitation.   Each Servicer agrees that
it  will not take any action or permit or cause any action to  be
taken  by any of its agents and Affiliates, or by any independent
contractors or independent mortgage brokerage companies  on  such
Servicer's  behalf, to personally, by telephone or mail,  solicit
the borrower or Mortgagor under any Mortgage Loan for any purpose
whatsoever,    including   to   refinance   a   Mortgage    Loan.
Notwithstanding the foregoing, it is understood and  agreed  that
promotions  undertaken  by a Servicer or  any  Affiliate  thereof
which  are  directed to the general public at  large,  including,
without  limitation, mass mailing based on commercially  acquired
mailing  lists,  newspaper,  radio and television  advertisements
shall not constitute solicitation under this paragraph, nor is  a
Servicer  prohibited from responding to unsolicited  requests  or
inquiries  made  by  a  Mortgagor or an  agent  of  a  Mortgager;
provided further, that the Servicer may solicit any Mortgagor (i)
for whom the Servicer has received a request for verification  of
mortgage from an originator of mortgage loan products similar  to
the Mortgage Loans that indicates that such Mortgagor intends  to
refinance  his  or  her  Mortgage  Loan  and  (ii)  otherwise  in
accordance with the Seller's policy, if such policy is  delivered
to  the related Servicer in writing.  It is understood and agreed
that all rights and benefits relating to the solicitation of  any
Mortgagors and the attendant rights, title and interest in and to
the list of Mortgagors and data relating to their Mortgages shall
be retained by Seller.



                      END OF ARTICLE VIII
                           ARTICLE IX

                      TERMINATION OF TRUST

               Section 9.01   Termination of Trust.

      The Trust created hereunder and all obligations created  by
this  Agreement will terminate upon the payment to the Owners  of
all Certificates (including the Certificate Insurer, pursuant  to
its  subrogation rights), from amounts other than those available
under  the Certificate Insurance Policy, of all amounts  held  by
the  Trustee  and required to be paid to such Owners pursuant  to
this  Agreement upon the later to occur of (a) the final  payment
or  other  liquidation (or any advance made with respect thereto)
of   the  last  Mortgage  Loan  in  the  Trust  Estate,  (b)  the
disposition  of all property acquired in respect of any  Mortgage
Loan  remaining in the Trust Estate and (c) at any  time  when  a
Qualified  Liquidation  of  both Mortgage  Loan  Groups  included
within  the  REMIC  Estate is effected as  described  below.   To
effect  a  termination of this Agreement pursuant to  clause  (c)
above,  the  Owners  of all Certificates then  Outstanding  shall
(i)  unanimously  direct the Trustee on behalf of  the  REMIC  to
adopt  a  plan  of complete liquidation for each of the  Mortgage
Loan  Groups, as contemplated by Section 860F(a)(4) of  the  Code
and  (ii)  provide to the Trustee and the Certificate Insurer  an
opinion  of  counsel  experienced in federal income  tax  matters
acceptable  to  the Certificate Insurer and the  Trustee  to  the
effect   that  each  such  liquidation  constitutes  a  Qualified
Liquidation, and the Trustee either shall sell the Mortgage Loans
and  distribute  the  proceeds of the liquidation  of  the  Trust
Estate,  or shall distribute equitably in kind all of the  assets
of  the  Trust Estate to the remaining Owners of the Certificates
each  in  accordance with such plan, so that the  liquidation  or
distribution  of  the  Trust  Estate,  the  distribution  of  any
proceeds of the liquidation and the termination of this Agreement
occur  no later than the close of the 90th day after the date  of
adoption   of  the  plan  of  liquidation  and  such  liquidation
qualifies as a Qualified Liquidation.  In no event, however, will
the   Trust  created  by  this  Agreement  continue  beyond   the
expiration  of twenty-one (21) years from the death of  the  last
survivor  of  the  descendants of Joseph  P.  Kennedy,  the  late
Ambassador  of  the United States to the Court of Saint  James's,
living on the date hereof.  The Trustee shall give written notice
of termination of the Agreement to each Owner and the Certificate
Insurer in the manner set forth in Section 11.05.

               Section  9.02   Termination Upon Option of  Owners
               of Class R Certificates; Servicer Termination.

     (a)  On any Monthly Remittance Date on or after the Clean-Up
Call  Date, the Owners of a majority of the Percentage  Interests
represented  by  the  Class R Certificates then  outstanding  may
determine  to purchase and may cause the purchase from the  Trust
of  all  (but not fewer than all) Mortgage Loans and all property
theretofore  acquired  in  respect  of  any  Mortgage   Loan   by
foreclosure,  deed  in  lieu of foreclosure,  or  otherwise  then
remaining  in  the Trust Estate (i) on terms agreed upon  between
the  Certificate Insurer and such Class R Certificate Owners,  or
(ii)  in  the absence of such an agreement, at a price  equal  to
100% of the aggregate Loan Balances of the related Mortgage Loans
(including  any  REO Property) as of the day  of  purchase  minus
amounts remitted from the Principal and Interest Account  to  the
Certificate Account representing collections of principal on  the
Mortgage  Loans  during the current Remittance Period,  plus  one
month's   interest  on  such  amount  computed  at  the  Adjusted
Pass-Through  Rate,  plus in all cases  all  accrued  and  unpaid
Servicing  Fees  plus any unpaid Reimbursement Amounts  plus  the
aggregate  amount  of any unreimbursed Delinquency  Advances  and
Servicing  Advances and Delinquency Advances which the  Servicers
have  theretofore failed to remit; but in any event such purchase
amount shall be sufficient to retire the Class A Certificates  in
full.   In  connection with such purchase, the  related  Servicer
shall  remit  to the Trustee all amounts then on deposit  in  the
Principal  and  Interest Account for deposit to  the  Certificate
Account,   which  deposit  shall  be  deemed  to  have   occurred
immediately preceding such purchase.

     (b)  On any Monthly Remittance Date on or after the Servicer
Clean-Up Call Date, the Servicers simultaneously may determine to
purchase  and may cause the purchase from the Trust of  all  (but
not  fewer  than  all)  Mortgage Loans serviced  by  the  related
Servicer and all property theretofore acquired in respect of  any
Mortgage  Loan  by foreclosure, deed in lieu of  foreclosure,  or
otherwise then remaining in the Trust Estate (i) on terms  agreed
upon between the Certificate Insurer, the Servicers and the Owner
of  the  Class R Certificate, or (ii) in the absence of  such  an
agreement,  at  a  price  equal to 100%  of  the  aggregate  Loan
Balances  of  the  related  Mortgage  Loans  (including  any  REO
Property)  as of the day of purchase minus amounts remitted  from
the  Principal  and  Interest Account to the Certificate  Account
representing  collections  of principal  on  the  Mortgage  Loans
during  the current Remittance Period, plus one month's  interest
on  such amount computed at the Adjusted Pass-Through Rate,  plus
in  all  cases  all accrued and unpaid Servicing  Fees  plus  the
aggregate  amount  of any unreimbursed Delinquency  Advances  and
Servicing  Advances and Delinquency Advances which  the  Servicer
have  theretofore  failed  to remit.   In  connection  with  such
purchase,  the  related Servicer shall remit to the  Trustee  all
amounts then on deposit in the Principal and Interest Account for
deposit to the Certificate Account, which deposit shall be deemed
to have occurred immediately preceding such purchase.

      If  on any such Monthly Remittance Date a Servicer does not
elect  to  purchase  the Mortgage Loans it is servicing  and  the
other Servicer has so elected, the Servicer having so elected may
give  the other Servicer notice (not less than ten days prior  to
the  next  succeeding Monthly Remittance Date) that the  electing
Servicer  will  purchase the other Servicer's Mortgage  Loans  on
such  Monthly  Remittance Date at the  price  set  forth  in  the
preceding  paragraph.  If such other Servicer does not  agree  in
writing  to purchase the Mortgage Loans it is servicing prior  to
the  fifth  day  preceding  such  Monthly  Remittance  Date,  the
electing Servicer may purchase all Mortgage Loans on such Monthly
Remittance Date.

      If  on  any such Monthly Remittance Date, neither  Servicer
shall have elected to purchase all or its portion of the Mortgage
Loans, the Certificate Insurer may give the Servicers notice (not
less   than  ten  days  prior  to  the  next  succeeding  Monthly
Remittance  Date) that the Certificate Insurer will purchase  all
of  the  Mortgage Loans on such Monthly Remittance  Date  at  the
price  set forth in the preceding paragraph.  If one or  both  of
the  Servicers  do not agree in writing to purchase  all  of  the
Mortgage  Loans  prior  to the fifth day preceding  such  Monthly
Remittance Date, the Certificate Insurer may purchase all of  the
Mortgage Loans on such Monthly Remittance Date.

      (c)   In connection with any such purchase, such Owners  of
the  Class  R  Certificates or Servicers,  as  applicable,  shall
unanimously  direct the Trustee to adopt and  the  Trustee  shall
adopt, as to the REMIC, a plan of complete liquidation for all of
the Mortgage Loan Groups as contemplated by Section 860F(a)(4) of
the  Code  and  shall provide to the Trustee and the  Certificate
Insurer  an Opinion of Counsel experienced in federal income  tax
matters acceptable to the Certificate Insurer and the Trustee  to
the effect that such purchase and liquidation constitutes, as  to
the REMIC, a Qualified Liquidation.  In addition, such Owners  of
the  Class R Certificates or such Servicer shall provide  to  the
Trustee  and  the  Certificate  Insurer  an  Opinion  of  Counsel
acceptable  to  the Trustee and the Certificate  Insurer  to  the
effect  that such purchase and liquidation does not constitute  a
preference payment pursuant to the United States Bankruptcy Code.

      (d)   Promptly  following any purchase  described  in  this
Section 9.02, the Trustee will release the Files to the Owners of
the  Class R Certificates or otherwise upon their order or to the
related Servicer, if applicable, in accordance with Section  8.14
hereof.   Upon such release, the servicing of the Mortgage  Loans
shall  remain with the related Servicer, subject to the servicing
provisions provided for herein.

               Section  9.03    Termination Upon  Loss  of  REMIC
               Status.

