HEADLANDS MORTGAGE SECURITIES INC
S-3, 1997-05-29
ASSET-BACKED SECURITIES
Previous: STAR TELECOMMUNICATIONS INC, S-1/A, 1997-05-29
Next: LIFE FINANCIAL CORP, S-4/A, 1997-05-29




     As filed with the Securities and Exchange Commission on May 29, 1997

                                            Registration No.                 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                                 --------------

                                   FORM S-3
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933

                      HEADLANDS MORTGAGE SECURITIES INC.
            (Exact name of registrant as specified in its Charter)
          Delaware                                   68-039-7342       
    (State of Incorporation)              (I.R.S. Employer Identification No.)
                         700 Larkspur Landing Circle
                                  Suite 240
                         Larkspur, California  94939

                                (415) 925-5442
 (Address, including zip code, and telephone number, including area code, of
principal executive offices)
                               -----------------
                                Peter T. Paul
                      Headlands Mortgage Securities Inc.
                         700 Larkspur Landing Circle
                                  Suite 240
                         Larkspur, California  94939
                                (415) 461-6790
   (Name, address, including zip code, and telephone number, including area
code, of agent for service)
                               ----------------
                               With a copy to:
             Phillip R. Pollock, Esq.              Michael P. Braun, Esq.
             Tobin & Tobin                         Brown & Wood LLP
             One Montgomery Street                 One World Trade Center
             San Francisco, California  94104      New York, New  York 10048
                               ----------------
       Approximate date of commencement of proposed sale to the public:
     From time to time on or after the effective date of the registration
statement, as determined by market conditions.
    If the  only securities being registered  on this form  are being offered
pursuant  to  dividend  or  interest  reinvestment  plans,  please check  the
following box. / /
    If  any of the securities being registered on this Form are to be offered
on a delayed  or continuous basis pursuant  to Rule 415 under  the Securities
Act  of 1933, other than securities offered  only in connection with dividend
or interest reinvestment plans, please check the following box. /x/
    If this Form is  filed to register additional securities for  an offering
pursuant to Rule 462(b), under the Securities Act, please check the following
box and list the Securities Act registration statement number of  the earlier
effective registration statement for the same offering. / /
    If this Form  is a post-effective amendment filed pursuant to Rule 462(c)
under  the Securities  Act,  please check  the  following  box and  list  the
Securities  Act  registration  statement  number  of  the  earlier  effective
registration statement for the same offering. / /
    If delivery  of the prospectus  is expected to  be made pursuant  to Rule
434, please check the following box. / /



<TABLE>

                       CALCULATION OF REGISTRATION FEE

<CAPTION>                                                 Proposed        Proposed
                                           Amount         Maximum          Maximum        Amount of
        Title of Each Class of             to be       Offering Price     Aggregate     Registration
     Securities to Be Registered         Registered     Per Unit(1)       Offering           Fee
                                                                                          Price(1)
<S>                                    <C>               <C>          <C>               <C>       
Asset Backed Securities . . . . . . .    $1,000,000         100%         $1,000,000        $303.03

</TABLE>


    (1)  Estimated for the purpose of calculating the registration fee.

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

   
Information  contained herein  is subject  to completion  or amendment.  A
registration statement relating to  these securities has been filed  with the
Securities and Exchange Commission. These securities  may not be sold nor may
offers to  buy be  accepted  prior to  the  time the  registration  statement
becomes  effective. This prospectus shall not  constitute an offer to sell or
the  solicitation of an  offer to buy  nor shall there  be any  sale of these
securities in any State in  which such offer, solicitation, or sale  would be
unlawful prior to registration or  qualification under the securities laws of
any such State.
    
                  SUBJECT TO COMPLETION, DATED MAY 29, 1997

PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________, 199__)

                             $___________________
                                (APPROXIMATE)

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

                      HEADLANDS MORTGAGE SECURITIES INC.
                                   SPONSOR

                         (HEADLANDS MORTGAGE COMPANY)
                          SELLER AND MASTER SERVICER

    Each  Home   Equity  Loan   Asset  Backed   Certificate,  Series   199_-_
(collectively, the  "Certificates") will represent  an undivided  interest in
the Home Equity Loan Trust 199_-_ (the "Trust Fund") to be formed pursuant to
a  Pooling  and   Servicing  Agreement  among  (Headlands   Mortgage  Company
("Headlands")), as Seller and  Master Servicer, Headlands Mortgage Securities
Inc., as Sponsor, and  (                 ), as Trustee.   The property of the
Trust Fund will  include a pool  of (adjustable rate)  home equity  revolving
credit  line loans made  or to  be made  in the  future (the  "HELOCs") under
certain home  equity revolving credit  line loan agreements  and (fixed-rate)
closed-end home  equity loans (the  "Closed-End Loans" and  together with the
HELOCs, the  "Mortgage Loans").   The  Mortgage Loans  are secured  by either
first and  second  deeds  of  trust  or  mortgages  on  one-  to  four-family
residential properties.   See "Index of  Defined Terms" on Page  S-58 of this
Prospectus  Supplement  for  the  location  of  the  definitions  of  certain
capitalized terms.

    The aggregate  undivided interest  in the Trust  Fund represented by  the
Certificates will, as  of ____________, 199_ (the "Cut-off  Date"), represent
approximately  __% of  the  outstanding principal  balances  of the  Mortgage
Loans.  The remaining undivided interest in the Trust Fund not represented by
the Certificates  (the  "Transferor Interest")  will  initially be  equal  to
$_________________, which as  of the Cut-off  Date is  _% of the  outstanding
principal  balances of the Mortgage Loans.  Only the Certificates are offered
hereby.

    Distributions of principal and interest on the Certificates will  be made
on the __________th day of each month or, if such date is not a Business Day,
then on the succeeding Business Day (each, a "Distribution Date"), commencing
___________,  199_.  On  each Distribution Date,  holders of the Certificates
will  be  entitled to  receive,  from  and to  the  limited  extent of  funds
available in the  Collection Account (as defined herein),  distributions with
respect to interest  and principal calculated  as set forth under  "Summary--
Interest,"  "Summary--Principal  Payments  from  Principal  Collections"  and
"Description of the Certificates--Distributions on the Certificates"  herein.
The Certificates are not guaranteed by the Sponsor, or any affiliate thereof.
(However, the Certificates will be unconditionally and irrevocably guaranteed
as to the payment of the Guaranteed Distributions (as defined herein) on each
Distribution Date  pursuant to  the terms of  a financial  guaranty insurance
policy (the "Policy") to be issued by

                                  (INSURER)

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


     PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER
           "RISK FACTORS" ON PAGE S-16 HEREIN AND ON PAGE 12 IN THE
                           ACCOMPANYING PROSPECTUS.
     THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST FUND ONLY AND DO 
          NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE SPONSOR,
                    THE TRUSTEE OR ANY AFFILIATE THEREOF, 
               EXCEPT TO THE EXTENT PROVIDED HEREIN.  NEITHER 
                 THE CERTIFICATES NOR THE MORTGAGE LOANS ARE 
                        INSURED OR GUARANTEED BY ANY 
                             GOVERNMENTAL AGENCY.
THESE SECURITIES HAVE NOT BEEN APPROVED  OR DISAPPROVED BY THE SECURITIES AND
      EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
               COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
                  OF THIS PROSPECTUS.  ANY REPRESENTATION TO
                     THE CONTRARY IS A CRIMINAL OFFENSE.


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

</TABLE>

(1) Plus accrued interest, if any, from _______________, 199_.
(2) The  Sponsor has  agreed  to indemnify  the  Underwriter against  certain
    liabilities, including liabilities under the Securities Act of 1933.
(3) Before deducting expenses, estimated to be $_______________.

    The Certificates  are offered  subject to prior  sale and subject  to the
Underwriter's right  to reject orders  in whole or in  part.  It  is expected
that delivery  of  the Certificates  will  be made  in  book-entry form  only
through the facilities of  The Depository Trust Company, Cedel  Bank, societe
generale,  and the  Euroclear System  on or  about ______________,  199_ (the
"Closing Date").  The Certificates will  be offered in Europe and the  United
States of America.
                                (UNDERWRITER)
_____________, 199_

    CERTAIN   PERSONS   PARTICIPATING  IN   THIS  OFFERING   MAY   ENGAGE  IN
TRANSACTIONS THAT STABILIZE, MAINTAIN,  OR OTHERWISE AFFECT THE PRICE  OF THE
CERTIFICATES.  SUCH TRANSACTIONS MAY  INCLUDE STABILIZING AND THE PURCHASE OF
THE  CERTIFICATES TO COVER SYNDICATE  SHORT POSITIONS.   FOR A DESCRIPTION OF
THESE ACTIVITIES, SEE "UNDERWRITING" HEREIN.

    UNTIL  NINETY  DAYS AFTER  THE DATE  OF  THIS PROSPECTUS  SUPPLEMENT, ALL
DEALERS   EFFECTING  TRANSACTIONS  IN   THE  CERTIFICATES,   WHETHER  OR  NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY  BE REQUIRED TO DELIVER A  PROSPECTUS
SUPPLEMENT AND PROSPECTUS.  THIS IS IN ADDITION TO THE  OBLIGATION OF DEALERS
ACTING AS UNDERWRITERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
                               ----------------
    This Prospectus Supplement  does not contain  complete information  about
the offering of the Certificates.  Additional information is contained in the
Prospectus dated __________, ____ and  investors are urged to read  both this
Prospectus Supplement and the Prospectus in full.  Sales  of the Certificates
may not be consummated unless the purchaser has received both this Prospectus
Supplement and the Prospectus.

    The Trustee on  behalf of any Trust  Fund will provide without  charge to
each person to  whom this Prospectus Supplement is  delivered, on the written
or  oral request  of such  person,  a copy  of any  or all  of  the documents
referred to  in the Prospectus  under "Incorporation of Certain  Documents by
Reference"  that have  been  or  may  be incorporated  by  reference  in  the
Prospectus (not including exhibits to the information that is incorporated by
reference unless  such exhibits  are specifically  incorporated by  reference
into the information that the Prospectus incorporates).  Such requests should
be directed  to the Corporate Trust  Office of the Trustee  at _____________,
telephone:_________, facsimile number:_____________, attention:__________.




                                   SUMMARY

    The  following summary of  certain pertinent information  is qualified in
its entirety by reference to the detailed  information appearing elsewhere in
this  Prospectus   Supplement  and   the  accompanying   Prospectus.  Certain
capitalized terms used in the Summary are defined elsewhere in the Prospectus
Supplement or  in the Prospectus.   See "Index of Defined Terms" on Page S-56
of this  Prospectus  Supplement and  on Page  99  of the  Prospectus for  the
location of the definitions of certain capitalized terms. 

Trust Fund       Home Equity  Loan Trust  199_-_ (the  "Trust Fund")  will be
                 formed pursuant  to a  pooling and servicing agreement  (the
                 "Agreement") to  be dated  as of  ______________, 199_  (the
                 "Cut-off   Date")   among   (Headlands    Mortgage   Company
                 ("Headlands")), as  seller and servicer  (together with  any
                 successor  in such  capacity, the  "Seller" and  the "Master
                 Servicer",  respectively),  Headlands   Mortgage  Securities
                 Inc.,  as sponsor (the "Sponsor"), and (                  ),
                 as  trustee (the "Trustee").  The property of the Trust Fund
                 will  include:   a  pool  of (adjustable  rate)  home equity
                 revolving credit line loans made or to be made in the future
                 (the  "HELOCs"), under certain home  equity revolving credit
                 line  loan  agreements  (the "Credit  Line  Agreements") and
                 certain  fixed-rate  closed-end  home   equity  loans   (the
                 "Closed-End  Loans"  and   together  with  the  HELOCs,  the
                 "Mortgage  Loans") made  under certain  mortgage notes  (the
                 "Mortgage  Notes"   and  together  with   the  Credit   Line
                 Agreements, the "Loan Agreements").  The  Mortgage Loans are
                 secured by either first  or second mortgages on  residential
                 properties  that  are one-  to  four-family  properties (the
                 "Mortgaged Properties");  the collections in  respect of the
                 Mortgage Loans received after the Cut-off Date (exclusive of
                 payments in respect  of accrued interest due  on or prior to
                 the  Cut-off Date;  property  that secured  a Mortgage  Loan
                 which  has been acquired  by foreclosure or deed  in lieu of
                 foreclosure;  an   irrevocable  and   unconditional  limited
                 financial  guaranty  insurance  policy  (the  "Policy");  an
                 assignment  of  the  Sponsor's  rights  under  the  Purchase
                 Agreement (as defined  herein); rights under  certain hazard
                 insurance  policies covering  the Mortgaged  Properties; and
                 certain  other  property,  as  described  more  fully  under
                 "Description of the Certificates--General" herein.

                 The  Trust Fund property will  include the  unpaid principal
                 balance  of each Mortgage  Loan as of the  Cut-off Date (the
                 "Cut-off Date Principal  Balance") plus,  with respect  to a
                 HELOC, any  additions thereto  as a result  of new  advances
                 made pursuant  to the applicable Credit  Line Agreement (the
                 "Additional Balances")  during the  life of the Trust  Fund.
                 With respect to any  date, the "Pool Balance"  will be equal
                 to the  aggregate of the Principal  Balances of all Mortgage
                 Loans as of such date.  The aggregate Cut-off Date Principal
                 Balance of the Mortgage  Loans is $____________________ (the
                 "Cut-off Date Pool Balance").   The "Principal Balance" of a
                 Mortgage Loan (other than a Liquidated Mortgage Loan) on any
                 day is equal to its Cut-off Date Principal Balance, plus (i)
                 any Additional  Balances in  respect of such Mortgage  Loan,
                 minus  (ii)  all collections credited against  the Principal
                 Balance of such Mortgage Loan in accordance with the related
                 Loan Agreement prior to such  day.  The Principal Balance of
                 a Liquidated Mortgage Loan  (as defined herein) after  final
                 recovery of related Liquidation Proceeds (as defined herein)
                 shall be zero.

Securities Offered   Each of  the Home Equity Loan Asset Backed Certificates,
                     Series  199_-_   offered  hereby   (the  "Certificates")
                     represents  an  undivided interest  in  the  Trust Fund.
                     Each  Certificate   represents  the  right   to  receive
                     payments  of interest  at  the variable  rate  described
                     below  (the "Certificate  Rate"),  payable monthly,  and
                     payments of  principal at  such time and  to the  extent
                     provided herein under "Description of the Certificates--
                     Distributions  on  the  Certificates".    The  aggregate
                     undivided  interest in the Trust Fund represented by the
                     Certificates   as  of  the   Closing  Date   will  equal
                     $__________________  (the  "Original Invested  Amount"),
                     which represents __% of  the Cut-off Date Pool  Balance.
                     The "Original Certificate  Principal Balance" will equal
                     $__________________.   Following  the Closing  Date, the
                     "Invested  Amount" with respect  to any date  will be an
                     amount equal to the  Original Invested Amount minus  (i)
                     the amount of Investor Principal Collections (as defined
                     herein)  previously  distributed to  Certificateholders,
                     and minus  (ii) an amount  equal to  the product  of the
                     Investor   Floating   Allocation   Percentage   and  the
                     Liquidation Loss Amounts (each as  defined herein).  The
                     Transferor (as  described below) will  own the remaining
                     undivided  interest (the  "Transferor Interest")  in the
                     Mortgage Loans, which is equal to the Pool Balance minus
                     the   Invested   Amount   and   will   initially   equal
                     approximately __% of the Cut-off Date Pool Balance.  The
                     Transferor  (the  "Transferor") as  of any  date  is the
                     owner of the Transferor Interest which initially will be
                     the Sponsor.

                 The Certificates  will be issued pursuant  to the Agreement.
                 The principal  amount of the  outstanding Certificates  (the
                 "Certificate Principal Balance") on any date is equal to the
                 Original Certificate Principal Balance  minus the  aggregate
                 of  amounts   actually  distributed  as  principal   to  the
                 Certificateholders.  See "Description  of the  Certificates"
                 herein.

Removal of Certain
Mortgage Loans;
Additional Balances  In order  to permit  the Transferor  to remove  Mortgage
                     Loans from the Trust Fund at such times, if any, as  the
                     overcollateralization  exceeds  the  level  required  to
                     maintain  the  ratings  on   the  Certificates,  on  any
                     Distribution Date  the Transferor may, but  shall not be
                     obligated  to,  remove  from  the  Trust   Fund  certain
                     Mortgage Loans without notice to the Certificateholders.
                     The Transferor  is permitted  to designate the  Mortgage
                     Loans to be removed.  Mortgage Loans so designated  will
                     only  be  removed  upon  satisfaction of  the  following
                     conditions (i) No  Rapid Amortization Event  (as defined
                     herein) has occurred; (ii) the Transferor Interest as of
                     the  Transfer Date  (as  defined herein)  (after  giving
                     effect to  such removal) exceeds the  Minimum Transferor
                     Interest (as defined  below); (iii) the transfer  of any
                     Mortgage Loans  on any Transfer Date  during the Managed
                     Amortization Period  (as defined  herein) shall  not, in
                     the reasonable belief of  the Transferor, cause a  Rapid
                     Amortization  Event  to  occur or  an  event  which with
                     notice or lapse of time or both would constitute a Rapid
                     Amortization  Event;  (iv)  the  Transferor  shall  have
                     delivered  to  the  Trustee a  "Mortgage  Loan Schedule"
                     containing a list of all Mortgage Loans remaining in the
                     Trust Fund after such removal; (v) the Transferor  shall
                     represent and warrant that no selection procedures which
                     are adverse to the  interests of the  Certificateholders
                     or the Certificate  Insurer were used by  the Transferor
                     in selecting  such  Mortgage Loans;  (vi) in  connection
                     with the  first such  retransfer of Mortgage  Loans, the
                     Rating  Agencies (as  defined  herein)  shall have  been
                     notified  of  the  proposed transfer  and  prior  to the
                     Transfer Date shall not have notified the Transferor  in
                     writing  that such transfer would  result in a reduction
                     or   withdrawal  of   the   ratings  assigned   to   the
                     Certificates without regard to the Policy; and (vii) the
                     Transferor shall  have delivered to the  Trustee and the
                     Certificate Insurer an officer's certificate  confirming
                     the  conditions set  forth in  clauses (i)  through (vi)
                     above.   See "Description of  the Certificates--Optional
                     Transfers of Mortgage Loans to the Transferor" herein.

                 The  "Minimum Transferor  Interest"  as of  any date  is  an
                 amount equal to the lesser of (a) __% of the Pool Balance on
                 such date  and (b) the Transferor Interest as of the Closing
                 Date.

                 During the term of  the Trust Fund, all  Additional Balances
                 will  be  transferred to  and become  property of  the Trust
                 Fund.  The Pool Balance at any time will generally fluctuate
                 from day to day  because the amount  of Additional  Balances
                 and the  amount of  principal payments with  respect to  the
                 Mortgage Loans will usually differ from day to day.  Because
                 the Transferor Interest is  equal to the Pool  Balance minus
                 the Invested Amount, the  amount of the Transferor  Interest
                 will fluctuate  from day  to  day  as draws  are  made  with
                 respect  to  the  HELOCs and  as  Principal Collections  are
                 received.

The Mortgage Loans   The  Mortgage  Loans  are secured  by  first  and second
                     mortgages on Mortgaged Properties located in ___ states.
                     On the Closing Date,  (Headlands) will sell the Mortgage
                     Loans to the  Sponsor, pursuant to a  purchase agreement
                     (the "Purchase Agreement").

                 The percentage of the Cut-off Date Principal Balance of  the
                 Mortgage Loans  secured by  Mortgaged Properties  located in
                 the  states of  __________, ________,  __________,  _______,
                 ______ and ________  is approximately  ____%, ____%,  ____%,
                 ____%, ____% and ____%,  respectively.  The "Combined  Loan-
                 to-Value Ratio" of each HELOC is the ratio of (A) the sum of
                 (i)  the maximum  amount the borrower was  permitted to draw
                 down  under the related Credit  Line Agreement  (the "Credit
                 Limit") and (ii) the amounts of  any related senior mortgage
                 loans (computed  as of the date of origination  of each such
                 HELOC)  to (B) the lesser of  (i) the appraised value of the
                 Mortgaged  Property or  (ii)  in the  case  of  a  Mortgaged
                 Property purchased within one year of the origination of the
                 related Mortgage Loan, the purchase price of such  Mortgaged
                 Property.    The  "Combined  Loan-to-Value  Ratio"  of  each
                 Closed-End  Loan is  the ratio  of (A)  the  sum of  (i) the
                 original principal balance of such  Closed-End Loan and (ii)
                 the  outstanding  principal  balance   as  of  the  date  of
                 execution of the related Loan Agreement of any mortgage loan
                 or mortgage loans  that are senior or  equal in priority  to
                 the Closed-End Loan and that  is or are secured by  the same
                 Mortgage Property  to (B)  the lesser of  (i) the  appraised
                 value  of the  Mortgaged Property or (ii)  in the  case of a
                 Mortgaged  Property   purchased  within  one   year  of  the
                 origination of the related Mortgage Loan, the purchase price
                 of such  Mortgaged Property.   As  of the  Cut-off Date  the
                 Combined  Loan-to-Value Ratios ranged from  ____% to ______%
                 and, as  of the Cut-off Date, the  weighted average Combined
                 Loan-to-Value  Ratio of the Mortgage Loans was approximately
                 ____%.

                 (Interest on  each HELOC is payable  monthly and computed on
                 the related daily outstanding Principal Balance for each day
                 in the  billing cycle  at a  variable rate  per annum  (with
                 respect to  the HELOCs, the  "Loan Rate") equal  at any time
                 (subject   to  maximum  rates,  as  described  herein  under
                 "Description  of the  Mortgage Loans--Mortgage  Loan Terms,"
                 and further subject to applicable usury limitations) to  the
                 sum of (i) the  highest prime rate  published in the  "Money
                 Rates" section of The Wall Street Journal and (ii)  a Margin
                 within the  range of  ____% to  ____%).   As of  the Cut-off
                 Date, the  weighted average Margin was  approximately ____%.
                 Loan  Rates on the HELOCs are adjusted  monthly on the first
                 business day  of the calendar month  preceding the Due Date.
                 The HELOCS are simple-interest loans under which the payment
                 is  applied first  to interest accrued on  the Mortgage Loan
                 through the  date of receipt  and then to  reduction of  the
                 principal balance. A minimum monthly payment  is due on each
                 of the Mortgage Loans.  Interest  on each Closed-End Loan is
                 payable monthly at a fixed rate (with respect to the Closed-
                 End  Loans,  the "Loan  Rate")  on  the  related outstanding
                 Principal  Balance of  such Mortgage  Loan.   The Closed-End
                 Loans  are  actuarial  loans  under  which  the  payment  is
                 allocated  to  a  pre-determined  amount  of  principal  and
                 interest.  As to each Closed-End Loan, the "Due Date" is the
                 first day  of each month and for each  HELOC, the "Due Date"
                 is the  twenty-fifth day of  each month.   The Cut-off  Date
                 Principal Balances ranged from $_________ to $__________ and
                 averaged approximately $__________.  Credit Limits under the
                 HELOCs  as of the  Cut-off Date  ranged from  $__________ to
                 $__________  and averaged  approximately $__________.   Each
                 Mortgage   Loan  was   originated   in   the   period   from
                 _______________, 199_ to ________________, 199_.  As  of the
                 Cut-off Date, the maximum Credit Limit  Utilization Rate (as
                 defined  herein) was  100% and  the weighted  average Credit
                 Limit Utilization Rate was  approximately ____%.  As  of the
                 Cut-off Date, approximately ____%  by Cut-off Date Principal
                 Balance of the Mortgage Loans represented first liens on the
                 related Mortgaged Properties, while  approximately ____%  of
                 the Mortgage Loans  represented second liens.   The Mortgage
                 Loans have  final scheduled maturities of  fifteen years and
                 twenty-five  years.  As  of the  Cut-off Date,  the Mortgage
                 Loans had remaining terms to scheduled maturity ranging from
                 ___ months  to ___  months  and had  a weighted  average  of
                 approximately ___ months.   See "Description of the Mortgage
                 Loans" herein.

Denominations        The  Certificates  will  be  offered  for   purchase  in
                     denominations of $1,000  and multiples of  $1 in  excess
                     thereof.  The interest in  the Trust Fund evidenced by a
                     Certificate (the "Percentage Interest") will be equal to
                     the percentage  derived by dividing  the denomination of
                     such  Certificate by the  Original Certificate Principal
                     Balance.

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

Sponsor          Headlands Mortgage Securities Inc.,  a Delaware  corporation
                 and  a subsidiary of Headlands  Mortgage Company, a closely-
                 held California  S-corporation.    The  principal  executive
                 offices of  the Sponsor are located at  700 Larkspur Landing
                 Circle,  Suite 240,  Larkspur, California  94939 (Telephone:
                 (415) 925-5442).  See "The Sponsor" in the Prospectus.

Master Servicer of the Mortgage
Loans
                 (Headlands Mortgage  Company, a closely  held California  S-
                 corporation.  The principal executive offices of  the Master
                 Servicer  are located at 700  Larkspur Landing Circle, Suite
                 250,  Larkspur,  California 94939  (Telephone:    (415) 461-
                 6790).)  See "Headlands Mortgage Company" herein.

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

                 As to any Distribution Date, "Principal Collections" will be
                 equal to  the sum  of (i)  the amounts collected  during the
                 related  Collection  Period, including  the  portion  of Net
                 Liquidation Proceeds allocated  to principal pursuant to the
                 terms of  the Loan Agreements and  (ii) any Transfer Deposit
                 Amounts (as defined herein).

                 "Net Liquidation Proceeds"  with respect to a  Mortgage Loan
                 are  the proceeds  (excluding amounts  drawn on  the Policy)
                 received in connection with the liquidation  of any Mortgage
                 Loan, whether  through trustee's  sale, foreclosure  sale or
                 otherwise, reduced by  related expenses,  but not  including
                 the  portion,  if any,  of  such  amount  that  exceeds  the
                 Principal Balance of the  Mortgage Loan plus any accrued and
                 unpaid interest thereon to the end  of the Collection Period
                 during which such Mortgage Loan became a Liquidated Mortgage
                 Loan.

                 With respect  to  any  Distribution  Date,  the  portion  of
                 Interest   Collections   allocable   to   the   Certificates
                 ("Investor Interest Collections") will equal the  product of
                 (a) Interest Collections  for such Distribution Date and (b)
                 the Investor Floating  Allocation Percentage.  With  respect
                 to any Distribution  Date, the "Investor Floating Allocation
                 Percentage"  is  the  percentage  equivalent  of a  fraction
                 determined by  dividing the Invested Amount  at the close of
                 business  on the  preceding  Distribution Date  (or  at  the
                 Closing  Date in the case of the first Distribution Date) by
                 the Pool Balance at  the beginning of the related Collection
                 Period.   The remaining amount of  Interest Collections will
                 be  allocated  to  the  Transferor Interest  as  more  fully
                 described   under   "Description   of   the   Certificates--
                 Allocations and Collections" herein.

                 On each Distribution Date, the Investor Interest Collections
                 will be applied in the following order of priority:  (i)  as
                 payment to  the Trustee  for its fee  for services  rendered
                 pursuant to  the Agreement; (ii) as  payment for the premium
                 for the Policy; (iii)  as payment for  the accrued  interest
                 due and any overdue accrued interest (with interest thereon)
                 on  the Certificate Principal  Balance of  the Certificates;
                 (iv) to pay any Investor Loss Amount (as defined herein) for
                 such Distribution Date; (v) as payment for any Investor Loss
                 Amount  for  a  previous  Distribution  Date  that  was  not
                 previously  (a)  funded  by  Investor  Interest  Collections
                 allocable  to the  Certificateholders, (b)  absorbed  by the
                 Overcollateralization  Amount,  (c)  funded  by  amounts  on
                 deposit in the Spread Account or (d)  funded by draws on the
                 Policy; (vi)  to reimburse prior draws made  from the Policy
                 (with  interest  thereon); (vii)  to  pay principal  on  the
                 Certificates   until  the   Invested  Amount   exceeds   the
                 Certificate    Principal    Balance    by    the    Required
                 Overcollateralization Amount, each as  defined herein  (such
                 amount,  if any, paid  pursuant to  this clause  (vii) being
                 referred   to   herein   as   the   "Accelerated   Principal
                 Distribution Amount"); (viii) any other amounts  required to
                 be  deposited  in  an   account  for  the  benefit   of  the
                 Certificate Insurer  and Certificateholders  pursuant to the
                 Agreement  or  amounts   owed  to  the  Certificate  Insurer
                 pursuant to  the Insurance  Agreement; (ix)  certain amounts
                 that may  be required  to  be paid  to the  Master  Servicer
                 pursuant to the Agreement;  and (x) to the Transferor to the
                 extent  permitted as  described  under "Description  of  the
                 Certificates--Distributions on the Certificates" herein.

                 Investor Interest Collections available after the payment of
                 interest on the  Certificates may  be insufficient  to cover
                 any Investor Loss Amount.  If  such insufficiency results in
                 the  Certificate Principal  Balance  exceeding  the Invested
                 Amount, a draw in an amount equal to such difference will be
                 made  on  the Policy  in accordance  with  the terms  of the
                 Policy.

                 The  "Overcollateralization   Amount"   on   any   date   of
                 determination is  the amount, if any, by  which the Invested
                 Amount exceeds  the Certificate  Principal Balance  on  such
                 day.   Payments  to  Certificateholders pursuant  to  clause
                 (iii) above will be  interest payments on the  Certificates.
                 Payments to Certificateholders pursuant to clauses (iv), (v)
                 and (vii) will be principal payments on the Certificates and
                 will  therefore reduce  the  Certificate  Principal Balance,
                 however, payments pursuant to  clause (vii) will not  reduce
                 the Invested Amount.  The Accelerated Principal Distribution
                 Amount is not guaranteed by the Policy.

                 "Liquidation  Loss   Amount"  means  with  respect   to  any
                 Liquidated Mortgage Loan,  the unrecovered Principal Balance
                 thereof at the end of the related Collection Period in which
                 such Mortgage Loan became a Liquidated  Mortgage Loan, after
                 giving effect to the Net  Liquidation Proceeds in connection
                 therewith.  The "Investor  Loss Amount" shall be the product
                 of  the Investor  Floating  Allocation  Percentage  and  the
                 Liquidation  Loss Amount  for such  Distribution Date.   See
                 "Description  of  the  Certificates--Distributions   on  the
                 Certificates" herein.

                 Principal   Collections  will   be  allocated   between  the
                 Certificateholders and  the Transferor  ("Investor Principal
                 Collections"   and   "Transferor   Principal   Collections",
                 respectively) in accordance with their  percentage interests
                 in  the Mortgage Loans of  __% and __%,  respectively, as of
                 the  Cut-off Date (the "Fixed Allocation Percentage"), but a
                 lesser amount of Principal Collections may be distributed to
                 Certificateholders  during the Managed  Amortization Period,
                 as  described  below.     The  "Investor  Fixed   Allocation
                 Percentage" shall be __%.

                 The Master  Servicer will  deposit Interest Collections  and
                 Principal Collections in respect of the Mortgage Loans in an
                 account  established for  such purpose  under  the Agreement
                 (the  "Collection  Account").     See  "Description  of  the
                 Certificates--Payments  on  Mortgage   Loans;  Deposits   to
                 Collection Account" herein.

Collection Period    As  to  any  Distribution  Date  other  than  the  first
                     Distribution  Date,  the  "Collection  Period"   is  the
                     calendar month preceding  the month of such Distribution
                     Date.     As  to  the   first  Distribution  Date,   the
                     "Collection  Period" is the  period beginning  after the
                     Cut-off   Date   and  ending   on   the   last  day   of
                     _____________, 199_.


Interest             Interest on the Certificates will be distributed monthly
                     on the  fifteenth day of  each month or, if  such day is
                     not  a Business Day,  then the next  succeeding Business
                     Day   (each,  a  "Distribution   Date"),  commencing  on
                     ______________, 199_,  at the  Certificate Rate for  the
                     related  Interest  Period   (as  defined  below).    The
                     "Certificate Rate" for an Interest Period will generally
                     equal the sum of ((a) the London Interbank offered  rate
                     for one-month Eurodollar deposits ("LIBOR") appearing on
                     the  Telerate Screen Page  3750, as of  the second LIBOR
                     Business Day (as defined herein) prior to the first  day
                     of such  Interest Period  (or as  of two  LIBOR Business
                     Days prior to the Closing Date, in the case of the first
                     Interest Period)  and (b)  ____%.)  Notwithstanding  the
                     foregoing,  in  no  event will  the  amount  of interest
                     required   to  be   distributed   in   respect  of   the
                     Certificates  on  any Distribution  Date  exceed  a rate
                     equal to the weighted average  of the Loan Rates (net of
                     the Servicing Fee Rate, the  fee payable to the  Trustee
                     and  the rate  at  which  the  premium  payable  to  the
                     Certificate Insurer is calculated) weighted on the basis
                     of  the daily balance  of each Mortgage  Loan during the
                     related  billing cycle  prior to  the  Collection Period
                     relating  to such  Distribution Date.   Interest  on the
                     Certificates  in respect of  any Distribution  Date will
                     accrue from the preceding  Distribution Date (or in  the
                     case of  the first Distribution  Date, from the  date of
                     the initial issuance  of the Certificates (the  "Closing
                     Date") through the  day preceding such Distribution Date
                     (each such period, an "Interest Period") on the basis of
                     the actual number  of days in the  Interest Period and a
                     360-day year.

                 Interest payments  on the  Certificates will be funded  from
                 Investor Interest Collections,  any funds on deposit  in the
                 Spread  Account   and  from  draws  on   the  Policy.    See
                 "Description of the Certificates" herein.

Principal Payments
from Principal
Collections      For the period beginning on the first Distribution Date and,
                 unless  a Rapid Amortization Event (as defined herein) shall
                 have  earlier occurred,  ending on the Distribution  Date in
                 _____________, 200_ (the "Managed Amortization Period"), the
                 amount    of     Principal    Collections     payable     to
                 Certificateholders as of each  Distribution Date during  the
                 Managed Amortization Period will  equal, to the extent funds
                 are available therefor, the Scheduled  Principal Collections
                 Distribution  Amount for  such  Distribution Date.    On any
                 Distribution  Date during  the Managed  Amortization Period,
                 the  "Scheduled Principal  Collections  Distribution Amount"
                 shall equal the lesser of (i)  the Maximum Principal Payment
                 (as defined  herein)  and  (ii)  the  Alternative  Principal
                 Payment  (as  defined  herein).     With   respect  to   any
                 Distribution  Date,  the  "Maximum  Principal Payment"  will
                 equal  the   product  of   the  Investor  Fixed   Allocation
                 Percentage and  Principal Collections  for such Distribution
                 Date.     With  respect   to  any  Distribution  Date,   the
                 "Alternative Principal Payment"  will equal  the greater  of
                 (x) ____% of the  Certificate Principal Balance  immediately
                 prior to such Distribution  Date and (y) the amount, but not
                 less  than   zero,   of  Principal   Collections  for   such
                 Distribution  Date less the aggregate of Additional Balances
                 created during the related Collection Period.

                 Beginning with the first Distribution Date following the end
                 of the Managed Amortization Period, the amount of  Principal
                 Collections   payable    to   Certificateholders   on   each
                 Distribution Date  will be  equal to  the Maximum  Principal
                 Payment.      See   "Description   of   the   Certificates--
                 Distributions on the Certificates" herein.

                 In  addition, to  the  extent funds  are  available therefor
                 (including  funds  available  under  the   Policy),  on  the
                 Distribution Date in  _____________ 20__, Certificateholders
                 will  be entitled  to receive  as  payment  of principal  an
                 amount  equal  to   the  outstanding  Certificate  Principal
                 Balance.

                 Distributions  of  Principal  Collections  based   upon  the
                 Investor   Fixed  Allocation   Percentage   may   result  in
                 distributions of principal to Certificateholders  in amounts
                 that are greater relative to the declining Pool Balance than
                 would  be  the case  if  the  Investor  Floating  Allocation
                 Percentage  were   used  to  determine  the   percentage  of
                 Principal Collections distributed in respect of the Invested
                 Amount.    The   aggregate  distributions  of  principal  to
                 Certificateholders will not exceed the  Original Certificate
                 Principal Balance.

The Certificate 
Insurer          (Insurer) (the "Certificate  Insurer") is a                 
                 insurance  company engaged  exclusively  in the  business of
                 writing financial guaranty insurance, principally in respect
                 of securities offered in domestic and foreign markets.   The
                 Certificate Insurer's claims-paying ability is rated ____ by
                 _________________________________________   and   _____   by
                 ________________________________________.        See    "The
                 Certificate Insurer" in this Prospectus Supplement.

Policy           On or before the Closing  Date, the Policy will be issued by
                 the Certificate Insurer pursuant  to the  provisions of  the
                 Insurance   and    Indemnity   Agreement   (the   "Insurance
                 Agreement") to be dated as of _____________, 199_, among the
                 Seller, the Sponsor, the Master Servicer and the Certificate
                 Insurer.