     (a)  Following a final determination by the Internal Revenue
Service  or by a court of competent jurisdiction, in either  case
from  which no appeal is taken within the permitted time for such
appeal,   or   if  any  appeal  is  taken,  following   a   final
determination of such appeal from which no further appeal can  be
taken,  to the effect that the REMIC Estate does not and will  no
longer  qualify as a REMIC pursuant to Section 860D of  the  Code
(the  "Final  Determination"), at any time on or after  the  date
which is 30 calendar days following such Final Determination  (i)
the Certificate Insurer or the Owners of a majority in Percentage
Interests   represented  by  the  Class   A   Certificates   then
Outstanding  with  the  consent of the  Certificate  Insurer  may
direct  the  Trustee on behalf of the Trust to adopt  a  plan  of
complete  liquidation, as contemplated by Section  860F(a)(4)  of
the  Code and (ii) the Certificate Insurer may notify the Trustee
of  the Certificate Insurer's determination to purchase from  the
Trust  all  (but  not  fewer than all)  Mortgage  Loans  and  all
property  theretofore acquired by foreclosure, deed  in  lieu  of
foreclosure,  or otherwise in respect of any Mortgage  Loan  then
remaining in the Trust Estate at a price equal to the sum of  (x)
the  greater  of (i) 100% of the aggregate Loan Balances  of  the
Mortgage  Loans as of the day of purchase minus amounts  remitted
from  the Principal and Interest Account representing collections
of  principal on the Mortgage Loans during the current Remittance
Period,  and  (ii) the fair market value of such  Mortgage  Loans
(disregarding accrued interest), (y) one month's interest on such
amount  computed at the Adjusted Pass-Through Rate  and  (z)  the
aggregate  amount  of any unreimbursed Delinquency  Advances  and
Servicing Advances and any Delinquency Advances which the related
Servicer has theretofore failed to remit.

       Upon  receipt  of  such  direction  from  the  Certificate
Insurer, the Trustee shall notify the Servicers and the Owners of
the  Class R Certificates of such election to liquidate  or  such
determination  to purchase, as the case may be (the  "Termination
Notice").  The Owners of a majority of the Percentage Interest of
the  Class  R Certificates then Outstanding may, within  60  days
from the date of receipt of the Termination Notice (the "Purchase
Option  Period"), at their option, purchase from  the  Trust  all
(but  not  fewer  than  all)  Mortgage  Loans  and  all  property
theretofore acquired by foreclosure, deed in lieu of foreclosure,
or  otherwise  in respect of any Mortgage Loan then remaining  in
the  Trust Estate at a purchase price equal to the aggregate Loan
Balances  of all Mortgage Loans as of the date of such  purchase,
plus (a) one month's interest on such amount at the Adjusted Pass-
Through  Rate,  (b)  the  aggregate amount  of  any  unreimbursed
Delinquency  Advances, Servicing Advances  and  unpaid  Servicing
Fees, (c) any Delinquency Advances which the related Servicer has
theretofore failed to remit and (d) any outstanding Reimbursement
Amount.  If, during the Purchase Option Period, the Owners of the
Class  R Certificates have not exercised the option described  in
the immediately preceding paragraph, then upon the expiration  of
the  Purchase Option Period (i) in the event that the Certificate
Insurer  or  the  Owners  of the Class A  Certificates  with  the
consent  of  the Certificate Insurer have given the  Trustee  the
direction  described in clause (a)(i) above,  the  Trustee  shall
sell   the   Mortgage  Loans  and  reimburse  the  Servicer   for
unreimbursed   Delinquency  Advances,  Servicing   Advances   and
Servicing  Fees  and  distribute the remaining  proceeds  of  the
liquidation of the Trust Estate, each in accordance with the plan
of   complete  liquidation,  such  that,  if  so  directed,   the
liquidation of the Trust Estate, the distribution of the proceeds
of the liquidation and the termination of this Agreement occur no
later  than the close of the 60th day, or such later day  as  the
Certificate  Insurer  or the Owners of the Class  A  Certificates
with  the  consent  of the Certificate Insurer  shall  permit  or
direct  in  writing, after the expiration of the Purchase  Option
Period  and  (ii) in the event that the Certificate  Insurer  has
given   the   Trustee   notice  of  the   Certificate   Insurer's
determination  to purchase the Trust Estate described  in  clause
(a)(ii) preceding the Certificate Insurer shall, within 60  days,
purchase  all  (but not fewer than all) Mortgage  Loans  and  all
property  theretofore acquired by foreclosure, deed  in  lieu  of
foreclosure  or  otherwise in respect of any Mortgage  Loan  then
remaining in the Trust Estate.  In connection with such purchase,
the  Servicer  shall  remit to the Trustee all  amounts  then  on
deposit in the Principal and Interest Account for deposit to  the
Certificate  Account,  which deposit  shall  be  deemed  to  have
occurred immediately preceding such purchase.

      (b)   Following  a Final Determination,  the  Owners  of  a
majority  of  the Percentage Interest of the Class R Certificates
then  Outstanding may, at their option and upon delivery  to  the
Certificate  Insurer  of  an Opinion of  Counsel  experienced  in
federal  income tax matters acceptable to the Certificate Insurer
selected by the Owners of the Class R Certificates which  opinion
shall  be  reasonably satisfactory in form and substance  to  the
Certificate  Insurer to the effect that the effect of  the  Final
Determination  is to increase substantially the probability  that
the  gross  income  of  the  Trust will  be  subject  to  federal
taxation,  purchase from the Trust all (but not fewer  than  all)
Mortgage   Loans  and  all  property  theretofore   acquired   by
foreclosure, deed in lieu of foreclosure, or otherwise in respect
of  any  Mortgage Loan then remaining in the Trust  Estate  at  a
purchase  price  equal  to the aggregate  Loan  Balances  of  all
Mortgage  Loans  as of the date of such purchase,  plus  (a)  one
month's  interest on such amount computed at the  Adjusted  Pass-
Through   Rate,   (b)  the  aggregate  amount   of   unreimbursed
Delinquency Advances, Servicing Advances and Servicing Fees,  (c)
the  interest portion of any Delinquency Advances which a related
Servicer  has theretofore failed to remit and (d) any outstanding
Reimbursement  Amount.   In connection with  such  purchase,  the
Servicer  shall remit to the Trustee all amounts then on  deposit
in  the  Principal  and  Interest  Account  for  deposit  to  the
Certificate  Account,  which deposit  shall  be  deemed  to  have
occurred  immediately  preceding such  purchase.   The  foregoing
opinion  shall  be  deemed satisfactory  unless  the  Certificate
Insurer gives the Owners of a majority of the Percentage Interest
of  the  Class  R  Certificates notice that such opinion  is  not
satisfactory  within thirty days after receipt of  such  opinion.
In  connection with any such purchase, such Owners  shall  direct
the   Trustee  to  adopt  a  plan  of  complete  liquidation   as
contemplated by Section 860F(a)(4) of the Code and shall  provide
to  the  Trustee  an  Opinion of Counsel experienced  in  federal
income tax matters to the effect that such purchase constitutes a
Qualified Liquidation.

               Section 9.04   Disposition of Proceeds.

      The  Trustee  shall,  upon  receipt  thereof,  deposit  the
proceeds of any liquidation of the Trust Estate pursuant to  this
Article IX to the Certificate Account for application as provided
in  Section  7.03  hereof; provided, however,  that  any  amounts
representing  unrecovered  Delinquency  Advances  and   Servicing
Advances  which  a  Servicer determined to be nonrecoverable  and
unreimbursed  Delinquency  Advances and  Servicing  Advances  and
Servicing  Fees  theretofore  funded  by  a  Servicer  from   the
Servicer's own funds shall be paid by the Trustee to the Servicer
from the proceeds of the Trust Estate.


                       END OF ARTICLE IX
                           ARTICLE X

                          THE TRUSTEE

               Section  10.01   Certain Duties  and  Responsibili
               ties.

      (a)   The Trustee (i) (A) undertakes to perform such duties
and  only  such  duties as are specifically  set  forth  in  this
Agreement, and no implied covenants or obligations shall be  read
into  this Agreement against the Trustee and (B) shall  serve  as
the  Trustee at all times under this Agreement, and (ii)  in  the
absence  of bad faith on its part, may conclusively rely,  as  to
the  truth of the statements and the correctness of the  opinions
expressed   therein,  upon  certificates  or  opinions  furnished
pursuant to and conforming to the requirements of this Agreement;
but in the case of any such certificates or opinions which by any
provision hereof are specifically required to be furnished to the
Trustee,  shall be under a duty to examine the same to  determine
whether  or  not  they  conform  to  the  requirements  of   this
Agreement.

      (b)   Notwithstanding  the  appointment  of  the  Servicers
hereunder, the Trustee is hereby empowered to perform the  duties
of the Servicers it being expressly understood, however, that the
foregoing describes a power and not an obligation of the Trustee,
and  that all parties hereto agree that, prior to any termination
of  the Servicers, the Servicers and, thereafter, the Trustee  or
any   other   successor  servicer  shall  perform  such   duties.
Specifically, and not in limitation of the foregoing, the Trustee
shall  upon  termination or resignation  of  the  Servicers,  and
pending the appointment of any other Person as successor Servicer
have  the  power  and  duty during its performance  as  successor
Servicer:

          (i) to collect Mortgagor payments;

          (ii)to foreclose on defaulted Mortgage Loans;

          (iii)     to  enforce due-on-sale clauses and to  enter
          into   assumption   and  substitution   agreements   as
          permitted by Section 8.12 hereof;

          (iv)to deliver instruments of satisfaction pursuant  to
          Section 8.14;

          (v) to enforce the Mortgage Loans; and

          (vi)to   make   Delinquency  Advances   and   Servicing
          Advances and to pay Compensating Interest.

        (c)  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,
except that:

          (i)  this  subsection shall not be construed  to  limit
          the effect of subsection (a) of this Section;

          (ii)the Trustee shall not be personally liable for  any
          error  of  judgment made in good faith by an Authorized
          Officer,  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 or omitted to be taken by  it  in
          good  faith  in  accordance with the direction  of  the
          Certificate  Insurer or of the Owners of a majority  in
          Percentage   Interest  of  the  Certificates   of   the
          affected  Class or Classes and the Certificate  Insurer
          relating  to  the time, method and place of  conducting
          any   proceeding  for  any  remedy  available  to   the
          Trustee,  or  exercising any trust or  power  conferred
          upon  the  Trustee,  under this Agreement  relating  to
          such Certificates.

     (d)   Whether  or  not therein expressly so provided,  every
provision  of this Agreement relating to the conduct or affecting
the liability of or affording protection to the Trustee shall  be
subject to the provisions of this Section.

    (e)  No provision of this Agreement shall require the Trustee
to  expend or risk its own funds or otherwise incur any financial
liability  in the performance of any of its duties hereunder,  or
in  the exercise of any of its rights or powers, if it shall have
reasonable grounds for believing that repayment of such funds  or
adequate  indemnity  against  such  risk  or  liability  is   not
reasonably  assured to it.  None of the provisions  contained  in
this Agreement shall in any event require the Trustee to perform,
or  be  responsible for the manner of performance of, any of  the
obligations of the Servicers under this Agreement, except  during
such time, if any, as the Trustee shall be the successor to,  and
be  vested with the rights, duties, powers and privileges of, the
Servicers in accordance with the terms of this Agreement.

     (f)    The  permissive right of the Trustee to take  actions
enumerated in this Agreement shall not be construed as a duty and
the  Trustee  shall  not be answerable for  other  than  its  own
negligence or willful misconduct.

     (g)    The Trustee shall be under no obligation to institute
any   suit,  or  to  take  any  remedial  proceeding  under  this
Agreement,  or to take any steps in the execution of  the  trusts
hereby  created  or in the enforcement of any rights  and  powers
hereunder  until  it  shall be indemnified  to  its  satisfaction
against any and all costs and expenses, outlays and counsel  fees
and  other  reasonable disbursements and against  all  liability,
except  liability which is adjudicated to have resulted from  its
negligence  or willful misconduct, in connection with any  action
so taken.

     (h)   Neither  the  Servicers, the Seller  nor  the  Trustee
knowingly  shall  take any action that would cause  the  Class  A
Certificates to fail to qualify as "mortgage related  securities"
within  the  meaning of the Securities Exchange Act of  1934,  as
amended.

               Section 10.02  Removal of Trustee for Cause.

     (a)   The  Trustee may be removed pursuant to paragraph  (b)
hereof  upon  the  occurrence  of any  of  the  following  events
(whatever  the  reason for such event and  whether  it  shall  be
voluntary  or involuntary or be effected by operation of  law  or
pursuant  to  any judgment, decree or order of any court  or  any
order,  rule  or regulation of any administrative or governmental
body):

          (1)  the Trustee shall fail to distribute to the Owners
    entitled  hereto  on any Payment Date amounts  available  for
    distribution  in accordance with the terms hereof  (provided,
    however,  that any such failure which is due to circumstances
    beyond  the control of the Trustee shall not be a  cause  for
    removal hereunder); or

          (2)   the Trustee shall fail in the performance of,  or
    breach,  any  covenant or agreement of the  Trustee  in  this
    Agreement,  or  if  any representation  or  warranty  of  the
    Trustee  made  in  this Agreement or in  any  certificate  or
    other  writing  delivered pursuant hereto  or  in  connection
    herewith shall prove to be incorrect in any material  respect
    as  of the time when the same shall have been made, and  such
    failure  or  breach  shall continue or not  be  cured  for  a
    period  of  30  days after there shall have  been  given,  by
    registered  or certified mail, to the Trustee by the  Seller,
    the Certificate Insurer, or by the Owners of at least 25%  of
    the  aggregate  Percentage  Interests  in  the  Trust  Estate
    represented  by  the  Class A Certificates  or  Reimbursement
    Amount  then  Outstanding,  or,  if  there  are  no  Class  A
    Certificates  or  Reimbursement Amount then  Outstanding,  by
    such   Percentage  Interests  represented  by  the  Class   R
    Certificates,  a  written notice specifying such  failure  or
    breach and requiring it to be remedied; or

          (3)   a  decree  or  order of  a  court  or  agency  or
    supervisory   authority   having   jurisdiction    for    the
    appointment  of  a conservator or receiver or  liquidator  in
    any  insolvency, readjustment of debt, marshalling of  assets
    and  liabilities or similar proceedings, or for the  winding-
    up  or  liquidation of its affairs, shall have  been  entered
    against  the  Trustee, and such decree or  order  shall  have
    remained  in force undischarged or unstayed for a  period  of
    60 days; or

           (4)   a  conservator  or  receiver  or  liquidator  or
    sequestrator or custodian of the property of the  Trustee  is
    appointed   in   any   insolvency,  readjustment   of   debt,
    marshalling  of assets and liabilities or similar proceedings
    of  or  relating  to  the  Trustee  or  relating  to  all  or
    substantially all of its property;

           (5)   the  Trustee  shall  become  insolvent  (however
    insolvency is evidenced), generally fail to pay its debts  as
    they  come  due, file or consent to the filing of a  petition
    to   take   advantage   of  any  applicable   insolvency   or
    reorganization  statute, make an assignment for  the  benefit
    of   its  creditors,  voluntarily  suspend  payment  of   its
    obligations, or take corporate action for the purpose of  any
    of the foregoing; or

          (6)   the  Trustee shall fail to meet  the  eligibility
    requirements set forth in Section 10.08 herein.

     The Depositor shall give to the Certificate Insurer and  the
Rating  Agencies notice of the occurrence of any  such  event  of
which the Depositor is aware.

     (b)   If any event described in Paragraph (a) occurs and  is
continuing,  then  and  in every such case  (i)  the  Certificate
Insurer  or (ii) with the prior written consent (which shall  not
be   unreasonably  withheld)  of  the  Certificate  Insurer,  the
Depositor  and  the  Owners  of  a  majority  of  the  Percentage
Interests   represented   by  the   Class   A   Certificates   or
Reimbursement  Amount or if there are no Class A Certificates  or
Reimbursement  Amount then Outstanding by such  majority  of  the
Percentage  Interests represented by the Class  R   Certificates,
may,  whether  or  not  the Trustee resigns pursuant  to  Section
10.09(b)  hereof, immediately, concurrently with  the  giving  of
notice  to the Trustee, and without delaying the 30 days required
for  notice therein, appoint a successor Trustee pursuant to  the
terms of Section 10.09 hereof.

     (c)  Neither Servicer shall be liable for any costs relating
to  the  removal  of  the Trustee or the  appointment  of  a  new
Trustee.

               Section 10.03  Certain Rights of the Trustee.

    Except as otherwise provided in Section 10.01 hereof:

     (a)    the Trustee may rely and shall be protected in acting
or  refraining  from  acting  upon any  resolution,  certificate,
statement,   instrument,   opinion,  report,   notice,   request,
direction, consent, order, bond, note or other paper or  document
believed by it to be genuine and to have been signed or presented
by the proper party or parties;

     (b)   any request or direction of the Depositor, the Seller,
the Certificate Insurer, the Servicers or the Owners of any Class
of Certificates mentioned herein shall be in writing;

     (c)    whenever in the administration of this Agreement  the
Trustee  shall  deem  it desirable that a  matter  be  proved  or
established  prior to taking, suffering or omitting to  take  any
action  hereunder, the Trustee (unless other evidence  be  herein
specifically prescribed) may, in the absence of bad faith on  its
part, request and rely upon an Officer's Certificate;

     (d)    the Trustee may consult with counsel, and the written
advice  of  such counsel (selected in good faith by the  Trustee)
shall  be  full  and  complete authorization  and  protection  in
respect  of any action taken, suffered or omitted by it hereunder
in good faith and in reasonable reliance thereon;

     (e)    the  Trustee shall be under no obligation to exercise
any of the rights or powers vested in it by this Agreement at the
request  or  direction  of  any of the Owners  pursuant  to  this
Agreement,  unless such Owners shall have offered to the  Trustee
reasonable security or indemnity against the costs, expenses  and
liabilities which might be incurred by it in compliance with such
request or direction;

      (f)     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, direction, consent, order, bond, note or other paper  or
document, but the Trustee in its discretion may make such further
inquiry or investigation into such facts or matters as it may see
fit;

     (g)    the  Trustee may execute any of the trusts or  powers
hereunder or perform any duties hereunder either directly  or  by
or through agents, attorneys or custodian;

    (h)   the Trustee shall not be liable for any action it takes
or omits to take in good faith which it reasonably believes to be
authorized by the Authorized Officer of any Person or within  its
rights  or powers under this Agreement other than as to  validity
and sufficiency of its authentication of the Certificates;

     (i)   the  right of the Trustee to perform any discretionary
act  enumerated  in this Agreement shall not be  construed  as  a
duty, and the Trustee shall not be answerable for other than  its
negligence or willful misconduct in the performance of such act;

     (j)   pursuant to the terms of this Agreement, each Servicer
is  required to furnish to the Trustee from time to time  certain
information  and make various calculations which are relevant  to
the performance of the Trustee's duties under the Agreement.  The
Trustee  shall  be  entitled to rely in good faith  on  any  such
information  and calculations in the performance  of  its  duties
hereunder,  (i)  unless and until an Authorized  Officer  of  the
Trustee  has actual knowledge, or is advised by any  Owner  of  a
Certificate (either in writing or orally with prompt  written  or
telecopies  confirmation), that such information or  calculations
is  or are incorrect, or (ii) unless there is a manifest error in
any such information; and

     (k)   the Trustee shall not be required to give any bond  or
surety  in  respect of the execution of the Trust Estate  created
hereby or the powers granted hereunder.

               Section  10.04   Not Responsible for  Recitals  or
               Issuance of Certificates.