                 The  Policy will  irrevocably and  unconditionally guarantee
                 payment  on each Distribution  Date to  the Trustee  for the
                 benefit of  the  Certificateholders the  full  and  complete
                 payment of (i) the Guaranteed  Principal Distribution Amount
                 (as  defined herein)  with respect  to the  Certificates for
                 such Distribution Date  and (ii) accrued and unpaid interest
                 due   on  the   Certificates  (together,   the   "Guaranteed
                 Distributions"), with  such Guaranteed  Distributions having
                 been calculated in accordance with the original terms of the
                 Certificates  or  the  Agreement  except  for  amendments or
                 modifications to which the Certificate Insurer has given its
                 prior  written consent.   The  effect  of the  Policy is  to
                 guarantee  the  timely  payment  of  interest  on,  and  the
                 ultimate  payment of  the principal  amount of,  all  of the
                 Certificates.

                 The  "Guaranteed  Principal  Distribution  Amount"  for  any
                 Distribution   Date  shall  be  the   amount  by  which  the
                 Certificate Principal  Balance (after giving  effect to  all
                 other  amounts distributable  and allocable to  principal on
                 the Certificates  on  such  Distribution Date)  exceeds  the
                 Invested Amount  for such  Distribution Date.   In addition,
                 the  Policy will  guarantee the  payment of  the outstanding
                 Certificate Principal Balance  on the  Distribution Date  in
                 ____________, 20__ (after giving effect to all other amounts
                 distributable   and   allocable   to   principal   on   such
                 Distribution Date).

                 In  accordance  with  the  Agreement,  the  Trustee will  be
                 required to  establish and maintain an  account (the "Spread
                 Account") for the benefit of the Certificate Insurer and the
                 Certificateholders.  The Trustee  shall deposit the  amounts
                 into the Spread Account as required by the Agreement.

                 In   the   absence    of   payments   under   the    Policy,
                 Certificateholders will  directly bear the  credit and other
                 risks associated with  their undivided interest in the Trust
                 Fund.   See "Description  of the  Certificates--The  Policy"
                 herein.

Overcollateralization
Amount           The  distribution  of  Accelerated   Principal  Distribution
                 Amounts,  if any,  to Certificateholders  may result  in the
                 Invested Amount being greater than the Certificate Principal
                 Balance, thereby creating  the Overcollateralization Amount.
                 The Overcollateralization Amount, if any,  will be available
                 to absorb any Investor  Loss Amount not covered  by Investor
                 Interest  Collections.   Payments  of  Accelerated Principal
                 Distribution Amounts  are not  covered by  the Policy.   Any
                 Investor    Loss    Amounts     not    covered    by    such
                 overcollateralization, amounts  on  deposit  in  the  Spread
                 Account or Investor Interest  Collections will be covered by
                 draws on the Policy to the extent provided therein.

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

Servicing            The Master  Servicer will be  responsible for servicing,
                     managing and  making collections on  the Mortgage Loans.
                     The  Master  Servicer will  deposit  all  collections in
                     respect  of  the  Mortgage  Loans  into  the  Collection
                     Account  as   described   under  "Description   of   the
                     Certificates--Payments  on Mortgage  Loans; Deposits  to
                     Collection Account"  herein.  On the  third Business Day
                     prior  to  each  Distribution Date  (the  "Determination
                     Date"), the Master Servicer will calculate, and instruct
                     the Trustee regarding the amounts  available to be paid,
                     as  described under  "Description of  the Certificates--
                     Payments  on  Mortgage  Loans;  Deposits  to  Collection
                     Account"  herein,  to  the  Certificateholders  on  such
                     Distribution   Date.       See   "Description   of   the
                     Certificates--Distributions on the Certificates" herein.
                     With  respect  to  each  Collection Period,  the  Master
                     Servicer will  receive from  collections in  respect  of
                     interest on the  Mortgage Loans, on behalf  of itself, a
                     portion of  such collections as a  monthly servicing fee
                     (the "Servicing  Fee")  in the  amount of  approximately
                     ____%  per  annum (the  "Servicing  Fee  Rate")  on  the
                     aggregate Principal Balances of the Mortgage Loans as of
                     the first  day  of each  such  Collection Period.    See
                     "Description of the Certificates--Servicing Compensation
                     and  Payment of  Expenses" herein.   In  certain limited
                     circumstances,  the Master  Servicer  may resign  or  be
                     removed, in which  event either the Trustee  or a third-
                     party servicer  will be appointed as  a successor Master
                     Servicer.  See "Description of the Certificates--Certain
                     Matters   Regarding   the   Master  Servicer   and   the
                     Transferor" herein.

Final Payment 
of Principal;
Termination      The  Trust  Fund will  terminate  on  the  Distribution Date
                 following the  later of (A)  payment in full of  all amounts
                 owing to the Certificate Insurer and (B) the earliest of (i)
                 the Distribution  Date on  which the  Certificate  Principal
                 Balance has been reduced to zero, (ii) the final payment  or
                 other  liquidation of the  last Mortgage  Loan in  the Trust
                 Fund, (iii) the optional retransfer to the Transferor of the
                 Certificates, as described  below and (iv) the  Distribution
                 Date  in ______________,  20__.   The  Certificates  will be
                 subject  to optional  retransfer  to the  Transferor  on any
                 Distribution Date after the Certificate Principal Balance is
                 reduced to an amount less than or equal to $________________
                 (__% of the Original Certificate Principal Balance)  and all
                 amounts  due  and  owing  to  the  Certificate  Insurer  and
                 unreimbursed  draws on  the  Policy, together  with interest
                 thereon,  as provided  under the  Insurance  Agreement, have
                 been paid.  The retransfer price will be equal to the sum of
                 the  outstanding Certificate  Principal Balance  and accrued
                 and  unpaid interest thereon at the Certificate Rate through
                 the  day  preceding  the  final  Distribution  Date.     See
                 "Description of The Certificates--Termination; Retirement of
                 the  Certificates" herein and  "The Agreements--Termination;
                 Optional Termination" in the Prospectus.

                 In addition, the Trust Fund may be liquidated as a result of
                 certain  events of  bankruptcy,  insolvency  or receivership
                 relating  to  the  Transferor.    See  "Description  of  the
                 Certificates--Rapid Amortization Events" herein.

Trustee          (                     ), a ____________________________ (the
                 "Trustee")will actasTrusteeon behalfoftheCertificateholders.

Mandatory Retransfer
of Certain Mortgage
Loans
                 The Seller will make certain representations  and warranties
                 in the Agreement with respect to the Mortgage Loans.  If the
                 Seller   breaches  certain   of   its   representations  and
                 warranties with respect to any Mortgage Loan and such breach
                 materially  and  adversely  affects  the  interests  of  the
                 Certificateholders or  the Certificate  Insurer and  is  not
                 cured within the specified period, the Mortgage Loan will be
                 removed  from  the Trust  Fund  upon  the  expiration  of  a
                 specified period  from the date on  which the Seller becomes
                 aware  or  receives  notice  of  such  breach  and  will  be
                 reassigned   to  the  Seller.     See  "Description  of  the
                 Certificates--Assignment of Mortgage Loans" herein.

Federal Income Tax
Consequences         Subject  to the  qualifications  set forth  in  "Federal
                     Income Tax Consequences" herein, special tax counsel  to
                     the Sponsor is of the opinion that, under existing  law,
                     a Certificate will  be treated as a  debt instrument for
                     federal  income  tax purposes  as of  the  Closing Date.
                     Under the Agreement, the Transferor, the Sponsor and the
                     Certificateholders will agree  to treat the Certificates
                     as   indebtedness  for  federal   income  tax  purposes.
                     Furthermore, special  tax counsel  to the Sponsor  is of
                     the opinion that the Trust  Fund will not be  treated as
                     either an  association or a  publicly traded partnership
                     taxable  as  a corporation.    See  "Federal Income  Tax
                     Consequences"   herein  and   in   the  Prospectus   for
                     additional  information  concerning  the application  of
                     federal income tax laws.

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

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

Certificate Rating   It  is a condition  to the issuance  of the Certificates
                     that they be rated "___" by _____ and "___" by _________
                     (each a "Rating Agency").   In general, ratings  address
                     credit  risk  and  do  not  address  the  likelihood  of
                     prepayments.  See  "Ratings" herein and  "Risk Factors--
                     Rating of the Securities" in the Prospectus.



Risk Factors         For a  discussion of  certain risks  associated with  an
                     investment in  the Certificates, see  "Risk Factors"  on
                     Page S-16 herein and on page 12 in the Prospectus.


                                 RISK FACTORS

    Investors  should consider  the following  risks in  connection with  the
purchase of Certificates.

    Risk  of Reduced  Liquidity  Because of  Owning Book-Entry  Certificates.
Issuance of the Certificates  in book-entry form may reduce  the liquidity of
such Certificates  in the  secondary trading  market since  investors may  be
unwilling  to purchase  Certificates for  which they  cannot obtain  physical
certificates.  See "Description of the Certificates--Book-Entry Certificates"
herein and "Risk Factors-Book-Entry Registration" in the Prospectus.

    Since transactions in the Certificates can  be effected only through DTC,
CEDEL,  Euroclear,  participating  organizations, indirect  participants  and
certain banks, the ability of a Certificate Owner  to pledge a Certificate to
persons or entities  that do not participate  in the DTC, CEDEL  or Euroclear
system may  be limited due to lack of a physical certificate representing the
Certificates.  See "Description of the Certificates--Book-Entry Certificates"
herein and "Risk Factors-Book-Entry Registration" in the Prospectus.

    Certificate  Owners  may  experience  some  delay  in  their  receipt  of
distributions  of  interest  and  principal on  the  Certificates  since such
distributions  will be forwarded  by the Trustee  to DTC and  DTC will credit
such distributions  to the accounts  of its Participants  (as defined herein)
which  will  thereafter credit  them to  the  accounts of  Certificate Owners
either  directly or  indirectly through  indirect participants.   Certificate
Owners will not be recognized  as Certificateholders as such term is  used in
the  Agreement, and  Certificate Owners  will  be permitted  to exercise  the
rights  of   Certificateholders  only   indirectly   through  DTC   and   its
Participants.  See "Description of the Certificates--Book-Entry Certificates"
herein and "Risk Factors-Book-Entry Registration" in the Prospectus.

    Cash  Flow  Considerations and  Risks  of  Shortfalls.   Minimum  monthly
payments on  the Mortgage Loans  will at least  equal and may  exceed accrued
interest.   Even  assuming that  the  Mortgaged Properties  provide  adequate
security for the  Mortgage Loans, substantial delays could  be encountered in
connection  with the liquidation  of Mortgage  Loans that are  delinquent and
resulting shortfalls  in distributions to  Certificateholders could  occur if
the Certificate Insurer  were unable to perform on its  obligations under the
Policy.    Further, liquidation  expenses (such  as  legal fees,  real estate
taxes,  and maintenance and  preservation expenses) will  reduce the proceeds
payable  to  Certificateholders  and  thereby reduce  the  security  for  the
Mortgage Loans.  In the event any of the Mortgaged Properties fail to provide
adequate  security for the  related Mortgage Loans,  Certificateholders could
experience a  loss if  the Certificate  Insurer were  unable  to perform  its
obligations under the Policy.

    Prepayment  Considerations,  Risks  and  Effect  on  Yield  and  Weighted
Average  Lives of the Certificates.   Substantially all of the Mortgage Loans
may be prepaid in  whole or in part at any time without penalty.  Home equity
loans, such as the Mortgage Loans, have been originated in significant volume
only during  the  past few  years  and neither  the  Sponsor nor  the  Master
Servicer is aware of any publicly available studies or statistics on the rate
of prepayment of such loans.  Generally,  home equity loans are not viewed by
borrowers  as  permanent  financing.   Accordingly,  the  Mortgage  Loans may
experience a  higher rate  of prepayment than  traditional loans.   The Trust
Fund's prepayment experience  may be affected  by a wide variety  of factors,
including general  economic conditions,  interest rates, the  availability of
alternative financing and homeowner mobility.  In addition, substantially all
of the Mortgage Loans contain due-on-sale  provisions and the Master Servicer
intends  to enforce  such  provisions  unless  (i) such  enforcement  is  not
permitted  by  applicable  law or  (ii)  the  Master  Servicer, in  a  manner
consistent with reasonable commercial practice,  permits the purchaser of the
related  Mortgaged  Property to  assume the  Mortgage  Loan.   To  the extent
permitted  by applicable law, such  assumption will not  release the original
borrower from its obligation under any such  Mortgage Loan.  See "Description
of the Certificates" herein and "Certain Legal  Aspects of Loans--Due-on-Sale
Clauses" in  the Prospectus for  a description of  certain provisions of  the
Loan  Agreements that may  affect the  prepayment experience on  the Mortgage
Loans.  The  yield to maturity and weighted average  life of the Certificates
will  be affected  primarily by  the rate  and timing  of prepayments  on the
Mortgage Loans.   Any reinvestment risks  resulting from  a faster or  slower
incidence of  prepayment of  Mortgage Loans  will be  borne  entirely by  the
Certificateholders.  See "Maturity  and Prepayment Considerations" herein and
"Yield and Prepayment Considerations" in the Prospectus.

    Certificate Rating Based  Primarily on Claims  -- Paying  Ability of  the
Certificate Insurer.  The rating of the Certificates will depend primarily on
an  assessment by  the Rating  Agencies of  the Mortgage  Loans and  upon the
claims-paying ability of the Certificate Insurer.  Any  reduction in a rating
assigned to the  claims-paying ability of the  Certificate Insurer below  the
rating initially given  to the Certificates may result in  a reduction in the
rating of  the  Certificates.   The  rating by  the  Rating Agencies  of  the
Certificates  is   not  a  recommendation  to  purchase,  hold  or  sell  the
Certificates, inasmuch as such rating does not comment as to the market price
or suitability  for a particular  investor.  There  is no assurance  that the
ratings will remain in place for any given period of time or that the ratings
will not  be lowered or  withdrawn by the Rating  Agencies.  In  general, the
ratings address credit risk and do not address the likelihood of prepayments.
The ratings  of  the  Certificates do  not  address the  possibility  of  the
imposition of United States withholding tax with respect to non-U.S. persons.

    Legal   Considerations  --   Lien   Priority   and  Possible   Delay   in
Distributions or Losses.  The Mortgage Loans  are secured by mortgages (which
generally are  second mortgages).   With respect  to Mortgage Loans  that are
secured by  first mortgages, the Master Servicer  has the power under certain
circumstances to  consent to a  new mortgage  lien on the  Mortgaged Property
having priority  over such Mortgage Loan.   Mortgage Loans  secured by second
mortgages are entitled to proceeds  that remain from the sale of  the related
Mortgaged Property after any related senior mortgage loan and prior statutory
liens have  been satisfied.  In the event that such proceeds are insufficient
to satisfy  such loans and prior  liens in the aggregate  and the Certificate
Insurer  is  unable  to  perform  its  obligations  under  the   Policy,  the
Certificateholders will bear  (i) the risk of delay  in distributions while a
deficiency judgment against  the borrower is  obtained and  (ii) the risk  of
loss if the  deficiency judgment cannot be obtained or  is not realized upon.
See "Certain Legal Aspects of the Loans" in the Prospectus.

    Bankruptcy  and Insolvency Risks.   The sale  of the  Mortgage Loans from
Headlands  to the Sponsor pursuant to  the Purchase Agreement will be treated
as a sale of the  Mortgage Loans.  However, in the event  of an insolvency of
Headlands, the receiver of  Headlands may attempt to recharacterize  the sale
of the Mortgage Loans as a borrowing by Headlands, secured by a pledge of the
applicable  Mortgage  Loans.    If the  receiver  decided  to  challenge such
transfer,  delays in  payments  of  the Certificates  and  reductions in  the
amounts thereof could occur.  The Sponsor will warrant in the  Agreement that
the transfer of the  Mortgage Loans by it to the Trust Fund is either a valid
transfer and assignment of such Mortgage Loans to the Trust Fund or the grant
to the Trust Fund of a security interest in such Mortgage Loans.

    If a conservator, receiver  or trustee were appointed for the Transferor,
or if  certain other events relating  to the bankruptcy or  insolvency of the
Transferor were to occur, Additional Balances would not  be sold to the Trust
Fund.  In such an event, the Rapid Amortization Period would commence and the
Trustee would attempt  to sell the Mortgage Loans  (unless Certificateholders
holding Certificates evidencing undivided interests aggregating at  least 51%
of  the Certificate  Principal Balance  instruct otherwise),  thereby causing
early payment of the Certificate Principal Balance.  The net proceeds of such
sale  will  first  be  paid  to the  Certificate  Insurer  to  the  extent of
unreimbursed  draws  under  the  Policy  and  other  amounts  owing  to   the
Certificate Insurer pursuant  to the Insurance Agreement.  The Investor Fixed
Allocation  Percentage  of  remaining  amounts will  be  distributed  to  the
Certificateholders  and the  Policy  will  cover  any amount  by  which  such
remaining  net proceeds  are insufficient  to  pay the  Certificate Principal
Balance in full.

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

    (Risk  of Losses as a Result of Geographic Concentration.  As of the Cut-
off  Date, approximately _____%  (by Cut-off  Date Principal Balance)  of the
Mortgaged Properties  are located  in the  State of  __________.  An  overall
decline  in the  __________ residential  real  estate market  could adversely
affect the values  of the Mortgaged  Properties securing such Mortgage  Loans
such that the Principal Balances of the related Mortgage Loans, together with
any primary financing on such Mortgaged Properties, could equal or exceed the
value of such Mortgaged Properties.  As the residential real estate market is
influenced by  many factors, including  the general condition  of the economy
and   interest  rates,  no  assurances  may  be  given  that  the  __________
residential  real  estate  market  will   not  weaken.    If  the  __________
residential  real  estate  market  should experience  an  overall  decline in
property  values after the  dates of origination  of the  Mortgage Loans, the
rates of  losses on the  Mortgage Loans  would be expected  to increase,  and
could increase substantially.)

    Master  Servicer's Ability  to Change  the Terms  of the  Mortgage Loans.
The Master Servicer may  agree to changes in  the terms of a Loan  Agreement,
provided that  such changes (i) do  not adversely affect the  interest of the
Certificateholders or the  Certificate Insurer, and (ii)  are consistent with
prudent  business practice.    There can  be  no  assurance that  changes  in
applicable law or  the marketplace for home equity loans  or prudent business
practice will not result in changes in  the terms of the Mortgage Loans.   In
addition,  the  Agreement  permits   the  Master  Servicer,  within   certain
limitations described therein,  to increase the  Credit Limit of the  related
HELOC or reduce  the Margin for such HELOC.  Any  such increase in the Credit
Line of  a HELOC would  increase the Loan-to-Value  Ratio of such  HELOC and,
accordingly, would increase the risk of  the Trust Fund's investment in  such
HELOC.   In addition, any reduction in the Margin of a HELOC would reduce the
excess cash flow available to absorb losses.

    Delinquent  Mortgage Loans.   The Trust Fund will  include Mortgage Loans
which are 59  or fewer days delinquent  as of the Cut-off Date.   The Cut-off
Date  Principal Balance of  Mortgage Loans which  are between 30  days and 59
days delinquent as of the Cut-off  Date was $_________________.  If there are
not  sufficient funds  from the  Investor Interest  Collections to  cover the
Investor Loss Amounts  for any  Distribution Date, the  Overcollateralization
Amount  and the amount on deposit in the  Spread Account have been reduced to
zero, and the  Certificate Insurer fails to perform its obligations under the
Policy,  the aggregate amount of principal returned to the Certificateholders
may  be  less  than  the  Certificate   Principal  Balance  on  the  day  the
Certificates are issued.

    For a discussion of  additional risks pertaining to the Certificates, see
"Risk Factors" in the Prospectus.


                           THE CERTIFICATE INSURER

    The following information set forth in this section  has been provided by
the Certificate Insurer.   Accordingly,  neither the Sponsor  nor the  Master
Servicer makes any representation as to the accuracy and completeness of such
information.


                     (Description of Certificate Insurer)


                          HEADLANDS MORTGAGE COMPANY

GENERAL

    Headlands  Mortgage  Company ("Headlands")  is a  closely-held California
S-corporation which was organized in 1981.  The  common stock of Headlands is
owned by the  Hart and Paul families.   Headlands is engaged in  the mortgage
banking  business, which consists  of the origination,  acquisition, sale and
servicing  of  residential  mortgage  loans  secured  primarily  by  one-  to
four-unit family residences, and the  purchase and sale of mortgage servicing
rights.

    Headlands is  headquartered in  Northern California,  and has  production
branches in California, Washington, Oregon, Idaho, Nevada and Arizona.  Loans
are  originated  primarily  on  a  wholesale  basis,  through  a  network  of
independent mortgage loan brokers approved by Headlands.   The Mortgage Loans
were  acquired  by   Headlands  in  one  of  the   three  following  manners:
(i) originated  by  an  independent   broker  and  purchased  by   Headlands,
(ii) originated by a broker and funded  by Headlands, or (iii) originated and
funded by Headlands in the ordinary course of business.

    Headlands' executive offices are located at  700 Larkspur Landing Circle,
Suite 250, Larkspur, CA 94939.

SERVICING OVERVIEW

    Headlands  (in its  capacity  as  master  servicer)  will act  as  master
servicer  for  the Mortgage  Loans pursuant  to the  Agreement.   All  of the
Mortgage  Loans   are  currently  serviced  by   Headlands  substantially  in
accordance with  the  procedures described  herein  and in  the  accompanying
Prospectus.  Headlands has only recently started servicing home equity loans.
As  a result, there  is limited information  as to  the losses on  HELOCs and
Closed-End Loans serviced by Headlands.

    As  of  March 31,  1997,  Headlands' mortgage  loan  servicing  portfolio
consisted  of 29,152 one-  to four-family residential  mortgage loans with an
aggregate principal balance of $3,302 million.  Headlands' primary source  of
mortgage servicing rights is from mortgage loans  originated through mortgage
brokers.

    Headlands' Servicing  Center  was established  in January  1994.   As  of
March 31, 1997,  it had  a staff  of 57 employees.   Prior  to January  1994,
Headlands' servicing portfolio was subserviced by a third party.

    Mortgage loan servicing  includes collecting payments from  borrowers and
remitting those  funds to investors,  accounting for mortgage  loan principal
and interest, reporting to investors, holding custodial funds for payment  of
mortgage related  expenses such as  taxes and  insurance, advancing funds  to
cover delinquent payments,  inspecting foreclosures and property  disposition
in  the  event  of  unremedied  defaults,  and  otherwise  administering  the
mortgages.

    The  following table  summarizes  the  delinquency  experience  including
pending  foreclosures on residential mortgage loans originated or acquired as
part of  Headlands' mortgage  banking operations  and included  in Headlands'
servicing portfolio at the dates indicated.  As of December 31, 1995 and 1996
and March 31,  1997,  the  total  principal  balance  of  loans  serviced  by
Headlands was (in millions) $4,149, $4,387 and $3,302, respectively.
<TABLE>

                          HEADLANDS MORTGAGE COMPANY

                          OVERALL MORTGAGE PORTFOLIO

                    DELINQUENCY AND FORECLOSURE EXPERIENCE


<CAPTION>
                                        December 31,                               March 31,
                         ----------------------------------------------         --------------------
                                 1995                       1996                        1997
                         ---------------------      -------------------         ---------------------
                         Number     Percent of      Number      Percent         Number       Percent
                           of        Servicing         of         of              of            of
                          Loans      Portfolio       Loans     Servicing         Loans      Servicing
                                                               Portfolio                    Portfolio
                         -------     ----------      ------    ---------         ------     ----------
<S>                    <C>          <C>            <C>        <C>               <C>        <C>
Total Number/**/          27,261           100%      34,363         100%           29,152         100%
                         =======     ==========      ======    =========         ========   ==========
Period of Delinquency:
30-59 days                   283           1.0%         466         1.4%              292         1.0%
60-89 days                    62           0.2%          43         0.1%               70         0.2%
90 days or more               47           0.2%          14         0.0%               16         0.1%
                         -------     ----------      -------    ---------        ---------   ---------
Total Delinquencies
(excluding Foreclosure)      392           1.4%         523         1.5%              378         1.3%
                         =======     ==========      =======    =========        ==========   =========
Foreclosures Pending         146           0.5%         197         0.6%              179         0.6%



</TABLE>

_________
**  The  total portfolio  has been  reduced by  the number  of  loans pending
    service release or have been foreclosed.


    There  can  be  no   assurance  that  the  delinquency   and  foreclosure
experience  of the  Mortgage Loans  will  correspond to  the delinquency  and
foreclosure experience of the servicing portfolio of Headland's  set forth in
the foregoing table.   The  statistics shown above  represent the  respective
delinquency and foreclosure  experience only at the  dates presented, whereas
the  aggregate delinquency and  foreclosure experience on  the Mortgage Loans
will depend  on  the results  obtained  over the  life  of the  Trust.    The
servicing portfolio  includes mortgage loans  with a  variety of payment  and
other   characteristics  (including  geographic   location)  which   are  not
necessarily  representative of the  payment and other  characteristics of the
Mortgage Loans.  The servicing  portfolio includes mortgage loan underwritten
pursuant to guidelines not necessarily representative of  those applicable to
the Mortgage  Loans.  It should be noted  that if the residential real estate
market  should experience an overall  decline in property  values, the actual
rates of delinquencies and foreclosures could be higher than those previously
experienced by  Headlands.   In  addition,  adverse economic  conditions  may
affect the timely payment  by Mortgagors of  scheduled payments of  principal
and  interest on the  Mortgage Loans  and, accordingly,  the actual  rates of
delinquencies and foreclosures with respect to the Mortgage Loans.


                     HEADLANDS' HOME EQUITY LOAN PROGRAM

    The  Mortgage  Loans  will  have  been  purchased  by  Headlands,  either
directly or  through affiliates,  from mortgage loan  brokers.   The Mortgage
Loans  have been  originated  in accordance  with  the underwriting  criteria
specified below under "Underwriting Standards."

UNDERWRITING STANDARDS

    Headlands believes that the  Mortgage Loans originated were  underwritten
in  accordance with  standards  consistent with  those  utilized by  mortgage
lenders  or  manufactured  home  lenders  generally  during   the  period  of
origination.

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

    In  determining the adequacy of  the Mortgaged Property as collateral, an
appraisal is made  of each property considered for financing.   The appraiser
is  required to inspect the property and verify  that it is in good condition
and that construction,  if new, has been  completed.  With respect  to single
family loans, the appraisal is based on the market value of comparable homes,
the estimated rental income (if  considered applicable by the appraiser)  and
the cost of replacing the home.  With respect to a loan on a two-to-four unit
property, the  appraisal must specify  whether an  income analysis, a  market
analysis  or a cost  analysis, was used.   An appraisal  employing the income
approach to value analyzes a  two-to-four unit project's cash flow, expenses,
capitalization  and   other  operational  information   in  determining   the
property's value.   The market approach to value  focuses its analysis on the
prices  paid for the  purchase of similar properties  in the two-to-four unit
project's area,  with  adjustments made  for variations  between these  other
properties and the  multifamily project being appraised.   The cost  approach
calls for the appraiser  to make an estimate of land value and then determine
the current  cost of reproducing the building  less any accrued depreciation.
In any case,  the value of the  property being financed, as  indicated by the
appraisal, must  be such that  it currently  supports, and is  anticipated to
support in  the future,  the outstanding loan  balance.   For loan  values to
$650,000 appraisers may use either a full appraisal (FNMA 1104/FHLMC 70) or a
drive-by appraisal  (FHLMC 704);  for values  between $650,001  to $1,000,000
with  a combined loan-to-value  of less  than 75%,  only a full  appraisal is
acceptable; for  values  between  $650,001  to  $1,000,000  with  a  combined
loan-to-value of greater than 75%, only a full appraisal and one field review
ordered by Headlands is  acceptable; and for  loans with values greater  than
$1,000,000   with  a  combined  loan-to-value  greater  than  65%,  two  full
appraisals are  required.  Headlands may  order discretionary reviews  at any
time to ensure the value of the properties.  (discussion of appraisers)

    In  the  case of  single family  loans,  once all  applicable employment,
credit  and property information  is received,  a determination  generally is
made  as to whether  the prospective  borrower has sufficient  monthly income
available  (a) to meet  the borrower's  monthly obligations  on the  proposed
mortgage  loan (determined on  the basis of  the monthly payments  due in the
year of origination)  and other  expenses related to  the mortgaged  property
(such as property taxes and hazard insurance) and (b) to meet monthly housing
expenses and  other financial obligations and  monthly living expenses.   The
underwriting  standards applied  by Headlands  may  be varied  in appropriate
cases  where factors  such  as low  loan-to-value ratios  or  other favorable
credit aspects exist.

    Headlands requires  title insurance  for all  mortgage loans.   Fire  and
extended hazard  insurance  and flood  insurance, when  applicable, are  also
required.

    (ADD: CLTV standards, pmi, if applicable, FICO scoring)

    A  lender may  originate  Mortgage Loans  under  a reduced  documentation
program.  A  reduced documentation program is designed to streamline the loan
approval  process and thereby improve the lender's competitive position among
other loan  originators.  Under  a reduced documentation  program, relatively
more emphasis  is placed on credit  score and property under  writing than on
certain  credit underwriting documentation  concerning income  and employment
verification is waived.

    In the case of a Mortgage Loan  secured by a leasehold interest in a real
property, the title to which is held by a third party lessor, the Seller will
represent  and warrant, among  other things, that  the remaining term  of the
lease and any sublease is at least five years  longer than the remaining term
of the Mortgage Loan.


                      DESCRIPTION OF THE MORTGAGE LOANS

GENERAL

    The  Mortgage  Loans  were  originated pursuant  to  loan  agreements and
promissory notes  and  the  appropriate  state  disclosure  statements  (with
respect to the HELOCs, the "Credit  Line Agreements", and with respect to the
Closed-End  Loans, the  "Mortgage Notes"  and together  with the  Credit Line
Agreements, the "Loan Agreements") and are  secured by mortgages or deeds  of
trust,  which are  either first  or second  mortgages or  deeds of  trust, on
Mortgaged Properties located in __ states.  The Mortgaged Properties securing
the Mortgage Loans  consist primarily of residential properties that are one-
to four-family properties.  See "--Mortgage Loan Terms" below.

    The Original  Pool  Balance is  $______________, which  is  equal to  the
aggregate  Principal Balances of  the Mortgage Loans as  of the Cut-Off Date.
As of the Cut-Off Date, only __ Mortgage Loans were up to 59 days  delinquent
and  no Mortgage Loan was more than  59 days delinquent.  The average Cut-Off
Date Principal  Balance of the  Mortgage Loans was  approximately $_________,
the minimum Cut-Off  Date Principal Balance of  the Mortgage Loans  was zero,
the  maximum  Cut-Off  Date  Principal  Balance of  the  Mortgage  Loans  was
$__________,  the  minimum Loan  Rate and  the maximum  Loan  Rate as  of the
Cut-Off Date were _____% and _____% per annum, respectively, and the weighted
average Loan Rate as of  the Cut-Off Date was approximately ____%  per annum.
As of the  Cut-Off Date, the weighted  average Credit Limit Utilization  Rate
(weighted by credit  line) (as defined below) of the HELOCs was approximately
_____% and the  maximum Credit Limit Utilization Rate was  100%.  The "Credit
Limit Utilization Rate" of a HELOC is determined by dividing the Cut-Off Date
Principal Balance by the Credit  Limit of the related Credit  Line Agreement.
The  remaining term to  scheduled maturity for  the Mortgage Loans  as of the
Cut-Off Date  ranged from ___ months  to ___ months and  the weighted average
remaining  term to scheduled maturity was approximately ______ months.  As of
the Cut-Off  Date,  the weighted  average  Combined Loan-to-Value  Ratio  (as
defined below) of the Mortgage Loans was approximately _____%.  The "Combined
Loan-to-Value  Ratio" of each  HELOC is the ratio  of (A) the  sum of (i) the
maximum amount the  borrower was  permitted to  draw down  under the  related
Credit  Line Agreement  (the "Credit  Limit")  and (ii)  the  amounts of  any
related senior mortgage loans (computed as of the date of origination of each
such HELOC) to  (B) the lesser of  (i) the appraised  value of the  Mortgaged
Property  or (ii) in  the case of  a Mortgaged Property  purchased within one
year of  the origination of the related Mortgage  Loan, the purchase price of
such Mortgaged Property.  The "Combined Loan-to-Value  Ratio" of each Closed-
End Loan is the ratio of (A) the sum of (i) the original principal balance of
such  Closed-End Loan and  (ii) the outstanding  principal balance  as of the
date of  execution of  the related  Loan Agreement  of any  mortgage loan  or
mortgage loans  that are senior or  equal in priority to  the Closed-End Loan
and that is or are secured by the same Mortgage Property to (B) the lesser of
(i)  the appraised value of the  Mortgaged Property or (ii) in  the case of a
Mortgaged  Property purchased  within  one year  of  the  origination of  the
related Mortgage Loan, the purchase price of such Mortgaged Property.  Credit
Limits under the Mortgage Loans as of the Cut-Off Date ranged from $______ to
$_______ and averaged approximately $_________.   The weighted average second
mortgage ratio  (which is  the Credit  Limit for  the related  Mortgage Loan,
provided such Mortgage Loan was  in the second lien position, divided  by the
sum of  such  Credit Limit  and  the  outstanding principal  balance  of  any
mortgage loan senior to the related Mortgage Loan) was  approximately _____%.
As of  the Cut-Off  Date, no Mortgage  Loans represented  first liens  on the
related Mortgaged Properties, while approximately  ___% of the Mortgage Loans
represented second liens.  As of the Cut-Off Date approximately _____% of the
Mortgage  Loans are secured  by Mortgaged Properties  which are single-family
residences  and  approximately  __%  of the  single  family  residences  were
owner-occupied.   As  of the  Cut-Off Date,  approximately _____%,  ____% and
____%  of the  Mortgage Loans  by Original  Pool Balance  are located  in the
States of __________,  __________ and ______, respectively.   No other  state
represents more than 2% of the Original Pool Balance of the Mortgage Loans.

MORTGAGE LOAN TERMS

    The  Mortgage Loans  consist of  loans  originated under  three different
loan term options:  a 15-year Closed-End  Loan, a 15-year HELOC or a  25-year
HELOC.

    The Closed-End Loans are  fixed-rate, fully amortizing second  mortgages.
The monthly payment  remains constant throughout the  term of the  Closed-End
Loan, and  is applied  to principal  and interest  based on  a pre-determined
actuarial paydown  schedule.  The  borrowers may prepay  at any time  without
penalty.

    The HELOC  loan programs have  either a  5-year or  15-year draw  period,
during which the borrower may make cash  withdrawals against the equity line,
and a 10-year repayment period,  during which the balance of the  HELOC as of
the draw period is repaid.

    A borrower may  access a HELOC  credit line at any  time during the  draw
period by writing a check.  The minimum payment during the draw period of the
HELOC is  the greater of accrued finance charges on the average daily balance
of  the HELOC at  the applicable  Loan Rate, $100,  or 1%  of the outstanding
principal balance.  The payment  during the repayment period of the  HELOC is
calculated as accrued interest plus .8333% of principal outstanding as of the
last day of the draw  period.  HELOCs bear interest at a  variable rate which
changes monthly with changes in the applicable Index Rate (as defined below).
All  Mortgage Loans are  subject to  a maximum  per annum interest  rate (the
"Maximum  Rate")  equal to  approximately  (18)%  per  annum and  subject  to
applicable  usury limitations.   The daily periodic  rate on  the HELOCs (the
"Loan Rate")  is the sum  of the  Index Rate plus  the spread  (the "Margin")
which generally ranges between 0% and (6.00)% and  had a weighted average, as
of the Cut-Off Date, of approximately (  )%, divided by 365 days.

    The "Index Rate"  is based on the  highest "prime rate" published  in the
"Money Rates" table of The Wall Street Journal.

    Set forth  below  is a  description  of  certain characteristics  of  the
Mortgage Loans as of the Cut-off Date:


<TABLE>

                              PRINCIPAL BALANCES


<CAPTION>                                                                                Percent of
                                                                                            Pool
         Range of Principal Balances                Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- ------------------------------------------         --------      ---------------         -----------
<S>                                              <C>           <C>                       <C>

$_______ to $_________  . . . . . . . . . .                      $                             %
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ and over . . . . . . . . . . . . .
                                                  --------      ---------------         -----------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                  =========     ===============         ===========

</TABLE>


<TABLE>

                          GEOGRAPHIC DISTRIBUTION(1)



<CAPTION>                                                                                Percent of
                                                                                            Pool
                    State                           Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- ------------------------------------------       -----------        -----------         ------------
<S>                                            <C>             <C>                     <C>

                                                                 $                             %


















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

     Total  . . . . . . . . . . . . . . . .                       $                           100.00%
                                                   ============       ============        =============
</TABLE>


(1) Geographic  location  is  determined by  the  address  of  the  Mortgaged
    Property securing the related Mortgage Loan.



<TABLE>

                       COMBINED LOAN-TO-VALUE RATIOS(1)



<CAPTION>                                                                                Percent of
              Range of Combined                                                             Pool
             Loan-to-Value Ratios                   Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

- ------------------------------------------         --------      ----------------       -------------
<S>                                               <C>          <C>                     <C>

_____% to ______% . . . . . . . . . . . . .                      $                             %
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
______% to ______%  . . . . . . . . . . . .
                                                   --------      ----------------       -------------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                   ========      ================       ==============
</TABLE>



(1) With  respect to  HELOCs, the ratio  of (A)  the sum  of (i)  the maximum
    amount the borrower  was permitted to draw down under  the related Credit
    Line Agreement (the "Credit  Limit") and (ii) the amounts  of any related
    senior mortgage  loans (computed  as of the  date of origination  of each
    such  HELOC)  to  (B)  the  lesser of  (i)  the  appraised  value  of the
    Mortgaged  Property or (ii) in the case of a Mortgaged Property purchased
    within  one year  of the  origination of  the related  Mortgage Loan, the
    purchase price of  such Mortgaged Property.   With respect to  Closed-End
    Loans, the ratio of (A) the sum of (i) the original  principal balance of
    such Closed-End  Loan and  (ii) the outstanding  principal balance as  of
    the date of execution of the related Loan Agreement of any  mortgage loan
    or mortgage  loans that are senior or equal in priority to the Closed-End
    Loan and that is  or are secured by the same Mortgage Property to (B) the
    lesser of (i)  the appraised value of  the Mortgaged Property or  (ii) in
    the  case  of  a Mortgaged  Property  purchased  within one  year  of the
    origination of  the related  Mortgage Loan,  the purchase  price of  such
    Mortgaged Property.

<TABLE>
                                PROPERTY TYPE


<CAPTION>                                                                                Percent of
                                                                                            Pool
                Property Type                       Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

- ------------------------------------------        ---------      --------------          ----------
<S>                                             <C>            <C>                      <C>
Single Family . . . . . . . . . . . . . . .                      $                             %
Two- to Four-Family . . . . . . . . . . . .
Condominium . . . . . . . . . . . . . . . .
PUD . . . . . . . . . . . . . . . . . . . .
                                                  ---------      --------------          ----------

     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

                                                  =========       =============          ==========
</TABLE>


<TABLE>

                                LIEN PRIORITY


<CAPTION>                                                                                Percent of
                                                                                            Pool
                Lien Priority                       Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- ------------------------------------------        ---------         -----------          -----------
<S>                                              <C>            <C>                     <C>      

First Lien  . . . . . . . . . . . . . . . .                      $                             %
Second Lien . . . . . . . . . . . . . . . .
                                                  ---------         -----------          -----------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                  ==========         ===========          ===========
</TABLE>

<TABLE>

                                LOAN RATES(1)


<CAPTION>                                                                                Percent of
                  Range of                                                                  Pool
                  Loan Rates                        Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- -------------------------------------------        --------      ---------------         -----------
<S>                                              <C>            <C>                     <C>

_____% to _____%  . . . . . . . . . . . . .                      $                             %
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
                                                  --------      ---------------         -----------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                  ========      ===============         ===========
</TABLE>


(1) Approximately     %  of the  Mortgage  Loans  by Cut-Off  Date  Principal
    Balance are subject to an introductory rate of _____% per annum.


<TABLE>
                                    MARGIN



<CAPTION>                                                                                Percent of
                  Range of                                                                  Pool
                   Margins                          Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- -------------------------------------------        --------        ------------          -----------
<S>                                               <C>           <C>                     <C>

_____% to _____%  . . . . . . . . . . . . .                      $                             %
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
                                                  --------        ------------          -----------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                  ========        =============          ============

</TABLE>



<TABLE>
                               CREDIT LIMIT UTILIZATION RATES



<CAPTION>                                                                                Percent of
            Range of Credit Limit                                                           Pool
              Utilization Rates                     Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

- -------------------------------------------        -------       ---------------         ----------
<S>                                               <C>           <C>                     <C>
_____% to _____%  . . . . . . . . . . . . .                      $                             %
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
_____% to _____%  . . . . . . . . . . . . .
     Total  . . . . . . . . . . . . . . . .                 $                           100.00%
                                                   -------  ---------------         ----------

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

</TABLE>


<TABLE>

                                CREDIT LIMITS


<CAPTION>                                                                                Percent of
                                                                                            Pool
            Range of Credit Limits                  Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
- -------------------------------------------       ---------         -----------           ---------
<S>                                              <C>            <C>                      <C>

$__________to $_________  . . . . . . . . .                      $                             %
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ and over . . . . . . . . . . . .
                                                ---------         -----------           ---------
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                =========         ============          =========
</TABLE>



<TABLE>
                                MAXIMUM RATES



<CAPTION>                                                                                Percent of
                                                                                            Pool
                Maximum Rates                       Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

- ------------------------------------------         --------      ---------------         -----------
<S>                                              <C>            <C>                     <C>
_____%  . . . . . . . . . . . . . . . . . .                      $                             %
_____%  . . . . . . . . . . . . . . . . . .
_____%  . . . . . . . . . . . . . . . . . .
_____%  . . . . . . . . . . . . . . . . . .
                                                   --------      ---------------         -----------

     Total  . . . . . . . . . . . . . . . .                      $                           100.00%
                                                   =========     ================        ===========
</TABLE>




                  MONTHS REMAINING TO SCHEDULED MATURITY(1)


<TABLE>
<CAPTION>                                                                                Percent of
               Range of Months                                                              Pool
       Remaining to Scheduled Maturity              Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

<S>                                               <C>           <C>                           <C>
___ to ___  . . . . . . . . . . . . . . . .                      $                             %
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
___ to ___  . . . . . . . . . . . . . . . .
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

</TABLE>

                               ORIGINATION YEAR



<TABLE>
<CAPTION>                                                                                Percent of
                                                                                            Pool
               Origination Year                     Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
<S>                                               <C>           <C>                           <C>
____  . . . . . . . . . . . . . . . . . . .                      $                             %
____  . . . . . . . . . . . . . . . . . . .

     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

</TABLE>

                              DELINQUENCY STATUS

<TABLE>
<CAPTION>                                                                                Percent of
                                                                                            Pool
          Number of Days Delinquent                 Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

<S>                                               <C>           <C>                           <C>
0 to 29 . . . . . . . . . . . . . . . . . .                      $                             %
30 to 59  . . . . . . . . . . . . . . . . .
60 to 89  . . . . . . . . . . . . . . . . .

     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

</TABLE>

                            TYPE OF MORTGAGE LOAN

<TABLE>
<CAPTION>                                                                                Percent of
                                                                                            Pool
                     Type                           Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance

<S>                                               <C>           <C>                           <C>
HELOC . . . . . . . . . . . . . . . . . . .                      $                             %
Closed-End  . . . . . . . . . . . . . . . .

     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

</TABLE>


                    MATURITY AND PREPAYMENT CONSIDERATIONS

    The Agreement,  except as otherwise  described herein, provides  that the
Certificateholders will  be  entitled to  receive on  each Distribution  Date
distributions  of principal, in  the amounts described  under "Description of
the  Certificates--Distributions  on  the  Certificates"  herein,  until  the
Certificate  Principal  Balance  is  reduced to  zero.    During  the Managed
Amortization Period,  Certificateholders will receive amounts  from Principal
Collections based upon their Fixed Allocation Percentage subject to reduction
as described below.  During the Rapid Amortization Period, Certificateholders
will receive amounts from Principal Collections based solely upon their Fixed
Allocation  Percentage.  Because prior distributions of Principal Collections
to Certificateholders  serve  to  reduce  the  Investor  Floating  Allocation
Percentage but do  not change their Fixed Allocation  Percentage, allocations
of  Principal Collections based on the Fixed Allocation Percentage may result
in distributions of principal to  the Certificateholders in amounts that are,
in most  cases, greater  relative to  the declining  balance of  the Mortgage
Loans than would be  the case if the Investor  Floating Allocation Percentage
were used to determine the percentage of Principal Collections distributed to
Certificateholders.   This is  especially true during  the Rapid Amortization
Period when the Certificateholders are entitled to receive Investor Principal
Collections  and  not a  lesser  amount.    In  addition,  Investor  Interest
Collections  may  be  distributed  as  principal   to  Certificateholders  in
connection  with  the  Accelerated  Principal  Distribution Amount,  if  any.
Moreover,  to  the  extent  of losses  allocable  to  the Certificateholders,
Certificateholders may  also receive  as payment of  principal the  amount of
such losses either from Investor Interest Collections  or, in some instances,
draws under the Policy.  The level of losses may therefore affect the rate of
payment of principal on the Certificates.

    To the  extent obligors  make  more draws  than principal  payments,  the
Transferor Interest may grow.   Because during the Rapid Amortization  Period
the Certificateholders share of Principal Collections is based upon its Fixed
Allocation  Percentage (without  reduction),  an increase  in the  Transferor
Interest  due  to additional  draws  may  also  result in  Certificateholders
receiving principal at a greater rate.  The Agreement permits the Transferor,
at  its  option,  but  subject  to  the  satisfaction of  certain  conditions
specified  in the  Agreement, including  the  conditions described  below, to
remove certain Mortgage Loans from the Trust Fund at any time during the life
of the Trust Fund, so long as the Transferor Interest (after giving effect to
such removal)  is  not less  than  the  Minimum Transferor  Interest.    Such
removals  may  affect  the  rate   at  which  principal  is  distributed   to
Certificateholders by reducing  the overall Pool Balance and  thus the amount
of Principal  Collections.   See "Description  of the  Certificates--Optional
Retransfers of Mortgage Loans to the Transferor" herein.

    All of the Mortgage Loans may be prepaid in full or  in part at any time.
The prepayment  experience with respect to the Mortgage Loans will affect the
weighted average life of the Certificates.

    The rate  of  prepayment  on  the  Mortgage Loans  cannot  be  predicted.
Neither  the  Sponsor  nor  the Master  Servicer  is  aware  of  any publicly
available studies or statistics  on the rate of  prepayment of such  Mortgage
Loans.   Generally,  home equity  revolving  credit lines  are not  viewed by
borrowers  as  permanent  financing.   Accordingly,  the  Mortgage  Loans may
experience a higher rate of prepayment than traditional first mortgage loans.
On  the  other  hand,  because   the  HELOCs  amortize  as  described   under
"Description  of the Mortgage  Loans--Mortgage Loan  Terms" herein,  rates of
principal payment on the Mortgage  Loans will generally be slower  than those
of traditional fully-amortizing first mortgages in the absence of prepayments
on  such Mortgage Loans.   The prepayment  experience of the  Trust Fund with
respect to the Mortgage  Loans may be affected by a wide  variety of factors,
including general economic conditions,  prevailing interest rate levels,  the
availability of alternative financing, homeowner mobility, the frequency and,
with respect  to the HELOCs, amount  of any future  draws on the  Credit Line
Agreements and  changes affecting  the deductibility  for federal  income tax
purposes of interest payments on home equity credit lines.  Substantially all
of the Mortgage Loans contain  "due-on-sale" provisions, and, with respect to
the Mortgage Loans, the Master  Servicer intends to enforce such  provisions,
unless such enforcement is  not permitted by applicable law.  The enforcement
of a "due-on-sale" provision will have the same effect as a prepayment of the
related Mortgage Loan.  See "Certain  Legal Aspects of The Loans--Due-on-Sale
Clauses" in the Prospectus.

    The yield to an investor who purchases  the Certificates in the secondary
market at a price other than par will vary from  the anticipated yield if the
rate of  prepayment on the Mortgage Loans is actually different than the rate
anticipated by such investor at the time such Certificates were purchased.

    Collections  on   the  HELOCs  may  vary  because,  among  other  things,
borrowers may  make payments during any  month as low as  the minimum monthly
payment for such month or as high as the entire outstanding principal balance
plus accrued  interest and the fees and charges thereon.  It is possible that
borrowers may fail to make scheduled  payments.  Collections on the  Mortgage
Loans may vary due to seasonal purchasing and payment habits of borrowers.

    No assurance  can be given as  to the level  of prepayments that  will be
experienced  by the  Trust Fund  and it  can be  expected that  a portion  of
borrowers  will not prepay  their Mortgage  Loans to any  significant degree.
See "Yield and Prepayment Considerations" in the Prospectus.


                     POOL FACTOR AND TRADING INFORMATION

    The "Pool  Factor" is  a seven-digit  decimal which  the Master  Servicer
will  compute monthly  expressing the  Certificate Principal  Balance of  the
Certificates  as  of  each Distribution  Date  (after  giving  effect to  any
distribution of principal on such  Distribution Date) as a proportion  of the
Original Certificate Principal Balance.  On the Closing Date, the Pool Factor
will  be 1.0000000.   See "Description of  the Certificates--Distributions on
the  Certificates"  herein.   Thereafter,  the  Pool Factor  will  decline to
reflect reductions  in the  related Certificate  Principal Balance  resulting
from distributions of principal to the Certificates.

    Pursuant  to  the  Agreement, monthly  reports  concerning  the  Invested
Amount, the Pool  Factor and various other items of  information will be made
available to  the Certificateholders.  In addition,  within 60 days after the
end of each calendar year, beginning with the 199_ calendar year, information
for tax reporting purposes will be made available to each person who has been
a Certificateholder of record at any time during the preceding calendar year.
See "Description of the Certificates--Book-Entry Certificates" and "--Reports
to Certificateholders" herein.


                       DESCRIPTION OF THE CERTIFICATES

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

GENERAL

    The Certificates will be issued in denominations of $1,000  and multiples
of $1 in  excess thereof and will  evidence specified undivided interests  in
the Trust  Fund.   The property  of the Trust  Fund will  consist of,  to the
extent provided in the Agreement:   (i) each of the Mortgage Loans  that from
time to time  are subject to the Agreement; (ii)  collections on the Mortgage
Loans received  after the Cut-off Date  (exclusive of payments  in respect of
accrued interest due on or prior to the Cut-off Date (or due in the month of 
______)); (iii) Mortgaged  Properties relating  to the  Mortgage Loans  that 
are  acquired by foreclosure  or deed in lieu of foreclosure;  (iv) the 
Collection Account and the  Certificate  Account  for   the  Certificates  
(excluding  net  earnings thereon); (v)  the Policy; (vi)  the Spread 
Account  (for the benefit  of the Certificate Insurer and the 
Certificateholders);  and (vii) an assignment  of
the Sponsor's rights  under the Purchase Agreement.   Definitive Certificates
(as defined below), if issued,  will be transferable and exchangeable at  the
corporate trust  office of  the Trustee,  which will  initially maintain  the
Security Register  for  the Certificates.    See "--Book-Entry  Certificates"
below.  No service  charge will be made  for any registration of exchange  or
transfer  of Certificates,  but the  Trustee  may require  payment  of a  sum
sufficient to cover any tax or other governmental charge.

    The aggregate undivided  interest in  the Trust  Fund represented by  the
Certificates as of the Closing Date will equal $               (the "Original
Invested Amount"),  which represents  __% of the  Cut-off Date  Pool Balance.
The "Original Certificate  Principal Balance" will equal  $                 .
Following  the  Closing Date,  the  "Invested  Amount"  with respect  to  any
Distribution Date will  be an  amount equal to  the Original Invested  Amount
minus (i) the amount of Investor Principal Collections previously distributed
to Certificateholders, and minus (ii)  an amount equal to the product  of the
Investor  Floating Allocation  Percentage and  the  Liquidation Loss  Amounts
(each  as  defined  herein).     The  principal  amount  of  the  outstanding
Certificates  (the "Certificate Principal Balance")  on any Distribution Date
is equal to the Original Certificate Principal Balance minus the aggregate of
amounts actually distributed as principal to the Certificateholders. See  "--
Distributions  on the Certificates"  below.  Each  Certificate represents the
right to receive payments of interest at the Certificate Rate and payments of
principal as described below.

    The Transferor will own the remaining undivided interest in the  Mortgage
Loans (the "Transferor  Interest"), which is equal  to the Pool Balance  less
the Invested Amount.  The Transferor Interest will initially equal $        ,
which represents _% of the  Cut-off Date Pool Balance.  The Transferor  as of
any date is  the owner of the Transferor Interest which initially will be the
Seller.  In general, the Pool Balance will vary each day as principal is paid
on the Mortgage  Loans, liquidation losses are  incurred, Additional Balances
are drawn  down by borrowers and Mortgage Loans  are transferred to the Trust
Fund.

    The Transferor has the  right to sell or  pledge the Transferor  Interest
at any  time,  provided (i)  the  Rating Agencies  (as  defined herein)  have
notified the  Transferor and the Trustee in writing that such action will not
result  in  the  reduction  or  withdrawal of  the  ratings  assigned  to the
Certificates,  and (ii) certain  other conditions specified  in the Agreement
are satisfied.

BOOK-ENTRY CERTIFICATES

    The  Certificates   will  be  book-entry  Certificates  (the  "Book-Entry
Certificates").   Persons  acquiring  beneficial ownership  interests in  the
Certificates  ("Certificate Owners")  may  elect to  hold their  Certificates
through the Depository  Trust Company ("DTC") in the  United States, or CEDEL
or  Euroclear  (in Europe)  if  they  are participants  of  such  systems, or
indirectly through organizations which are participants in such systems.  The
Book-Entry  Certificates will  be issued  in one  or more  certificates which
equal the aggregate principal balance of the  Certificates and will initially
be registered  in the  name of Cede  & Co.,  the nominee of  DTC.   CEDEL and
Euroclear will hold omnibus positions on behalf of their participants through
customers' securities accounts in CEDEL's and  Euroclear's names on the books
of  their respective depositaries which  in turn will  hold such positions in
customers'  securities accounts in  the depositaries'  names on the  books of
DTC.  Citibank  will act  as  depositary  for CEDEL  and  Chase  will act  as
depositary  for Euroclear  (in  such capacities,  individually  the "Relevant
Depositary"  and collectively  the "European  Depositaries").   Investors may
hold  such beneficial  interests in  the  Book-Entry Certificates  in minimum
denominations representing  Certificate Principal  Balances of $1,000  and in
multiples of  $1 in  excess thereof.   Except as  described below,  no person
acquiring a  Book-Entry  Certificate (each,  a  "beneficial owner")  will  be
entitled to receive  a physical certificate representing  such Certificate (a
"Definitive Certificate").   Unless  and  until Definitive  Certificates  are
issued,  it  is   anticipated  that  the  only  "Certificateholder"   of  the
Certificates will  be Cede & Co., as nominee of DTC.  Certificate Owners will
not be Certificateholders as that term is used in the Agreement.  Certificate
Owners are only  permitted to  exercise their rights  indirectly through  the
participating  organizations  that utilize  the  services  of DTC,  including
securities  brokers  and dealers,  banks  and  trust  companies and  clearing
corporations and certain other organizations ("Participants") and DTC.

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

    Certificate Owners  will receive all  distributions of principal  of, and
interest  on,  the  Certificates  from  the   Trustee  through  DTC  and  DTC
participants.   While  the Certificates  are  outstanding (except  under  the
circumstances described below),  under the rules, regulations  and procedures
creating and affecting DTC and its operations (the "Rules"), DTC  is required
to make book-entry transfers among Participants  on whose behalf it acts with
respect  to  the  Certificates  and  is  required  to  receive  and  transmit
distributions  of   principal  of,   and  interest   on,  the   Certificates.
Participants and organizations which have indirect access  to the DTC system,
such as  banks, brokers, dealers  and trust companies  that clear through  or
maintain a  custodial  relationship with  a Participant,  either directly  or
indirectly  ("Indirect  Participants")  with  whom  Certificate  Owners  have
accounts with respect  to Certificates are  similarly required to  make book-
entry transfers  and receive  and transmit  such distributions  on behalf  of
their  respective  Certificate  Owners.   Accordingly,  although  Certificate
Owners will not possess certificates, the Rules provide a mechanism  by which
Certificate  Owners will receive distributions  and will be  able to transfer
their interest.

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

    Because of  time  zone differences,  credits  of securities  received  in
CEDEL, or Euroclear as a result of  a transaction with a Participant will  be
made  during,  subsequent  securities  settlement  processing  and  dated the
business  day following,  the  DTC  settlement date.    Such  credits or  any
transactions  in such  securities,  settled during  such  processing will  be
reported to the  relevant Euroclear or, CEDEL  Participants on such  business
day.  Cash received in CEDEL or Euroclear as, a result of sales of securities
by  or  through  a  CEDEL  Participant  (as  defined,  below)   or  Euroclear
Participant  (as defined below)  to a DTC Participant  will be, received with
value on the DTC settlement date but will be available in the, relevant CEDEL
or Euroclear cash  account only as of the  business day following, settlement
in  DTC.   For  information with  respect  to tax  documentation  procedures,
relating to the  Certificates, see "Federal Income  Tax Consequences--Foreign
Investors"  and  "--Backup  Withholding"  herein  and  "Global,    Clearance,
Settlement And Tax Documentation  Procedures--Certain U.S. Federal Income Tax
Documentation Requirements" in Annex I hereto.

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

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

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

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

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

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

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

    Distributions  on  the  Book-Entry  Certificates  will be  made  on  each
Distribution Date  by  the Trustee  to  DTC.   DTC  will be  responsible  for
crediting the amount of such  payments to the accounts of the  applicable DTC
participants  in  accordance  with  DTC's   normal  procedures.    Each   DTC
participant   will  be  responsible  for  disbursing  such  payments  to  the
beneficial owners  of the Book-Entry Certificates  that it represents  and to
each Financial  Intermediary for which it acts as agent.  Each such Financial
Intermediary will  be  responsible for  disbursing  funds to  the  beneficial
owners of the Book-Entry Certificates that it represents.

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

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

    Definitive  Certificates will be issued to beneficial owners of the Book-
Entry Certificates, or their nominees, rather than to DTC, only if (a) DTC or
the Transferor advises the Trustee in writing that DTC is no  longer willing,
qualified or  able to discharge properly its  responsibilities as nominee and
depository with  respect to the Book-Entry Certificates and the Transferor or
the Trustee is unable to locate a qualified successor, (b) the Transferor, at
its sole  option, elects to terminate a book-entry  system through DTC or (c)
after  the  occurrence  of an  Event  of  Servicing  Termination (as  defined
herein), beneficial  owners having Percentage Interests  aggregating not less
than 51% of the Certificate Principal Balance  of the Book-Entry Certificates
advise the Trustee and  DTC through the Financial Intermediaries  and the DTC
participants in writing that the continuation of  a book-entry system through
DTC (or a successor thereto) is no longer in the best interests of beneficial
owners.

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

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

ASSIGNMENT OF MORTGAGE LOANS

    At  the time of issuance  of the Certificates,  the Sponsor will transfer
to the  Trust Fund  all  of its  right, title  and interest  in  and to  each
Mortgage  Loan (including  any Additional  Balances  arising in  the future),
related Loan Agreements, mortgages and other related documents (collectively,
the "Related  Documents"),  including all  collections  received on  or  with
respect to  each such  Mortgage Loan  after the  Cut-off  Date (exclusive  of
payments in respect of accrued interest due on or prior to the Cut-off Date).
The Trustee, concurrently with such  transfer, will deliver the  Certificates
to the Sponsor and the  Transferor Certificate (as defined in  the Agreement)
to the Transferor.  Each  Mortgage Loan transferred to the Trust Fund will be
identified on  a schedule  (the "Mortgage  Loan Schedule")  delivered to  the
Trustee pursuant to the Agreement.  Such schedule will include information as
to  the Cut-off  Date Principal  Balance of  each Mortgage  Loan, as  well as
information with respect to the Loan Rate. 

    Within 90 days of  the Closing Date, the Trustee will review the Mortgage
Loans and the Related Documents and  if any Mortgage Loan or Related Document
is found to be defective in any material respect and such defect is not cured
within 90 days  following notification thereof to the Seller  and the Sponsor
by the Trustee, the Seller  will be obligated to accept the transfer  of such
Mortgage Loan from the Trust Fund.  Upon such transfer, the Principal Balance
of such Mortgage Loan will  be deducted from the Pool Balance,  thus reducing
the amount  of the  Transferor Interest.   If the  deduction would  cause the
Transferor Interest to  become less than  the Minimum Transferor  Interest at
such  time (a "Transfer Deficiency"), the Seller  will be obligated to either
substitute an Eligible Substitute  Mortgage Loan or  make a deposit into  the
Collection Account in the amount (the "Transfer Deposit Amount") equal to the
amount  by which the  Transferor Interest would  be reduced to  less than the
Minimum Transferor Interest  at such time.  Any  such deduction, substitution
or deposit, will be considered a payment in full of such  Mortgage Loan.  Any
Transfer  Deposit  Amount   will  be  treated  as   a  Principal  Collection.
Notwithstanding the foregoing, however, prior to all required deposits to the
Collection Account  being made no such  transfer shall be considered  to have
occurred unless such deposit is actually made.   The obligation of the Seller
to  accept  a  transfer of  a  Defective  Mortgage Loan  is  the  sole remedy
regarding any defects  in the Mortgage Loans and  Related Documents available
to the Trustee or the Certificateholders.  

    An "Eligible Substitute Mortgage Loan" is  a mortgage loan substituted by
the  Sponsor for a  Defective Mortgage Loan  which must, on the  date of such
substitution, (i) have an outstanding Principal  Balance (or in the case of a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate  Principal  Balance),  not  __%  more  or less  than  the  Transfer
Deficiency relating  to such Defective Mortgage  Loan; (ii) have a  Loan Rate
not less than the Loan Rate of the Defective Mortgage Loan and  not more than
_% in excess  of the Loan Rate of such Defective  Mortgage Loan; (iii) have a
Loan Rate based on the same Index with adjustments to such Loan Rate made  on
the same  Interest Rate  Adjustment Date as  that of  the Defective  Mortgage
Loan; (iv)  have a Margin that is  not less than the Margin  of the Defective
Mortgage Loan and not  more than ___ basis points higher  than the Margin for
the Defective Mortgage Loan; (v) have a mortgage of the same or higher  level
of  priority as the  mortgage relating to  the Defective  Mortgage Loan; (vi)
have a  remaining term to maturity  not more than ___ months  earlier and not
more than  __  months  later than  the  remaining  term to  maturity  of  the
Defective Mortgage Loan;  (vii) comply with each  representation and warranty
as to the Mortgage Loans set forth in  the Agreement (deemed to be made as of
the date of substitution); (viii) in general, have an original Combined Loan-
to-Value Ratio not greater than that of the Defective Mortgage Loan; and (ix)
satisfy certain other conditions specified  in the Agreement.  To  the extent
the Principal  Balance of an  Eligible Substitute Mortgage Loan  is less than
the  Principal Balance  of the  related Defective  Mortgage Loan  and to  the
extent that  the  Transferor Interest  would  be  reduced below  the  Minimum
Transferor  Interest, the Seller  will be required  to make a  deposit to the
Collection Account equal to such difference.

    The  Seller will make  certain representations  and warranties  as to the
accuracy  in all material  respects of  certain information furnished  to the
Trustee  with respect  to each  Mortgage Loan  (e.g., Cut-off  Date Principal
Balance  and the  Loan Rate).   In  addition, the  Seller will  represent and
warrant on the Closing Date that at  the time of transfer to the Sponsor, the
Seller has  transferred or assigned all of its  rights, title and interest in
each Mortgage  Loan and the Related  Documents, free of any  lien (subject to
certain exceptions).  Upon  discovery of a breach of  any such representation
and  warranty which  materially and  adversely affects  the interests  of the
Certificateholders  or the Certificate  Insurer in the  related Mortgage Loan
and Related  Documents,  the Seller  will  have a  period  of 90  days  after
discovery or notice of the breach to effect a cure.   If the breach cannot be
cured  within the 90-day  period, the  Seller will  be obligated to  accept a
transfer  of the  Defective Mortgage  Loan  from the  Trust Fund.    The same
procedure  and limitations  that  are  set  forth  in  the  second  preceding
paragraph for  the transfer  of Defective  Mortgage Loans will  apply to  the
transfer  of a Mortgage  Loan that is  required to be  transferred because of
such breach of a representation or  warranty in the Agreement that materially
and adversely affects the interests of the Certificateholders.  

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

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

AMENDMENTS TO CREDIT LINE AGREEMENTS

    Subject to  applicable law, the Master  Servicer may change the  terms of
the Credit Line Agreements at  any time provided that such changes (i) do not
adversely  affect the interest  of the Certificateholders  or the Certificate
Insurer, and (ii) are consistent with prudent business practice. In addition,
the  Agreement  permits  the  Master  Servicer,  within  certain  limitations
described therein, to increase the Credit Limit  of the related Mortgage Loan
or reduce the Margin for such Mortgage Loan.
OPTIONAL TRANSFERS OF MORTGAGE LOANS TO THE TRANSFEROR

    Subject  to   the  conditions   specified  in   the  Agreement,   on  any
Distribution Date the  Transferor may, but shall not be  obligated to, remove
on  such Distribution Date (the "Transfer Date") from the Trust Fund, certain
Mortgage Loans without notice to  the Certificateholders.  The Transferor  is
permitted to designate the Mortgage  Loans to be removed.  Mortgage  Loans so
designated  will  only   be  removed  upon  satisfaction   of  the  following
conditions:    (i)   No  Rapid  Amortization Event  (as  defined  herein) has
occurred; (ii) the Transferor Interest as of such Transfer Date (after giving
effect  to such removal)  exceeds the Minimum  Transferor Interest; (iii) the
transfer  of any  Mortgage  Loans on  any Transfer  Date  during the  Managed
Amortization  Period (as defined herein) shall  not, in the reasonable belief
of the  Transferor, cause  a Rapid Amortization  Event to  occur or  an event
which  with  notice  or  lapse  of time  or  both  would  constitute  a Rapid
Amortization Event; (iv) the Transferor shall have delivered to the Trustee a
"Mortgage Loan Schedule" containing a list of all Mortgage Loans remaining in
the Trust Fund  after such  removal; (v) the  Transferor shall represent  and
warrant that no selection procedures which the Transferor reasonably believes
are adverse  to the  interests of the  Certificateholders or  the Certificate
Insurer were used by the Transferor in selecting such Mortgage Loans; (vi) in
connection  with the  first such  retransfer  of Mortgage  Loans, the  Rating
Agencies shall have been notified  of the proposed transfer and prior  to the
Transfer Date shall  not have  notified the Transferor  in writing that  such
transfer would result in a reduction or withdrawal of the ratings assigned to
the Certificates without regard to the Policy; and (vii) the Transferor shall
have  delivered  to the  Trustee  and the  Certificate  Insurer  an officer's
certificate confirming the conditions set  forth in clauses (i) through  (vi)
above.  

    As of any date of determination, the "Minimum Transferor Interest"  is an
amount equal to the lesser of (a) _% of the Pool Balance on such date and (b)
the Transferor Interest as of the Closing Date.

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT

    The  Trustee shall  establish and  maintain  an account  (the "Collection
Account") for  the benefit of the  Certificateholders and the  Transferor, as
their interests  may appear.    The Collection  Account will  be an  Eligible
Account  (as defined herein).  Subject  to the investment provision described
in  the following  paragraphs, within  two Business  Days  of receipt  by the
Master  Servicer of  amounts  in  respect of  the  Mortgage Loans  (excluding
amounts representing administrative charges, annual fees, taxes, assessments,
credit insurance charges, insurance proceeds to be applied to the restoration
or repair of a Mortgaged Property or similar items), the Master Servicer will
deposit such amounts in the Collection Account.  Amounts so deposited  may be
invested in Eligible Investments (as described in the Agreement)  maturing no
later than one Business  Day prior to the next  Distribution Date or on  such
Distribution  Date if  approved by  the Rating  Agencies and  the Certificate
Insurer.  Not  later than the third  Business Day prior to  each Distribution
Date  (the "Determination Date"), the Master Servicer will notify the Trustee
of  the amount  of such  deposit to  be included  in funds available  for the
related Distribution Date.

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

    Eligible Investments are specified in the  Agreement and may also include
investments which meet the criteria of the Rating Agencies from time  to time
as being consistent with their then current ratings of the Certificates.
ALLOCATIONS AND COLLECTIONS

    All collections  on the  Mortgage Loans  will generally  be allocated  in
accordance with the Loan  Agreements between amounts collected in  respect of
interest  and  amounts  collected  in  respect  of  principal.    As  to  any
Distribution  Date,  "Interest  Collections"  will be  equal  to  the amounts
collected during the related Collection Period, including such portion of Net
Liquidation Proceeds allocated to interest pursuant to the terms of the  Loan
Agreements less Servicing Fees for the related Collection Period.

    As to  any Distribution  Date, "Principal  Collections" will be  equal to
the sum  of (i) the amounts  collected during the related  Collection Period,
including such  portion of  Net Liquidation Proceeds  allocated to  principal
pursuant to the  terms of the Loan  Agreements and (ii) any  Transfer Deposit
Amounts.   "Net Liquidation  Proceeds" with  respect to  a Mortgage  Loan are
equal to  the  Liquidation Proceeds,  reduced by  related  expenses, but  not
including  the portion, if  any, of  such amount  that exceeds  the Principal
Balance of the Mortgage Loan plus accrued and unpaid interest thereon  to the
end  of  the  Collection Period  during  which such  Mortgage  Loan  became a
Liquidated Mortgage Loan.  "Liquidation Proceeds" are the proceeds (excluding
any amounts drawn  on the Policy) received in connection with the liquidation
of any  Mortgage Loan,  whether through trustee's  sale, foreclosure  sale or
otherwise.

    With  respect  to  any   Distribution  Date,  the  portion   of  Interest
Collections allocable  to the Certificates ("Investor  Interest Collections")
will equal the product of (a) Interest Collections for such Distribution Date
and (b) the  Investor Floating Allocation  Percentage.  With  respect to  any
Distribution Date,  the  "Investor  Floating Allocation  Percentage"  is  the
percentage equivalent  of  a fraction  determined  by dividing  the  Invested
Amount at  the close of business  on the preceding Distribution  Date (or the
Closing Date in the case of the first Distribution Date)  by the Pool Balance
at the beginning of the  related Collection Period.  The remaining  amount of
Interest Collections will be allocated to the Transferor Interest.

    Principal Collections  will be  allocated between  the Certificateholders
and  the   Transferor  ("Investor  Principal   Collections"  and  "Transferor
Principal Collections", respectively) as described herein.

    The Trustee  will deposit  any amounts  drawn under  the Policy into  the
Collection Account.

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

DISTRIBUTIONS ON THE CERTIFICATES

    Beginning   with  the  first  Distribution  Date,  distributions  on  the
Certificates  will  be made  by  the  Trustee or  the  Paying  Agent on  each
Distribution  Date to  the  persons  in  whose names  such  Certificates  are
registered  at the close  of business on  the day prior  to each Distribution
Date or, if  the Certificates are no  longer Book-Entry Certificates, at  the
close of  business on the last  day of the month  preceding such Distribution
Date (the  "Record Date").  The term  "Distribution Date" means the _________
day of  each month  or, if  such day  is not  a Business  Day, then  the next
succeeding Business  Day.  Distributions will be made by check or money order
mailed (or upon the request of a Certificateholder owning Certificates having
denominations aggregating at least $_________, by wire transfer or otherwise)
to  the address of the  person entitled thereto (which,  in the case of Book-
Entry  Certificates,  will be  DTC  or  its nominee)  as  it  appears on  the
Certificate  Register  in  amounts  calculated as  described  herein  on  the
Determination  Date.   However,  the  final distribution  in  respect of  the
Certificates will be made only upon presentation and surrender thereof at the
office  or   the  agency   of  the  Trustee   specified  in  the   notice  to
Certificateholders  of  such  final  distribution.    For   purposes  of  the
Agreement, a "Business Day" is any day other than (i) a Saturday or Sunday or
(ii) a day on  which banking institutions in New  York State are required  or
authorized by law to be closed.

    Application  of Interest  Collections.   On each  Distribution Date,  the
Trustee or the Paying Agent  will apply the Investor Interest Collections  in
the following manner and order of priority:

        (i)   as payment  to the  Trustee for its  fee for  services rendered
    pursuant to the Agreement;
        (ii)  as payment for the premium for the Policy;

        (iii)   as  payment  for the  accrued interest  due  and any  overdue
    accrued interest (with  interest thereon to the  extent permitted by law)
    on the Certificate Principal Balance of the Certificates;

        (iv)  to  pay Certificateholders  the Investor Loss  Amount for  such
    Distribution Date;

        (v)    as  payment  for  any  Investor  Loss  Amount  for  a previous
    Distribution  Date  that  was  not  previously  (a)  funded  by  Investor
    Interest Collections, (b)  absorbed by the  Overcollateralization Amount,
    (c) funded by amounts on deposit in  the Spread Account or (d) funded  by
    draws on the Policy;

        (vi)  to reimburse  prior draws made  from the Policy (with  interest
    thereon);

        (vii)   to  pay principal  on  the  Certificates until  the  Invested
    Amount  exceeds  the  Certificate  Principal  Balance  by  the   Required
    Overcollateralization  Amount  (such  amount so  paid,  the  "Accelerated
    Principal Distribution Amount");

        (viii)  any other amounts required to be deposited  in an account for
    the  benefit of  the Certificate  Insurer  and the  Certificateholders or
    owed to the Certificate Insurer pursuant to the Insurance Agreement;

        (ix)   certain amounts that may be required to be  paid to the Master
    Servicer pursuant to the Agreement; and

        (x)  to the Transferor to the extent permitted as described herein.