     The recitals and representations contained herein and in the
Certificates,   except  any  such  recitals  and  representations
relating to the Trustee, shall be taken as the statements of  the
Depositor  and  the Trustee assumes no responsibility  for  their
correctness.   The  Trustee  makes no representation  as  to  the
validity  or  sufficiency of this Agreement, of the Certificates,
or any Mortgage Loan or document related thereto other than as to
validity   and   sufficiency  of  its   authentication   of   the
Certificates.  The Trustee shall not be accountable for  the  use
or  application by the Depositor of any of the Certificates or of
the  proceeds of such Certificates, or for the use or application
of any funds paid to the Depositor, the Seller or the Servicer in
respect of the Mortgage Loans or deposited into or withdrawn from
the Principal and Interest Account or the Certificate Account  by
the Depositor, the related Servicer or the Seller, and shall have
no  responsibility  for  filing  any  financing  or  continuation
statement  in  any  public office at any  time  or  otherwise  to
perfect  or  maintain the perfection of any security interest  or
lien or to prepare or file any tax returns (except as provided in
Section 11.16) or Securities and Exchange Commission filings  for
the Trust or to record this Agreement.  The Trustee shall not  be
required  to take notice or be deemed to have notice or knowledge
of  any default unless an Authorized Officer of the Trustee shall
have received written notice thereof or an Authorized Officer has
actual  knowledge  thereof.  In the absence of  receipt  of  such
notice,  the Trustee may conclusively assume that no default  has
occurred.

               Section 10.05  May Hold Certificates.

     The  Trustee, any Paying Agent, Registrar or any other agent
of the Trust, in its individual or any other capacity, may become
an  Owner or pledgee of Certificates and may otherwise deal  with
the  Trust  with  the same rights it would have if  it  were  not
Trustee, any Paying Agent, Registrar or such other agent.

               Section 10.06  Money Held in Trust.

     Money  held  by the Trustee in trust hereunder need  not  be
segregated  from other trust funds except to the extent  required
herein  or  required  by  law.  The Trustee  shall  be  under  no
liability  for  interest on any money received  by  it  hereunder
except  as  otherwise agreed with the Seller and  except  to  the
extent  of income or other gain on investments which are deposits
in  or  certificates of deposit of the Trustee in its  commercial
capacity.

               Section 10.07  Compensation and Reimbursement;  No
               Lien for Fees.

      The  Trustee  shall  receive  compensation  for  fees   and
reimbursement  for  expenses pursuant to  Section  2.05,  Section
7.03(c)(ii) and Section 7.05 hereof.  The Trustee shall  have  no
lien  on  the  Trust  Estate for the payment  of  such  fees  and
expenses.

               Section   10.08    Corporate   Trustee   Required;
               Eligibility.

     There shall at all times be a Trustee hereunder which  shall
be  a  corporation  or association organized and  doing  business
under  the  laws of the United States of America or of any  State
authorized  under such laws to exercise corporate  trust  powers,
having  a  combined  capital and surplus of at least  $50,000,000
subject  to  supervision or examination by the United  States  of
America,  acceptable  to the Certificate  Insurer  and  having  a
deposit  rating  of at least A- from Standard & Poor's  (or  such
lower rating as may be acceptable to Standard & Poor's) and A2 by
Moody's  (or such lower rating as may be acceptable to  Moody's).
If such Trustee publishes reports of condition 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 condition  so
published.  If at any time the Trustee shall cease to be eligible
in accordance with the provisions of this Section, it shall, upon
the  request  of  the Seller with the consent of the  Certificate
Insurer (which consent shall not be unreasonably withheld) or  of
the  Certificate Insurer, resign immediately in  the  manner  and
with the effect hereinafter specified in this Article X.

               Section    10.09    Resignation    and    Removal;
               Appointment of Successor.

     (a)    No  resignation  or removal of  the  Trustee  and  no
appointment  of  a successor trustee pursuant to this  Article  X
shall become effective until the acceptance of appointment by the
successor trustee under Section 10.10 hereof.

     (b)    The  Trustee,  or any trustee or  trustees  hereafter
appointed,  may  resign at any time by giving written  notice  of
resignation to the Depositor and by mailing notice of resignation
by  first-class mail, postage prepaid, to the Certificate Insurer
and  the  Owners  at their addresses appearing on  the  Register;
provided,  that the Trustee cannot resign solely for the  failure
to  receive the Trustee Fee.  A copy of such notice shall be sent
by  the resigning Trustee to the Rating Agencies.  Upon receiving
notice  of  resignation, the Depositor shall promptly  appoint  a
successor  trustee  or  trustees acceptable  to  the  Certificate
Insurer  by written instrument, in duplicate, executed on  behalf
of  the Trust by an Authorized Officer of the Depositor, one copy
of  which  instrument  shall  be  delivered  to  the  Trustee  so
resigning and one copy to the successor trustee or trustees.   If
no  successor trustee shall have been 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,  or any Owner may, on behalf of himself and  all  others
similarly  situated, petition any such court for the  appointment
of  a  successor trustee.  Such court may thereupon,  after  such
notice, if any, as it may deem proper and appropriate, appoint  a
successor trustee.

     (c)    If at any time the Trustee shall cease to be eligible
under Section 10.08 hereof and shall fail to resign after written
request  therefor by the Depositor or by the Certificate Insurer,
the Certificate Insurer or the Depositor with the written consent
of  the Certificate Insurer may remove the Trustee and appoint  a
successor  trustee  acceptable  to  the  Certificate  Insurer  by
written instrument, in duplicate, executed on behalf of the Trust
by  an  Authorized Officer of the Depositor, one  copy  of  which
instrument shall be delivered to the Trustee so removed  and  one
copy to the successor trustee.

     (d)    The  Owners of a majority of the Percentage Interests
represented by the Class A Certificates with the consent  of  the
Certificate Insurer, or, if there are no Class A Certificates  or
Reimbursement  Amount then Outstanding, by such majority  of  the
Percentage Interests represented by the Class R Certificates, may
at  any  time remove the Trustee and appoint a successor  trustee
acceptable  to  the  Certificate Insurer  by  delivering  to  the
Trustee to be removed, to the successor trustee so appointed,  to
the  Depositor,  to the Servicer and to the Certificate  Insurer,
copies  of the record of the act taken by the Owners, as provided
for in Section 11.03 hereof.

     (e)    If  the  Trustee  fails  to  perform  its  duties  in
accordance   with  the  terms  of  this  Agreement,  or   becomes
ineligible  pursuant to Section 10.08 to serve  as  Trustee,  the
Certificate  Insurer  may  remove  the  Trustee  and  appoint   a
successor trustee by written instrument, in triplicate, signed by
the  Certificate  Insurer duly authorized, one  complete  set  of
which  instruments  shall  be delivered  to  the  Depositor,  one
complete  set to the Trustee so removed and one complete  set  to
the successor Trustee so appointed.

     (f)    If  the  Trustee shall resign, be removed  or  become
incapable of acting, or if a vacancy shall occur in the office of
the  Trustee for any cause, the Seller shall promptly  appoint  a
successor  trustee  acceptable to the  Certificate  Insurer.   If
within  one  year after such resignation, removal or incapability
or  the occurrence of such vacancy, a successor trustee shall  be
appointed  by act of the Certificate Insurer or the Owners  of  a
majority of the Percentage Interests represented by the  Class  A
Certificates then Outstanding with the consent of the Certificate
Insurer, the successor trustee so appointed shall forthwith  upon
its  acceptance of such appointment become the successor  trustee
and  supersede the successor trustee appointed by the  Depositor.
If  no  successor  trustee shall have been so  appointed  by  the
Depositor  or  the Owners and shall have accepted appointment  in
the  manner  hereinafter provided, any Owner may,  on  behalf  of
himself and all others similarly situated, petition any court  of
competent   jurisdiction  for  the  appointment  of  a  successor
trustee.  Such court may thereupon, after such notice, if any, as
it may deem proper and prescribe, appoint a successor trustee.

     (g)   The Depositor shall give notice of any removal of  the
Trustee  by  mailing  notice of such event by  first-class  mail,
postage  prepaid,  to  the Certificate  Insurer,  to  the  Rating
Agencies  and the Servicers and to the Owners as their names  and
addresses appear in the Register.  Each notice shall include  the
name  of  the successor Trustee and the address of its  corporate
trust office.

               Section   10.10   Acceptance  of  Appointment   by
               Successor Trustee.

     Every  successor trustee appointed hereunder shall  execute,
acknowledge and deliver to the Depositor on behalf of the  Trust,
to  the  Certificate  Insurer and to its predecessor  Trustee  an
instrument  accepting such appointment hereunder and stating  its
eligibility  to  serve as Trustee 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 vested with  all  the  rights,
powers,   trusts,  duties  and  obligations  of  its  predecessor
hereunder;  but,  on  request of the Depositor,  the  Certificate
Insurer or the successor Trustee, such predecessor Trustee shall,
upon  payment of its charges then unpaid, execute and deliver  an
instrument  transferring to such successor  trustee  all  of  the
rights,  powers and trusts of the Trustee so ceasing to act,  and
shall duly assign, transfer and deliver to such successor trustee
all  property  and money held by such Trustee so ceasing  to  act
hereunder.   Upon  request  of any such  successor  trustee,  the
Depositor  on  behalf  of the Trust shall  execute  any  and  all
instruments  for  more  fully  and  certainly  vesting   in   and
confirming to such successor trustee all such rights, powers  and
trusts.

     Upon  acceptance  of appointment by a successor  Trustee  as
provided in this Section, the Depositor shall mail notice thereof
by first-class mail, postage prepaid, to the Owners at their last
addresses appearing upon the Register.  The Depositor shall  send
a  copy  of such notice to the Rating Agencies.  If the Depositor
fails  to  mail  such notice within ten days after acceptance  of
appointment by the successor Trustee, the successor trustee shall
cause such notice to be mailed at the expense of the Trust.

     No successor trustee shall accept its appointment unless  at
the time of such acceptance such successor shall be qualified and
eligible under this Article X.

               Section  10.11   Merger, Conversion, Consolidation
               or Succession to Business of the 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 all or substantially all
of  the  corporate trust business of the Trustee,  shall  be  the
successor  of  the  Trustee hereunder, without the  execution  or
filing of any paper or any further act on the part of any of  the
parties  hereto;  provided, however,  that  such  corporation  or
association shall be otherwise qualified and eligible under  this
Article X.  In case any Certificates have been executed, but  not
delivered,  by  the  Trustee then in  office,  any  successor  by
merger,  conversion or consolidation to such  Trustee  may  adopt
such execution and deliver the Certificates so executed with  the
same effect as if such successor Trustee had itself executed such
Certificates.

               Section 10.12  Reporting; Withholding.