    Payments to Certificateholders pursuant to clause (iii) will  be interest
payments on  the Certificates.   Payments to  Certificateholders pursuant  to
clauses (iv), (v) and  (vii) will be  principal payments on the  Certificates
and  will  therefore  reduce  the  Certificate  Principal  Balance,  however,
payments pursuant to clause (vii)  will not reduce the Invested Amount.   The
Accelerated Principal Distribution Amount is not guaranteed by the Policy.

    To the extent that Investor  Interest Collections are applied to  pay the
interest  on   the  Certificates,  Investor   Interest  Collections  may   be
insufficient to cover  Investor Loss Amounts.  If  such insufficiency results
in the Certificate  Principal Balance exceeding the  Invested Amount, a  draw
will be made on the Policy in accordance with the terms of the Policy.

    The "Required  Overcollateralization Amount" shall be an amount set forth
in  the  Agreement.   "Liquidation  Loss Amount"  means with  respect  to any
Liquidated Mortgage  Loan, the  unrecovered Principal Balance  thereof during
the  Collection  Period  in which  such  Mortgage  Loan  became a  Liquidated
Mortgage  Loan,  after giving  effect  to  the  Net Liquidation  Proceeds  in
connection therewith.  The "Investor Loss Amount" shall be the product of the
Investor Floating Allocation  Percentage and the Liquidation Loss  Amount for
such Distribution Date.

    A "Liquidated  Mortgage Loan"  means, as  to any  Distribution Date,  any
Mortgage  Loan in respect of which the  Master Servicer has determined, based
on the servicing procedures specified in the Agreement,  as of the end of the
preceding Collection Period that all Liquidation Proceeds which it expects to
recover with respect  to the  disposition of the  related Mortgaged  Property
have  been recovered.   The  Investor Loss  Amount will  be allocated  to the
Certificateholders.

    As  to any Distribution Date other  than the first Distribution Date, the
"Collection Period" is  the calendar month preceding each  Distribution Date.
As  to the  first Distribution  Date, the "Collection  Period" is  the period
beginning   after  the  Cut-off   Date  and  ending   on  the   last  day  of
_______________ 199_.

    Interest   will  be  distributed   on  each  Distribution   Date  at  the
Certificate Rate  for the  related Interest Period  (as defined below).   The
"Certificate Rate" for  a Distribution Date  will generally equal the  sum of
((a) LIBOR,  calculated as specified below,  as of the second  LIBOR Business
Day prior to the immediately preceding Distribution Date  (or as of two LIBOR
Business  Days  prior  to  the  Closing  Date,  in  the  case  of  the  first
Distribution Date) plus (b) ____% per annum.)  Notwithstanding the foregoing,
in no event will the amount of interest required to be distributed in respect
of  the Certificates  on any  Distribution Date  exceed a  rate equal  to the
weighted average of  the Loan Rates (net  of the Servicing Fee Rate,  the fee
payable  to the  Trustee and  the rate  at which  the premium payable  to the
Certificate Insurer is calculated) weighted on the basis of the daily balance
of each  Mortgage  Loan  during  the  related  billing  cycle  prior  to  the
Collection Period relating to such Distribution Date.

    Interest on  the Certificates in  respect of any  Distribution Date  will
accrue on the  Certificate Principal Balance from  the preceding Distribution
Date (or  in the case of  the first Distribution  Date, from the date  of the
initial issuance  of the Certificates (the  "Closing Date")) through  the day
preceding such Distribution Date (each  such period, an "Interest Period") on
the basis of the actual number of  days in the Interest Period and a  360-day
year.   Interest payments on  the Certificates will  be funded  from Investor
Interest Collections and, if necessary, from draws on the Policy.

    (Calculation of the LIBOR Rate.   On each Distribution Date, LIBOR  shall
be established by the Trustee and as to any Interest Period, LIBOR will equal
the rate for United States dollar deposits for one month which appears on the
Telerate Screen  Page 3750 as of 11:00 A.M., London time, on the second LIBOR
Business Day  prior to  the first  day of  such Interest  Period.   "Telerate
Screen Page 3750" means the  display designated as page 3750 on  the Telerate
Service (or such other page as may  replace page 3750 on that service for the
purpose  of displaying  London interbank offered  rates of major  banks).  If
such rate does  not appear on such  page (or such  other page as may  replace
that page on  that service,  or if such  service is no  longer offered,  such
other service for displaying LIBOR or  comparable rates as may be selected by
the Sponsor  after  consultation with  the  Trustee), the  rate will  be  the
Reference  Bank Rate.   The "Reference Bank  Rate" will be  determined on the
basis of  the rates  at which deposits  in U.S.  Dollars are  offered by  the
reference  banks  (which shall  be  three  major banks  that  are  engaged in
transactions in  the London interbank  market, selected by the  Sponsor after
consultation with the Trustee) as of 11:00 A.M., London time, on the day that
is  two LIBOR Business Days  prior to the  immediately preceding Distribution
Date to prime banks  in the London interbank market for a period of one month
in  amounts approximately equal  to the principal  amount of the Certificates
then outstanding.   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 will be the arithmetic mean of the
quotations.   If  on such  date fewer  than  two quotations  are provided  as
requested, the rate will be the arithmetic mean of the rates quoted by one or
more major banks in New York City, selected by the Sponsor after consultation
with  the Trustee, as  of 11:00 A.M.,  New York City  time, on  such date for
loans in U.S. Dollars to leading European banks for a period of one  month in
amounts approximately equal to the  principal amount of the Certificates then
outstanding.  If no such  quotations can be obtained, the rate will  be LIBOR
for the  prior Distribution Date.   "LIBOR Business Day" means  any day other
than (i) a Saturday or a Sunday  or (ii) a day on which banking  institutions
in the State of  New York or in the  city of London, England are  required or
authorized by law to be closed.)

    Transferor  Collections.     Collections  allocable  to   the  Transferor
Interest that are  not distributed to Certificateholders will  be distributed
to the Transferor only to  the extent that such distribution will  not reduce
the amount of  the Transferor Interest  as of the  related Distribution  Date
below the  Minimum  Transferor Interest.    Amounts  not distributed  to  the
Transferor because  of such  limitations will be  retained in  the Collection
Account  until  the  Transferor   Interest  exceeds  the  Minimum  Transferor
Interest, at  which time such excess shall be released to the Transferor.  If
any  such amounts  are  still retained  in  the Collection  Account  upon the
commencement of the Rapid Amortization  Period, such amounts will be paid  to
the Certificateholders as a reduction of the Certificate Principal Balance.

    Overcollateralization.   The  distribution of  the  aggregate Accelerated
Principal  Distribution Amount, if  any, to Certificateholders  may result in
the Invested  Amount being  greater than  the Certificate  Principal Balance,
thereby creating overcollateralization.  The Overcollateralization Amount, if
any, will be available to absorb any Investor Loss Amount that is not covered
by Investor Interest Collections.

    Distributions of Principal  Collections.  For the period beginning on the
first Distribution  Date and,  unless a Rapid  Amortization Event  shall have
earlier occurred, ending on the Distribution Date in ______________ 20__ (the
"Managed Amortization  Period"), the amount of  Principal Collections payable
to  Certificateholders  as  of  each Distribution  Date  during  the  Managed
Amortization Period will equal, to  the extent funds are available  therefor,
the Scheduled Principal Collections Distribution Amount for such Distribution
Date.  On any Distribution  Date during the Managed Amortization Period,  the
"Scheduled Principal Collections Distribution Amount" shall equal  the lesser
of  (i)  the  Maximum Principal  Payment  (as defined  herein)  and  (ii) the
Alternative  Principal  Payment (as  defined herein).    With respect  to any
Distribution Date, the "Maximum Principal Payment" will equal the  product of
the Investor Fixed  Allocation Percentage and Principal Collections  for such
Distribution Date.   With respect to any Distribution  Date, the "Alternative
Principal  Payment" will  equal the greater  of (x) 0___%  of the Certificate
Principal Balance immediately  prior to  such Distribution Date  and (y)  the
amount,  but  not   less  than  zero,  of  Principal   Collections  for  such
Distribution  Date less the  aggregate of Additional  Balances created during
the related Collection Period.

    Beginning  with  the first  Distribution Date  following  the end  of the
Managed Amortization Period,  the amount of Principal Collections  payable to
Certificateholders  on each Distribution  Date will  be equal to  the Maximum
Principal Payment.

    The   amount   of   Principal   Collections   to   be    distributed   to
Certificateholders  on  the first  Distribution  Date will  reflect Principal
Collections  and Additional Balances during the first Collection Period which
is  the period  beginning after  the  Cut-off Date  through the  last day  of
__________ 199_.

    Distributions  of  Principal Collections  based  upon the  Investor Fixed
Allocation  Percentage   may  result   in  distributions   of  principal   to
Certificateholders in amounts that are greater relative to the declining Pool
Balance than would be the case if the Investor Floating Allocation Percentage
were used to determine the percentage of Principal Collections distributed in
respect of  the Invested Amount.  Principal Collections not allocated  to the
Certificateholders  will  be  allocated  to the  Transferor  Interest.    The
aggregate  distributions  of  principal to  the  Certificateholders  will not
exceed the Original Certificate Principal Balance.

    In addition, to  the extent of funds  available therefor (including funds
available under the Policy), on  the Distribution Date in ____________  20__,
Certificateholders will be entitled  to receive as a payment of  principal an
amount equal to the outstanding Certificate Principal Balance.

    The  Paying Agent.   The  Paying Agent  shall initially  be the  Trustee,
together  with any successor  thereto in such  capacity (the "Paying Agent").
The Paying  Agent shall have the  revocable power to withdraw  funds from the
Collection  Account   for  the  purpose   of  making  distributions   to  the
Certificateholders.

RAPID AMORTIZATION EVENTS

    As  described  above,  the  Managed  Amortization  Period  will  continue
through the Distribution Date in ________ 20__, unless a Rapid Amortization
Event occurs prior to such date in which case the Rapid Amortization Period 
will commence prior  to such date.  "Rapid Amortization Event" refers to 
any of the following events:

        (a)  failure  on  the  part of  the Seller  (i) to  make a  payment or
    deposit required under the Agreement within  two Business Days after  the
    date  such payment or deposit  is required to be made  or (ii) to observe
    or perform in  any material respect any other  covenants or agreements of
    the   Seller  set  forth  in   the  Agreement,  which  failure  continues
    unremedied for a period of 60 days after written notice;

        (b)  any  representation  or  warranty  made  by  the  Seller  in  the
    Agreement proves  to have  been incorrect  in any  material respect  when
    made and continues  to be incorrect in any material  respect for a period
    of 60 days after written  notice and as a  result of which the  interests
    of  the  Certificateholders  are   materially  and  adversely   affected;
    provided, however,  that a Rapid Amortization  Event shall not  be deemed
    to  occur if  the Seller  has purchased  or made  a substitution  for the
    related Mortgage  Loan or Mortgage Loans if applicable during such period
    (or within  an additional  60 days with  the consent  of the Trustee)  in
    accordance with the provisions of the Agreement;

        (c)  the  occurrence of  certain events  of bankruptcy,  insolvency or
    receivership relating to the Transferor; or

        (d)  the Trust  Fund becomes subject  to regulation  by the Securities
    and Exchange Commission  as an investment company  within the meaning  of
    the Investment Company Act of 1940, as amended.

        (other events)

    In  the  case  of any  event  described in  clause  (a) or  (b),  a Rapid
Amortization  Event will  be  deemed  to have  occurred  only  if, after  the
applicable grace  period,  if any,  described  in  such clauses,  either  the
Trustee or Certificateholders  holding Certificates evidencing more  than 51%
of the Percentage Interests or  the Certificate Insurer (so long as  there is
no default by  the Certificate Insurer in the  performance of its obligations
under the Policy), by written  notice to the Sponsor and the  Master Servicer
(and to the Trustee, if given by the Certificateholders) declare that a Rapid
Amortization Event  has occurred as of the date of  such notice.  In the case
of any event described in  clause (c) or (d), a Rapid Amortization Event will
be deemed to have occurred without any  notice or other action on the part of
the Trustee or the Certificateholders immediately upon the occurrence of such
event.

    In addition to the  consequences of a Rapid Amortization Event  discussed
above, if the Transferor voluntarily files a bankruptcy petition or goes into
liquidation or any  person is appointed a  receiver or bankruptcy trustee  of
the  Transferor, on  the day  of any  such filing  or appointment  no further
Additional Balances  will be transferred  to the  Trust Fund, the  Transferor
will immediately cease to transfer Additional  Balances to the Trust Fund and
the Transferor will promptly give notice to the Trustee of any such filing or
appointment.   Within  15 days,  the Trustee  will  publish a  notice of  the
liquidation or the filing or appointment  stating that the Trustee intends to
sell,  dispose of or otherwise liquidate the Mortgage Loans in a commercially
reasonable  manner  and  to  the  best  of  its ability.    Unless  otherwise
instructed  within  a  specified  period  by Certificateholders  representing
undivided  interests aggregating  more than  51%  of the  aggregate principal
amount of the  Certificates, the Trustee will  sell, dispose of or  otherwise
liquidate  the Mortgage  Loans  in a  commercially reasonable  manner  and on
commercially reasonable terms.   Any proceeds will be treated  as collections
allocable  to  the  Certificateholders  and  the  Investor  Fixed  Allocation
Percentage  of  such  remaining  proceeds  and  will  be distributed  to  the
Certificateholders on the  date such proceeds are received  (the "Dissolution
Distribution  Date").   If  the portion  of such  proceeds  allocable to  the
Certificateholders are not sufficient to pay in full the remaining amount due
on the Certificates, the Policy will cover such shortfall.

    Notwithstanding the foregoing,  if a conservator, receiver or trustee-in-
bankruptcy is  appointed for the  Transferor and no  Rapid Amortization Event
exists other  than such  conservatorship, receivership  or insolvency  of the
Transferor,  the conservator, receiver or  trustee-in-bankruptcy may have the
power to  prevent the commencement  of the  Rapid Amortization Period  or the
sale of Mortgage Loans described above.

THE POLICY

    (On  or  before the  Closing  Date,  the Policy  will  be  issued by  the
Certificate  Insurer pursuant  to the  provisions  of the  Agreement and  the
Insurance and Indemnity Agreement (the "Insurance Agreement") to  be dated as
of ____________, 199_, among the Seller, the Sponsor, the Master Servicer and
the Certificate Insurer.

    The  Policy will  irrevocably and  unconditionally  guarantee payment  on
each   Distribution   Date   to  the   Trustee   for  the   benefit   of  the
Certificateholders  the  full and  complete  payment  of (i)  the  Guaranteed
Principal  Distribution  Amount  (as  defined  herein)  with respect  to  the
Certificates for  such Distribution Date and (ii) accrued and unpaid interest
due on the Certificates (together, the "Guaranteed Distributions"), with such
Guaranteed  Distributions  having  been  calculated  in accordance  with  the
original terms of the Certificates or the Agreement except for amendments  or
modifications to  which the Certificate  Insurer has given its  prior written
consent.   The effect  of the Policy  is to guarantee  the timely  payment of
interest on, and the ultimate payment of the principal amount of, all of  the
Certificates.

    The  "Guaranteed Principal Distribution  Amount" shall be  the amount, if
any, by which the  Certificate Principal Balance (after giving effect  to all
other amounts distributable and allocable  to principal on the  Certificates)
exceeds the Invested Amount as of such Distribution Date (after giving effect
to  all  other  amounts  distributable  and allocable  to  principal  on  the
Certificates  for such  Distribution  Date).   In addition,  the  Policy will
guarantee the payment of the outstanding Certificate Principal Balance on the
Distribution Date  in ______________ 20__  (after giving effect to  all other
amounts distributable and allocable to principal on such Distribution Date).

    In accordance  with  the  Agreement, the  Trustee  will  be  required  to
establish and maintain  an account (the "Spread Account")  for the benefit of
the  Certificate  Insurer and  the  Certificateholders.    The Trustee  shall
deposit the amounts into the Spread Account as required by the Agreement.

    Payment of claims on  the Policy will be made by  the Certificate Insurer
following  Receipt by the Certificate  Insurer of the  appropriate notice for
payment on the later  to occur of (i) 12:00 noon, New York  City time, on the
second Business  Day following Receipt  of such  notice for payment  and (ii)
12:00 noon, New York City time, on the relevant Distribution Date.

    If payment of any  amount guaranteed by the Certificate Insurer  pursuant
to the Policy is avoided as a preference payment under applicable bankruptcy,
insolvency,  receivership or similar  law, the  Certificate Insurer  will pay
such amount out of the  funds of the Certificate Insurer on the  later of (a)
the date when due to  be paid pursuant to the Order referred  to below or (b)
the first to  occur of (i) the  fourth Business Day following Receipt  by the
Certificate Insurer  from the Trustee  of (A) a  certified copy of  the order
(the  "Order")  of  the  court or  other  governmental  body  which exercised
jurisdiction to the  effect that the Certificateholder is  required to return
the amount of  any Guaranteed Distributions distributed  with respect to  the
Certificates during the term of the related Policy because such distributions
were  avoidable preference payments  under applicable  bankruptcy law,  (B) a
certificate of the  Certificateholder that the Order has  been entered and is
not subject to any stay and (C) an assignment duly executed  and delivered by
the  Certificateholder,  in  such  form  as  is  reasonably  required by  the
Certificate  Insurer and provided to the Certificateholder by the Certificate
Insurer,  irrevocably assigning  to the  Certificate Insurer  all rights  and
claims of the Certificateholder relating to or arising under the Certificates
against  the debtor  which made  such  preference payment  or otherwise  with
respect to  such  preference payment,  or (ii)  the  date of  Receipt by  the
Certificate Insurer from the Trustee of the items referred to in clauses (A),
(B) and  (C) above  if, at least  four Business  Days prior  to such date  of
Receipt, the  Certificate Insurer shall have Received written notice from the
Trustee that such items  were to be delivered on such date  and such date was
specified in  such notice.  Such payment shall  be disbursed to the receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
and  not  to  the  Trustee   or  any  Certificateholder  directly  (unless  a
Certificateholder   has  previously  paid   such  amount   to  the  receiver,
conservator, debtor-in-possession or trustee in bankruptcy named in the Order
in which case such payment shall be disbursed to the Trustee for distribution
to  such Certificateholder upon proof of such payment reasonably satisfactory
to the Certificate Insurer).

    The terms  "Receipt" and  "Received", with  respect to  the Policy,  mean
actual delivery to the Certificate Insurer and to its fiscal agent  appointed
by the Certificate  Insurer at its option,  if any, prior to  12:00 noon, New
York City  time, on a Business  Day; delivery either on  a day that is  not a
Business Day or after  12:00 noon, New York City time, shall  be deemed to be
Receipt on  the next succeeding Business  Day.  If any  notice or certificate
given under  the  Policy by  the Trustee  is not  in  proper form  or is  not
properly completed, executed or delivered it shall be deemed not to have been
Received, and the  Certificate Insurer or the fiscal agent  shall promptly so
advise the Trustee and the Trustee may submit an amended notice.

    Under  the Policy, "Business Day" means any day other than (i) a Saturday
or  Sunday or (ii)  a day on  which banking institutions  in The City  of New
York,  New York are authorized  or obligated by law  or executive order to be
closed.

    The  Certificate Insurer's  obligations under  the  Policy in  respect of
Guaranteed  Distributions  shall  be  discharged  to  the  extent  funds  are
transferred to  the Trustee as  provided in the  Policy, whether or  not such
funds are properly applied by the Trustee.

    The Certificate  Insurer  shall  be  subrogated  to the  rights  of  each
Certificateholder  to   receive  payments  of  principal   and  interest,  as
applicable, with respect  to distributions on the Certificates  to the extent
of any payment by  the Certificate Insurer under  the Policy.  To  the extent
the Certificate Insurer  makes Guaranteed Distributions,  either directly  or
indirectly (as by paying through the Trustee), to the Certificateholders, the
Certificate   Insurer   will   be   subrogated   to   the   rights   of   the
Certificateholders,   as  applicable,   with  respect   to  such   Guaranteed
Distributions,  shall be deemed to the extent of the payments so made to be a
registered  Certificateholder for purposes  of payment and  shall receive all
future Guaranteed  Distributions until all  such Guaranteed Distributions  by
the  Certificate  Insurer  have  been fully  reimbursed,  provided  that  the
Certificateholders  have  received   the  full  amount   of  the   Guaranteed
Distributions.

    The terms of the  Policy cannot be modified,  altered or affected by  any
other agreement or instrument, or by the merger, consolidation or dissolution
of the Seller. The Policy by its terms may not be cancelled or  revoked.  The
Policy is governed by the laws of the State of ________.

    The Policy  is not  covered by  the Property/Casualty Insurance  Security
fund specified in Article 76  of the New York Insurance  Law.  The Policy  is
not covered by the Florida  Insurance Guaranty Association created under Part
II  of  Chapter  631  of the  Florida  Insurance  Code.    In  the event  the
Certificate  Insurer were to become  insolvent, any claims  arising under the
Policy  are  excluded from  coverage  by  the  California Insurance  Guaranty
Association, established pursuant to Article  14.2 of Chapter 1 of part  2 of
Division 1 of the California Insurance Code.

    Pursuant  to the  terms of  the Agreement,  unless a  Certificate Insurer
default exists, the Certificate Insurer  shall be deemed to be the  Holder of
the Certificates for certain purposes (other than with respect to payment  on
the  Certificates),  will   be  entitled  to  exercise  all   rights  of  the
Certificateholders  thereunder, without the  consent of such  Holders and the
Holders  of the  Certificates may exercise  such rights  only with  the prior
written consent  of the  Certificate Insurer.   In addition,  the Certificate
Insurer will have certain additional rights as third party beneficiary to the
Agreement.

    In the  absence  of payments  under the  Policy, Certificateholders  will
bear  directly the  credit and  other risks  associated with  their undivided
interest in the Trust Fund.)

REPORTS TO CERTIFICATEHOLDERS

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

        (i)   the Investor Floating  Allocation Percentage  for the preceding
    Collection Period;

        (ii)  the amount being distributed to Certificateholders;

        (iii)  the amount of  interest included in such distribution and  the
    related Certificate Rate;
        (iv)   the amount, if  any, of overdue  accrued interest included  in
    such distribution (and the amount of interest thereon);

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

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

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

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

        (ix)  the Servicing Fee for such Distribution Date;

        (x)   the Invested Amount and the Certificate Principal Balance, each
    after giving effect to such distribution;

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

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

        (xiii)  the  book value of any real  estate which is acquired by  the
    Trust  Fund through foreclosure or grant  of deed in lieu of foreclosure;
    and

        (xiv)  the amount of any draws on the Policy.

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

    Within 60 days  after the end of  each calendar year commencing  in 1996,
the Master  Servicer will be required  to forward to the  Trustee a statement
containing  the  information  set  forth  in  clauses  (iii) and  (vi)  above
aggregated for such calendar year.  

COLLECTION AND OTHER SERVICING PROCEDURES ON MORTGAGE LOANS

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

    With respect to the Mortgage Loans, the Master Servicer  may arrange with
a  borrower a  schedule for  the payment  of interest  due and  unpaid for  a
period,  provided that  any such  arrangement is  consistent with  the Master
Servicer's policies with respect to the home equity mortgage loans it owns or
services.  In accordance with the terms of the Agreement, the Master Servicer
may consent under certain circumstances to the placing of a subsequent senior
lien in respect of a Mortgage Loan.

HAZARD INSURANCE

    The Master Servicer shall  cause to be maintained for  each Mortgage Loan
hazard  insurance naming the  Master Servicer  or the related  subservicer as
loss payee thereunder providing  extended coverage in an  amount which is  at
least  equal  to  the lesser  of  (i)  the  maximum  insurable value  of  the
improvements  securing  such Mortgage  Loan  from time  to time  or  (ii) the
combined principal balance  owing on such Mortgage Loan and any mortgage loan
senior to such Mortgage Loan  from time to time.   The Master Servicer  shall
also maintain  on property acquired upon  foreclosure, or by deed  in lieu of
foreclosure, hazard insurance with extended coverage in an amount which is at
least  equal to the  lesser of (i)  the maximum insurable  value from time to
time of  the improvements  which are  a  part of  such property  or (ii)  the
combined  principal balance owing on such Mortgage Loan and any mortgage loan
senior to such Mortgage Loan at the time of such foreclosure or deed  in lieu
of foreclosure.   Amounts  collected by  the Master  Servicer under any  such
policies shall be deposited in the Collection Account net of certain  amounts
as indicated  in the Agreement.  In cases  in which any Mortgaged Property is
located  in a  federally designated  flood area,  the hazard insurance  to be
maintained  for the related Mortgage Loan shall include flood insurance.  All
such  flood  insurance  shall  be  in  such  amounts as  are  required  under
applicable  guidelines  of the  Federal  Flood  Emergency  Act.   The  Master
Servicer shall be under no obligation to require that any Mortgagor  maintain
earthquake or other  additional insurance  and shall be  under no  obligation
itself  to maintain  any such  additional insurance  on property  acquired in
respect of a  Mortgage Loan, other than pursuant to  such applicable laws and
regulations  as shall  at any  time be  in force  and as  shall require  such
additional  insurance.   If the Master  Servicer shall obtain  and maintain a
blanket policy consistent  with prudent industry  standards insuring  against
hazard losses  on all of  the Mortgage Loans  in an aggregate  amount prudent
under industry standards, it shall  conclusively be deemed to have  satisfied
its  obligations and if  there shall have  been a loss  which would have been
covered by  such policy, deposit in  the Collection Account, as  the case may
be, the amount not otherwise payable  under the blanket policy because of any
deductible clause.

    In  general, the  standard  form of  fire  and extended  coverage  policy
covers physical damage to or destruction  of the improvements on the property
by  fire,  lightning, explosion,  smoke, windstorm  and  hail, and  the like,
strike  and  civil  commotion,  subject  to  the  conditions  and  exclusions
specified in  each policy.   Although the  policies relating to  the Mortgage
Loans  will be  underwritten by  different  insurers and  therefore will  not
contain identical terms  and conditions, the basic terms thereof are dictated
by  state laws and most of such policies  typically do not cover any physical
damage resulting from the following:   war, revolution, governmental actions,
floods and other water-related causes, earth movement (including earthquakes,
landslides and mudflows), nuclear reactions, wet or dry rot, vermin, rodents,
insects  or domestic  animals, theft and,  in certain  cases vandalism.   The
foregoing list is  merely indicative of certain kinds of  uninsured risks and
is not intended to be all-inclusive  or an exact description of the insurance
policies relating to the Mortgaged Properties.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    With respect to each  Collection Period, the Master Servicer will receive
from interest collections in respect of  the Mortgage Loans a portion of such
interest  collections as  a  monthly Servicing  Fee  in the  amount  equal to
approximately  ____%  per  annum  ("Servicing  Fee  Rate") on  the  aggregate
Principal Balances  of the Mortgage Loans as of  the first day of the related
Collection Period (or  at the Cut-off Date for  the first Collection Period).
All assumption fees, late payment charges and other  fees and charges, to the
extent collected from borrowers, will be  retained by the Master Servicer  as
additional servicing compensation.
 
   The Master  Servicer will pay  certain ongoing  expenses associated  with
the Trust  Fund and incurred  by it in  connection with  its responsibilities
under the  Agreement.  In addition,  the Master Servicer will  be entitled to
reimbursement  for  certain  expenses  incurred  by  it  in  connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties,  such  right  of  reimbursement  being  prior  to  the rights  of
Certificateholders to receive any related Net Liquidation Proceeds.

EVIDENCE AS TO COMPLIANCE

    The Agreement  provides for  delivery on  or before  ___________ in  each
year, beginning in ___________, 199_,  to the Trustee of an annual  statement
signed by an officer  of the Master  Servicer to the  effect that the  Master
Servicer  has  fulfilled  its   material  obligations  under  the   Agreement
throughout the preceding fiscal year, except  as specified in such statement.

    On or  before _____________  of each  year, beginning ___________,  199_,
the Master Servicer  will furnish a report  prepared by a firm  of nationally
recognized independent public accountants (who may also render other services
to the  Master Servicer or  the Transferor)  to the Trustee,  the Certificate
Insurer  and the Rating  Agencies to the  effect that such  firm has examined
certain documents and the records relating to servicing of the Mortgage Loans
under  the Agreement and  that, on the  basis of such  examination, such firm
believes that such servicing  was conducted in compliance with  the Agreement
except for (a) such exceptions as such firm believes to be immaterial and (b)
such other exceptions as shall be set forth in such report.  

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE TRANSFEROR

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

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

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

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

EVENTS OF SERVICING TERMINATION

    "Events of Servicing  Termination" will consist  of:  (i) any  failure by
the Master Servicer to deposit in the Collection Account any deposit required
to be made under the  Agreement, which failure continues unremedied  for five
business  days after  the giving  of written  notice of  such failure  to the
Master Servicer by the Trustee, or to the Master Servicer  and the Trustee by
the  Certificate  Insurer  or  Certificateholders  evidencing  an  aggregate,
undivided interest  in the  Trust Fund  of at  least 25%  of the  Certificate
Principal Balance; (ii) any failure by the Master Servicer duly to observe or
perform in any  material respect any other of its  covenants or agreements in
the Agreement  which, in  each  case, materially  and adversely  affects  the
interests of the Certificateholders or  the Certificate Insurer and continues
unremedied for 60 days  after the giving of written notice of such failure to
the Master Servicer by the Trustee, or to the Master Servicer and the Trustee
by  the Certificate  Insurer or  Certificateholders evidencing  an aggregate,
undivided interest  in the  Trust Fund  of at  least 25%  of the  Certificate
Principal Balance;  or (iii)  certain events of  insolvency, readjustment  of
debt, marshalling of  assets and liabilities or  similar proceedings relating
to the Master Servicer and certain actions by  the Master Servicer indicating
insolvency,  reorganization or  inability to  pay  its obligations  (each, an
"Insolvency Event").   Under  certain  other circumstances,  the  Certificate
Insurer (with  the consent of holders of Certificates evidencing an aggregate
undivided  interest in  the Trust  Fund of  at least  51% of  the Certificate
Principal  Balance)  may  deliver  written  notice  to  the  Master  Servicer
terminating all the  rights and obligations of the Master  Servicer under the
Agreement.

    Notwithstanding the  foregoing,  a delay  in  or failure  of  performance
referred to  under clause  (i) above  for a  period of  ten Business  Days or
referred to under clause (ii)  above for a period of 60  Business Days, shall
not constitute an  Event of  Servicing Termination if  such delay or  failure
could not be prevented by the exercise of reasonable diligence by  the Master
Servicer  and such  delay or failure  was caused  by an  act of God  or other
similar  occurrence.   Upon  the  occurrence  of any  such  event the  Master
Servicer  shall not be  relieved from using  its best efforts  to perform its
obligations in a timely manner in accordance with the terms of  the Agreement
and  the  Master  Servicer  shall  provide  the  Trustee,  the  Sponsor,  the
Transferor, the Certificate Insurer and the Certificateholders  prompt notice
of such failure or delay by it, together with a description of its efforts to
so perform its obligations.

RIGHTS UPON AN EVENT OF SERVICING TERMINATION

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

AMENDMENT

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

TERMINATION; RETIREMENT OF THE CERTIFICATES

    The  Trust Fund  will terminate  on the  Distribution Date  following the
later of (A) payment in full of all amounts owing to  the Certificate Insurer
and (B)  the earliest of (i)  the Distribution Date on  which the Certificate
Principal Balance has been reduced  to zero, (ii) the final payment  or other
liquidation of  the last Mortgage Loan in the  Trust Fund, (iii) the optional
transfer to the Transferor of  the Certificates, as described below  and (iv)
the Distribution Date in ____________ 20__.

    The Certificates will be  subject to optional transfer to the  Transferor
on any  Distribution Date after the Certificate  Principal Balance is reduced
to an amount less than or equal  to __% of the Original Certificate Principal
Balance  and  all amounts  due  and  owing  to the  Certificate  Insurer  and
unreimbursed draws on the Policy, together with interest thereon, as provided
under the  Insurance Agreement, have been  paid.  The transfer  price will be
equal to the sum of the outstanding Certificate Principal Balance and accrued
and unpaid interest thereon at the Certificate Rate through the day preceding
the final  Distribution Date.   In  no event,  however, will  the Trust  Fund
created by the Agreement  continue for more than 21 years after  the death of
certain individuals named in the Agreement.  Written notice of termination of
the  Agreement  will  be  given  to  each  Certificateholder,  and  the final
distribution  will  be  made  only upon  surrender  and  cancellation  of the
Certificates at  an office or agency  appointed by the Trustee  which will be
specified in the notice of termination.  

    In addition,  the Trust Fund  may be  liquidated as  a result of  certain
events of bankruptcy, insolvency or  receivership relating to the Transferor.
See "--Rapid Amortization Events" herein.

THE TRUSTEE

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

    The  commercial  bank  or  trust  company  serving  as  Trustee  may  own
Certificates and  have  normal banking  relationships with  the Sponsor,  the
Master  Servicer,  the  Seller  and  the  Certificate  Insurer  and/or  their
affiliates.

    The Trustee may  resign at any time, in  which event the Sponsor  will be
obligated to  appoint a  successor Trustee,  as approved  by the  Certificate
Insurer.  The Sponsor may also remove the Trustee if the Trustee ceases to be
eligible to  continue as such under  the Agreement or if  the Trustee becomes
insolvent.   Upon becoming aware of  such circumstances, the Sponsor  will be
obligated to  appoint a  successor Trustee,  as approved  by the  Certificate
Insurer.   Any resignation or  removal of  the Trustee and  appointment of  a
successor  Trustee  will  not  become   effective  until  acceptance  of  the
appointment by the successor Trustee.  

    No  holder of a  Certificate will have  any right under  the Agreement to
institute any proceeding  with respect  to the Agreement  unless such  holder
previously has given  to the  Trustee written  notice of  default and  unless
Certificateholders evidencing an  aggregate, undivided interest in  the Trust
Fund of at least 51%  of the Certificate Principal Balance have  made written
requests upon  the Trustee to  institute such proceeding  in its own  name as
Trustee thereunder and have  offered to the Trustee reasonable  indemnity and
the  Trustee for  60 days  has  neglected or  refused to  institute  any such
proceeding.  The Trustee will  be under no obligation to exercise  any of the
trusts or powers vested in it  by the Agreement or to make  any investigation
of  matters  arising  thereunder or  to  institute,  conduct  or  defend  any
litigation  thereunder  or  in relation  thereto  at  the  request, order  or
direction of any  of the Certificateholders,  unless such  Certificateholders
have offered  to the  Trustee reasonable  security or  indemnity against  the
cost, expenses and liabilities which may be incurred therein or thereby.  

CERTAIN ACTIVITIES

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

                    DESCRIPTION OF THE PURCHASE AGREEMENT

    The  Mortgage Loans to  be transferred to  the Trust Fund  by the Sponsor
will  be purchased by the  Sponsor from (Headlands)  pursuant to the Purchase
Agreement to  be  entered into  between  the  Sponsor, as  purchaser  of  the
Mortgage Loans, and (Headlands), as Seller  of the Mortgage Loans.  Under the
Purchase Agreement, the Seller will agree to transfer the Mortgage Loans  and
related Additional Balances to  the Sponsor.  Pursuant to the  Agreement, the
Mortgage Loans will  be immediately transferred by  the Sponsor to  the Trust
Fund, and  the Sponsor will assign its  rights in, to and  under the Purchase
Agreement to the Trust Fund.  The following is a description of  the material
provisions of the Purchase Agreement.

TRANSFERS OF MORTGAGE LOANS

    Pursuant to the Purchase Agreement, the  Seller will transfer and  assign
to the Sponsor, all of its right,  title and interest in and to the  Mortgage
Loans and all of  the Additional Balances  thereafter created.  The  purchase
price  of the Mortgage  Loans is  a specified  percentage of the  face amount
thereof as  of the time of  transfer and is  payable by the Sponsor  in cash.
The  purchase  price of  each  Additional  Balance comprising  the  Principal
Balance of a Mortgage Loan is the amount such Additional Balance.

REPRESENTATIONS AND WARRANTIES

    The  Seller will represent and  warrant to the  Sponsor that, among other
things, as of the Closing Date, it is duly organized and in good standing and
that it has the  authority to consummate the transactions contemplated by the
Purchase Agreement.    The Seller  will  also represent  and  warrant to  the
Sponsor  that,  among other  things,  immediately prior  to the  sale  of the
Mortgage Loans to  the Sponsor, the Seller  was the sole owner  and holder of
the  Mortgage  Loans free  and  clear  of  any  and all  liens  and  security
interests.   The Seller  will make similar  representations and warranties in
the Agreement.   The Seller  will also represent  and warrant to  the Sponsor
that, among other things, as of the Closing  Date, (a) the Purchase Agreement
constitutes a  legal, valid and binding obligation of  the Seller and (b) the
Purchase  Agreement constitutes  a valid  sale to  the Sponsor of  all right,
title  and interest  of the  Seller  in and  to  the Mortgage  Loans and  the
proceeds thereof.

ASSIGNMENT TO TRUST FUND

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

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


                               USE OF PROCEEDS

    The net proceeds to  be received from the  sale of the Certificates  will
be applied by the Sponsor towards the purchase of the Mortgage Loans.