     (a)    The  Trustee shall timely provide to the  Owners  the
Internal  Revenue  Service's Form 1099 and  any  other  statement
required by applicable Treasury regulations as determined by  the
Tax Matters Person, and shall withhold, as required by applicable
law,  federal,  state  or  local taxes,  if  any,  applicable  to
distributions to the Owners, including but not limited to  backup
withholding  under Section 3406 of the Code and  the  withholding
tax on distributions to foreign investors under Sections 1441 and
1442 of the Code.

     (b)    As required by law or upon request of the Tax Matters
Person  and  except as otherwise specifically set  forth  in  (a)
preceding, the Trustee shall timely file all reports prepared  by
the  Depositor  and required to be filed by the  Trust  with  any
federal,   state   or   local   governmental   authority   having
jurisdiction over the Trust, including other reports that must be
filed  with  the  Owners, such as the Internal Revenue  Service's
Form  1066  and  Schedule Q and the form required  under  Section
6050J  and  6050K  of  the Code, if applicable  to  REMICs.   The
Trustee  shall,  upon request of the Tax Matters Person,  collect
any  forms  or  reports  from the Owners determined  by  the  Tax
Matters Person to be required under applicable federal, state and
local tax laws.

     (c)    The  Depositor  covenants and agrees  that  it  shall
provide  to  the Trustee any information necessary to enable  the
Trustee  to  meet its obligations under subsections (a)  and  (b)
above.

     (d)   Except as otherwise provided, the Depositor shall have
the responsibility for preparation of all returns, forms, reports
and other documents referred to in this Section and the Trustee's
responsibility shall be to execute such documents.

               Section 10.13  Liability of the Trustee.

     The  Trustee shall be liable in accordance herewith only  to
the  extent  of  the obligations specifically  imposed  upon  and
undertaken by the Trustee herein.  Neither the Trustee nor any of
the directors, officers, employees or agents of the Trustee shall
be  under  any liability on any Certificate or otherwise  to  the
Certificate Account, the Depositor, the Seller, the Servicers  or
any  Owner for any action taken or for refraining from the taking
of  any  action in good faith pursuant to this Agreement and  the
Insurance   Agreement,  or  for  errors  in  judgment;  provided,
however,  that this provision shall not protect the Trustee,  its
directors,  officers,  employees or agents  or  any  such  Person
against any liability which would otherwise be imposed by  reason
of   negligent  action,  negligent  failure  to  act  or  willful
misconduct in the performance of duties or by reason of  reckless
disregard of obligations and duties hereunder.  In addition,  the
Depositor,  the  Seller  and  Servicers  covenant  and  agree  to
indemnify  the  Trustee in its capacity as  Trustee  and  not  as
successor Servicer (unless resulting from failure of the  related
predecessor   Servicer  to  perform  in  accordance   with   this
Agreement),  from,  and hold it harmless  against,  any  and  all
losses, liabilities, damages, claims or expenses (including legal
fees  and  expenses)  of whatsoever kind arising  out  of  or  in
connection with the performance of the Trustee's duties hereunder
other  than those resulting from the negligence or bad  faith  of
the  Trustee,  and  the  Depositor  shall  pay  all  amounts  not
otherwise  paid pursuant to Sections 2.05 and 7.06  hereof.   The
Trustee  and  any  director, officer, employee or  agent  of  the
Trustee  may rely and shall be protected in acting or  refraining
from  acting  in good faith on any certificate, notice  or  other
document  of any kind prima facie properly executed and submitted
by  the  Authorized Officer of any Person respecting any  matters
arising  hereunder.  The provisions of this Section  10.13  shall
survive the termination of this Agreement and the payment of  the
outstanding Certificates.

               Section   10.14   Appointment  of  Co-Trustee   or
               Separate Trustee .

     Notwithstanding any other provisions of this  Agreement,  at
any  time,  for the purpose of meeting any legal requirements  of
any  jurisdiction  in  which any part  of  the  Trust  Estate  or
Property  may  at  the  time be located, the  Depositor  and  the
Trustee acting jointly shall have the power and shall execute and
deliver  all instruments to appoint one or more Persons  approved
by  the  Trustee  and  reasonably acceptable to  the  Certificate
Insurer  to  act as co-Trustee or co-Trustees, jointly  with  the
Trustee,  of  all  or  any part of the Trust Estate  or  separate
Trustee or separate Trustees of any part of the Trust Estate, and
to  vest in such Person or Persons, in such capacity and for  the
benefit  of  the Owners, such title to the Trust Estate,  or  any
part  thereof,  and,  subject to the  other  provisions  of  this
Section  10.14,  such  powers, duties,  obligations,  rights  and
trusts as the Depositor and the Trustee may consider necessary or
desirable.   If  the  Depositor shall not  have  joined  in  such
appointment within 15 days after the receipt by it of  a  request
so  to  do, or in the case any event indicated in Section 8.20(a)
shall  have  occurred and be continuing, the Trustee  subject  to
reasonable  approval of the Certificate Insurer alone 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  10.08  and  no
notice  to Owner of the appointment of any co-Trustee or separate
Trustee shall be required under Section 10.09.

     Every  separate Trustee and co-Trustee shall, to the  extent
permitted,  be  appointed  and  act  subject  to  the   following
provisions and conditions:

           (i)    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  (it  being
    understood  that such separate Trustee or co-Trustee  is  not
    authorized  to act separately without the Trustee joining  in
    such  act),  except to the extent that under any law  of  any
    jurisdiction in which any particular act or acts  are  to  be
    performed  (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 Estate or any portion  thereof
    in  any  such jurisdiction) shall be exercised and  performed
    singly by such separate Trustee or co-Trustee, but solely  at
    the direction of the Trustee;

          (ii)  No  co-Trustee hereunder shall be held personally
    liable  by  reason of any act or omission of  any  other  co-
    Trustee hereunder; and

          (iii)      The  Servicers, and the Certificate  Insurer
    and  the  Trustee acting jointly may at any time  accept  the
    resignation of or remove any separate Trustee or co-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
Section  10.14.  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 and a copy thereof given to the Servicers.

     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.


                        END OF ARTICLE X
                           ARTICLE XI

                         MISCELLANEOUS

               Section   11.01    Compliance   Certificates   and
               Opinions.

    Upon any application or request by the Depositor, the Seller,
the  Certificate Insurer or the Owners to the Trustee to take any
action under any provision of this Agreement, the Depositor,  the
Seller,  the Certificate Insurer or the Owners, as the  case  may
be,  shall furnish to the Trustee a certificate stating that  all
conditions  precedent,  if any, provided for  in  this  Agreement
relating  to the proposed action have been complied with,  except
that  in the case of any such application or request as to  which
the  furnishing of such documents is specifically required by any
provision   of   this  Agreement  relating  to  such   particular
application  or  request,  no  additional  certificate  need   be
furnished.

     Except  as  otherwise  specifically  provided  herein,  each
certificate  or  opinion  with  respect  to  compliance  with   a
condition  or covenant provided for in this Agreement  (including
one furnished pursuant to specific requirements of this Agreement
relating to a particular application or request) shall include:

          (a)   a  statement  that each individual  signing  such
    certificate  or opinion has read such covenant  or  condition
    and the definitions herein relating thereto;

          (b)   a  brief statement as to the nature and scope  of
    the  examination or investigation upon which  the  statements
    or  opinions  contained in such certificate  or  opinion  are
    based; and

          (c)   a statement as to whether, in the opinion of each
    such   individual,  such  condition  or  covenant  has   been
    complied with.

               Section 11.02  Form of Documents Delivered to  the
               Trustee.

     In  any  case  where  several matters  are  required  to  be
certified by, or covered by an opinion of, any specified  Person,
it  is  not necessary that all such matters be certified  by,  or
covered by the opinion of, only one such Person, or that they  be
so certified or covered by only one document, but one such Person
may  certify or give an opinion with respect to some matters  and
one  or more other such Persons as to other matters, and any such
Person  may certify or give an opinion as to such matters in  one
or several documents.

     Any  certificate or opinion of an Authorized Officer of  the
Trustee  may  be  based, insofar as it relates to legal  matters,
upon an Opinion of Counsel, unless such Authorized Officer knows,
or  in  the  exercise of reasonable care should  know,  that  the
opinion with respect to the matters upon which his certificate or
opinion  is based is erroneous.  Any such certificate or  opinion
of an Authorized Officer of the Trustee or any Opinion of Counsel
may  be  based, insofar as it relates to factual matters, upon  a
certificate  or opinion of, or representations by,  one  or  more
Authorized  Officers  of  the  Depositor,  the  Seller   or   the
Servicers,  stating  that the information with  respect  to  such
factual matters is in the possession of the Depositor, the Seller
or  such  Servicer,  unless such Authorized  Officer  or  counsel
knows,  or  in the exercise of reasonable care should know,  that
the  certificate  or opinion or representations with  respect  to
such  matters are erroneous.  Any Opinion of Counsel may also  be
based,  insofar  as  it  relates  to  factual  matters,  upon   a
certificate  or opinion of, or representations by, an  Authorized
Officer of the Trustee, stating that the information with respect
to  such matters is in the possession of the Trustee, unless such
counsel knows, or in the exercise of reasonable care should know,
that  the certificate or opinion or representations with  respect
to  such  matters are erroneous.  Any Opinion of Counsel  may  be
based  on  the written opinion of other counsel, in  which  event
such  Opinion of Counsel shall be accompanied by a copy  of  such
other  counsel's  opinion and shall include a  statement  to  the
effect  that  such  counsel believes that such  counsel  and  the
Trustee  may  reasonably  rely upon the  opinion  of  such  other
counsel.

     Where any Person is required to make, give or execute two or
more  applications, requests, consents, certificates, statements,
opinions or other instruments under this Agreement, they may, but
need not, be consolidated and form one instrument.

               Section 11.03  Acts of Owners.

     (a)   Any request, demand, authorization, direction, notice,
consent, waiver or other action provided by this Agreement to  be
given or taken by the Owners may be embodied in and evidenced  by
one or more instruments of substantially similar tenor signed  by
such Owners in person or by agent duly appointed in writing; and,
except as herein otherwise expressly provided, such action  shall
become   effective  when  such  instrument  or  instruments   are
delivered  to  the  Trustee, and, where it  is  hereby  expressly
required, to the Seller.  Such instrument or instruments (and the
action   embodied  therein  and  evidenced  thereby)  are  herein
sometimes  referred  to as the "act" of the Owners  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  any  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 an officer of a corporation or a member of a
partnership  on  behalf of such corporation or partnership,  such
certificate  or affidavit shall also constitute sufficient  proof
of his authority.

     (c)    The ownership of Certificates shall be proved by  the
Register.

     (d)   Any request, demand, authorization, direction, notice,
consent,  waiver or other action by the Owner of any  Certificate
shall  bind  the  Owner  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 11.04  Notices, etc. to Trustee.

      Any  request,  demand,  authorization,  direction,  notice,
consent,  waiver or act of the Owners or other documents provided
or  permitted  by  this  Agreement to  be  made  upon,  given  or
furnished  to,  or  filed  with the Trustee  by  any  Owner,  the
Certificate Insurer, the Depositor, the Seller and the  Servicers
shall  be sufficient for every purpose hereunder if made,  given,
furnished  or  filed in writing to or with and  received  by  the
Trustee  at  its corporate trust office as set forth  in  Section
2.02 hereof.

               Section  11.05   Notices and  Reports  to  Owners;
               Waiver of Notices.

     Where  this Agreement provides for notice to Owners  of  any
event  or  the  mailing of any report to Owners, such  notice  or
report  shall  be  sufficiently given  (unless  otherwise  herein
expressly  provided) if mailed, first-class postage  prepaid,  to
each  Owner  affected  by such event or to whom  such  report  is
required to be mailed, at the address of such Owner as it appears
on  the Register, not later than the latest date, and not earlier
than  the earliest date, prescribed for the giving of such notice
or  the  mailing of such report.  In any case where a  notice  or
report  to Owners is mailed in the manner provided above, neither
the  failure to mail such notice or report nor any defect in  any
notice  or report so mailed to any particular Owner shall  affect
the  sufficiency of such notice or report with respect  to  other
Owners,  and any notice or report which is mailed in  the  manner
herein provided shall be conclusively presumed to have been  duly
given  or provided.  Notwithstanding the foregoing, if a Servicer
has  been removed or resigned or the Trust is terminated,  notice
of any such events shall be made by overnight courier, registered
mail or telecopy followed by a telephone call.

     Where this Agreement provides for notice in any manner, such
notice may be waived in writing by any Person entitled to receive
such  notice, either before or after the event, and  such  waiver
shall  be  the equivalent of such notice.  Waivers of  notice  by
Owners shall be filed with the Trustee, but such filing shall not
be  a condition precedent to the validity of any action taken  in
reliance upon such waiver.

     In case, by reason of the suspension of regular mail service
as  a  result of a strike, work stoppage or similar activity,  it
shall  be impractical to mail notice of any event to Owners  when
such notice is required to be given pursuant to any provision  of
this Agreement, then any manner of giving such notice as shall be
satisfactory  to the Trustee shall be deemed to be  a  sufficient
giving of such notice.

    Where this Agreement provides for notice to any rating agency
that  rated  any Certificates, failure to give such notice  shall
not affect any other rights or obligations created hereunder.

               Section 11.06  Rules by Trustee.

     The  Trustee  may make reasonable rules for any  meeting  of
Owners.

               Section 11.07  Successors and Assigns.

     All  covenants and agreements in this Agreement by any party
hereto  shall  bind  its  successors  and  assigns,  whether   so
expressed or not.

               Section 11.08  Severability.

      In   case  any  provision  in  this  Agreement  or  in  the
Certificates  shall  be  invalid, illegal or  unenforceable,  the
validity, legality and enforceability of the remaining provisions
shall not in any way be affected or impaired thereby.

               Section 11.09  Benefits of Agreement.

     Nothing  in this Agreement or in the Certificates, expressed
or  implied, shall give to any Person, other than the Owners, the
Certificate  Insurer and the parties hereto and their  successors
hereunder, any benefit or any legal or equitable right, remedy or
claim under this Agreement.

               Section 11.10  Legal Holidays.

     In  any case where the date of any Monthly Remittance  Date,
any Payment Date, any other date on which any distribution to any
Owner  is  proposed to be paid, or any date on which a notice  is
required to be sent to any Person pursuant to the terms  of  this
Agreement shall not be a Business Day, then (notwithstanding  any
other provision of the Certificates or this Agreement) payment or
mailing  need not be made on such date, but may be  made  on  the
next succeeding Business Day with the same force and effect as if
made or mailed on the nominal date of any such Monthly Remittance
Date,  such  Payment Date, or such other date for the payment  of
any  distribution to any Owner or the mailing of such notice,  as
the case may be, and no interest shall accrue for the period from
and after any such nominal date, provided such payment is made in
full on such next succeeding Business Day.

               Section   11.11   Governing  Law;  Submission   to
               Jurisdiction.

     (a)   In view of the fact that Owners are expected to reside
in  many  states and outside the United States and the desire  to
establish with certainty that this Agreement will be governed  by
and  construed and interpreted in accordance with the  law  of  a
state  having  a well-developed body of commercial and  financial
law  relevant  to  transactions of the type contemplated  herein,
this  Agreement  and  each  Certificate  shall  be  construed  in
accordance with and governed by the laws of the State of New York
applicable  to  agreements  made and  to  be  performed  therein,
without giving effect to the conflicts of law principles thereof.

     (b)    The parties hereto hereby irrevocably submit  to  the
jurisdiction of the United States District Court for the Southern
District  of  New  York and any court in the State  of  New  York
located  in  the City and County of New York, and  any  appellate
court from any thereof, in any action, suit or proceeding brought
against  it  or in connection with this Agreement or any  of  the
related  documents or the transactions contemplated hereunder  or
for  recognition or enforcement of any judgment, and the  parties
hereto  hereby  irrevocably and unconditionally  agree  that  all
claims  in respect of any such action or proceeding may be  heard
or  determined  in such New York State court or,  to  the  extent
permitted  by  law,  in such federal court.  The  parties  hereto
agree  that  a  final  judgment  in  any  such  action,  suit  or
proceeding  shall  be  conclusive and may be  enforced  in  other
jurisdictions  by  suit on the judgment or in  any  other  manner
provided by law.  To the extent permitted by applicable law,  the
parties  hereto hereby waive and agree not to assert  by  way  of
motion,  as  a defense or otherwise in any such suit,  action  or
proceeding,  any claim that it is not personally subject  to  the
jurisdiction of such courts, that the suit, action or  proceeding
is  brought in an inconvenient forum, that the venue of the suit,
action or proceeding is improper or that the related documents or
the  subject matter thereof may not be litigated in  or  by  such
courts.

     (c)    Nothing  contained in this Agreement shall  limit  or
affect  the right of the Depositor, the Seller, the Servicers  or
the   Certificate   Insurer  or  other  third-party   beneficiary
hereunder,  as  the case may be, to serve process  in  any  other
manner permitted by law or to start legal proceedings relating to
any of the Mortgage Loans against any Mortgagor in the courts  of
any jurisdiction.

               Section 11.12  Counterparts.

      This   instrument  may  be  executed  in  any   number   of
counterparts, each of which so executed shall be deemed to be  an
original, but all such counterparts shall together constitute but
one and the same instrument.

               Section 11.13  Usury.

     The  amount  of interest payable or paid on any  Certificate
under  the terms of this Agreement shall be limited to an  amount
which  shall not exceed the maximum nonusurious rate of  interest
allowed  by the applicable laws of the State of New York  or  any
applicable  law of the United States permitting a higher  maximum
nonusurious  rate that preempts such applicable  New  York  laws,
which could lawfully be contracted for, charged or received  (the
"Highest Lawful Rate").  In the event any payment of interest  on
any  Certificate  exceeds  the Highest  Lawful  Rate,  the  Trust
stipulates  that such excess amount will be deemed to  have  been
paid to the Owner of such Certificate as a result of an error  on
the  part  of the Trustee acting on behalf of the Trust  and  the
Owner   receiving  such  excess  payment  shall  promptly,   upon
discovery  of such error or upon notice thereof from the  Trustee
on  behalf of the Trust, refund the amount of such excess or,  at
the  option  of  such Owner, apply the excess to the  payment  of
principal  of  such  Certificate, if any, remaining  unpaid.   In
addition,  all sums paid or agreed to be paid to the Trustee  for
the benefit of Owners of Certificates for the use, forbearance or
detention  of money shall, to the extent permitted by  applicable
law, be amortized, prorated, allocated and spread throughout  the
full term of such Certificates.

               Section 11.14  Amendment.

     (a)    The  Trustee,  the  Depositor,  the  Seller  and  the
Servicers  may  at  any time and from time to time,  and  without
notice  to  or the consent of the Owners but with the consent  of
the  Certificate  Insurer (such consent not  to  be  unreasonably
withheld),  amend  this Agreement, subject to the  provisions  of
Section  11.16  and 11.17 and the Trustee shall consent  to  such
amendment,   for  the  purpose  of  (i)  curing  any   ambiguity,
typographical error, or mistake, correcting or supplementing  any
provision  hereof  which  may  be  inconsistent  with  any  other
provision  hereof,  or  to add provisions hereto  which  are  not
inconsistent with the provisions hereof; or (ii) upon receipt  of
an  Opinion of Counsel experienced in federal income tax  matters
to  the  effect that no entity-level tax will be imposed  on  the
Trust,  the  REMIC Estate or upon the transferor  of  a  Class  R
Certificate  as  a  result  of  the  ownership  of  any  Class  R
Certificate   by  a  Disqualified  Organization,   removing   the
restriction  on transfer set forth in Section 5.08(b)  hereof  or
(iii)  complying  with  the requirements  of  the  Code  and  the
regulations  proposed  or  promulgated thereunder  including  any
amendments  necessary to maintain REMIC status or  (iv)  for  any
other purpose, provided that in the case of this clause (iv)  the
Seller  delivers  to the Trustee and the Certificate  Insurer  an
Opinion  of  Counsel  acceptable to the  Trustee  that  (A)  such
amendment  will not adversely affect in any material respect  the
interest of the Owners and (B) such amendment will not result  in
a   withdrawal  or  reduction  of  the  rating  of  the  Class  A
Certificates without regard to the Certificate Insurance  Policy.
This Agreement may also be amended by the Trustee, the Depositor,
the  Seller and the Servicers at any time and from time to  time,
with  the  prior written approval of the Certificate Insurer  and
not  less  than a majority of the Percentage Interest represented
by  each affected Class of Certificates then Outstanding, for the
purpose  of  adding any provisions or changing in any  manner  or
eliminating  any  of  the  provisions of  this  Agreement  or  of
modifying  in  any  manner the rights of  the  Owners  hereunder.
Notwithstanding  anything  to  the  contrary  herein,   no   such
amendment shall (a) change in any manner the amount of, or change
the  timing of, payments which are required to be distributed  to
any  Owner  without the consent of the Owner of such Certificate,
(b)  reduce  the  aforesaid percentages of  Percentage  Interests
which are required to consent to any such amendments, without the
consent of the Owners of all Certificates of the Class or Classes
affected then Outstanding, (c) affect in any the manner the terms
or   provisions  of  the  Certificate  Insurance  Policy  or  (d)
adversely  affect the qualification of the REMIC or  subject  the
REMIC  to tax, as evidenced by an Opinion of Counsel satisfactory
to  the  Trustee  at  the  expense of the party  requesting  such
amendment.