                       FEDERAL INCOME TAX CONSEQUENCES

GENERAL

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

CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

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

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

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

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

TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

    Assuming  that the Certificate Owners are holders of debt obligations for
U.S. federal income  tax purposes, the Certificates generally will be taxable
as Debt Securities.  See "Federal Income Tax Consequences" in the Prospectus.

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

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

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

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

    If the  transaction were  treated as creating  a partnership between  the
Certificate Owners  and the Transferor,  the partnership itself  would not be
subject  to U.S. federal income tax (unless  it were to be characterized as a
publicly traded partnership taxable as a corporation); rather, the Transferor
and  each Certificate Owner  would be taxed  individually on their respective
distributive shares of  the partnership's income, gain, loss,  deductions and
credits.   The amount  and timing  of items of  income and  deductions of the
Certificate Owner could differ  if the Certificates  were held to  constitute
partnership interests  rather than indebtedness.   Assuming  that all of  the
provisions  of the  Agreement, as  in  effect on  the date  of  issuance, are
complied with, it is the opinion of  Tax Counsel that the Trust Fund will not
be  treated  as  either  an  association  or  a  partnership  taxable   as  a
corporation.

POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

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

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

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

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

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

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

BACKUP WITHHOLDING

    Certain Certificate  Owners may be  subject to backup withholding  at the
rate  of  31% with  respect  to  interest paid  on  the  Certificates if  the
Certificate Owners, upon issuance,  fail to supply the Trustee or  his broker
with  his  taxpayer identification  number,  furnish  an  incorrect  taxpayer


identification  number,  fail   to  report  interest,  dividends,   or  other
"reportable  payments" (as defined  in the Code)  properly, or, under certain
circumstances, fail to  provide the  Trustee or his  broker with a  certified
statement,  under  penalty  of perjury,  that  he is  not  subject  to backup
withholding.

    The Trustee will be  required to report annually to the IRS,  and to each
Certificateholder of record, the amount of interest paid (and OID accrued, if
any) on  the Certificates  (and  the amount  of  interest withheld  for  U.S.
federal  income taxes, if  any) for each  calendar year, except  as to exempt
holders  (generally,   holders  that  are  corporations,  certain  tax-exempt
organizations  or nonresident aliens  who provide  certification as  to their
status as nonresidents).  As  long as the only "Certificateholder" of  record
is Cede, as nominee for DTC, Certificate Owners and the IRS will receive  tax
and  other  information  including  the  amount   of  interest  paid  on  the
Certificates owned  from Participants and  Indirect Participants rather  than
from  the Trustee.   (The  Trustee,  however, will  respond  to requests  for
necessary  information to  enable  Participants,  Indirect  Participants  and
certain  other  persons   to  complete  their  reports.)     Each  non-exempt
Certificate Owner  will be required to  provide, under penalty  of perjury, a
certificate on  IRS Form W-9  containing his  or her  name, address,  correct
federal taxpayer  identification number and a statement that he or she is not
subject  to backup withholding.  Should a nonexempt Certificate Owner fail to
provide the required certification, the Participants or Indirect Participants
(or  the Paying Agent) will be required to  withhold 31% of the interest (and
principal) otherwise payable to the holder, and remit the withheld amount  to
the IRS as a credit against the holder's federal income tax liability.

                                 STATE TAXES

    The Sponsor  makes no representations  regarding the tax  consequences of
purchase, ownership or disposition of the  Certificates under the tax laws of
any state.  Investors considering  an investment in  the Certificates  should
consult their own tax advisors regarding such tax consequences.

    ALL  INVESTORS  SHOULD  CONSULT  THEIR  OWN  TAX  ADVISORS  REGARDING THE
FEDERAL, STATE,  LOCAL OR  FOREIGN INCOME TAX  CONSEQUENCES OF  THE PURCHASE,
OWNERSHIP AND DISPOSITION OF THE CERTIFICATES.

                             ERISA CONSIDERATIONS

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

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

    For a general  description of the Exemption and the  conditions that must
be satisfied  for the Exemption to  apply, see "ERISA  Considerations" in the
Prospectus.

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

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


                       LEGAL INVESTMENT CONSIDERATIONS

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


                                 UNDERWRITING

    Subject  to  the  terms  and  conditions set  forth  in  the underwriting
agreement, dated ___________, 199_  (the "Underwriting Agreement"), among the
Sponsor and (Underwriter) (the "Underwriter"), the Sponsor has agreed to sell
to  the Underwriter,  and  the Underwriter  has agreed  to purchase  from the
Sponsor all the Certificates.  

    In the  Underwriting Agreement,  the Underwriter  has agreed, subject  to
the terms and conditions  set forth therein, to purchase all the Certificates
offered hereby if any of the Certificates are purchased.

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

    The  Sponsor  has been  advised  by  the Underwriter  that  it  presently
intends to  make a market in the Certificates  offered hereby; however, it is
not obligated  to do so, any  market-making may be discontinued  at any time,
and  there  can  be  no  assurance  that an  active  public  market  for  the
Certificates will develop.

    If  the  Underwriter creates  a  short position  in  the  Certificates in
connection with the  offering, i.e., if they sell more  Certificates than are
set  forth on the cover  page of this  Prospectus Supplement, the Underwriter
may reduce that short position by purchasing Certificates in the open market.

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

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

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


                                LEGAL MATTERS

    Certain legal  matters with respect  to the Certificates  will be  passed
upon  for  the Sponsor  by  Tobin &  Tobin, a  professional  corporation, San
Francisco, California.  Certain federal income tax  consequences with respect
to the Certificates will be passed upon for  the Sponsor by Brown & Wood LLP,
New York, New York.  Brown & Wood LLP, New York, New York will act as counsel
for the Underwriters.


                                   EXPERTS

    The  consolidated balance  sheets  of (Insurer)  and  Subsidiaries as  of
___________, 199_ and 199_ and the related consolidated statements of income,
changes in shareholder's equity, and  cash flows for each of the  three years
in the  period ended  ___________, 199_,  incorporated by  reference in  this
Prospectus Supplement,  have  been incorporated  herein  in reliance  on  the
report  of ________________________,  independent accountants,  given on  the
authority of that firm as experts in accounting and auditing.


                                   RATINGS

    It  is a condition  to issuance that  the Certificates be  rated "___" by
_____ and "___" by _________.

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

    The ratings assigned to the Certificates  will depend primarily upon  the
creditworthiness  of the  Certificate Insurer.    Any reduction  in a  rating
assigned to  the claims-paying ability  of the Certificate  Insurer below the
ratings initially  assigned to the Certificates may  result in a reduction of
one or more of the ratings assigned to the Certificates.

    A  securities  rating  is  not  a recommendation  to  buy,  sell  or hold
securities and may be  subject to revision or  withdrawal at any time by  the
assigning  rating organization.   Each securities rating  should be evaluated
independently of similar ratings on different securities.

    The Sponsor has not requested a rating of the Certificates  by any rating
agency other than the Rating Agencies; there can be no assurance, however, as
to whether any other rating agency will rate the Certificates or, if it does,
what  rating  would be  assigned  by such  other  rating  agency. The  rating
assigned by such other rating agency to the  Certificates could be lower than
the respective ratings assigned by the Rating Agencies.


                            INDEX OF DEFINED TERMS

                                                                         Page
                                                                          ---

Accelerated Principal Distribution Amount . . . . . . . . . . . . . S-9, S-38
Additional Balances . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Alternative Principal Payment . . . . . . . . . . . . . . . . . .  S-11, S-40
beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38, S-42
Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Certificate Insurer . . . . . . . . . . . . . . . . . . . . . . . . . .  S-12
Certificate Owners  . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-32
Certificate Principal Balance . . . . . . . . . . . . . . . . . . . S-4, S-31
Certificate Rate  . . . . . . . . . . . . . . . . . . . . . . S-4, S-10, S-39
Certificateholder . . . . . . . . . . . . . . . . . . . . . . . .  S-32, S-51
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-4
Chase . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Citibank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Closed-End Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . S-1, S-11, S-39
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Collection Account  . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-36
Collection Period . . . . . . . . . . . . . . . . . . . . . . . .  S-10, S-39
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . S-5, S-22, S-25
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Credit Limit  . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-22, S-25
Credit Limit Utilization Rate . . . . . . . . . . . . . . . . . . . . .  S-22
Credit Line Agreements  . . . . . . . . . . . . . . . . . . . . . . S-3, S-22
Cut-Off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Cut-Off Date Pool Balance . . . . . . . . . . . . . . . . . . . . . . . . S-3
Cut-Off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . . S-3
Debt Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Defective Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . .  S-36
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Determination Date  . . . . . . . . . . . . . . . . . . . . . . .  S-13, S-37
Dissolution Distribution Date . . . . . . . . . . . . . . . . . . . . .  S-41
Distribution Date . . . . . . . . . . . . . . . . . . . . . . S-1, S-10, S-38
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7, S-32
Due Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Eligible Substitute Mortgage Loan . . . . . . . . . . . . . . . . . . .  S-35
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15, S-52
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-33
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . .  S-33
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . S-7, S-32
Events of Servicing Termination . . . . . . . . . . . . . . . . . . . .  S-46
Exemption . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Fixed Allocation Percentage . . . . . . . . . . . . . . . . . . . . . .  S-10
Guaranteed Distributions  . . . . . . . . . . . . . . . . . . . .  S-12, S-41
Guaranteed Principal Distribution Amount  . . . . . . . . . . . .  S-12, S-41
Headlands . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3, S-19
HELOC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Index Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Insolvency Event  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-46
Insurance Agreement . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-41
Interest Collections  . . . . . . . . . . . . . . . . . . . . . . . S-8, S-37
Interest Period . . . . . . . . . . . . . . . . . . . . . . . . .  S-11, S-39
Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-4, S-31
Investor Fixed Allocation Percentage  . . . . . . . . . . . . . . . . .  S-10
Investor Floating Allocation Percentage . . . . . . . . . . . . . . S-8, S-37
Investor Interest Collections . . . . . . . . . . . . . . . . . . . S-8, S-37
Investor Loss Amount  . . . . . . . . . . . . . . . . . . . . . .  S-10, S-38
Investor Principal Collections  . . . . . . . . . . . . . . . . .  S-10, S-37
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-10
LIBOR Business Day  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Liquidated Mortgage Loan  . . . . . . . . . . . . . . . . . . . . . . .  S-38
Liquidation Loss Amount . . . . . . . . . . . . . . . . . . . . .  S-10, S-38
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Loan Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-22
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-23
Managed Amortization Period . . . . . . . . . . . . . . . . . . .  S-11, S-40
Margin  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Maximum Principal Payment . . . . . . . . . . . . . . . . . . . .  S-11, S-40
Maximum Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23
Minimum Transferor Interest . . . . . . . . . . . . . . . . . . . . S-5, S-36
Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Mortgage Loan Schedule  . . . . . . . . . . . . . . . . . . . S-5, S-35, S-36
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Mortgage Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
Mortgage Notes  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Net Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . S-8, S-37
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-50
Order . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Original Certificate Principal Balance  . . . . . . . . . . . . . . S-4, S-31
Original Invested Amount  . . . . . . . . . . . . . . . . . . . . . S-4, S-31
Overcollateralization Amount  . . . . . . . . . . . . . . . . . . . . . . S-9
Paying Agent  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
Percentage Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Policy  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Pool Balance  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-37
Pool Factor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-31
Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Principal Collections . . . . . . . . . . . . . . . . . . . . . . . S-8, S-37
Purchase Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Rapid Amortization Event  . . . . . . . . . . . . . . . . . . . . . . .  S-40
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15
Receipt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Received  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-38
Reference Bank Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  S-39
Related Documents . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
Required Overcollateralization Amount . . . . . . . . . . . . . . . . .  S-38
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-32
SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-37
Scheduled Principal Collections Distribution Amount . . . . . . .  S-11, S-40
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-13
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . .  S-13, S-45
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-15, S-52
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Spread Account  . . . . . . . . . . . . . . . . . . . . . . . . .  S-12, S-42
Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-49
Telerate Screen Page 3750 . . . . . . . . . . . . . . . . . . . . . . .  S-39
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . .  S-34
Transfer Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-36
Transfer Deficiency . . . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Transfer Deposit Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-35
Transferor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Transferor Interest . . . . . . . . . . . . . . . . . . . . .  S-1, S-4, S-32
Transferor Principal Collections  . . . . . . . . . . . . . . . .  S-10, S-37
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-3
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3, S-14
Underwriter . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-52
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . .  S-52

                                   ANNEX I

        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

    Except in  certain  limited  circumstances,  the  globally  offered  Home
Equity   Loan  Asset   Backed  Certificates,   Series  199_-_   (the  "Global
Securities")  will be available  only in book-entry  form.  Investors  in the
Global  Securities may  hold  such  Global  Securities  through  any  of  The
Depository Trust Company ("DTC"), CEDEL  or Euroclear.  The Global Securities
will be  tradeable as home market  instruments in both the  European and U.S.
domestic markets.  Initial settlement and all secondary trades will settle in
same-day funds.

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

    Secondary  market  trading  between investors  holding  Global Securities
through  DTC  will  be  conducted  according  to  the  rules  and  procedures
applicable  to U.S.  corporate debt  obligations and  prior Home  Equity Loan
Asset Backed Certificates issues.

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

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

INITIAL SETTLEMENT

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

    Investors electing  to  hold their  Global  Securities through  DTC  will
follow the settlement  practices applicable to  prior Home Equity Loan  Asset
Backed Certificates  issues.   Investor securities  custody accounts  will be
credited  with  their  holdings  against payment  in  same-day  funds  on the
settlement date.

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

SECONDARY MARKET TRADING

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

    Trading between DTC  Participants.  Secondary market trading  between DTC
Participants will be  settled using the  procedures applicable to prior  Home
Equity Loan Asset Backed Certificates issues in same-day funds.

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

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

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

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

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

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

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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

=======================================     ==================================
    No  dealer,  salesman  or  other
person has  been authorized to  give
any  information  or  to   make  any
representation   not  contained   in
this  Prospectus  Supplement  or the
Prospectus  and, if  given or  made,
such  information or  representation           HOME EQUITY LOAN TRUST
must not  be relied  upon as  having                  199__-__
been  authorized by  the  Company or
(Underwriter).     This   Prospectus
Supplement  and  the  Prospectus  do
not  constitute  an  offer  of   any                $___________
securities  other   than  those   to                (Approximate)
which  they relate  or  an offer  to
sell, or a solicitation of an  offer
to  buy,   to  any  person   in  any
jurisdiction where such an offer  or
solicitation   would  be   unlawful.              Home Equity Loan
Neither   the   delivery   of   this          Asset Backed Certificates
Prospectus   Supplement    and   the                Series 199_-_
Prospectus   nor   any   sale   made
hereunder    shall,     under    any
circumstances,      create       any
implication  that   the  information
contained  herein  is correct  as of             HEADLANDS MORTGAGE
any   time   subsequent   to   their               SECURITIES, INC.
respective dates.                                      Sponsor
                                                   

          -----------------
                                             (____________________________)
          TABLE OF CONTENTS                                 
                                               Seller and Master Servicer
                                 Page        
                                 ----
PROSPECTUS SUPPLEMENT
Summary . . . . . . . . . . .   S-3
Risk Factors  . . . . . . . .   S-16     ___________________________________
The Certificate Insurer . . .   S-18
Headlands Mortgage Company  .   S-19
Description of the Mortgage 
    Loans . . . . . . . . . .   S-21          PROSPECTUS SUPPLEMENT
Maturity and Prepayment                       ___________, 199____
   Considerations. . . . . ..   S-29
Pool Factor and Trading                 ___________________________________
   Information . . . . . . ..   S-31
Description of the Certificates S-31
Description of the Purchase
  Agreement . . . . . . . . . . S-50
Use of Proceeds . . . . . . .   S-51
Federal Income Tax Consequences S-51
  State Taxes . . . . . . . . . S-53
ERISA Considerations  . . . .   S-54
Legal Investment Considerations S-54              (UNDERWRITER)
  Underwriting  . . . . . . . . S-54
Legal Matters . . . . . . . .   S-55
Experts . . . . . . . . . . .   S-55
Ratings . . . . . . . . . . .   S-55
Index of Defined Terms  . . .   S-56
Annex I . . . . . . . . . . .   S-59

PROSPECTUS
Prospectus  Supplement   or  Current
Report on Form 8K . . . . . . . .  2
Available Information . . . . . .  2
Incorporation  of Certain  Documents
  by Reference  . . . . . . . . .  2
Reports to Securityholders  . . .  3
Summary of Terms  . . . . . . . .  4
Risk Factors  . . . . . . . . .   11
The Trust Fund  . . . . . . . .   17
Use of Proceeds . . . . . . . .   21
The Depositor . . . . . . . . .   22
Loan Program  . . . . . . . . .   22
Description of the Securities .   24
Credit Enhancement  . . . . . .   38
Yield and Prepayment 
  Considerations . . . . . . ..   43
The Agreements  . . . . . . . .   45
Certain Legal Aspects of 
  the Loans   . . . . . . . . .   57
Federal Income Tax
  Consequences  . . . . . . . .   71
State Tax Considerations  . . .   90
ERISA Considerations  . . . . .   90
Legal Investment  . . . . . . .   93
Method of Distribution  . . . .   94
Legal Matters . . . . . . . . .   95
Financial Information . . . . .   95
Ratings . . . . . . . . . . . .   95
Index of Defined Terms  . . . .   97
========================================    ==================================












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


                  SUBJECT TO COMPLETION, DATED MAY 29, 1997

PROSPECTUS

                      HEADLANDS MORTGAGE SECURITIES INC.
                                   Sponsor
                           Asset Backed Securities
                             (Issuable in Series)
                                 ---------------
     This Prospectus relates to the issuance of Asset Backed Certificates
(the "Certificates") and Asset Backed Notes (the "Notes" and, together with
the Certificates, the "Securities"), which may be sold from time to time in
one or more series (each, a "Series") by a Trust Fund (as defined below) on
terms determined at the time of sale and described in this Prospectus and the
related Prospectus Supplement.  The Securities of a Series will consist of
Certificates which evidence beneficial ownership of a trust (each, a "Trust
Fund") established by Headlands Mortgage Securities Inc. (the "Sponsor")
and/or Notes secured by the assets of a Trust Fund.  As specified in the
related Prospectus Supplement, the Trust Fund for a Series of Securities will
include certain assets (the "Trust Fund Assets") which will consist of the
following types of single family mortgage loans (the "Loans"):  (i) mortgage
loans secured by first and/or subordinate liens on one- to four-family
residential properties (the "Mortgage Loans"), (ii) closed-end loans (the
"Closed End Loans") and/or revolving home equity loans or certain balances
thereof (the "Revolving Credit Line Loans", and together with the Closed End
Loans, the "Home Equity Loans") secured by first or subordinate liens on one-
to four-family residential properties and (iii) home improvement installment
sale contracts and installment loan agreements (the "Home Improvement
Contracts") that are either unsecured or secured by subordinate liens on one-
to four-family residential properties, or by purchase money security
interests in the home improvements financed thereby (the "Home
Improvements").  The Trust Fund Assets will be acquired by the Sponsor,
either directly or indirectly, from one or more institutions (each, a
"Seller"), which may be affiliates of the Sponsor, and conveyed by the
Sponsor to the related Trust Fund.  A Trust Fund also may include insurance
policies, surety bonds, cash accounts, reinvestment income, guaranties or
letters of credit to the extent described in the related Prospectus
Supplement.  See "Index of Defined Terms" on page __ of this Prospectus for
the location of the definitions of certain capitalized terms.

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

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

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

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

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

     FOR A DISCUSSION OF CERTAIN RISKS ASSOCIATED WITH AN INVESTMENT IN THE
SECURITIES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 12.

  THE CERTIFICATES OF A GIVEN SERIES WILL REPRESENT BENEFICIAL INTERESTS IN,
    AND THE NOTES OF A GIVEN SERIES WILL REPRESENT OBLIGATIONS OF, THE 
      RELATED TRUST FUND ONLY AND WILL NOT REPRESENT INTERESTS IN OR 
        OBLIGATIONS OF THE SPONSOR, THE MASTER SERVICER, ANY  SELLER OR 
         ANY AFFILIATES THEREOF, EXCEPT TO THE EXTENT DESCRIBED IN THE
          RELATED PROSPECTUS SUPPLEMENT.  THE SECURITIES AND THE 
           LOANS WILL NOT BE INSURED OR GUARANTEED BY ANY GOVERNMENTAL 
            AGENCY OR INSTRUMENTALITY OR BY THE SPONSOR OR ANY OTHER 
              PERSON OR ENTITY, EXCEPT IN EACH CASE TO THE EXTENT 
                DESCRIBED IN THE RELATED PROSPECTUS SUPPLEMENT.

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

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

________________, 1997

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



             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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


                            AVAILABLE INFORMATION

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

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE


     All documents subsequently filed by or on behalf of the Trust Fund
referred to in the accompanying Prospectus Supplement with the Commission
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Securities 
Exchange Act of 1934, as amended (the "Exchange Act"), after the date of this
Prospectus and prior to the termination of any offering of the Securities
issued by such Trust Fund shall be deemed to be incorporated by reference in
this Prospectus and to be a part of this Prospectus from the date of the
filing of such documents.  Any statement contained in a document incorporated
or deemed to be incorporated by reference herein shall be deemed to be
modified or superseded for all purposes of this Prospectus to the extent that
a statement contained herein (or in the accompanying Prospectus Supplement)
or in any other subsequently filed document which also is or is deemed to be
incorporated by reference modifies or replaces such statement.  Any such
statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Prospectus.  Neither the
Sponsor nor the Master Servicer for any Series intends to file with the
Commission periodic reports with respect to the related Trust Fund following
completion of the reporting period required by Rule 15d-1 or Regulation 15D
under the Exchange Act.

     The Trustee or such other entity specified in the related Prospectus
Supplement on behalf of any Trust Fund will provide without charge to each
person to whom this Prospectus is delivered, on the written or oral request
of such person, a copy of any or all of the documents referred to above that
have been or may be incorporated by reference in this Prospectus (not
including exhibits to the information that is incorporated by reference
unless such exhibits are specifically incorporated by reference into the
information that this Prospectus incorporates).  Such requests should be
directed to the Corporate Trust Office of the Trustee or the address of such
other entity specified in the accompanying Prospectus Supplement.  Included
in the accompanying Prospectus Supplement is the name, address, telephone
number, and, if available, facsimile number of the office or contact person
at the Corporate Trust Office of the Trustee or such other entity.


                          REPORTS TO SECURITYHOLDERS

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


                                   SUMMARY OF TERMS

  This summary is qualified in its entirety by reference to the detailed 
information appearing elsewhere in this Prospectus and in the related 
Prospectus Supplement with respect to the Series of Securities offered 
thereby and to the related Agreement (as such term is defined below) 
which will be prepared in connection with each Series of Securities.  
Unless otherwise specified, capitalized terms used and not defined in 
this Summary of Terms have the meanings given to them in this Prospectus 
and in the related Prospectus Supplement.  See "Index of Defined Terms" 
on Page 81 of this Prospectus for the location of the definitions of
certain capitalized terms.

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

            Sponsor . . . . .   Headlands Mortgage Securities Inc., a
                                Delaware corporation.

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

            Master Servicer .   The entity or entities named as Master
                                Servicer (the "Master Servicer") in the
                                related Prospectus Supplement, which may
                                be an affiliate of the Sponsor.  See
                                "The Agreements Certain Matters
                                Regarding the Master Servicer and the
                                Sponsor".

            Trust Fund Assets   Assets of the Trust Fund for a Series of
                                Securities will include certain assets
                                (the "Trust Fund Assets") which will
                                consist of the Loans, together with
                                payments in respect of such Trust Fund
                                Assets, as specified in the related
                                Prospectus Supplement.  At the time of
                                issuance of the Securities of the
                                Series, the Sponsor will assign the
                                Loans comprising the related Trust Fund
                                to the Trustee, without recourse.  The
                                Loans will be collected in a pool (each,
                                a "Pool") as of the first day of the
                                month of the issuance of the related
                                Series of Securities or such other date
                                specified in the related Prospectus
                                Supplement (the "Cut-off Date").  Trust
                                Fund Assets also may include insurance
                                policies, surety bonds, cash accounts,
                                reinvestment income, guaranties or
                                letters of credit to the extent
                                described in the related Prospectus
                                Supplement.  See "Credit Enhancement". 
                                In addition, if the related Prospectus
                                Supplement so provides, the related
                                Trust Fund Assets will include the funds
                                on deposit in an account (a "Pre-Funding
                                Account") which will be used to purchase
                                additional Loans during the period
                                specified in such Prospectus Supplement. 
                                See "The Agreements Pre-Funding
                                Account".

            Loans . . . . . .   The Loans will consist of (i) mortgage
                                loans secured by first and/or
                                subordinate liens on one- to four-family
                                residential properties (each, a
                                "Mortgage Loan"), (ii) closed-end loans
                                (the "Closed-End Loans") and/or
                                revolving home equity loans or certain
                                balances thereof (the "Revolving Credit
                                Line Loans", together with the Closed-
                                End Loans, the "Home Equity Loans"), and
                                (iii) home improvement installment sales
                                contracts and installment loan
                                agreements (the "Home Improvement
                                Contracts").  All Loans will have been
                                purchased by the Sponsor, either directly 
                                or through an affiliate, from one or more 
                                Sellers.  As specified in the related 
                                Prospectus Supplement, the Mortgage Loans 
                                and the Home Equity Loans will, and the 
                                Home Improvement Contracts may, be secured 
                                by mortgages or deeds of trust or other
                                similar security instruments creating a
                                lien on a Mortgaged Property, which may
                                be subordinated to one or more senior
                                liens on the Mortgaged Property, as
                                described in the related Prospectus
                                Supplement.  As specified in the related
                                Prospectus Supplement, Home Improvement
                                Contracts may be unsecured or secured by
                                purchase money security interests in the
                                Home Improvements financed thereby.  The
                                Mortgaged Properties and the Home
                                Improvements are collectively referred
                                to herein as the "Properties".

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

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

            Distributions on
              the Securities    Distributions on the Securities entitled
                                thereto will be made monthly, quarterly,
                                semi-annually or at such other intervals
                                and on the dates specified in the
                                related Prospectus Supplement (each, a
                                "Distribution Date") out of the payments
                                received in respect of the assets of the
                                related Trust Fund or Funds or other
                                assets pledged for the benefit of the
                                Securities as described under "Credit
                                Enhancement" herein to the extent
                                specified in the related Prospectus
                                Supplement.  The amount allocable to
                                payments of principal and interest on
                                any Distribution Date will be determined
                                as specified in the related Prospectus
                                Supplement.  The Prospectus Supplement
                                for a Series of Securities will describe
                                the method for allocating distributions
                                among Securities of different classes as
                                well as the method for allocating
                                distributions among Securities for any
                                particular class.  

                                Unless otherwise specified in the
                                related Prospectus Supplement, the
                                aggregate original principal balance of
                                the Securities will not exceed the
                                aggregate distributions allocable to
                                principal that such Securities will be
                                entitled to receive.  If specified in
                                the related Prospectus Supplement, the
                                Securities will have an aggregate
                                original principal balance equal to the
                                aggregate unpaid principal balance of
                                the Trust Fund Assets as of the related
                                Cut-off Date and will bear interest in
                                the aggregate at a rate equal to the
                                interest rate borne by the underlying
                                Loans (the "Loan Rate") net of the
                                aggregate servicing fees and any other
                                amounts specified in the related
                                Prospectus Supplement or at such other
                                interest rate as may be specified in
                                such Prospectus Supplement.

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

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

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

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

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

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

   C. Letter of Credit
                              If so specified in the related Prospectus
                              Supplement, credit support for a Series
                              may be provided by one or more letters of
                              credit.  A letter of credit may provide
                              limited protection against certain losses
                              in addition to or in lieu of other credit
                              support.  The issuer of the letter of
                              credit (the "L/C Bank") will be obligated
                              to honor demands with respect to such
                              letter of credit, to the extent of the
                              amount available thereunder to provide
                              funds under the circumstances and subject
                              to such conditions as are specified in the
                              related Prospectus Supplement.  The
                              liability of the L/C Bank under its letter
                              of credit will be reduced by the amount of
                              unreimbursed payments thereunder.

                                The maximum liability of a L/C Bank
                                under its letter of credit will be an
                                amount equal to a percentage specified
                                in the related Prospectus Supplement of
                                the initial aggregate outstanding
                                principal balance of the Loans in the
                                related Trust Fund or one or more
                                Classes of Securities of the related
                                Series.  The maximum amount available at
                                any time to be paid under a letter of
                                credit will be determined in the manner
                                specified therein and in the related
                                Prospectus Supplement.

      D. Insurance Policies; 
         Surety Bonds and 
            Guarantees . .      If so specified in the related
                                Prospectus Supplement, credit support
                                for a Series may be provided by an
                                insurance policy and/or a surety bond
                                issued by one or more insurance
                                companies or sureties.  Such certificate
                                guarantee insurance or surety bond will
                                guarantee timely distributions of
                                interest and/or full distributions of
                                principal on the basis of a schedule of
                                principal distributions set forth in or
                                determined in the manner specified in
                                the related Prospectus Supplement.  If
                                specified in the related Prospectus
                                Supplement, one or more bankruptcy
                                bonds, special hazard insurance
                                policies, other insurance or third-party
                                guarantees may be used to provide
                                coverage for the risks of default or
                                types of losses set forth in such
                                Prospectus Supplement.

            E. Over-Collateralization

                              If so provided in the Prospectus
                              Supplement for a Series of Securities, a
                              portion of the interest payment on each
                              Loan may be applied as an additional
                              distribution in respect of principal to
                              reduce the principal balance of a certain
                              class or classes of such Series of
                              Securities and, thus, accelerate the rate
                              of payment of principal on such class or
                              classes of such Series of Securities.

            F. Loan Pool
               Insurance Policy

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

            G. FHA Insurance    If specified in the related Prospectus
                                Supplement, all or a portion of the
                                Loans in a Pool may be (i) insured by
                                the Federal Housing Administration (the
                                "FHA") and/or (ii) partially guaranteed
                                by the Department of Veterans' Affairs
                                (the "VA").

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

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

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

            Optional Termination
                              The Master Servicer or the party specified
                              in the related Prospectus Supplement,
                              including the holder of the residual
                              interest in a REMIC, may have the option
                              to effect early retirement of a Series of
                              Securities through the purchase of the
                              Trust Fund Assets.  The Master Servicer
                              will deposit the proceeds of any such
                              purchase in the Security Account for each
                              Trust Fund as described under "The
                              Agreements Payments on Loans; Deposit to
                              Security Account."  Any such purchase of
                              Trust Fund Assets and property acquired in
                              respect of Trust Fund Assets evidenced by
                              a Series of Securities will be made at the
                              option of the Master Servicer, such other
                              person or, if applicable, such holder of
                              the REMIC residual interest, at a price
                              specified in the related Prospectus
                              Supplement.  The exercise of such right
                              will effect early retirement of the
                              Securities of that Series, but the right
                              of the Master Servicer, such other person
                              or, if applicable,  such holder of the 
                              REMIC residual interest, to so purchase is 
                              subject to the principal balance of the 
                              related Trust Fund Assets being less than 
                              the percentage specified in the related
                              Prospectus Supplement of the aggregate
                              principal balance of the Trust Fund
                              Assets at the Cut-off Date for the
                              Series.  The foregoing is subject to the
                              provision that if a REMIC election is
                              made with respect to a Trust Fund, any
                              such purchase will be made only in
                              connection with a "qualified
                              liquidation" of the REMIC within the
                              meaning of Section 860F(g)(4) of the
                              Internal Revenue Code of 1986, as
                              amended (the "Code").

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

            Federal Income Tax
              Consequences  .   The federal income tax consequences to
                                Securityholders will vary depending on
                                whether one or more elections are made
                                to treat the Trust Fund or specified
                                portions thereof as a REMIC under the
                                provisions of the Code.  The Prospectus
                                Supplement for each Series of Securities
                                will specify whether such an election
                                will be made.

                                If a REMIC election is made, Securities
                                representing regular interests in a
                                REMIC will generally be taxable to
                                holders in the same manner as evidences
                                of indebtedness issued by the REMIC. 
                                Stated interest on such regular
                                interests will be taxable as ordinary
                                income and taken into account using the
                                accrual method of accounting, regardless
                                of the holder's normal accounting
                                method.  If no REMIC election is made,
                                interest (other than original issue
                                discount ("OID")) on Securities that are
                                characterized as indebtedness for
                                federal income tax purposes will be
                                includible in income by holders thereof
                                in accordance with their usual method of
                                accounting.

                                Certain classes of Securities may be
                                issued with OID.  A Securityholder
                                should be aware that the Code and the
                                Treasury regulations promulgated
                                thereunder do not adequately address
                                certain issues relevant to prepayable
                                securities, such as the Securities.

                                Securityholders that will be required to
                                report income with respect to the
                                related Securities under the accrual
                                method of accounting will do so without
                                giving effect to delays and reductions
                                in distributions attributable to a
                                default or delinquency on the Loans,
                                except possibly to the extent that it
                                can be established that such amounts are
                                uncollectible.  As a result, the amount
                                of income (including OID) reported by a
                                Securityholder in any period could
                                significantly exceed the amount of cash
                                distributed to such Securityholder in
                                that period.

                                In the opinion of Brown & Wood LLP, if a
                                REMIC election is made with respect to a
                                Series of Securities, then the
                                arrangement by which such Securities are
                                issued will be treated as a REMIC as
                                long as all of the provisions of the
                                applicable Agreement are complied with
                                and the statutory and regulatory
                                requirements are satisfied.  Securities
                                will be designated as "regular
                                interests" or "residual interests" in a
                                REMIC.  A REMIC will not be subject to
                                entity-level tax.  Rather, the taxable
                                income or net loss of a REMIC will be
                                taken into account by the holders of
                                residual interests.  Such holders will
                                report their proportionate share of the
                                taxable income of the REMIC whether or
                                not they receive cash distributions from
                                the REMIC attributable to such income. 
                                The portion of the REMIC taxable income
                                consisting of "excess inclusions" may
                                not be offset against other deductions
                                or losses of the holder, including the
                                net operating losses.

                                In the opinion of Brown & Wood LLP, if a
                                REMIC or a partnership election is not
                                made with respect to a Series of
                                Securities, then the arrangement by
                                which such Securities are issued will be
                                classified as a grantor trust under
                                Subpart E, Part I of Subchapter J of the
                                Code and not as an association taxable
                                as a corporation.  If so provided in the
                                Prospectus Supplement for a Series,
                                there will be no separation of the
                                principal and interest payments on the
                                Loans.  In such circumstances, the
                                Securityholder will be considered to
                                have purchased a pro rata undivided
                                interest in each of the Loans.  In other
                                cases, sale of the Securities will
                                produce a separation in the ownership of
                                all or a portion of the principal
                                payments from all or a portion of the
                                interest payments on the Loans.

                                In the opinion of Brown & Wood LLP, if a
                                partnership election is made, the Trust
                                Fund will not be treated as an
                                association or a publicly traded
                                partnership taxable as a corporation as
                                long as all of the provisions of the
                                applicable Agreement are complied with
                                and the statutory and regulatory
                                requirements are satisfied.  If Notes
                                are issued by such Trust Fund, such
                                Notes will be treated as indebtedness
                                for federal income tax purposes.  The
                                holders of the Certificates issued by
                                such Trust Fund, if any, will agree to
                                treat the Certificates as equity
                                interests in a partnership.

                                The Securities will be treated as assets
                                described in Section 7701(a)(19)(C) of
                                the Code and as real estate assets
                                described in Section 856(c) of the Code.

                                Generally, gain or loss will be
                                recognized on a sale of Securities in
                                the amount equal to the difference
                                between the amount realized and the
                                seller's tax basis in the Securities
                                sold.

                                The material federal income tax
                                consequences for investors associated
                                with the purchase, ownership and
                                disposition of the Securities are set
                                forth herein under "Federal Income Tax
                                Consequences".  The material federal
                                income tax consequences for 
                                investors associated with the purchase,
                                ownership and disposition of Securities
                                of any particular Series will be set
                                forth under the heading "Federal Income
                                Tax Consequences" in the related
                                Prospectus Supplement.  See "Federal
                                Income Tax Consequences".

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

            Risk Factors  . .   For a discussion of certain risks
                                associated with an investment in the
                                Securities, see "Risk Factors" on page
                                12 herein and in the related 
                                Prospectus Supplement.





                                 RISK FACTORS

     Investors should consider  the following factors in  connection with the
purchase of the Securities.