    (b)   Promptly after the execution of any such amendment, the
Trustee  shall furnish written notification of the  substance  of
such  amendment to each Owner in the manner set forth in  Section
11.05, and to the Rating Agencies.

     (c)    The  Certificate Insurer, the Owners and  the  Rating
Agencies shall be provided with copies of any amendments to  this
Agreement,  together  with  copies  of  any  opinions  or   other
documents or instruments executed in connection therewith.

               Section  11.15   Paying  Agent;  Appointment   and
               Acceptance of Duties.

     The Trustee is hereby appointed Paying Agent.  The Depositor
may, subject to the eligibility requirements for the Trustee  set
forth   in  Section  10.08  hereof,  with  the  consent  of   the
Certificate  Insurer appoint one or more other Paying  Agents  or
successor Paying Agents.

     Each  Paying Agent, immediately upon such appointment, shall
signify its acceptance of the duties and obligations imposed upon
it   by  this  Agreement  by  written  instrument  of  acceptance
deposited with the Trustee.

     Each  such Paying Agent other than the Trustee shall execute
and  deliver  to the Trustee an instrument in which  such  Paying
Agent shall agree with the Trustee, subject to the provisions  of
Section 6.02, that such Paying Agent will:

          (a)  allocate all sums received for distribution to the
    Owners  of Certificates of each Class for which it is  acting
    as  Paying  Agent on each Payment Date among such  Owners  in
    the proportion specified by the Trustee; and

          (b)   hold all sums held by it for the distribution  of
    amounts  due  with respect to the Certificates in  trust  for
    the  benefit of the Owners entitled thereto until  such  sums
    shall  be  paid  to such Owners or otherwise disposed  of  as
    herein  provided and pay such sums to such Persons as  herein
    provided.

     Any  Paying  Agent other than the Trustee may  at  any  time
resign and be discharged of the duties and obligations created by
this  Agreement by giving at least sixty (60) days written notice
to the Trustee.  Any such Paying Agent may be removed at any time
by  an instrument filed with such Paying Agent and signed by  the
Trustee.

     In  the  event of the resignation or removal of  any  Paying
Agent  other than the Trustee such Paying Agent shall  pay  over,
assign  and deliver any moneys held by it as Paying Agent to  its
successor, or if there be no successor, to the Trustee.

    Upon the appointment, removal or notice of resignation of any
Paying  Agent, the Trustee shall notify the Certificate  Insurer,
the  Servicers and the Owners by mailing notice thereof at  their
addresses appearing on the Register.

               Section 11.16  REMIC Status.

     (a)    The parties hereto intend that the REMIC Estate shall
constitute,  and  that the affairs of the REMIC Estate  shall  be
conducted so as to qualify it as a REMIC in accordance  with  the
REMIC  Provisions.   In  furtherance of such  intention,  Bankers
Trust Company or such other person designated pursuant to Section
11.18  hereof shall act as agent for the Trust and as Tax Matters
Person  for  the  Trust  and  that in  such  capacity  it  shall:
(i)  prepare  or  cause to be prepared and  filed,  in  a  timely
manner,  annual tax returns and any other tax return required  to
be  filed  by  the  REMIC Estate established  hereunder  using  a
calendar   year  as  the  taxable  year  for  the  REMIC   Estate
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  REMIC
Estate  for  it  to  be  treated as a REMIC;  (iii)  prepare  and
forward, or cause to be prepared and forwarded, to the Owners all
information, reports or tax returns required with respect to  the
REMIC Estate as, when and in the form required to be provided  to
the  Owners,  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 1273 of the Code)  of  the
Certificates  of the related Class; (iv) not take any  action  or
omit  to take any action that would cause the termination of  the
REMIC  status of the REMIC Estate, except as provided under  this
Agreement; (v) represent the Trust or of the REMIC Estate 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  or
the  REMIC  Estate,  enter into settlement  agreements  with  any
governmental  taxing  agency, extend any statute  of  limitations
relating  to  any tax item of the Trust or the REMIC Estate,  and
otherwise act on behalf of the Trust or the REMIC Estate  therein
in  relation to any tax matter involving the Trust or  the  REMIC
therein;   (vi)   comply   with  all  statutory   or   regulatory
requirements with regard to its conduct of activities pursuant to
the  foregoing clauses of this Section 11.16, including,  without
limitation,  providing all notices and other information  to  the
Internal  Revenue  Service and Owners  of  Class  R  Certificates
required of a "tax matters person" pursuant to subtitle F of  the
Code   and  the  Treasury  Regulations  thereunder;  (vii)   make
available  information necessary for the computation of  any  tax
imposed  (A)  on  transferor  of residual  interests  to  certain
Disqualified  Organizations or (B) on pass-through entities,  any
interest  in  which  is held by a Disqualified Organization;  and
(viii) acquire and hold the Tax Matters Person Residual Interest.
The obligations of Bankers Trust Company or such other designated
Tax  Matters Person pursuant to this Section 11.16 shall  survive
the termination or discharge of this Agreement.

     (b)    The  Seller,  the  Depositor, the  Trustee  and  each
Servicer covenant and agree for the benefit of the Owners and the
Certificate Insurer (i) to take no action which would  result  in
the  termination of "REMIC" status for the REMIC Estate, (ii) not
to  engage  in  any "prohibited transaction",  as  such  term  is
defined  in  Section 860F(a)(2) of the Code,  and  (iii)  not  to
engage in any other action which may result in the imposition  on
the  Trust  of any other taxes under the Code and the  Seller  in
addition  covenants to cause each Servicer not to take or  engage
in any such action, to the extent the Seller is aware of any such
proposed action by the Servicer.

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

     (d)    Except as otherwise permitted by Section 7.05(b),  no
Eligible  Investment shall be sold prior to its  stated  maturity
(unless sold pursuant to a plan of liquidation in accordance with
Article IX hereof).

    (e)   Neither the Depositor, the Seller nor the Trustee shall
enter  into any arrangement by which the Trustee will  receive  a
fee  or other compensation for services rendered pursuant to this
Agreement,   other  than  as  expressly  contemplated   by   this
Agreement.

     (f)   Notwithstanding the foregoing clauses (d) and (e), the
Trustee  or  the  Seller may engage in any  of  the  transactions
prohibited  by  such clauses, provided that the Trustee  and  the
Certificate  Insurer shall have received an  Opinion  of  Counsel
experienced  in  federal  income tax matters  acceptable  to  the
Certificate Insurer to the effect that such transaction does  not
result  in  a tax imposed on the Trust or cause a termination  of
REMIC  status for the REMIC Estate; provided, however, that  such
transaction is otherwise permitted under this Agreement.

     (g)    The Trustee, the Servicer and Tax Matters Person each
agree to indemnify the Trust for any tax imposed on the Trust  or
the REMIC Estate as a result of their own negligence.

               Section 11.17  Additional Limitation on Action and
               Imposition of Tax.

       Any   provision   of  this  Agreement  to   the   contrary
notwithstanding, the Trustee shall not, without  having  obtained
for  itself  and  the Certificate Insurer an Opinion  of  Counsel
experienced  in  federal  income tax matters  acceptable  to  the
Certificate Insurer to the effect that such transaction does  not
result in a tax imposed on the Trust or the REMIC Estate or cause
a  termination of REMIC status for the REMIC Estate, (i) sell any
assets  in  the Trust Estate (except as specifically provided  in
Section  8.13(a)), (ii) accept any contribution of  assets  after
the  Startup  Day  in  violation  of  the  REMIC  Provisions   or
(iii) agree to any modification of this Agreement.  To the extent
that  sufficient amounts cannot be so retained to pay or  provide
for the payment of such tax, the Trustee is hereby authorized  to
and   shall  segregate,  into  a  separate  non-interest  bearing
account, the net income from any such Prohibited Transactions  of
the REMIC Estate and use such income, to the extent necessary, to
pay  such tax; provided that, to the extent that any such  income
is paid to the Internal Revenue Service, the Trustee shall retain
an  equal  amount from future amounts otherwise distributable  to
the  Owners  of  Class R Certificates and shall  distribute  such
retained  amounts  to the Owners of Class A Certificates  to  the
extent  they are fully reimbursed and then to the Owners  of  the
Class  R  Certificates.  If any tax, including interest penalties
or  assessments,  additional amounts  or  additions  to  tax,  is
imposed  on the Trust, such tax shall be charged against  amounts
otherwise distributable to the owners of the Class R Certificates
on  a  pro rata basis.  The Trustee is hereby authorized  to  and
shall  retain from amounts otherwise distributable to the  Owners
of  the  Class R Certificates sufficient funds to pay or  provide
for  the  payment of, and to actually pay, such tax as is legally
owed  by the Trust (but such authorization shall not prevent  the
Trustee  from contesting any such tax in appropriate proceedings,
and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings).

               Section 11.18  Appointment of Tax Matters Person.