LIMITED LIQUIDITY

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

LIMITED SOURCE OF PAYMENTS - NO  RECOURSE TO SPONSOR, SELLER, MASTER SERVICER
OR TRUSTEE

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

     The Securities  will not represent  an interest in or  obligation of the
Sponsor,  the  Master  Servicer, the  Trustee,  any Seller  or  any  of their
respective  affiliates.   The only obligations,  if any, of  the Sponsor with
respect to  the Trust Fund  Assets or the  Securities of  any Series will  be
pursuant  to  certain  representations and  warranties  and  certain document
delivery requirements.  The Sponsor does not have, and is not expected in the
future to have, any  significant assets with which to meet  any obligation to
repurchase Trust Fund Assets with respect to which there has been a breach of
any representation or warranty.  If,  for example, the Sponsor were  required
to repurchase a Loan, its only sources of funds to make such repurchase would
be  from  funds  obtained  (i)   from  the  enforcement  of  a  corresponding
obligation, if any, on  the part of the related Seller  or originator of such
Loan, or (ii) to the extent provided in the related  Prospectus Supplement, 
from a Reserve Account or  similar  credit  enhancement  established  to   
provide  funds  for  such repurchases.  

     The only obligations of any Seller with  respect to Trust Fund Assets or
the Securities of  any Series will be pursuant to certain representations and
warranties  and certain  document delivery  requirements.   A  Seller may  be
required to repurchase or substitute for any  Loan with respect to which such
representations  and   warranties  or  document  delivery   requirements  are
breached.   There is  no assurance, however,  that such Seller  will have the
financial ability to effect such repurchase or substitution.

CREDIT ENHANCEMENT

     Although credit enhancement is intended to reduce the risk of delinquent
payments or losses  to holders of Securities entitled to the benefit thereof,
the  amount of such credit enhancement  will be limited, as  set forth in the
related Prospectus  Supplement, and may  be subject to periodic  reduction in
accordance with  a schedule or  formula or  otherwise decline,  and could  be
depleted under  certain circumstances  prior to the  payment in  full of  the
related Series  of Securities, and as a result Securityholders of the related
Series may suffer losses.   Moreover, such credit  enhancement may not  cover
all potential losses  or risks.  For  example, credit enhancement may  or may
not cover  fraud or  negligence by a  loan originator or  other parties.   In
addition, the  Trustee will  generally be permitted  to reduce,  terminate or
substitute all  or a  portion of  the credit  enhancement for  any Series  of
Securities,  provided the applicable  Rating Agency indicates  that the then-
current  rating of  the  Securities  of such  Series  will  not be  adversely
affected.  See "Credit Enhancement".

PREPAYMENT AND YIELD CONSIDERATIONS

     The timing  of principal payments of the Securities  of a Series will be
affected by a number  of factors, including the following: (i)  the extent of
prepayments   (including  for   this  purpose   prepayments   resulting  from
refinancing  or  liquidations  of  the  Loans  due to  defaults,  casualties,
condemnations and repurchases by  the Sponsor or the Master  Servicer) of the
Loans comprising  the Trust  Fund, which prepayments  may be influenced  by a
variety of factors including general economic conditions, prevailing interest
rate   levels,  the  availability  of  alternative  financing  and  homeowner
mobility, (ii) the  manner of allocating principal and/or  payments among the
classes of  Securities of  a Series as  specified in  the related  Prospectus
Supplement, (iii) the exercise by the party  entitled thereto of any right of
optional termination and  (iv) the  rate and timing  of payment defaults  and
losses  incurred with respect  to the Trust  Fund Assets.   The repurchase of
Loans by the Sponsor or the Seller may result from repurchases of  Trust Fund
Assets  due   to  material  breaches   of  the  Sponsor's  or   the  Seller's
representations and  warranties, as applicable.   The yields to  maturity and
weighted average lives of the Securities will be affected primarily by the 
rate and timing of prepayment of the Loans comprising the Trust  Fund Assets.
In addition, the yields to maturity and weighted average  lives of  the 
Securities  will  be affected  by the  distribution of amounts remaining in 
any Pre-Funding Account following the end of the related Funding Period.   
Any reinvestment  risks resulting from  a faster or  slower incidence of 
prepayment of Loans held by a Trust Fund  will be borne entirely by the  
holders of one or  more classes of the related  Series of Securities.
See "Yield  and Prepayment  Considerations" and  "The Agreements--Pre-Funding
Account."

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

BALLOON PAYMENTS

     Certain  of the Loans  as of the  related Cut-off Date may  not be fully
amortizing over their  terms to maturity and, thus,  will require substantial
principal payments (i.e., balloon payments)  at their stated maturity.  Loans
with balloon payments involve a greater degree of risk because the ability of
a borrower  to make a balloon payment typically  will depend upon its ability
either to timely refinance  the loan or to timely sell  the related Property.
The  ability of  a  borrower to  accomplish  either of  these  goals will  be
affected  by a number of  factors, including the  level of available mortgage
interest rates at the  time of sale or refinancing, the  borrower's equity in
the related Property,  the financial condition of the borrower  and tax laws.
Losses on such Loans that are not otherwise covered by the credit enhancement
described  in the  applicable  Prospectus  Supplement will  be  borne by  the
holders of one or more classes of Securities of the related Series.

NATURE OF MORTGAGES

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

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

     Disproportionate Effect of  Liquidation Expenses.  Liquidation  expenses
with respect  to defaulted Loans  do not vary  directly with  the outstanding
principal balance of  the Loan at the  time of default.   Therefore, assuming
that a servicer  took the same steps in liquidating a defaulted Loan having a
small remaining principal balance as it would in the case of a defaulted Loan
having  a  large  remaining  principal  balance, the  amount  realized  after
expenses of liquidation would be  smaller as a percentage of the  outstanding
principal balance of the small Loan than would be the case with the defaulted
Loan having a large remaining principal balance.    

     Junior Liens.  Since the mortgages and deeds of trust, if  any, securing
the Loans will  be primarily junior  liens subordinate to  the rights of  the
mortgagee  under the  related senior  mortgage(s)  or deed(s)  of trust,  the
proceeds from  any liquidation,  insurance or  condemnation proceeds  will be
available to satisfy the outstanding balance of  such junior lien only to the
extent that the claims of such senior mortgagees have been satisfied in full,
including any related foreclosure costs.  In addition, a junior mortgagee may
not foreclose on the property securing a junior mortgage unless it forecloses
subject to any  senior mortgage, in which case it must  either pay the entire
amount due on any senior mortgage to the related senior mortgagee at or prior
to the foreclosure sale or undertake the obligation to make  payments on  
any such  senior mortgage in  the event  the mortgagor is in default 
thereunder.  The Trust Fund will not have  any source of  funds to satisfy 
any senior mortgages  or make payments due to any senior mortgagees and  
may therefore  be prevented from  foreclosing on  the related property.    

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

ENVIRONMENTAL RISKS

     Real property pledged  as security to a lender may be subject to certain
environmental risks.  Under  the laws of  certain states, contamination of  a
property  may give rise  to a  lien on  the property to  assure the  costs of
cleanup.   In several states, such  a lien has  priority over the lien  of an
existing mortgage against such property.  In addition under the laws  of some
states   and  under   the  federal   Comprehensive  Environmental   Response,
Compensation and Liability Act of 1980 ("CERCLA"), a lender may be liable, as
an  "owner" or  "operator", for  costs of  addressing releases  or threatened
releases of hazardous substances that require remedy at a property, if agents
or  employees  of  the  lender  have  become  sufficiently  involved  in  the
operations of the borrower, regardless of whether the environmental damage or
threat was caused by a prior owner.  Such costs could result in a loss to the
holders of one or more classes of Securities of the related Series.  A lender
also risks  such liability  on  foreclosure of  the  related property.    See
"Certain Legal Aspects of the Loans--Environmental Risks".

CERTAIN OTHER LEGAL ASPECTS OF THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

     If issued in book-entry form, such registration may reduce the liquidity
of the  Securities in  the secondary trading  market since  investors may  be
unwilling  to  purchase  Securities  for which  they  cannot  obtain physical
certificates.  Since  transactions in Book-Entry  Securities can be  effected
only   through  the   Depository   Trust   Company   ("DTC"),   participating
organizations, Financial Intermediaries  and certain banks, the  ability of a
Securityholder to pledge a Book-Entry Security to persons or entities that do
not  participate in the DTC system  may be limited due  to lack of a physical
certificate  representing  such Securities.    Security  Owners  will not  be
recognized as Securityholders as such term  is used in the related Agreement,
and  Security   Owners  will   be  permitted  to   exercise  the   rights  of
Securityholders only indirectly through DTC and its Participants.

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

PRE-FUNDING ACCOUNTS

     If  so provided  in the  related Prospectus  Supplement, on  the related
Closing Date  the Sponsor  will deposit  cash in  an amount (the  "Pre-Funded
Amount") specified in  such Prospectus Supplement into an  account (the "Pre-
Funding Account").  In no event shall the Pre-Funded Amount exceed 50% of the
initial aggregate principal amount of the  Certificates and/or Notes of the 
related Series of Securities. The Pre-Funded Amount will be used  to purchase
Loans ("Subsequent Loans") in a period from the related Closing Date to a 
date not more than one year after such  Closing Date  (such  period,  the 
"Funding  Period")  from the  Sponsor (which, in  turn,  will acquire  such  
Subsequent Loans  from  the Seller  or Sellers specified  in the  related 
Prospectus  Supplement).   The Pre-Funding Account  will  be  maintained 
with  the  Trustee  for the  related  Series of Securities and is designed 
solely to hold funds to be applied by such Trustee during  the Funding  
Period to  pay  to the  Sponsor the  purchase  price for Subsequent Loans.  
Monies  on deposit in the Pre-Funding Account  will not be
available to  cover losses  on or in  respect of the  related Loans.   To the
extent that the entire Pre-Funded Amount has not been applied to the purchase
of Subsequent Loans  by the end  of the related  Funding Period, any  amounts
remaining in the Pre-Funding  Account will be distributed as a  prepayment of
principal to Securityholders  on the Distribution Date  immediately following
the end  of the Funding Period, in the amounts and pursuant to the priorities
set  forth in  the  related  Prospectus Supplement.    Any reinvestment  risk
resulting from  such prepayment will be borne entirely  by the holders of one
or more classes of the related Series of Securities.

BANKRUPTCY AND INSOLVENCY RISKS

     The  Seller and the Sponsor will treat the  transfer of the Loans by the
Seller to the Sponsor as a sale for accounting purposes.  The Sponsor and the
Trust Fund will  treat the transfer  of Loans from the  Sponsor to the  Trust
Fund as a sale for accounting purposes.  As a sale of the Loans by the Seller
to the Sponsor, the Loans would not be part of the Seller's bankruptcy estate
and would not be available to the Seller's creditors.   However, in the event
of the insolvency of the Seller,  it is possible that the bankruptcy  trustee
or a  creditor of the  Seller may attempt to  recharacterize the sale  of the
Loans  as a  borrowing by  the  Seller, secured  by a  pledge  of the  Loans.
Similarly, as a sale of the Loans by the Sponsor to the Trust Fund, the Loans
would not  be  part of  the  Sponsor's bankruptcy  estate  and would  not  be
available  to  the Sponsor's  creditors.    However,  in  the  event  of  the
insolvency of the  Sponsor, it is possible  that the bankruptcy trustee  or a
creditor of  the Sponsor may attempt to recharacterize  the sale of the Loans
as  a borrowing by the Sponsor, secured by  a pledge of the Loans.  In either
case,  this position,  if argued  before  and/or accepted  by a  court, could
prevent timely  payments of  amounts due on  the Securities  and result  in a
reduction of payments due on the Securities.

     In the  event of a bankruptcy or insolvency  of the Master Servicer, the
bankruptcy trustee or receiver  may have the power to prevent  the Trustee or
the Securityholders  from appointing a  successor Servicer.  The  time period
during which  cash collections may  be commingled with the  Master Servicer's
own funds prior  to each Distribution Date  will be specified in  the related
Prospectus Supplement.  In the event of the insolvency of the Master Servicer
and if  such cash collections are  commingled with the  Master Servicer's own
funds for at least ten days, the Trust Fund will  likely not have a perfected
interest  in such  collections since  such  collections would  not have  been
deposited  in a  segregated  account  within ten  days  after the  collection
thereof, and the  inclusion thereof in  the bankruptcy estate  of the  Master
Servicer may  result in delays in  payment and failure to pay  amounts due on
the Securities of the related Series.

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

VALUE OF TRUST FUND ASSETS

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


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

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














                                THE TRUST FUND

GENERAL

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

     The Trust Fund  Assets will be acquired by the  Sponsor, either directly
or through affiliates, from originators or sellers which may be affiliates of
the Sponsor (the "Sellers"), and conveyed without recourse by the  Sponsor to
the related  Trust  Fund.   Loans  acquired by  the  Sponsor will  have  been
originated in accordance with the underwriting criteria specified below under
"Loan  Program--Underwriting  Standards"  or as  otherwise  described  in the
related Prospectus Supplement.  See "Loan Program--Underwriting Standards".

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

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

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

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

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

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

THE LOANS

     General.   Loans will consist  of Mortgage Loans,  Home Equity Loans  or
Home  Improvement  Contracts.    For  purposes  hereof, "Home  Equity  Loans"
includes "Closed-End  Loans" and  "Revolving Credit  Line Loans".     As more
fully  described in  the  related  Prospectus Supplement,  the  Loans may  be
"conventional"  loans  or   loans  that  are  insured  or   guaranteed  by  a
governmental agency such as the FHA or VA.

     The  Loans in a Pool will have monthly  payments due on the first day of
each month  or  on such  other  day of  the month  specified  in the  related
Prospectus Supplement.  The payment  terms of the Loans  to be included in  a
Trust Fund will  be described in  the related Prospectus  Supplement and  may
include  any of  the  following  features (or  combination  thereof), all  as
described below or in the related Prospectus Supplement:

          (a)  Interest may  be payable  at a fixed  rate, a  rate adjustable
     from time to time  in relation to an index  (which will be specified  in
     the related Prospectus Supplement), a rate that is fixed for a period of
     time or  under certain  circumstances and is  followed by  an adjustable
     rate, a rate that otherwise varies from  time to time, or a rate that is
     convertible from  an adjustable  rate to a  fixed rate.   Changes  to an
     adjustable rate  may be subject to periodic  limitations, maximum rates,
     minimum rates  or a combination  of such limitations.   Accrued interest
     may be deferred and added  to the principal of  a Loan for such  periods
     and  under  such  circumstances  as  may be  specified  in  the  related
     Prospectus Supplement.

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

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

          (d)  Prepayments of principal  may be subject to a  prepayment fee,
     which may be  fixed for the life of  the Loan or may  decline over time.
     Certain Loans may permit prepayments after expiration of certain periods
     ("lockout periods").  Other Loans may permit prepayments without payment
     of a  fee unless  the prepayment occurs  during specified  time periods.
     The  Loans may include "due on  sale" clauses which permit the mortgagee
     to demand  payment of  the entire Loan  in connection  with the  sale or
     certain transfers of the related Property.  Other Loans may be assumable
     by  persons meeting  the  then  applicable standards  set  forth in  the
     Agreement.


     A Trust  Fund may contain  certain Loans ("Buydown Loans")  that include
provisions whereby a third party partially subsidizes the monthly payments of
the  borrowers on  such  Loans during  the  early years  of  such Loans,  the
difference to be made up  from a fund (a "Buydown Fund") contributed  by such
third  party at the time of origination of  the Loan.  A Buydown Fund will be
in an amount equal either to the discounted value or full aggregate amount of
future payment subsidies.  The underlying assumption of buydown plans is that
the income  of the  borrower will  increase during  the buydown  period as  a
result  of  normal increases  in  compensation  and  inflation, so  that  the
borrower will  be able  to meet  the full  loan payments  at the  end of  the
buydown period.  To the extent that this assumption as to increased income is
not fulfilled,  the possibility  of defaults on  Buydown Loans  is increased.
The  related Prospectus Supplement  will contain information  with respect to
any Buydown  Loan concerning  limitations on  the interest  rate paid  by the
borrower  initially,  on annual  increases in  the interest  rate and  on the
length of the buydown period.

     The real property which secures repayment of the Loans is referred to as
the "Mortgaged  Properties".  Home  Improvement Contracts may, and  the other
Loans  will,  be secured  by mortgages  or  deeds of  trust or  other similar
security instruments creating a lien on a Mortgaged Property.  In the case of
Home Equity  Loans, such liens generally will be  subordinated to one or more
senior  liens on the related Mortgaged Properties as described in the related
Prospectus Supplement.   As specified  in the related  Prospectus Supplement,
Home  Improvement Contracts  may be  unsecured or  secured by  purchase money
security interests in the Home  Improvements financed thereby.  The Mortgaged
Properties and the  Home Improvements are collectively referred  to herein as
the "Properties".  The Properties relating to Loans will consist of 
detached or  semi-detached one-  to four-family  dwelling units,  townhouses,
rowhouses, individual condominium units, manufactured homes, individual units
in  planned  unit developments,  and  certain other  dwelling  units ("Single
Family Properties").  Such Properties  may include vacation and second homes,
investment properties  and dwellings situated  on leasehold estates.   In the
case  of leasehold  interests, the  term  of the  leasehold  will exceed  the
scheduled  maturity of  the Loan  by at  least five  years, unless  otherwise
specified  in the  related  Prospectus  Supplement.   The  Properties may  be
located in  any one  of the  fifty states,  the District  of Columbia,  Guam,
Puerto Rico or any other territory of the United States.

     Loans  with  certain  Loan-to-Value  Ratios   and/or  certain  principal
balances  may be  covered wholly  or partially  by primary  mortgage guaranty
insurance  policies  (each, a  "Primary  Mortgage  Insurance Policy").    The
existence, extent and duration of any such  coverage will be described in the
applicable Prospectus Supplement.

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

     Home Equity Loans.   As more fully  described in the  related Prospectus
Supplement,   interest  on  each   Revolving  Credit  Line   Loan,  excluding
introduction rates offered  from time to time during  promotional periods, is
computed  and payable  monthly  on the  average  daily outstanding  principal
balance  of such Loan.  Principal amounts on a Revolving Credit Line Loan may
be drawn down (up to a maximum amount  as set forth in the related Prospectus
Supplement) or  repaid under  each Revolving  Credit Line  Loan from time  to
time, but  may be subject to a minimum periodic payment.  As specified in the
related  Prospectus  Supplement, the  Trust  Fund  may  include  any  amounts
borrowed under a Revolving Credit Line Loan after the Cut-Off Date.  

     The full  amount of a Closed-End Loan is  advanced at the origination of
the  Loan  and generally  is  repayable  in  equal (or  substantially  equal)
installments of an  amount to fully amortize such Loan at its stated maturity
or is  a Balloon Loan.   As  more fully described  in the  related Prospectus
Supplement, interest  on each Closed-End  Loan is calculated on  the basis of
the outstanding principal balance  of such Loan  multiplied by the Loan  Rate
thereon and further multiplied by  either a fraction, the numerator  of which
is the number of days  in the period elapsed  since the preceding payment  of
interest was made and  the denominator of which is the number  of days in the
annual period for which interest accrues on such Loan, or a fraction which is 
30 over 360.  Except to the extent provided in the related  Prospectus 
Supplement, the original terms  to stated maturity of Closed-End Loans 
generally will not exceed 360 months.  

     Under certain circumstances,  under either a Revolving  Credit Line Loan
or a Closed-End Loan,  a borrower may choose an interest  only payment option
and is obligated to pay only the amount of interest which accrues on the Loan
during the  billing cycle.  An interest only  payment option may be available
for a specified  period before the  borrower must begin  paying at least  the
minimum monthly payment of a  specified percentage of the average outstanding
balance of the Loan.

     Home Improvement  Contracts.   The Trust  Fund Assets  for  a Series  of
Securities may  consist, in whole or  in part, of Home  Improvement Contracts
originated  by  a home  improvement  contractor,  a  thrift or  a  commercial
mortgage banker  in the ordinary  course of business.   The Home Improvements
securing the Home Improvement Contracts may include, but are not limited  to,
replacement  windows,  house  siding, new  roofs,  swimming  pools, satellite
dishes,  kitchen and bathroom remodeling goods and  solar heating panels.  As
specified   in  the  related  Prospectus  Supplement,  the  Home  Improvement
Contracts will either be unsecured  or secured by mortgages on Single  Family
Properties which  are generally  subordinate to other  mortgages on  the same
Property,  or  secured by  purchase  money  security  interests in  the  Home
Improvements financed thereby.  Except  as otherwise specified in the related
Prospectus  Supplement,  the   Home  Improvement  Contracts  will   be  fully
amortizing and may have fixed interest rates or adjustable interest rates and
may  provide for other payment characteristics  as described below and in the
related Prospectus  Supplement.   The initial Loan-to-Value  Ratio of  a Home
Improvement  Contract is  computed in  the  manner described  in the  related
Prospectus Supplement.

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

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

     No assurance can be given that values of the Properties have remained or
will remain at their levels on the dates of origination of the related Loans.
If the residential real estate market should experience an overall decline in
property values such  that the sum of  the outstanding principal  balances of
the  Loans and  any  primary or  secondary financing  on  the Properties,  as
applicable, in a particular Pool become equal to or greater than the value of
the Properties,  the actual rates  of delinquencies, foreclosures  and losses
could be higher than those now generally experienced in the mortgage  lending
industry.  In addition, adverse  economic conditions and other factors (which
may or  may not affect real property values) may affect the timely payment by
borrowers of scheduled  payments of principal and interest on  the Loans and,
accordingly, the actual rates of delinquencies, foreclosures and losses  with
respect  to any  Pool.  To  the extent  that such  losses are not  covered by
subordination provisions  or alternative  arrangements, such  losses will  be
borne by the holders of the Securities of the related Series.

SUBSTITUTION OF TRUST FUND ASSETS

     Substitution  of Trust  Fund Assets  may  be permitted  in the  event of
breaches of representations and warranties with respect to certain Trust Fund
Assets or in the event the documentation with respect to any Trust Fund Asset
is determined by the Trustee to be incomplete or as further  specified in 
the  related Prospectus Supplement.   The  period during which such 
substitution will  be permitted generally will be indicated in the related 
Prospectus Supplement.  


                               USE OF PROCEEDS

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


                                 THE SPONSOR

     Headlands  Mortgage   Securities  Inc.,  a  Delaware   corporation  (the
"Sponsor"),  was organized on  November 18, 1996  for the limited  purpose of
acquiring, owning and  transferring Trust Fund  Assets and selling  interests
therein or bonds secured thereby.   The Sponsor is a subsidiary of  Headlands
Mortgage Company, a closely-held California S-corporation ("Headlands").  The
Sponsor maintains its principal office  at 700 Larkspur Landing Circle, Suite
240, Larkspur, California 94939.  Its telephone number is (415) 925-5442.

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


                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

     In determining the adequacy of  the Property as collateral, an appraisal
will  generally  be made  of  each  property  considered for  financing.  The
appraiser is  required to inspect the property and verify  that it is in good
repair and  that construction, if new, has been  completed.  The appraisal is
based on  the market value of  comparable homes, the estimated  rental income
(if considered applicable  by the appraiser)  and the  cost of replacing  the
home.

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

     If specified in the related Supplement, a portion of the Loans in a Pool
may  have been originated  under a  limited documentation  program.   Under a
limited  documentation program,  more emphasis  is  placed on  the value  and
adequacy of the property as collateral and other assets of the  borrower than
on  credit  underwriting.   Under  a limited  documentation  program, certain
credit underwriting  documentation concerning income  or income  verification
and/or employment verification is waived.  The Prospectus Supplement for each
Series  of  Securities  will  indicate  the  types  of  limited documentation
programs pursuant to which the related Loans were originated   and  the  
underwriting  standards  applicable  to  such  limited documentation programs.

     In the case of a Loan secured by a leasehold interest  in real property,
the title to which is held by a third party lessor, the Seller will represent
and warrant, among other things, that the remaining term of the lease and any
sublease is at least five years longer than the remaining term on the related
mortgage note.

     Certain of  the types  of Loans  that may  be  included in  a Trust  may
involve  additional uncertainties not present in  traditional types of loans.
For example, certain  of such  Loans may provide  for escalating or  variable
payments by the borrower. These types of  Loans are underwritten on the basis
of  a judgment  that  the borrowers  have  the ability  to  make the  monthly
payments required initially. In some instances, however,  a borrower's income
may  not be  sufficient to  permit continued loan  payments as  such payments
increase. These types  of Loans may also  be underwritten primarily  upon the
basis of Combined Loan to Value Ratios or other favorable credit factors.

QUALIFICATIONS OF SELLERS

     Each Seller  must  be  an institution  experienced  in  originating  and
servicing loans of  the type contained in the related Pool in accordance with
accepted practices  and prudent  guidelines, and  must maintain  satisfactory
facilities to  originate  and service  those  loans. Each  Seller must  be  a
seller/servicer  approved by  either FNMA or  FHLMC.   Each Seller must  be a
mortgagee approved by the FHA or an institution the deposit accounts of which
are insured by the Federal Deposit Insurance Corporation.

REPRESENTATIONS BY SELLERS; REPURCHASES

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

     The Master  Servicer or  the Trustee will  promptly notify  the relevant
Seller of any breach of any representation or  warranty made by it in respect
of  a  Loan which  materially  and adversely  affects  the  interests of  the
Securityholders  in such  Loan.   Unless otherwise  specified in  the related
Prospectus Supplement, if such Seller cannot cure such breach within the time
period specified in  the related Prospectus Supplement  following notice from
the Master Servicer or the Trustee, as the case may be, then such Seller will
be obligated  either (i)  to repurchase such  Loan from the  Trust Fund  at a
price (the "Purchase Price")  equal to 100%  of the unpaid principal  balance
thereof as of the date of the repurchase plus accrued interest thereon to the
first  day of the  month following the  month of repurchase at  the Loan Rate
(less any Advances or amount payable as related servicing compensation if the
Seller is the Master Servicer) or (ii) substitute for such Loan a replacement
loan  that  satisfies  the  criteria  specified  in  the  related  Prospectus
Supplement.  If a REMIC election  is to be made with respect to  a Trust Fund
the Master Servicer or a holder of the related residual certificate generally
will be obligated  to pay any prohibited  transaction tax which may  arise in
connection with any such repurchase or substitution and the Trustee must have
received a  satisfactory opinion of  counsel that any such  substitution will
not cause the Trust Fund to lose  its status as a REMIC or otherwise  subject
the  Trust Fund  to  a  prohibited  transaction  tax.    This  repurchase  or
substitution  obligation will constitute the sole remedy available to holders
of Securities or the Trustee for a breach of representation by a Seller.

     Neither the Sponsor nor the  Master Servicer (unless the Master Servicer
is the Seller) will be obligated to purchase or substitute a Loan if a Seller
defaults  on its  obligation to do  so, and  no assurance  can be  given that
Sellers   will  carry  out   their  respective  repurchase   or  substitution
obligations with respect to Loans.

                        DESCRIPTION OF THE SECURITIES

     Each  Series  of  Certificates  will  be  issued  pursuant  to  separate
agreements (each, a "Pooling and Servicing Agreement" or a "Trust Agreement")
among the Sponsor,  the Master Servicer and the  Trustee.  A form  of Pooling
and Servicing Agreement and Trust Agreement  has been filed as an exhibit  to
the Registration  Statement of  which this  Prospectus  forms a  part.   Each
Series of  Notes will  be issued pursuant  to an indenture  (the "Indenture")
between the related Trust Fund and the entity named in the related Prospectus
Supplement as trustee  (the "Trustee") with respect  to such Series, and  the
related Loans will  be serviced by the  Master Servicer pursuant to  a Master
Servicing Agreement.  A form of Indenture and Master Servicing Agreement  has
been filed as an exhibit to the Registration Statement of  which this 
Prospectus forms a part.

     A Series of Securities may consist of both Notes and Certificates.  Each
Agreement, dated as  of the related Cut-off  Date, will be among  the Seller,
the Sponsor,  the Master  Servicer and  the Trustee  for the  benefit of  the
holders of the Securities of such  Series.  The provisions of each  Agreement
will vary depending upon the nature of the Securities to be issued thereunder
and the nature of the related Trust Fund.  The following  are descriptions of
the material provisions which may appear in each Agreement.  The descriptions
are subject to, and are  qualified in their entirety by reference  to, all of
the  provisions of  the  Agreement  for each  Series  of  Securities and  the
applicable  Prospectus Supplement.   The Sponsor will  provide a  copy of the
Agreement (without  exhibits)  relating to  any  Series without  charge  upon
written request  of a holder of record of a Security of such Series addressed
to Headlands  Mortgage Securities  Inc., 700  Larkspur Landing  Circle, Suite
240, Larkspur, California 94939, Attention: Secretary.

GENERAL

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

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

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

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

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

     As to each Series,  an election may be  made to treat the  related Trust
Fund or  designated portions  thereof as a  "real estate  mortgage investment
conduit"  or  "REMIC"  as  defined  in  the  Code.    The  related Prospectus
Supplement  will   specify  whether   a  REMIC  election   is  to   be  made.
Alternatively, the Agreement for  a Series of Securities  may provide that  a
REMIC election  may be made  at the discretion of  the Sponsor or  the Master
Servicer and may only be made if certain conditions are satisfied.  As to any
such Series,  the terms and  provisions applicable to  the making of  a REMIC
election will be set forth in the related Prospectus  Supplement.  If such an
election is made with  respect to a Series of Securities, one  of the classes
will be  designated as evidencing the  sole class of "residual  interests" in
the  related REMIC, as defined in the Code.   All other classes of Securities
in such a Series will constitute "regular interests" in the related REMIC, as
defined in the Code.  As to each Series of Securities with respect to which a
REMIC election is to be made, the Master Servicer, the Trustee or a holder of
the  related residual  certificate  will  be obligated  to  take all  actions
required in order to comply with applicable laws and regulations.

DISTRIBUTIONS ON SECURITIES

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

     Distributions allocable to principal and interest on the Securities will
be made  by the  Trustee out  of, and  only to  the extent  of, funds  in the
related Security Account,  including any funds  transferred from any  Reserve
Account (a  "Reserve Account").   As between Securities of  different classes
and  as  between distributions  of  principal  (and, if  applicable,  between
distributions  of  Principal  Prepayments, as  defined  below,  and scheduled
payments  of principal) and interest, distributions  made on any Distribution
Date will be applied as specified in the related Prospectus Supplement.   The
Prospectus   Supplement  will  also   describe  the  method   for  allocating
distributions among Securities of a particular class.

     Available  Funds.  All distributions on the Securities of each Series on
each Distribution Date will be made from the Available Funds described below,
in accordance with  the terms described in the  related Prospectus Supplement
and specified in the Agreement.  "Available Funds" for each Distribution Date
will generally equal the amount on deposit in the related Security Account on
such  Distribution Date  (net of  related  fees and  expenses payable  by the
related Trust Fund) other than amounts to be held therein for distribution on
future Distribution Dates.

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

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

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

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

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

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

ADVANCES

     To the extent provided in  the related Prospectus Supplement, the Master
Servicer will  be required  to advance  on or  before each Distribution  Date
(from its own  funds, funds advanced  by Sub-Servicers or  funds held in  the
Security Account for future distributions to the holders of Securities of the
related Series), an  amount equal to  the aggregate of  payments of  interest
and/or principal that  were delinquent on the related  Determination Date (as
such term  is defined  in the  related Prospectus  Supplement)  and were  not
advanced by any Sub-Servicer, subject to the  Master Servicer's determination
that such advances  may be  recoverable out  of late  payments by  borrowers,
Liquidation Proceeds, Insurance Proceeds or otherwise.

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

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

COMPENSATING INTEREST

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


REPORTS TO SECURITYHOLDERS

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

       (i)     the  amount  of  such  distribution  allocable  to  principal,
     separately identifying the aggregate amount of any Principal Prepayments
     and if so specified in the related Prospectus Supplement, any applicable
     prepayment penalties included therein;

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

     (iii)     the amount of any Advance;

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

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

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

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

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

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

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

      (xi)     the  Pass-Through Rate  or interest  rate,  as applicable,  if
     adjusted from the date of the last statement, of any such class expected
     to be applicable to the next distribution to such class;

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

    (xiii)     the Pass-Through Rate  or interest rate, as  applicable, as of
     the day prior to the immediately preceding Distribution Date;
     and

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

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

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

CATEGORIES OF CLASSES OF SECURITIES

     The Securities of  any Series may be  comprised of one or  more classes.
Such  classes, in  general, fall  into different  categories.   The following
chart  identifies  and   generally  defines  certain  of   the  more  typical
categories.    The Prospectus  Supplement  for  a  Series of  Securities  may
identify the classes which comprise such Series by reference to the following
categories.

CATEGORIES OF CLASSES              DEFINITION

                                 PRINCIPAL TYPES
            
Accretion Directed       A  class that  receives principal payments  from the
                         accredit interest from  specified classes of Accrual
                         Securities.   An Accretion  Directed Class also  may
                         receive principal  payments from  principal paid  on
                         the  underlying Trust  Fund Assets  for the  related
                         Series.

Component Securities          A  class  consisting  of  "Components."     The
                              Components of  a class of  Component Securities
                              may  have different  principal and/or  interest
                              payment characteristics but together constitute
                              a single class.   Each Component of  a class of
                              Component  Securities  may   be  identified  as
                              falling into one  or more of the  categories in
                              this chart.

Notional Amount
  Securities        A  class having no principal balance and bearing interest
                    on the  related notional amount.  The  notional amount is
                    used  for  purposes  of  the  determination  of  interest
                    distributions.

Planned Principal Class
  (also sometimes
  referred to as "PACs")      A class  that is designed  to receive principal
                              payments   using   a   predetermined  principal
                              balance  schedule   derived  by   assuming  two
                              constant  prepayment rates  for the  underlying
                              Trust Fund  Assets.   These two  rates are  the
                              endpoints for  the "structuring range"  for the
                              Planned Principal Class.  The Planned Principal
                              Classes  in any  Series  of Securities  may  be
                              subdivided  into  different  categories  (e.g.,
                              Primary  Planned  Principal  Classes, Secondary
                              Planned Principal Classes and so forth)  having
                              different  effective  structuring   ranges  and
                              different  principal payment  priorities.   The
                              structuring  range  for the  Secondary  Planned
                              Principal Class of a Series of Securities  will
                              be narrower  than that for the  Primary Planned
                              Principal Class of such Series.

Scheduled Principal Class          A  class  that  is   designed  to  receive
                                   principal payments  using a  predetermined
                                   principal balance schedule  but is  not 
                                   designated  as a  Planned Principal Class 
                                   or Targeted Principal Class.  In many 
                                   cases, the  schedule is derived by assuming
                                   two constant prepayment rates  for the 
                                   underlying Trust Fund  Assets.  These two 
                                   rates  are  the   endpoints  for  the
                                   "structuring range" for the Scheduled 
                                   Principal Class.


Sequential Pay      Classes  that receive principal  payments in a prescribed
                    sequence,  that  do  not   have  predetermined  principal
                    balance  schedules  and  that  under  all   circumstances
                    receive payments of principal continuously from the first
                    Distribution Date on  which they receive  principal until
                    they are retired.  A single class that receives principal
                    payments before  or after all  other classes in  the same
                    Series  of Securities may  be identified as  a Sequential
                    Pay Class.

Strip          A class that  receives a constant  proportion, or "strip,"  of
               the  principal payments on  the underlying Trust  Fund Assets.
               The constant proportion of such principal payments  may or may
               not vary  for each Mortgage  Asset included in the  Trust Fund
               and will be calculated in  the manner described in the related
               Prospectus Supplement.  Such Classes may also receive payments
               of interest.

Support Class (also
  sometimes referred to
  as "Companion Classes")          A class  that receives  principal payments
                                   on any Distribution Date only if scheduled
                                   payments  have  been   made  on  specified
                                   Planned   Principal    Classes,   Targeted
                                   Principal    Classes   and/or    Scheduled
                                   Principal Classes.


Targeted Principal Class
  (also sometimes
  referred to as "TACs")      A class  that is designed to  receive principal
                              payments   using   a   predetermined  principal
                              balance schedule  derived by assuming  a single
                              constant  prepayment  rate for  the  underlying
                              Trust Fund Assets.



                         INTEREST TYPES
                  
Accrual        A class that accretes the amount of accrued interest otherwise
               distributable  on such  class, which amount  will be  added as
               principal to the principal balance of such class, which amount
               will be  added as principal  to the principal balance  of such
               class  on each applicable  Distribution Date.   Such accretion
               may continue until some specified event has occurred  or until
               such Accrual Class is retired.

Fixed Rate          A class with a Pass-Through Rate that is fixed throughout
                    the life of the class.

Floating Rate       A class with a Pass-Through Rate that resets periodically
                    based  upon a designated  index and that  varies directly
                    with changes in such index.

Inverse Floating Rate         A class with  a Pass-Through  Rate that  resets
                              periodically based upon a  designated index and
                              that varies  inversely  with  changes  in  such
                              index.

Interest Only       A  class that  receives  some  or  all  of  the  interest
                    payments made  on the  underlying Trust  Fund Assets  and
                    little  or  no  principal.   Interest  Only  Classes have
                    either  a nominal principal balance or a notional amount.
                    A nominal  principal balance represents  actual principal
                    that will be paid on the class.   It is referred to as 
                    nominal  since it is extremely small compared to other 
                    classes.   A notional amount is the  amount used as a 
                    reference to calculate  the amount of interest due on  an
                    Interest Only  Class that is  not entitled to any  
                    distributions in respect of principal.

Variable Rate       A  class with an  interest rate that  resets periodically
                    and is  calculated by reference  to the rate or  rates of
                    interest applicable  to specified  assets or  instruments
                    (e.g., the Loan Rates borne by the underlying Loans).