     A  Tax Matters Person will be appointed for the REMIC Estate
for  all  purposes of the Code and such Tax Matters  Person  will
perform, or cause to be performed, such duties and take, or cause
to  be  taken,  such actions as are required to be  performed  or
taken  by the Tax Matters Person under the Code.  The Tax Matters
Person  for  the REMIC Estate shall be Bankers Trust  Company  as
long  as it owns a Class R Certificate.  If Bankers Trust Company
does not own a Class R Certificate, the Tax Matters Person may be
any  other  entity that owns a Class R Certificate and accepts  a
designation  hereunder  as Tax Matters person  by  delivering  an
affidavit in the form of Exhibit I.  The Seller shall notify  the
Trustee in writing of the name and address of another person  who
accepts a designation as Tax Matters Person hereunder.

               Section 11.19  The Certificate Insurer.

     Any  right  conferred to the Certificate  Insurer  hereunder
shall  be  suspended and shall run to the benefit of  the  Owners
during  the  occurrence and continuance of a Certificate  Insurer
Default.   At  such  time  as the Class A  Certificates  and  all
Reimbursement  Amounts are no longer Outstanding  hereunder,  the
Certificate Insurer's rights hereunder shall terminate.

               Section 11.20  Maintenance of Security Interest.

     (a)   The  Owners  of  the Class R Certificates  shall  each
execute  and  file  such financing statements  and  cause  to  be
executed  and  filed such continuation statements,  all  in  such
manner  and  in such places as may be required by  law  fully  to
preserve, maintain, and protect the interest of the Trustee under
this  Agreement in the Total Monthly Excess Cashflow and  in  the
proceeds  thereof.  The Owners of the Class R Certificates  shall
each  deliver  (or  cause to be delivered) to the  Trustee  file-
stamped copies of, or filing receipts for, any document filed  as
provided above, as soon as available following such filing.

     (b)  No Owner of Class R Certificates shall change its name,
identity,  address  or corporate structure  in  any  manner  that
would,   could,  or  might  make  any  financing   statement   or
continuation  statements filed by such Owner in  accordance  with
paragraph  (a) above seriously misleading within the  meaning  of
  9-402(7)  of  the  UCC, unless it shall have theretofore  filed
amendments  to such statements reflecting such change  and  shall
have  given  the  Trustee at least 15 days' prior written  notice
thereof.

     (c)   The  Depositor and each Owner of a Class R Certificate
shall continuously keep an original executed counterpart of  this
Agreement in its official records.

               Section 11.21  Third Party Rights.

     The  Trustee,  the  Seller and the  Owners  agree  that  the
Certificate Insurer shall be deemed a third-party beneficiary  of
this Agreement as if it were a party hereto.

    Section 11.22   Attorneys' Fees.

    Any party successfully asserting a claim for a breach of this
Agreement  against  another  party is  entitled  to  receive  all
reasonable  attorneys' fees incurred by such party  in  asserting
such claim.

               Section 11.23  Notices.

     All  notices hereunder shall be given as follows, until  any
superseding  instructions are given to all other  Persons  listed
below:

    The Trustee:         Bankers Trust Company
                         Four Albany Street
                         New York, New York  10006
                         Attn: AMRESCO Residential
                         Securities Corporation
                         Mortgage Loan Trust 1996-3
                         Tel:  (714) 253-7575
                         Fax:  (714) 253-7577

     The  Depositor:     AMRESCO  Residential  Securities Corporation
                         1845 Woodall Rodgers Freeway
                         Dallas, Texas  75201
                         Attn:  General Counsel
                         Tel:  (214) 953-7700
                         Fax:  (214) 953-7757

     The  Seller:        AMRESCO Residential  Mortgage Corporation
                         c/o AMRESCO Residential Credit Corporation
                         3401 Centrelake Drive
                         Suite 480
                         Ontario, California  91761
                         Attn:  Michael W. Trickey
                         Tel:  (909) 605-7600
                         Fax:  (909) 605-7619

      The  Servicers:    Advanta  Mortgage  Corp. USA
                         16875 West Bernardo Drive
                         San Diego, CA  92127
                         Attn:  Senior Vice President - Loan Servicing
                         Tel:  (619) 674-1800
                         Fax:  (619) 674-3666

                         Long Beach Mortgage Company
                         1100 Town & County Road
                         Orange, CA  92668
                         Attn:  Del Dillingham
                         Tel:  (714) 564-0600
                         Fax:  (714) 973-4535

    The Certificate
             Insurer:    MBIA Insurance Corporation
                         113 King Street
                         Armonk, New York 1050
                         Attn:   Insured Portfolio AMRESCO Residential 
                                 Securities Corporation Mortgage Loan 
                                 Trust 1996-3
                         Tel:  914) 765-3790
                         Fax:  (914) 765-3810

             Moody's:    Moody's Investors Service
                         99 Church Street
                         New York, New York  10007
                         Attn:  The Mortgage Monitoring Department
                         Tel:  (212) 553-0300
                         Fax:  (212) 553-4773

   Standard  & Poor's:   Standard & Poor's, a division  of  the
                         McGraw Hill Companies
                         26 Broadway
                         15th Floor
                         New York, New York  10004
                         Attn:  Residential Mortgage Group
                         Tel:  (212) 208-8000
                         Fax:  (212) 412-0224

    Fitch:               Fitch Investors Service, L.P.
                         One State Street Plaza
                         New York, New York  10004
  
                         Attn:  Michelle Loesch
                         Tel:  (212) 908-0500
                         Fax:  (212) 376-6857

    Underwriters:        Prudential Securities Incorporated
                         One New York Plaza
                         15th Floor
                         New York, New York  10292
                         Attn:  Sean Low
                         Tel:  (212) 778-1492
                         Fax:  (212) 778-7401

                         Goldman, Sachs & Co.
                         85 Broad St., 28th Floor
                         New York, New York  10004
                         Attn:  Shymala Menon
                         Tel:  (212) 902-3067
                         Fax:  (212) 902-4024

                         CS First Boston
                         55 E. 52nd St.
                         New York, New York  10055-0186
                         Attn:  Nita Cherry
                         Tel:  (212) 909-2333
                         Fax:  (212) 479-5502

    Owners:       As set forth in the Register.

                       END OF ARTICLE XI

     IN WITNESS WHEREOF, the Depositor, the Seller, each Servicer
and the Trustee have caused this Agreement to be duly executed by
their  respective officers thereunto duly authorized, all  as  of
the day and year first above written.

                        AMRESCO    RESIDENTIAL
                        SECURITIES CORPORATION,
                         as Depositor

                         By:
                         Title:


                        AMRESCO    RESIDENTIAL
                        MORTGAGE CORPORATION,
                         as Seller

                         By:
                         Title:


                         LONG   BEACH   MORTGAGE COMPANY,
                         as Servicer

                         By:
                         Title:


                         ADVANTA MORTGAGE CORP. USA,
                         as Servicer

                         By:
                         Title:


                         BANKERS TRUST COMPANY,
                         as Trustee

                         By:
                         Title:



STATE OF CALIFORNIA      )
                                   :  ss.:
COUNTY OF ORANGE         )



     On  the  ___  day  of June, 1996, before me personally  came
__________________, to me known, who, being by me duly sworn, did
depose   and   say   that  he/she  resides  at  ________________,
_____________________________;     that     he/she      is      a
____________________    of   AMRESCO    Residential    Securities
Corporation, a Delaware Corporation; and that he signed his  name
thereto by order of the Board of Directors of said corporation.

     IN  WITNESS WHEREOF, I have hereunto set my hand and affixed
my official seal the day and year in this certificate first above
written.



NOTARIAL SEAL


                                      Notary Public


STATE OF CALIFORNIA      )
                                   :  ss.:
COUNTY OF ORANGE         )



     On  the  ___  day  of June, 1996, before me personally  came
__________________, to me known, who, being by me duly sworn, did
depose   and   say   that  he/she  resides  at  ________________,
_____________________________;     that     he/she      is      a
____________________ of AMRESCO Residential Mortgage Corporation,
a  Delaware  Corporation; and that he signed his name thereto  by
order of the Board of Directors of said corporation.

     IN  WITNESS WHEREOF, I have hereunto set my hand and affixed
my official seal the day and year in this certificate first above
written.



NOTARIAL SEAL


                                      Notary Public


STATE OF CALIFORNIA )
                                   :  ss.:
COUNTY OF ORANGE    )



      On  the  ___  day of June, 1996, before me personally  came
____________________________, to me known, who, being by me  duly
sworn,    did    depose   and   say   that    he    resides    at
__________________________,                 ____________________,
_______________________;       that       he        is        the
__________________________________   of   Long   Beach   Mortgage
Company,  a  Delaware Corporation; and that he  signed  his  name
thereto  by order of the respective Boards of Directors  of  said
corporation.

      IN WITNESS WHEREOF, I have hereunto set my hand and affixed
my official seal the day and year in this certificate first above
written.



NOTARIAL SEAL


                                      Notary Public


STATE OF CALIFORNIA )
                                   :  ss.:
COUNTY OF ORANGE    )



      On  the  ___  day of June, 1996, before me personally  came
____________________________, to me known, who, being by me  duly
sworn,    did    depose   and   say   that    he    resides    at
__________________________,                 ____________________,
_______________________; that he is the Chief  Financial  Officer
of Advanta Mortgage Corp. USA, a _______________ corporation; and
that  he  signed  his  name thereto by  order  of  the  Board  of
Directors of said corporation.

      IN WITNESS WHEREOF, I have hereunto set my hand and affixed
my official seal the day and year in this certificate first above
written.



NOTARIAL SEAL


                                      Notary Public

STATE OF CALIFORNIA )
                    ): ss.:
COUNTY OF ORANGE    )



      On  the  ___  day of June, 1996, before me personally  came
______________,  to me known, who, being by  me  duly  sworn  did
depose and say that he/she resides at ____________________;  that
he/she is a Assistant Vice President of Bankers Trust Company,  a
national  banking association described in and that executed  the
above instrument as Trustee; and that he/she signed his/her  name
thereto  by  order  of the Board of Directors  of  said  national
banking association.

      IN WITNESS WHEREOF, I have hereunto set my hand and affixed
my official seal the day and year in this certificate first above
written.




NOTARIAL SEAL


                                      Notary Public

                          SCHEDULE I-A

               SCHEDULE OF GROUP I MORTGAGE LOANS


                          SCHEDULE I-B

              SCHEDULE OF GROUP II MORTGAGE LOANS
                        [BY ORIGINATOR]

                          SCHEDULE I-C

             SCHEDULE OF DISCOUNTED MORTGAGE LOANS




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