Principal Only      A class  that does not  bear interest and is  entitled to
                    receive only distributions in respect of principal.

Partial Accrual          A  class that  accretes a  portion of the  amount of
                         accrued interest thereon, which amount will be added
                         to  the  principal  balance of  such  class  on each
                         applicable Distribution Date, with the remainder  of
                         such accrued interest to be distributed currently as
                         interest on such class.  Such accretion may continue
                         until a specified  event has occurred or  until such
                         Partial Accrual Class is retired.



BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                              CREDIT ENHANCEMENT

GENERAL

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

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

SUBORDINATION

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

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

     If specified  in the related  Prospectus Supplement, various  classes of
Senior Securities and  Subordinated Securities may themselves  be subordinate
in their  right to receive certain  distributions to other classes  of Senior
and Subordinated Securities,  respectively, through a cross-collateralization
mechanism or  otherwise.   As  between classes  of Senior  Securities and  as
between  classes of Subordinated  Securities, distributions may  be allocated
among such  classes (i)  in the order  of their scheduled  final Distribution
Dates, (ii) in  accordance with a schedule  or formula, (iii) in  relation to
the occurrence of events, or (iv) otherwise, in each case as specified in the
related   Prospectus  Supplement.     As  between  classes   of  Subordinated
Securities,  payments  to  holders   of  Senior  Securities  on   account  of
delinquencies or losses and payments to any Reserve Account will be allocated
as specified in the related Prospectus Supplement.

LETTER OF CREDIT

     The letter of  credit, if any,  with respect to  a Series of  Securities
will be issued  by the bank or financial institution specified in the related
Prospectus Supplement (the "L/C Bank").  Under the letter of credit,  the L/C
Bank will be  obligated to honor  drawings thereunder  in an aggregate  fixed
dollar  amount,  net  of  unreimbursed  payments  thereunder,  equal  to  the
percentage  specified in the  related Prospectus Supplement  of the aggregate
principal balance  of the Loans on the related Cut-off Date or of one or more
Classes of Securities.  If so specified in the related Prospectus Supplement,
the letter of credit  may permit drawings in the event  of losses not covered
by  insurance policies or  other credit support, such  as losses arising from
damage not  covered by standard  hazard insurance policies,  losses resulting
from the bankruptcy of  a borrower and the application  of certain provisions
of the federal  Bankruptcy Code, or losses resulting from denial of insurance
coverage due  to misrepresentations in  connection with the origination  of a
Loan.  The amount available under the letter of credit will, in all cases, be
reduced  to  the  extent  of  the  unreimbursed  payments  thereunder.    The
obligations of the  L/C Bank under  the letter of credit  for each Series  of
Securities will expire  at the earlier of  the date specified in  the related
Prospectus  Supplement  or  the termination  of  the  Trust Fund.    See "The
Agreements--Termination: Optional  Termination."   A copy  of  the letter  of
credit for  a Series, if any, will be filed with the Commission as an exhibit
to a Current Report on Form 8-K to be filed within 15 days of issuance of the
Securities of the related Series.

INSURANCE POLICIES, SURETY BONDS AND GUARANTIES

     If so provided in the Prospectus Supplement for a  Series of Securities,
deficiencies  in  amounts otherwise  payable  on such  Securities  or certain
classes thereof will be covered by insurance policies and/or surety  bonds 
provided by one or more  insurance companies or sureties.  Such instruments 
may cover, with respect to one or more classes of Securities of  the related
Series, timely distributions  of interest  and/or full distributions  of 
principal  on the  basis  of a  schedule of  principal distributions set  
forth in  or determined  in the  manner  specified in  the
related  Prospectus Supplement.   In  addition, if  specified in  the related
Prospectus  Supplement, a  Trust  Fund  may  also include  bankruptcy  bonds,
special hazard  insurance policies,  other insurance  or  guaranties for  the
purpose  of  (i)    maintaining   timely  payments  or  providing  additional
protection  against losses  on the assets  included in such  Trust Fund, (ii)
paying administrative expenses  or (iii) establishing a  minimum reinvestment
rate on the payments made in respect of such assets or principal payment rate
on  such  assets.   Such  arrangements  may  include agreements  under  which
Securityholders are entitled to receive amounts deposited in various accounts
held by the Trustee  upon the terms specified in  such Prospectus Supplement.
A copy of any such instrument for  a Series will be filed with the Commission
as an exhibit to a Current Report on Form 8-K to be filed with the Commission
within 15 days of issuance of the Securities of the related Series.

OVER-COLLATERALIZATION

     If so provided in  the Prospectus Supplement for a Series of Securities,
a portion  of  the  interest payment  on  each  Loan  may be  applied  as  an
additional distribution  in  respect of  principal  to reduce  the  principal
balance of a certain class or classes of Securities and, thus, accelerate the
rate of payment  of principal on such class or classes of Securities relative
to the principal balance of the Loans in the related Trust Fund.

RESERVE ACCOUNTS

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

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

     Any amounts on deposit in the Reserve Fund and the proceeds of any other
instrument deposited therein  upon maturity will be  held in cash or  will be
invested in investments consisting of United States government securities and
other  high-quality investments  ("Eligible  Investments").   Any  instrument
deposited  therein will  name the  Trustee, in  its  capacity as  trustee for
Securityholders,  or  such  other  entity  as is  specified  in  the  related
Prospectus  Supplement,  as beneficiary  and  will  be  issued by  an  entity
acceptable  to each  rating agency  that  rates the  Securities.   Additional
information with respect  to such instruments deposited in  the Reserve Funds
will be set forth in the related Prospectus Supplement.

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

POOL INSURANCE POLICIES

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

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

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

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


CROSS SUPPORT

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

     The yields to maturity and weighted average lives of the Securities will
be affected primarily by the amount and timing of principal payments received
on or in respect of the Trust Fund Assets included in the related Trust Fund.
The  original terms  to maturity  of  the Loans  in  a given  Pool will  vary
depending  upon  the  type  of  Loans  included  therein.    Each  Prospectus
Supplement will contain  information with respect to the  type and maturities
of  the Loans in  the related Pool.   The related  Prospectus Supplement will
specify  the circumstances,  if any,  under which  the related Loans  will be
subject to prepayment penalties.  The prepayment experience on the Loans in a
Pool  will  affect  the  weighted  average  life of  the  related  Series  of
Securities.

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

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

     The  yield to  an investor  who  purchases Securities  in the  secondary
market at a price other than par  will vary from the anticipated yield if the
rate  of  prepayment  on  the  Loans  is  actually  different  than  the rate
anticipated by such investor at the time such Securities were purchased.

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

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

     When a  full  prepayment is  made on  a Loan,  the  borrower is  charged
interest on the principal amount  of the Loan so prepaid only  for the number
of  days in  the month  actually elapsed up  to the  date of  the prepayment,
rather than for a full month.   The effect of prepayments in full  will be to
reduce the  amount of interest passed through or  paid in the following month
to holders of Securities because interest on the principal amount of any Loan
so prepaid will  generally be paid only  to the date of  prepayment.  Partial
prepayments in  a given  month may  be applied  to the  outstanding principal
balances of the Loans so prepaid on the first day of the  month of receipt or
the month  following receipt.   In the latter case,  partial prepayments will
not reduce  the amount  of interest  passed through  or paid  in such  month.
Generally, neither  full nor  partial prepayments will  be passed  through or
paid until the month following receipt.

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

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

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

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

     The  relative contribution of  the various factors  affecting prepayment
may vary  from time to  time.  There can  be no assurance  as to the  rate of
payment  of principal of the Trust Fund Assets  at any time or over the lives
of the Securities.

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

                                THE AGREEMENTS

     Set  forth below  is a  description of  the material provisions  of each
Agreement  which  are  not  described  elsewhere in  this  Prospectus.    The
description is subject to, and qualified in its entirety by reference to, the
provisions of each Agreement.  Where particular provisions or terms used  in 
the Agreements are referred  to, such provisions or terms are as specified 
in the Agreements.


ASSIGNMENT OF THE TRUST FUND ASSETS

     Assignment of the Loans.  At the time of issuance of the Securities of a
Series, the Sponsor will assign the  Loans comprising the related Trust  Fund
to the  Trustee, without recourse,  together with all principal  and interest
received by or  on behalf of  the Sponsor on  or with respect  to such  Loans
after the Cut-off  Date, other than principal  and interest due on  or before
the Cut-off  Date  and other  than  any Retained  Interest  specified in  the
related  Prospectus Supplement.   The  Trustee will,  concurrently with  such
assignment, deliver such Securities to the Sponsor in exchange for the Loans.
Each Loan will  be identified in  a schedule appearing  as an exhibit  to the
related  Agreement.    Such  schedule  will include  information  as  to  the
outstanding principal balance of each  Loan after application of payments due
on or before the Cut-off Date, as well as information regarding the Loan Rate
or APR, the maturity of the Loan, the Loan-to-Value Ratios or  Combined Loan-
to-Value Ratios, as applicable, at origination and certain other information.

     Unless otherwise  specified in  the related  Prospectus Supplement,  the
Agreement will  require that, within  the time period specified  therein, the
Sponsor will also deliver or cause to be delivered to the Trustee (or to  the
custodian hereinafter referred to)  as to each Mortgage  Loan or Home  Equity
Loan, among other things, (i) the  mortgage note or contract endorsed without
recourse in blank or to the order of the Trustee, (ii) the  mortgage, deed of
trust  or  similar  instrument  (a  "Mortgage")  with evidence  of  recording
indicated  thereon (except  for any  Mortgage  not returned  from the  public
recording office,  in which  case the  Sponsor will  deliver or  cause to  be
delivered  a copy  of  such Mortgage  together with  a  certificate that  the
original of such Mortgage  was delivered to such recording office),  (iii) an
assignment  of the  Mortgage  to the  Trustee,  which assignment  will be  in
recordable  form in the  case of a  Mortgage assignment, and  (iv) such other
security documents, including  those relating to any senior  interests in the
Property, as may  be specified  in the related  Prospectus Supplement or  the
related Agreement.    Unless otherwise  specified in  the related  Prospectus
Supplement, the  Sponsor will promptly  cause the assignments of  the related
Loans to  be recorded  in  the appropriate  public office  for real  property
records.   If specified in the related Prospectus  Supplement, some or all of
the  Loan  documents may  not be  delivered  to the  Trustee until  after the
occurrence of certain events specified in the related Prospectus Supplement.

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

     The Trustee (or the custodian  hereinafter referred to) will review such
Loan documents  within the  time period specified  in the  related Prospectus
Supplement after  receipt thereof  to ascertain  that all  required documents
have been  properly executed  and received,  and the Trustee  will hold  such
documents in trust for  the benefit of the  related Securityholders.   Unless
otherwise  specified in  the  related  Prospectus Supplement,    if any  such
document is found  to be missing  or defective in  any material respect,  the
Trustee (or such custodian) will notify the Master Servicer and  the Sponsor,
and the  Master Servicer  will notify  the related  Seller.   If such  Seller
cannot cure the  omission or defect within  the time period specified  in the
related Prospectus Supplement after receipt  of such notice, such Seller will
be obligated to either (i)  purchase the related Loan from the Trust  Fund at
the Purchase  Price  or  (ii)  if so  specified  in  the  related  Prospectus
Supplement, remove such  Loan from the Trust Fund and substitute in its place
one or  more other Loans that  meets certain requirements  set forth therein.
There  can  be no  assurance  that a  Seller  will fulfill  this  purchase or
substitution  obligation.     Unless  otherwise  specified  in   the  related
Prospectus  Supplement, this  obligation  to  cure,  purchase  or  substitute
constitutes the sole  remedy available to the Securityholders  or the Trustee
for omission of, or a material defect in, a constituent document.

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

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

     No  Recourse to Sellers; Sponsor or Master Servicer.  As described above
under  "--Assignment  of  the  Loans,"  the Sponsor  will  assign  the  Loans
comprising the related Trust Fund to the Trustee, without recourse.  However,
each Seller will be obligated to repurchase or substitute for any Loan as to 
which certain representations and warranties are breached or for  failure to
deliver certain documents relating to the Loans  as described herein under 
"Assignment of the Loans"  and "Loan Program--Representations  by Sellers;  
Repurchases."   These  obligations  to purchase  or   substitute  constitute
the  sole  remedy   available  to  the Securityholders or the  Trustee for a
breach of any  such representation  or warranty or failure to deliver a 
constituent document.

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

          (i)  all  payments on account of principal and  interest (which, at
     its  option,  may  be net  of  the  applicable  servicing compensation),
     including  Principal  Prepayments  and,  if  specified  in  the  related
     Prospectus  Supplement,  any  applicable  prepayment  penalties,  on the
     Loans;

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

          (iii)  all advances as described herein under "Advances";

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

          (v)  all payments required to be deposited in the  Security Account
     with respect  to any deductible  clause in any blanket  insurance policy
     described under "--Hazard Insurance" below;

          (vi)  any amount required to be deposited by the Master Servicer in
     connection with  losses realized on  investments for the benefit  of the
     Master Servicer of funds held in the Security Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to
     be made  by the Master  Servicer in connection with  prepayment interest
     shortfalls; and

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

     The Master  Servicer (or the  Sponsor, as  applicable) may from  time to
time direct the institution that maintains the Security 
Account  to  withdraw funds  from  the  Security  Account for  the  following
purposes:

          (i)  to pay to the Master Servicer the servicing fees  described in
     the  related   Prospectus  Supplement   and,  as   additional  servicing
     compensation, earnings on or investment  income with respect to funds in
     the Security Account credited thereto;

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

          (iii)  to reimburse the Master Servicer for any Advances previously
     made which the Master Servicer has determined to be nonrecoverable;

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

          (v)  to  reimburse the Master Servicer for  unpaid master servicing
     fees  and unreimbursed out-of-pocket costs and  expenses incurred by the
     Master  Servicer in the  performance of its  servicing obligations, such
     right  of reimbursement being  limited to amounts  received representing
     late recoveries of the payments for which such advances were made;

          (vi)  to pay  to the Master Servicer, with respect  to each Loan or
     property  acquired in  respect thereof  that has  been purchased  by the
     Master Servicer pursuant to the  Agreement, all amounts received thereon
     and not taken into account in determining  the principal balance of such
     repurchased Loan;

          (vii)  to reimburse the Master Servicer or the Sponsor for expenses
     incurred and reimbursable pursuant to the Agreement;

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

          (ix)  to clear and  terminate the Security Account upon termination
     of the Agreement.

     In  addition, unless  otherwise  specified  in  the  related  Prospectus
Supplement,  on or  prior  to  the business  day  immediately preceding  each
Distribution Date,  the  Master Servicer  shall  withdraw from  the  Security
Account the amount of Available Funds, to  the extent on deposit, for deposit
in an account maintained by the Trustee for the related Series of Securities.

     The  applicable Agreement may  require the Master  Servicer to establish
and  maintain one  or  more  escrow accounts  into  which mortgagors  deposit
amounts sufficient  to pay taxes,  assessments, hazard insurance  premiums or
comparable  items.    Withdrawals  from the  escrow  accounts  maintained for
mortgagors  may be made  to effect timely  payment of taxes,  assessments and
hazard  insurance  premiums  or comparable  items,  to  reimburse  the Master
Servicer  out of  related assessments  for maintaining  hazard insurance,  to
refund  to  mortgagors  amounts  determined  to  be  overages,  to  remit  to
mortgagors, if required, interest earned, if  any, on balances in any of  the
escrow accounts, to repair or otherwise protect the Property and to clear and
terminate any of  the escrow accounts.   The Master  Servicer will be  solely
responsible for administration of the escrow accounts and will be expected to
make advances to such account when a deficiency exists therein.

PRE-FUNDING ACCOUNT

     If so provided in the related Prospectus Supplement, the Master Servicer
will establish and maintain a Pre-Funding Account, in the name of the related
Trustee on behalf of the related Securityholders, into which the Sponsor will
deposit cash  in an  amount equal  to the  Pre-Funded Amount  on the  related
Closing Date.   The Pre-Funding Account  will be maintained with  the Trustee
for the related Series of Securities and is designed solely to hold funds  to
be  applied by such Trustee  during the Funding Period  to pay to the Sponsor
the purchase  price for  Subsequent Loans.   Monies  on deposit  in the  Pre-
Funding Account will not be available to cover losses on or in respect of the
related Loans.   The Pre-Funded  Amount will  not exceed 50%  of the  initial
aggregate principal amount of the Securities of the related Series.  The Pre-
Funded Amount  will be  used by  the related Trustee  to purchase  Subsequent
Loans  from the Sponsor  from time  to time during  the Funding Period.   The
Funding  Period, if any, for  a Trust Fund will begin  on the related Closing
Date and will end on the date specified in the related Prospectus Supplement,
which in no  event will be  later than the  date that is  one year after  the
related Closing Date.   Monies on deposit  in the Pre-Funding Account  may be
invested in Permitted  Investments under the circumstances and  in the manner
described in the related  Agreement.  Earnings on investment of  funds in the
Pre-Funding Account  will be deposited  into the related Security  Account or
such other trust account as is specified in the related Prospectus Supplement
and losses will  be charged against the  funds on deposit in  the Pre-Funding
Account.  Any amounts remaining in the  Pre-Funding Account at the end of the
Funding  Period will  be distributed  to the  related Securityholders  in the
manner  and priority  specified in  the related  Prospectus Supplement,  as a
prepayment of principal of the related Securities.

     In addition, if so provided in the related Prospectus Supplement, on the
related Closing Date the Sponsor will deposit in an account (the "Capitalized
Interest Account") cash in such amount as is necessary to cover shortfalls in
interest on the related  Series of Securities that  may arise as a  result of
utilization of the Pre-Funding Account as described above.  The Capitalized 
Interest Account shall be maintained with the Trustee for the related Series 
of Securities and is designed solely to cover  the above-mentioned interest 
shortfalls.  Monies on deposit in the Capitalized Interest Account will 
not be available to cover losses on  or in respect of the related Loans.  
To the extent that the entire amount on deposit in the Capitalized Interest 
Account has not been applied to cover shortfalls in interest  on the 
related Series of Securities  by the end of  the Funding  Period, any  
amounts remaining  in the  Capitalized Interest Account will be paid to the 
Sponsor.

SUB-SERVICING BY SELLERS

     The Master Servicer may enter  into an agreement (each, a "Sub-Servicing
Agreement") with any servicing entity which  will act as the Sub-Servicer for
the  related Loans, which  will not contain  any terms  inconsistent with the
related Agreement.   While  each Sub-Servicing Agreement  will be  a contract
solely between  the  Master  Servicer  and the  Sub-Servicer,  the  Agreement
pursuant to which a  Series of Securities is issued will provide that, if for
any reason the Master Servicer for such Series of Securities is no longer the
Master Servicer of  the related Loans,  the Trustee  or any successor  Master
Servicer must recognize the Sub-Servicer's rights and  obligations under such
Sub-Servicing Agreement.  Notwithstanding any such  subservicing arrangement,
unless otherwise  provided in the  related Prospectus Supplement,  the Master
Servicer will  remain liable for  its servicing duties and  obligations under
the Master Servicing Agreement as if the Master Servicer alone were servicing
the Loans.

COLLECTION PROCEDURES

     The Master Servicer, directly or through one or more Sub-Servicers, will
make reasonable efforts  to collect all payments  called for under the  Loans
and  will, consistent  with each  Agreement  and any  Pool Insurance  Policy,
Primary Mortgage  Insurance Policy,  FHA Insurance,  VA Guaranty,  bankruptcy
bond or alternative  arrangements, follow such  collection procedures as  are
customary with respect to loans that are comparable to the Loans.  Consistent
with  the above, the  Master Servicer may,  in its discretion,  (i) waive any
prepayment charge, assumption fee, late payment or other charge in connection
with a Loan and (ii) to the extent not inconsistent with the coverage of such
Loan  by a  Pool Insurance  Policy,  Primary Mortgage  Insurance Policy,  FHA
Insurance,  VA  Guaranty,  bankruptcy bond  or  alternative  arrangements, if
applicable, suspend or reduce regular monthly  payment for a period of up  to
six months,  or arrange  with a borrower  a schedule  for the  liquidation of
delinquencies.  To  the extent the  Master Servicer is  obligated to make  or
cause to be made Advances, such  obligation will remain during any period  of
such an arrangement.

     Under the  Agreement, the  Master Servicer will  be required  to enforce
"due-on-sale" clauses with respect to any Loans to the 
extent  contemplated by the terms  of such Loans  and permitted by applicable
law.  Where an assumption of, or substitution of liability with respect to, a
Loan is required by law, upon receipt  of assurance that the Primary Mortgage
Insurance Policy covering such Loan will not be affected, the Master Servicer
may  permit the assumption  of a Loan,  pursuant to which  the borrower would
remain liable on the  related loan note, or a substitution  of liability with
respect to such Loan, pursuant to which the new borrower would be substituted
for  the original  borrower as  being  liable on  the loan  note.   Any  fees
collected for  entering  into  an assumption  or  substitution  of  liability
agreement  may be  retained by  the Master  Servicer as  additional servicing
compensation.   In connection with  any assumption or substitution,  the Loan
Rate borne by the related loan note may not be changed.

HAZARD INSURANCE

     Except as otherwise specified in the related Prospectus  Supplement, the
Master  Servicer  will  require the  mortgagor  or obligor  on  each  Loan to
maintain a  hazard insurance policy  providing coverage against loss  by fire
and  other hazards  which are  covered under  the standard  extended coverage
endorsement  customary for the  type of Property  in the state  in which such
Property is  located.  Such coverage  will be in  an amount that is  at least
equal to the  lesser of (i) the  maximum insurable value of  the improvements
securing such Loan from time to time, or (ii) the greater of (y) the combined
principal balance owing  on such Loan  and any mortgage  loan senior to  such
Loan  and (z)  an amount  such  that the  proceeds  of such  policy shall  be
sufficient  to  prevent the  mortgagor  or  obligor  and/or the  lender  from
becoming a  co-insurer.  All  amounts collected by the  Master Servicer under
any hazard  policy (except for  amounts to be  applied to the  restoration or
repair of the Property or released to the mortgagor or obligor  in accordance
with the Master Servicer's normal  servicing procedures) will be deposited in
the related Security Account. In the event that the Master Servicer maintains
a blanket policy insuring against  hazard losses on all the Loans  comprising
part of a  Trust Fund, it will  conclusively be deemed to  have satisfied its
obligation relating  to the  maintenance of hazard  insurance.   Such blanket
policy may  contain a  deductible clause, in  which case the  Master Servicer
will be required  to deposit  from its  own funds into  the related  Security
Account the amounts  which would  have been  deposited therein  but for  such
clause.

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

     If, however, any  Mortgaged Property at the  time of origination of  the
related Loan  is  located  in  an area  identified  by  the  Flood  Emergency
Management Agency  as having  special flood hazards  and flood  insurance has
been made  available, the Master Servicer will cause  to be maintained with a
generally acceptable insurance carrier a flood insurance policy in accordance
with mortgage servicing industry practice.   Such flood insurance policy will
provide coverage in an  amount not less than the lesser  of (i) the principal
balance of  the Loan or (ii) the  minimum amount required under  the terms of
coverage to compensate  for any damage or  loss on a replacement  cost basis,
but not  more than  the maximum amount  of such  insurance available  for the
related Mortgaged Property under either  the regular or emergency programs of
the National Flood Insurance Program.

     The hazard  insurance policies  covering properties  securing the  Loans
typically contain a clause which in  effect requires the insured at all  time
to carry insurance  of a specified percentage  (generally 80% to 90%)  of the
full replacement value of  the insured property in order to  recover the full
amount of  any partial  loss.   If the  insured's coverage  falls below  this
specified percentage,  then the insurer's  liability in the event  of partial
loss  will  not  exceed  the larger  of  (i)  the  replacement  costs of  the
improvements less physical depreciation and  (ii) such proportion of the loss
as the  amount of insurance carried bears to  the specified percentage of the
full  replacement  cost of  such improvements.   Since  the amount  of hazard
insurance the Master Servicer may cause to be maintained  on the improvements
securing the Loans declines as the principal balances owing thereon decrease,
and since improved real estate  generally has appreciated in value  over time
in the past, the effect of this  requirement in the event of partial loss may
be that hazard  insurance proceeds will be insufficient to  restore fully the
damaged property. 


PRIMARY MORTGAGE INSURANCE

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

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

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

     Evidence of each  Primary Mortgage Insurance Policy will  be provided to
the Trustee simultaneously with  the transfer to the  Trustee of the  related
Loan.    The   Master  Servicer,  on  behalf  of  itself,   the  Trustee  and
Securityholders,  is required  to present  claims  to the  insurer under  any
Primary Mortgage Insurance  Policy and to  take such reasonable steps  as are
necessary  to permit  recovery thereunder  with respect  to defaulted  Loans.
Amounts collected by  the Master Servicer on  behalf of the  Master Servicer,
the Trustee  and Securityholders shall  be deposited in the  related Security
Account for distribution  as set forth above.   The Master Servicer  will not
cancel  or refuse to renew any  Primary Mortgage Insurance Policy required to
be kept in force by the Agreement.

CLAIMS UNDER INSURANCE POLICIES AND OTHER REALIZATION UPON DEFAULTED LOANS

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

     If recovery on  a defaulted Loan  under any related Insurance  Policy is
not  available, or  if the  defaulted  Loan is  not covered  by  an Insurance
Policy,  the  Master Servicer  will be  obligated  to follow  or cause  to be
followed  such normal  practices  and  procedures as  it  deems necessary  or
advisable to  realize  upon the  defaulted  Loan.   If  the proceeds  of  any
liquidation of  the Property securing  the defaulted Loan  are less  than the
principal balance of such Loan plus interest accrued thereon that is  payable
to Securityholders, the Trust Fund will realize a loss in the amount of  such
difference plus the aggregate  of expenses incurred by the Master Servicer in
connection  with such  proceedings  and  which  are  reimbursable  under  the
Agreement.  

     The proceeds  from any  liquidation of  a Loan  will be  applied in  the
following order of priority:  first, to reimburse the Master Servicer for any
unreimbursed expenses incurred by it to  restore the related Property and any
unreimbursed  servicing  compensation  payable to  the  Master  Servicer with
respect  to such  Loan;  second, to  reimburse  the Master  Servicer for  any
unreimbursed Advances with respect to such Loan; third, to accrued and unpaid
interest  (to the extent no  Advance has been  made for such  amount) on such
Loan; and fourth, as a recovery of principal of such Loan.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The Master Servicer's  primary compensation for its activities as Master
Servicer  will come  from the payment  to it,  with respect to  each interest
payment  on  a Loan,  of  the  amount  specified  in the  related  Prospectus
Supplement (the "Master Servicing  Fee").  As principal payments are  made on
the Loans, the portion of each monthly payment which represents interest will
decline, and thus servicing compensation to the Master Servicer will decrease
as the  Loans amortize.    Prepayments and  liquidations  of Loans  prior  to
maturity will  also cause  servicing compensation to  the Master  Servicer to
decrease.  As compensation for its  servicing duties, a Sub-Servicer, if any,
will be  entitled to  a monthly  servicing fee  as described  in the  related
Prospectus Supplement.  In addition, the Master Servicer or Sub-Servicer will
retain all prepayment  charges, assumption fees and late  payment charges, to
the extent collected  from borrowers, and  any benefit that  may accrue as  a
result of the investment of funds  in the applicable Security Account (unless
otherwise specified in the related Prospectus Supplement).

     The  Master  Servicer  will pay  or  cause to  be  paid  certain ongoing
expenses  associated with  each Trust Fund  and incurred by  it in connection
with its  responsibilities under  the related  Agreement, including,  without
limitation, and if so specified in the related Prospectus Supplement, payment
of any fee or other amount payable in respect of  any credit enhancement 
arrangements, payment of the fees and  disbursements of  the  Trustee, any 
custodian appointed  by the Trustee,  the certificate  registrar and  any  
paying agent,  and payment  of expenses incurred  in enforcing the obligations
of Sub-Servicers and Sellers. The Master Servicer will be entitled to 
reimbursement of expenses incurred in enforcing the obligations of Sub-
Servicers and  Sellers under certain limited circumstances.

EVIDENCE AS TO COMPLIANCE

     Each  Agreement will  provide that  the Master  Servicer at  its expense
shall  cause a  firm of  independent public accountants  to furnish  a report
annually to the  Trustee to the effect  that such firm has  performed certain
procedures specified in  the Agreement and that such review  has disclosed no
items of noncompliance  with the provisions of  such Agreement which, in  the
opinion of such firm, are material, except for such items of noncompliance as
shall be set forth in such report.

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE SPONSOR

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

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

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

     Except as otherwise specified in the related  Prospectus Supplement, any
person into which the  Master Servicer may be merged or  consolidated, or any
person  resulting  from any  merger  or  consolidation  to which  the  Master
Servicer is a party, or any  person succeeding to the business of the  Master
Servicer, will be the successor of the  Master Servicer under each Agreement,
provided that such person is qualified to sell mortgage loans to, and service
mortgage  loans on behalf  of, FNMA or  FHLMC and further  provided that such
merger, consolidation  or  succession  does not  adversely  affect  the  then
current rating  or ratings  of the  class or  classes of  Securities of  such
Series that have been rated.

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

     Pooling and Servicing Agreement; Master Servicing  Agreement.  Except as
otherwise  specified in the related Prospectus  Supplement, Events of Default
under  each Agreement  will consist  of  (i) (a)  any failure  by  the Master
Servicer  to make an Advance which  continues unremedied for one business day
or (b) any failure  by the Master Servicer  to make or  cause to be made  any
other required payment pursuant to  the Agreement which continues  unremedied
for five days after written  notice of such failure to the Master Servicer in
the manner specified in the Agreement; (ii) any failure by the Master 
Servicer duly to observe or perform in  any material respect any of its other
covenants or agreements in the Agreement which continues unremedied for sixty
days after  written notice  of such  failure to  the Master  Servicer in  the
manner specified  in the Agreement;  and (iii) certain events  of insolvency,
readjustments  of debt,  marshalling  of assets  and  liabilities or  similar
proceedings  and certain  actions  by or  on  behalf of  the Master  Servicer
indicating  its   insolvency,  reorganization   or  inability   to  pay   its
obligations.

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

     Unless otherwise  provided in the related Prospectus Supplement, so long
as  an Event of  Default under an  Agreement remains unremedied,  the Trustee
may, and at the  direction of holders of Securities evidencing  not less than
25% of  the  aggregate voting  rights of  such Series  and  under such  other
circumstances  as may  be  specified  in such  Agreement,  the Trustee  shall
terminate all of the rights and obligations  of the Master Servicer under the
Agreement relating to such  Trust Fund and in and  to the related Trust  Fund
Assets, whereupon  the Trustee will  succeed to all of  the responsibilities,
duties and liabilities of the Master Servicer under the Agreement, including,
if specified  in the  related Prospectus Supplement,  the obligation  to make
Advances, and will be entitled to similar  compensation arrangements.  In the
event  that the Trustee is unwilling or unable  so to act, it may appoint, or
petition a court of competent jurisdiction for the appointment of, a  housing
and home finance institution which is a FNMA or FHLMC approved  servicer with
a net worth of a least $10,000,000 to act as successor to the Master Servicer
under the Agreement.   Pending such appointment, the Trustee  is obligated to
act in such capacity.  The Trustee and any such  successor may agree upon the
servicing compensation to be paid, which in no event may be  greater than the
compensation payable to the Master Servicer under the Agreement.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement, no
Securityholder, solely by virtue of such holder's status as a Securityholder,
will have  any right under  any Agreement  to institute  any proceeding  with
respect  to such Agreement,  unless such holder  previously has given  to the
Trustee  written notice  of  default  and unless  the  holders of  Securities
evidencing not  less than 25% of the aggregate  voting rights for such Series
have made  written request upon the  Trustee to institute such  proceeding in
its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity, and the Trustee for 60 days has neglected or refused  to institute
any such proceeding.  However, the Trustee is under no obligation to exercise
any of the trusts or powers  vested in it by the Agreement for  any Series or
to  make any  investigation of  matters arising  thereunder or  to institute,
conduct or defend any  litigation thereunder or  in relation thereto  at the 
request,  order or direction  of any Securityholders,  unless such 
Securityholders  have offered and  provided to  the Trustee  reasonable 
security  or indemnity  against the costs, expenses and liabilities which 
may be incurred therein or thereby.

     Indenture.   Except as  otherwise specified  in  the related  Prospectus
Supplement,  Events of Default under  the Indenture for  each Series of Notes
include:  (i) a default in the payment of any principal of or interest on any
Note of  such Series which  continues unremedied for  no more than  five days
after  the giving of written notice of such  default is given as specified in
the related  Prospectus Supplement; (ii)  failure to perform in  any material
respect any other covenant of the Sponsor or  the Trust Fund in the Indenture
which continues for a period of sixty (60) days after notice thereof is given
in  accordance  with  the  procedures  described  in  the  related Prospectus
Supplement; (iii) certain  events of bankruptcy, insolvency,  receivership or
liquidation of  the Sponsor or  the Trust  Fund; or (iv)  any other  Event of
Default provided  with respect  to  Notes of  that Series  including but  not
limited  to certain defaults on the  part of the issuer,  if any, of a credit
enhancement instrument supporting such Notes.

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

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

     In the  event that the  Trustee liquidates the collateral  in connection
with  an Event of Default involving a  default in the payment of principal of
or interest on the Notes of  a Series which continues unremedied for  no more
than  five days after written notice of such default is given as specified in
the related Prospectus  Supplement, the Indenture  provides that the  Trustee
will have a  prior lien on  the proceeds of  any such liquidation for  unpaid
fees and expenses.   As a  result, upon the  occurrence of such  an Event  of
Default, the  amount available for  distribution to the Noteholders  would be
less  than  would  otherwise be  the  case.   However,  the  Trustee  may not
institute a proceeding  for the enforcement of its  lien except in connection
with  a proceeding for the enforcement  of the lien of  the Indenture for the
benefit of the Noteholders after the occurrence of such an Event of Default.

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

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


AMENDMENT

     Except as otherwise specified in the related Prospectus Supplement, each
Agreement may be amended by the Sponsor, the Master Servicer and the Trustee,
without the consent of any of the Securityholders, (i) to cure any ambiguity;
(ii) to correct a defective provision or correct or supplement  any provision
therein  which may be inconsistent with any other provision therein; (iii) to
make any other revisions with respect  to matters or questions arising  under
the Agreement which are not inconsistent with the provisions thereof; or (iv)
to  comply  with any  requirements  imposed  by the  Code  or  any regulation
thereunder, provided, however, that no such amendments (except those pursuant
to clause (iv))  will adversely affect in any  material respect the interests
of any  Securityholder of that Series.   An amendment  will be deemed  not to
adversely affect in any material respect the interests of the Securityholders
if the Trustee  receives a letter from  each Rating Agency requested  to rate
the class or classes of Securities of such Series stating that such amendment
will not result  in the downgrading  or withdrawal of the  respective ratings
then assigned to  such Securities.  Each Agreement may also be amended by the
Sponsor, the  Master Servicer  and the  Trustee with  consent  of holders  of
Securities of such Series  evidencing not less than 66 2/3%  of the aggregate
voting rights of  each class affected thereby  for the purpose of  adding any
provisions to or changing in any manner or eliminating any of  the provisions
of the Agreement or of modifying in  any manner the rights of the holders  of
the related  Securities; provided,  however, that no  such amendment  may (i)
reduce in any manner the amount of, or delay the timing of, payments received
on Loans which  are required to  be distributed on  any Security without  the
consent of the holder of such Security, or (ii) with respect to any Series of
Certificates, reduce the aforesaid percentage  of Securities of any class the
holders of which  are required to consent  to any such amendment  without the
consent of  the  holders of  all Securities  of such  class  covered by  such
Agreement then outstanding.   If a REMIC  election is made with respect  to a
Trust Fund, the Trustee  will not be entitled  to consent to an  amendment to
the related Agreement without having first received an opinion  of counsel to
the effect  that such amendment  will not cause  such Trust  Fund to fail  to
qualify as a REMIC.

TERMINATION; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

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

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

     Real  property  pledged  as security  to  a  lender  may be  subject  to
unforeseen  environmental  risks.     Under  the  laws  of   certain  states,
contamination of  a property  may give  risks to  a lien  on the  property to
assure the payment of  the costs of clean-up.  In several  states such a lien
has priority over the lien of an 
existing  mortgage against  such property.   In  addition, under  CERCLA, the
United States  Environmental Protection Agency  ("EPA") may impose a  lien on
property where EPA  has incurred clean-up costs.   However, a CERCLA  lien is
subordinate to pre-existing, perfected security interests.

     Under the laws  of some states, and under CERCLA, it is conceivable that
a secured lender may be held liable as an "owner" or "operator" for the costs
of addressing  releases or threatened  releases of hazardous substances  at a
property, even though  the environmental  damage or  threat was  caused by  a
prior or current owner or operator.  CERCLA imposes liability for  such costs
on  any  and  all  "responsible  parties,"  including  owners  or  operators.
However, CERCLA excludes from the definition of "owner or operator" a secured
creditor who  holds indicia  of ownership primarily  to protect  its security
interest but without  "participating in the management" of  the Property (the
"Secured  Creditor Exclusion").   Thus,  if  a lender's  activities begin  to
encroach on the actual management of a contaminated facility or property, the
lender may incur liability as an "owner or operator" under CERCLA. Similarly,
if  a  lender  forecloses  and  takes title  to  a  contaminated  facility or
property,  the lender may  incur CERCLA  liability in  various circumstances,
including,  but not limited to, when it  holds the facility or property as an
investment (including  leasing the facility  or property to third  party), or
fails to market the property in a timely fashion.

     Whether actions taken by a  lender would constitute participation in the
management  of a mortgaged property  or the business  of a borrower  so as to
render  the secured creditor  exemption unavailable  to a  lender has  been a
matter  of  judicial interpretation  of  the  statutory language,  and  court
decisions have  been inconsistent.   In 1990,  the Court  of Appeals  for the
Eleventh Circuit suggested  that the mere capacity of the lender to influence
a  borrower's  decisions  regarding  disposal  of  hazardous  substances  was
sufficient participation in the management of the borrower's business to deny
the protection of the Secured Creditor Exclusion to the lender.

     This  ambiguity appears  to have been  resolved by the  enactment of the
Asset Conservation, Lender Liability and Deposit  Insurance Protection Act of
1996, which was signed into law  by President Clinton on September 30,  1996.
The new legislation provides that in order to be deemed to  have participated
in the management of a mortgaged property, a lender must actually participate
in the operational  affairs of the property or the borrower.  The legislation
also provides that participation in the  management of the property does  not
include "merely  having the  capacity to influence,  or unexercised  right to
control"  operations.   Rather,  a  lender will  lose the  protection  of the
Secured Creditor Exclusion only if  it exercises decision-making control over
the  borrower's environmental compliance and hazardous substance handling and
disposal  practices,  or  assumes day-to-day  management  of  all operational
functions of the mortgaged property.

     If  a  lender  is  or  becomes  liable,  it  can  bring  an  action  for
contribution  against any other  "responsible parties," including  a previous
owner or operator, who created the environmental hazard, but those persons or
entities may be bankrupt  or otherwise judgment proof.  The  costs associated
with  environmental cleanup may be substantial.   It is conceivable that such
costs arising  from the circumstances set forth above  would result in a loss
to Securityholders.

     CERCLA does  not apply to  petroleum products, and the  Secured Creditor
Exclusion  does not  govern liability  for cleanup  costs under  federal laws
other  than  CERCLA,  in  particular  Subtitle  I  of  the  federal  Resource
Conservation and Recovery Act ("RCRA"), which regulates underground petroleum
storage tanks  (except heating  oil tanks).   The  EPA has  adopted a  lender
liability rule for underground storage tanks under Subtitle I of RCRA.  Under
such rule, a holder of a security interest in an underground  storage tank or
real property  containing an  underground storage tank  is not  considered an
operator of the  underground storage tank as  long as petroleum is  not added
to,  stored in  or dispensed  from the tank.   In  addition, under  the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of  1996,
the protections  accorded to lenders  under CERCLA  are also accorded  to the
holders of  security interests in  underground storage tanks.   Liability for
cleanup of  petroleum contamination may,  however, be governed by  state law,
which may not provide for any specific protection for secured creditors.

     Except  as otherwise specified in  the related Prospectus Supplement, at
the  time the  Loans were  originated, no  environmental assessments  or very
limited environmental assessments of the Properties were conducted.

RIGHTS OF REDEMPTION

     In some states, after sale pursuant to a deed of trust or foreclosure of
a mortgage, the borrower and foreclosed junior lienors  are given a statutory
period in which to redeem the property from the foreclosure sale.  In certain
other states (including California), this right of redemption applies only to
sales following  judicial foreclosure,  and not to  sales pursuant to  a non-
judicial power  of sale.   In most  states where  the right of  redemption is
available,  statutory redemption  may occur upon  payment of  the foreclosure
purchase price, accrued interest and taxes.  In other  states, redemption may
be authorized if  the former borrower  pays only a  portion of the  sums due.
The effect of a  statutory right of redemption is to  diminish the ability of
the  lender to  sell the foreclosed  property.   The exercise  of a  right of
redemption would defeat the title of any purchaser from the lender subsequent
to foreclosure or  sale under a deed  of trust.  Consequently,  the practical
effect of the redemption right is to force the lender to retain the  property
and pay the expenses  of ownership until the redemption  period has run.   In
some states, there is no right  to redeem property after a trustee's sale  
under a deed of trust.

ANTI-DEFICIENCY LEGISLATION; BANKRUPTCY LAWS; TAX LIENS

     Certain states  have imposed  statutory and  judicial restrictions  that
limit the  remedies of  a beneficiary under  a deed of  trust or  a mortgagee
under a mortgage.   In some  states, including California, statutes  and case
law limit the  right of the beneficiary  or mortgagee to obtain  a deficiency
judgment against  borrowers  financing the  purchase  of their  residence  or
following  sale  under   a  deed  of  trust  or   certain  other  foreclosure
proceedings.   A  deficiency  judgment  is a  personal  judgment against  the
borrower equal in most cases to the difference between the  amount due to the
lender and  the fair market  value of the  real property  at the time  of the
foreclosure sale.   As a result of these prohibitions, it is anticipated that
in   most  instances  the  Master  Servicer  will  utilize  the  non-judicial
foreclosure remedy and  will not seek deficiency judgments against defaulting
borrowers.  

     Some state statutes require the  beneficiary or mortgagee to exhaust the
security  afforded under  a deed of  trust or  mortgage by foreclosure  in an
attempt to  satisfy the full debt  before bringing a personal  action against
the borrower.  In certain other states, the lender has the option of bringing
a  personal action against the borrower  on the debt without first exhausting
such  security; however,  in  some  of these  states,  the lender,  following
judgment on such personal action, may be deemed to have  elected a remedy and
may  be precluded  from exercising  remedies  with respect  to the  security.
Consequently,   the  practical  effect  of  the  election  requirement,  when
applicable, is that  lenders will usually proceed first  against the security
rather than bringing a personal action against the borrower.  In some states,
exceptions  to  the anti-deficiency  statutes  are  provided for  in  certain
instances where the value of the lender's  security has been impaired by acts
or omissions  of the  borrower, for  example, in  the event  of waste  of the
property.   Finally, other statutory provisions limit any deficiency judgment
against the former borrower following a foreclosure sale to the excess of the
outstanding debt over the  fair market value of  the property at the  time of
the public  sale.  The  purpose of these  statutes is generally  to prevent a
beneficiary or a mortgagee from obtaining a large deficiency judgment against
the former borrower as a result of low or no bids at the foreclosure sale.  

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

     The federal tax laws provide priority to certain tax liens over the lien
of a mortgage or secured party.  


DUE-ON-SALE CLAUSES

     Each conventional Loan generally will contain a due-on-sale clause which
will generally provide that  if the mortgagor or obligor sells,  transfers or
conveys the  Property,  the  Loan  or contract  may  be  accelerated  by  the
mortgagee or  secured party.   Court decisions  and legislative  actions have
placed  substantial restrictions  on the  right  of lenders  to enforce  such
clauses in many states.  For instance, the California Supreme Court in August
1978 held  that due-on-sale clauses  were generally unenforceable.   However,
the Garn-St Germain Depository Institutions Act of 1982 (the "Garn-St Germain
Act"),  subject   to  certain  exceptions,  preempts   state  constitutional,
statutory and  case law prohibiting  the enforcement of  due-on-sale clauses.
As a  result, due-on-sale clauses  are generally enforceable except  in those
states  whose  legislatures   exercised  their  authority  to   regulate  the
enforceability of such  clauses  with respect to mortgage loans that were (i)
originated or  assumed during the  "window period" under the  Garn-St Germain
Act which  ended in  all cases  not later  than  October 15,  1982, and  (ii)
originated by lenders other than national banks, federal savings institutions
and  federal credit unions.   FHLMC has  taken the position  in its published
mortgage servicing  standards that, out of  a total of eleven  "window period
states," five states (Arizona, Michigan, Minnesota, New Mexico and Utah) have
enacted statutes  extending, on  various terms and  for varying  periods, the
prohibition  on enforcement  of due-on-sale clauses  with respect  to certain
categories  of window  period loans.    Also, the  Garn-St  Germain Act  does
"encourage" lenders  to permit assumption  of loans  at the original  rate of
interest or at some other rate less than the average of the original rate and
the market rate.

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

     Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating  the borrower to pay a late  charge if payments are not
timely  made, and in  some circumstances may  provide for prepayment  fees or
penalties if the  obligation is paid prior  to maturity.  In  certain states,
there are or may be specific limitations upon the late charges which a lender
may collect  from a borrower  for delinquent  payments.  Certain  states also
limit the amounts that a  lender may collect from a borrower as an additional
charge if the loan is prepaid.  Under certain state laws,  prepayment charges
may not be imposed  after a certain period of time  following the origination
of mortgage  loans with  respect to  prepayments on  loans  secured by  liens
encumbering  owner-occupied  residential  properties.    Since  many  of  the
Properties will be owner-occupied, it is anticipated that prepayment  charges
may not be imposed with  respect to many of the Loans.  The absence of such a
restraint on prepayment, particularly with respect to fixed rate Loans having
higher Loan  Rates, may increase the likelihood of refinancing or other early
retirement of such  Loans or contracts.  Late charges and prepayment fees are
typically retained by servicers as additional servicing compensation.

APPLICABILITY OF USURY LAWS


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


THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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


JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

CONSUMER PROTECTION LAWS

     Numerous federal and  state consumer protection laws  impose substantive
requirements  upon mortgage  lenders  in  connection  with  the  originating,
servicing and enforcing of loans secured  by Single Family Properties.  These
laws include  the federal Truth-in-Lending  Act and Regulation  Z promulgated
thereunder,   Real  Estate  Settlement   Procedures  Act  and   Regulation  B
promulgated thereunder,  Equal Credit  Opportunity Act,  Fair Credit  Billing
Act, Fair  Credit Reporting  Act and  related statutes and  regulations.   In
particular,  Regulation Z requires certain disclosures to borrowers regarding
the terms of  the Loans; the  Equal Credit Opportunity  Act and Regulation  B
promulgated thereunder prohibit discrimination in  the extension of credit on
the  basis of  age,  race,  color, sex,  religion,  marital status,  national
origin, receipt of public  assistance or the exercise of any  right under the
Consumer Credit Protection Act; and,  the Fair Credit Reporting Act regulates
the  use  and reporting  of  information  related  to the  borrower's  credit
experience.    Certain provisions  of  these laws  impose  specific statutory
liabilities  upon  lenders  who  fail  to comply  therewith.    In  addition,
violations of  such laws may limit the ability  of the Sellers to collect all
or part  of the principal of or  interest on the Loans and  could subject the
Sellers  and in  some cases  their  assignees to  damages and  administrative
enforcement.

                       FEDERAL INCOME TAX CONSEQUENCES

GENERAL

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

     The summary does  not purport to deal with all aspects of federal income
taxation that  may affect particular  investors in light of  their individual
circumstances,  nor  with  certain  types  of  investors  subject  to special
treatment under  the federal income tax laws.  This summary focuses primarily
upon  investors who  will  hold Securities  as  "capital assets"  (generally,
property held for investment) within the meaning of Section 1221 of the Code,
but much of the discussion is applicable to other investors as well.  
Prospective  investors  are   advised  to  consult  their  own  tax  advisers
concerning the federal, state, local and  any other tax consequences to  them
of the purchase, ownership and disposition of the Securities.

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


TAXATION OF DEBT SECURITIES

     Status as  Real Property Loans.  Except to the extent otherwise provided
in the related Prospectus  Supplement, Brown & Wood LLP will have advised the
Sponsor  that:    (i)  Securities  held  by  a  domestic  building  and  loan
association  will  constitute  "loans...  secured  by  an  interest  in  real
property"  within the  meaning of  Code section  7701(a)(19)(C)(v);  and (ii)
Securities  held by  a real  estate  investment trust  will constitute  "real
estate assets" within  the meaning of Code section  856(c)(5)(A) and interest
on such  Securities will  be considered "interest  on obligations  secured by
mortgages  on  real property  or on  interests in  real property"  within the
meaning of Code section 856(c)(3)(B).

     The Small Business Job Protection Act of  1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code section 593(d) to any taxable year beginning after December 31, 1995.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

     Premium.  A holder who purchases a Debt Security (other than an Interest
Weighted Security to the  extent described above) at a cost  greater than its
stated redemption  price at  maturity, generally will  be considered  to have
purchased the  Security at a  premium, which it  may elect to  amortize as an
offset to interest income  on such Security (and not as  a separate deduction
item) on  a constant yield  method.   Although no regulations  addressing the
computation of premium  accrual on securities similar to  the Securities have
been issued,  the legislative history of the  1986 Act indicates that premium
is to  be accrued  in the same  manner as  market discount.   Accordingly, it
appears that the accrual of premium on a Class of Pay-Through Securities will
be calculated using the Prepayment Assumption used in pricing such Class.  If
a holder  makes an  election to  amortize premium  on a  Debt Security,  such
election  will apply  to all  taxable debt  instruments (including  all REMIC
regular  interests and all  pass-through certificates  representing ownership
interests  in a  trust holding debt  obligations) held  by the holder  at the
beginning of the  taxable year  in which  the election  is made,  and to  all
taxable  debt instruments  acquired thereafter  by such  holder, and  will be
irrevocable without the consent of the IRS.  Purchasers who pay a premium for
the Securities  should consult their  tax advisers regarding the  election to
amortize premium and the method to be employed.

     On June 27,  1996 the IRS issued proposed  regulations (the "Amortizable
Bond Premium  Regulations") dealing  with  amortizable bond  premium.   These
regulations specifically  do not apply to prepayable debt instruments subject
to Code Section  1272(a)(6) such as the Securities.   Absent further guidance
from the IRS, the Trustee intends to  account for amortizable bond premium in
the manner  described above.   Prospective  purchasers  of the  Securities 
should consult  their  tax  advisors  regarding  the  possible  application  
of  the Amortizable Bond Premium Regulations.

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

TAXATION OF THE REMIC AND ITS HOLDERS

     General.  In  the opinion of  Brown & Wood LLP,  special counsel to  the
Sponsor, if a REMIC election is made with respect to a  Series of Securities,
then the  arrangement by which the Securities of  that Series are issued will
be treated  as a  REMIC as long  as all of  the provisions of  the applicable
Agreement are complied with and the statutory and regulatory requirements are
satisfied.  Securities will be designated as "regular interests" or "residual
interests" in a REMIC, as specified in the related Prospectus Supplement.

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

     The Small Business  Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

     Mark to  Market Rules.   Prospective purchasers  of a  Residual Interest
Security should be aware that  the IRS recently released proposed regulations
(the "Proposed  Mark-to-Market Regulations")  which provide  that a  Residual
Interest Security acquired  after January 3, 1995 cannot be marked-to-market.
The  Proposed Mark-to-Market  Regulations replace  the  temporary regulations
which  allowed a Residual  Interest Security to  be marked-to-market provided
that it was not a negative value  residual interest and did not have the same
economic effect as a negative value  residual interest.  The IRS could  issue
subsequent regulations, which could apply retroactively, providing additional
or different requirements with respect to such deemed negative value residual
interests.   Prospective purchasers of  a Residual  Interest Security  should
consult their tax advisors regarding the possible application of the Proposed
Mark-to-Market Regulations.

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST

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

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

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

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

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

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

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

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

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

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

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

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

     Character  as Qualifying  Loans.   In the  case of  Stripped Securities,
there is no specific legal authority existing regarding whether the character
of  the Securities, for federal income tax  purposes, will be the same as the
Loans.   The IRS  could take  the position that  the Loans' character  is not
carried  over  to  the  Securities  in  such   circumstances.    Pass-Through
Securities will be, and, although the matter is not free from doubt, Stripped
Securities should be considered to  represent "real estate assets" within the
meaning of Section 856(c)(6)(B) of the Code and "loans secured by an interest
in  real property"  within the  meaning of  Section 7701(a)(19)(C)(v)  of the
Code; and interest income attributable to the Securities should be considered
to represent "interest  on obligations secured by mortgages  on real property
or on  interests in real property" within the meaning of Section 856(c)(3)(B)
of  the Code.    Reserves or  funds  underlying the  Securities  may cause  a
proportionate reduction  in the above-described  qualifying status categories
of Securities.

SALE OR EXCHANGE

     Subject to the  discussion below with respect to Trust Funds as to which
a  partnership election is made, a Holder's tax  basis in its Security is the
price such holder  pays for  a Security,  plus amounts of  original issue  or
market  discount included  in income  and  reduced by  any payments  received
(other  than qualified stated  interest payments) and  any amortized premium.
Gain or loss  recognized on a  sale, exchange, or  redemption of a  Security,
measured by  the difference  between the amount  realized and  the Security's
basis as  so adjusted, will generally be capital  gain or loss, assuming that
the Security is held as a capital asset.  In the case of a Security held by a
bank,  thrift, or similar institution  described in Section  582 of the Code,
however, gain or loss  realized on the sale or exchange of a Regular Interest
Security will be taxable as ordinary income or loss.   In addition, gain from
the  disposition of  a  Regular  Interest Security  that  might otherwise  be
capital gain will be treated as ordinary  income to the extent of the excess,
if any, of  (i) the amount  that would have  been includible in the  holder's
income if the yield on such Regular Interest Security had equaled 110% of the
applicable federal rate as  of the beginning of such holder's holding period,
over the  amount of ordinary  income actually  recognized by the  holder with
respect to such Regular Interest Security.  For taxable years beginning after
December 31, 1993,  the maximum tax  rate on ordinary  income for  individual
taxpayers  is 39.6%  and  the maximum  tax  rate on  long-term  capital gains
reported after December 31, 1990 for such  taxpayers is 28%.  The maximum tax
rate  on  both ordinary  income  and  long-term  capital gains  of  corporate
taxpayers is 35%.

MISCELLANEOUS TAX ASPECTS

     Backup Withholding.   Subject  to the discussion  below with  respect to
Trust Funds as  to which a partnership election is made, a Holder, other than
a holder of  a Residual Interest Security, may,  under certain circumstances,
be subject to "backup withholding" at 
a rate  of 31% with  respect to  distributions or the  proceeds of a  sale of
certificates to  or through  brokers that  represent interest  or OID  on the
Securities.  This withholding  generally applies if the holder of  a Security
(i)  fails to  furnish the  Trustee with  its taxpayer  identification number
("TIN"); (ii) furnishes  the Trustee an incorrect TIN;  (iii) fails to report
properly interest, dividends or other "reportable payments" as defined in the
Code; or (iv) under  certain circumstances, fails to  provide the Trustee  or
such  holder's securities  broker  with a  certified statement,  signed under
penalty of perjury, that the TIN provided  is its correct number and that the
holder is not  subject to backup  withholding.  Backup  withholding will  not
apply, however, with  respect to certain payments made  to Holders, including
payments to certain  exempt recipients (such as exempt  organizations) and to
certain Nonresidents  (as defined below).   Holders should consult  their tax
advisers as to their qualification  for exemption from backup withholding and
the procedure for obtaining the exemption.

     The  Trustee will  report to the  Holders and  to the Servicer  for each
calendar year the amount  of any "reportable payments"  during such year  and
the  amount  of  tax  withheld, if  any,  with  respect  to  payments on  the
Securities.

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP

     Brown &  Wood LLP,  special counsel  to  the Sponsor,  will deliver  its
opinion that a Trust Fund for  which a partnership election is made  will not
be an association  (or publicly traded partnership) taxable  as a corporation
for  federal  income  tax  purposes.   This  opinion  will  be  based on  the
assumption that the terms of the  Trust Agreement and related documents  will
be complied  with, and on counsel's conclusions that  (1) the Trust Fund will
not  have  certain characteristics  necessary  for  a  business trust  to  be
classified as an association taxable as  a corporation and (2) the nature  of
the  income of  the Trust  Fund will  exempt it  from the  rule  that certain
publicly traded partnerships  are taxable as corporations or  the issuance of
the Securities has been structured as  a private placement under an IRS  safe
harbor, so that the Trust Fund will not be characterized as a publicly traded
partnership taxable as a corporation.

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

     Treatment of the Notes as Indebtedness.  The Trust Fund will  agree, and
the Noteholders will agree by their purchase of Notes,  to treat the Notes as
debt for federal income  tax purposes.  Brown & Wood LLP,  special counsel to
the  Sponsor will,  except as  otherwise provided  in the  related Prospectus
Supplement, advise the Sponsor that the Notes  will be classified as debt for
federal  income   tax  purposes.     The   discussion   below  assumes   this
characterization of the Notes is correct.

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

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

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

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

     Foreign Holders.   Interest payments  made (or accrued) to  a Noteholder
who is  a nonresident alien,  foreign corporation or other  non-United States
person  (a  "foreign   person")  generally  will  be   considered  "portfolio
interest", and generally will not be  subject to United States federal income
tax  and withholding tax,  if the interest is  not effectively connected with
the  conduct of a trade or  business within the United  States by the foreign
person and the  foreign person (i)  is not actually  or constructively a  "10
percent shareholder" of the Trust Fund  or the Seller (including a holder  of
10%  of the outstanding  Certificates) or a  "controlled foreign corporation"
with  respect to which  the Trust Fund  or the  Seller is a  "related person"
within the meaning of the Code  and (ii) provides the Owner Trustee  or other
person  who is otherwise  required to withhold  U.S. tax with  respect to the
Notes with an appropriate  statement (on Form W-8 or a  similar form), signed
under penalties of perjury,  certifying that the beneficial owner of the Note
is a foreign  person and providing the foreign person's name and address.  If
a  Note is held  through a securities clearing  organization or certain other
financial institutions, the organization or 
institution  may provide  the relevant  signed statement  to  the withholding
agent; in that case, however, the  signed statement must be accompanied by  a
Form W-8  or substitute  form provided by  the foreign  person that  owns the
Note.  If such interest is not portfolio interest, then it will be subject to
United States  federal income and  withholding tax at  a rate of  30 percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital gain  realized on the sale, redemption,  retirement or other
taxable disposition of a Note by a  foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of  a trade or business in the  United
States by the foreign  person and (ii) in  the case of an  individual foreign
person, the foreign  person is not present in the United  States for 183 days
or more in the taxable year.

     Backup Withholding.  Each holder of a  Note (other than an exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification  as to status  as a  nonresident) will be  required to
provide, under  penalties of perjury,  a certificate containing  the holder's
name, address, correct federal taxpayer identification number and a statement
that the holder  is not subject  to backup withholding.   Should a  nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required  to withhold  31  percent of  the amount  otherwise  payable to  the
holder, and remit  the withheld  amount to the  IRS as a  credit against  the
holder's federal income tax liability.

     Possible  Alternative Treatments  of the  Notes.   If,  contrary to  the
opinion  of  Brown  & Wood  LLP,  special  counsel to  the  Sponsor,  the IRS
successfully asserted that  one or more of  the Notes did not  represent debt
for federal  income  tax purposes,  the  Notes  might be  treated  as  equity
interests in the Trust  Fund.  If so treated, the Trust Fund might be taxable
as  a corporation  with the  adverse  consequences described  above (and  the
taxable  corporation  would not  be  able  to reduce  its  taxable income  by
deductions   for  interest  expense  on  Notes  recharacterized  as  equity).
Alternatively, and most likely in the view of special counsel to the Sponsor,
the Trust Fund might  be treated as a publicly traded  partnership that would
not be  taxable as  a corporation because  it would  meet certain  qualifying
income  tests.   Nonetheless, treatment of  the Notes as  equity interests in
such a  publicly traded  partnership could have  adverse tax  consequences to
certain  holders.    For  example,  income  to  certain  tax-exempt  entities
(including  pension  funds)  would be  "unrelated  business  taxable income",
income to foreign holders generally would be subject to U.S. tax and U.S. tax
return  filing and withholding requirements, and  individual holders might be
subject to certain limitations on their ability to deduct their share  of the
Trust Fund's expenses.


TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

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

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

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

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

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

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

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

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

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

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

     Section 708 Termination.  Under Section 708 of the Code, the  Trust Fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital  and profits interests  in the Trust  Fund are sold  or exchanged
within a 12-month period.  If such a termination  occurs, the Trust Fund will
be considered to  distribute its assets  to the partners,  who would then  be
treated  as  recontributing  those  assets  to   the  Trust  Fund  as  a  new
partnership.    The  Trust  Fund  will  not  comply  with  certain  technical
requirements that might  apply when such  a constructive termination  occurs.
As a result, the  Trust Fund may be subject to certain  tax penalties and may
incur  additional   expenses  if  it   is  required  to  comply   with  those
requirements.  Furthermore, the Trust Fund might not be able to comply due to
lack of data.

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

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

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

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

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

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

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

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

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

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

     The term "U.S. Person" means a citizen or resident of the United States,
a corporation, partnership or  other entity created or organized  in or under
the  laws of the  United States or  any political subdivision  thereof, or an
estate whose income is  subject to U.S. federal income tax  regardless of its
source of income, or a trust  if a court within the United States  is able to
exercise primary  supervision of the  administration of the trust  and one or
more United States fiduciaries have  the authority to control all substantial
decisions of the trust.

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

     Backup Withholding.  Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures,  unless the  holder is an  exempt recipient  under
applicable provisions of the Code.



                           STATE TAX CONSIDERATIONS

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

                             ERISA CONSIDERATIONS

     The following describes certain considerations under ERISA and the Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement  will contain  information concerning  considerations relating  to
ERISA and the Code that are applicable to such Securities.

     ERISA imposes requirements  on employee  benefit plans  (and on  certain
other retirement  plans  and arrangements,  including  individual  retirement
accounts and  annuities,  Keogh plans  and  collective investment  funds  and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively "Plans")  subject to ERISA  and on persons who  are fiduciaries
with respect to such Plans.  Generally, ERISA applies to investments  made by
Plans.   Among other things, ERISA requires that  the assets of Plans be held
in  trust and  that the  trustee, or  other duly  authorized fiduciary,  have
exclusive authority and discretion to  manage and control the assets of  such
Plans.  ERISA also  imposes certain duties on persons who  are fiduciaries of
Plans.   Under  ERISA,  any person  who  exercises any  authority  or control
respecting  the  management or  disposition  of  the  assets  of  a  Plan  is
considered to be a fiduciary of such  Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined in ERISA  Section 3(32)) and, if no election  has been made under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan which is qualified and exempt from taxation under Code Sections
401(a) and  501(a), however, is  subject to the prohibited  transaction rules
set forth in Code Section 503. 

     On November 13, 1986, the United  States Department of Labor (the "DOL")
issued final regulations  concerning the definition  of what constitutes  the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities in which a  Plan makes an "equity" investment could be deemed 
for purposes of ERISA to be assets of the investing  Plan in certain 
circumstances.  However, the  regulation provides  that, generally,  the  
assets of  a corporation  or partnership in which a Plan invests will not 
be deemed for purposes of  ERISA to  be assets of such  Plan if the equity 
interest acquired by the investing Plan is a publicly-offered security.  
A publicly-offered security, as defined in the  Labor Reg.  Section 
2510.3-101, is  a security  that is  widely held,
freely transferable and registered under the Securities Exchange Act of 1934,
as amended.

     In  addition  to  the  imposition  of  general  fiduciary  standards  of
investment prudence  and diversification, ERISA  prohibits a  broad range  of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and imposes additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.  Because
the Loans  may be deemed Plan assets of  each Plan that purchases Securities,
an investment in the  Securities by a Plan might be  a prohibited transaction
under ERISA  Sections 406 and  407 and subject  to an  excise tax under  Code
Section 4975 unless a statutory or administrative exemption applies.

     In Prohibited  Transaction Exemption  83-1 ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage pool pass-through certificates" in  the initial issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates  representing an  interest  in such  mortgage  pools by
Plans.    If  the general  conditions  (discussed  below)  of  PTE  83-1  are
satisfied, investments by a Plan in  Securities that represent interests in a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions  with Parties in Interest  who are not  fiduciaries) if the Plan
purchases the Single Family Securities at no  more than fair market value and
will be  exempt from  the prohibitions  of ERISA  Sections 406(b)(1)  and (2)
(relating  generally to transactions  with fiduciaries) if,  in addition, the
purchase is approved by an independent fiduciary, no sales commission is paid
to the pool sponsor,  the Plan does not purchase more than  25% of all Single
Family  Securities, and  at least  50% of  all  Single Family  Securities are
purchased by persons  independent of the pool  sponsor or pool trustee.   PTE
83-1  does not  provide an  exemption for transactions  involving Subordinate
Securities.  Accordingly, no transfer of a Subordinate Security or 
a Security which is not a Single Family Security may be made to a Plan unless
specified in the related Prospectus Supplement.

     The discussion in this and the next succeeding paragraph applies only to
Single Family  Securities.  The  Sponsor believes that,  for purposes  of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of such Securities; provided that the  Securities in the case of clause
(i), or the  Securities in the case  of clause (ii), evidence  the beneficial
ownership of both a specified percentage of future interest payments (greater
than 0%)  and a specified  percentage (greater than  0%) of future  principal
payments on  the Loans.  It is  not clear whether a class  of Securities that
evidences the beneficial ownership in a  Trust Fund divided into Loan groups,
beneficial ownership of  a specified percentage of interest  payments only or
principal payments only, or a notional amount of either principal or interest
payments, or a  class of Securities entitled to  receive payments of interest
and principal on the Loans only after  payments to other classes or after the
occurrence  of certain  specified  events would  be a  "mortgage pass-through
certificate" for purposes of PTE 83-1.

     PTE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or  other protection for the pooled mortgage  loans and property
securing  such loans, and for indemnifying Securityholders against reductions
in pass-through payments due to property damage or defaults  in loan payments
in  an amount  not less  than  the greater  of one  percent of  the aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage  loan; (ii) the existence of a
pool trustee  who  is not  an affiliate  of  the pool  sponsor; and  (iii)  a
limitation on  the  amount of  the  payment  retained by  the  pool  sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by the pool sponsor to the pool.  The Sponsor believes that
the first general condition referred to  above will be satisfied with respect
to the Securities  in a Series issued without a subordination feature, or the
Securities only  in a  Series issued with  a subordination  feature, provided
that  the  subordination and  Reserve Account,  subordination by  shifting of
interests, the pool  insurance or other form of  credit enhancement described
under  "Credit Enhancement"  herein (such  subordination,  pool insurance  or
other  form of  credit enhancement  being the  system of  insurance or  other
protection referred  to  above) with  respect to  a Series  of Securities  is
maintained in  an amount  not less  than the greater  of one  percent of  the
aggregate  principal balance  of the  Loans or the  principal balance  of the
largest Loan.  See "Description of the Securities" herein.  In the absence of
a ruling that the system of  insurance or other protection with respect to  a
Series of Securities satisfies the first general condition referred to above,
there can be no assurance that  these features will be so viewed by  the DOL.
The Trustee will not be affiliated with the Sponsor.

     Each  Plan  fiduciary  who  is  responsible  for  making  the investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as to whether the first  and third
general  conditions,  and the  specific conditions  described briefly  in the
preceding  paragraphs,  of  PTE  83-1  have been  satisfied,  or  as  to  the
availability of  any  other prohibited  transaction  exemptions.   Each  Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of  investment prudence and  diversification, an investment  in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy of the  Plan and the composition  of the Plan's  investment
portfolio.

     The  DOL has granted  to certain underwriters  individual administrative
exemptions  (the "Underwriter  Exemptions") from  certain  of the  prohibited
transaction rules of ERISA and the  related excise tax provisions of  Section
4975 of the Code with  respect to the initial  purchase, the holding and  the
subsequent  resale  by Plans  of  certificates  in pass-through  trusts  that
consist of  certain receivables,  loans and other  obligations that  meet the
conditions and requirements of the Underwriter Exemptions.

     While each Underwriter  Exemption is an individual  exemption separately
granted to a  specific underwriter, the terms and  conditions which generally
apply to the Underwriter Exemptions are substantially the following:

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

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

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

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

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

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

     The trust fund must also meet the following requirements:

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

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

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

     Moreover, the  Underwriter  Exemptions  generally  provide  relief  from
certain self-dealing/conflict of  interest prohibited  transactions that  may
occur  when the  Plan fiduciary causes  a Plan  to acquire certificates  in a
trust  as to  which the  fiduciary (or  its affiliate) is  an obligor  on the
receivables held in the trust provided that, among other requirements: (i) in
the case  of  an  acquisition in  connection  with the  initial  issuance  of
certificates, at least fifty percent (50%)  of each class of certificates  in
which  Plans  have  invested  is  acquired  by  persons  independent  of  the
Restricted Group (as  defined below), (ii) such fiduciary  (or its affiliate)
is an obligor  with respect to five percent  (5%) or less of  the fair market
value of the obligations contained in the trust; (iii) the Plan's  investment
in certificates of any class does not exceed twenty-five percent (25%) of all
of the certificates of that class outstanding at the time of the acquisition;
and (iv) immediately after the  acquisition, no more than twenty-five percent
(25%) of  the assets  of the  Plan with  respect to  which such  person is  a
fiduciary is invested in certificates representing an interest in one or more
trusts  containing  assets  sold  or  serviced  by  the  same  entity.    The
Underwriter Exemptions  do not  apply to Plans  sponsored by the  Seller, the
related Underwriter,  the  Trustee, the  Master  Servicer, any  insurer  with
respect to the Loans, any obligor with respect to 
Loans included in the Trust Fund constituting more than five percent  (5%) of
the aggregate  unamortized principal balance of the assets in the Trust Fund,
or any affiliate of such parties (the "Restricted Group").

     The  Prospectus Supplement for  each Series of  Securities will indicate
the classes of Securities, if any, offered thereby as to which it is expected
that an Underwriter Exemption will apply.

     The Underwriter Exemption  contains several requirements, some  of which
differ  from  those  in PTE  83-l.   The  Underwriter  Exemption  contains an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the holder  to pass-through payments  of principal, interest  and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust"  which  permits the  trust  corpus  to  consist of  secured  consumer
receivables.   The  definition  of  "trust", however,  does  not include  any
investment  pool unless, inter alia, (i) the investment pool consists only of
assets of  the type which have been included  in other investment pools, (ii)
certificates evidencing interests  in such other  investment pools have  been
purchased  by investors other than  Plans for at least  one year prior to the
Plan's acquisition of certificates pursuant to the Underwriter Exemption, and
(iii) certificates in such  other investment pools have been rated  in one of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of the  certificates by a  Plan must be  on terms (including  the
price  for the certificates)  that are at  least as favorable to  the Plan as
they  would be in an  arm's length transaction with an  unrelated party.  The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that certificates acquired by  a Plan have received  a rating at the  time of
their acquisition  that  is  in  one of  the  three  highest  generic  rating
categories  of  S&P,  Moody's,  Fitch  or DCR.    The  Underwriter  Exemption
specifies that the pool trustee must not be an affiliate of the pool sponsor,
nor an  affiliate of  the Underwriter,  the pool  servicer, any obligor  with
respect to mortgage  loans included in the trust constituting  more than five
percent of the aggregate unamortized  principal balance of the assets in  the
trust, or any affiliate of such entities.  Finally, the Underwriter Exemption
stipulates that any Plan investing in the certificates must be an "accredited
investor" as defined in Rule 501(a)(1) of  Regulation D of the Securities and
Exchange Commission under the Securities Act of 1933, as amended.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should consult  with their  counsel concerning the  impact of  ERISA and  the
Code, the  applicability of PTE 83-1  and the Underwriter  Exemption, and the
potential consequences in their specific circumstances, prior to making  such
investment.  Moreover, each Plan fiduciary should determine whether under the
general fiduciary standards of investment prudence and diversification an 
investment in the Securities is appropriate for the Plan, taking into account
the overall  investment policy of the Plan and  the composition of the Plan's
investment portfolio.

                               LEGAL INVESTMENT

     The  Prospectus Supplement  for each  series of Securities  will specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage related securities" for  purposes of the Secondary  Mortgage Market
Enhancement  Act of 1984  ("SMMEA").  Classes  of Securities  that qualify as
"mortgage  related securities" will be legal investments for persons, trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities (including  depository  institutions, life  insurance companies  and
pension funds)  created pursuant to or existing under  the laws of the United
States or of any  state (including the District of Columbia  and Puerto Rico)
whose authorized  investments are  subject to state  regulations to  the same
extent as, under applicable  law, obligations issued  by or guaranteed as  to
principal and interest  by the  United States  or any such  entities.   Under
SMMEA,  if a state enacted legislation prior  to October 4, 1991 specifically
limiting the legal investment authority of  any such entities with respect to
"mortgage related  securities", Securities will constitute  legal investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991  deadline.   SMMEA  provides, however,  that  in no  event  will the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in securities, or require the  sale or
other disposition of  securities, so long as such  contractual commitment was
made  or  such securities  were  acquired  prior  to the  enactment  of  such
legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks  may invest in,  sell or otherwise  deal in  Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may  purchase securities for  their own  account without regard  to the
limitations  generally applicable  to investment  securities set forth  in 12
U.S.C. 24  (Seventh),  subject   in  each case  to  such regulations  as  the
applicable  federal  authority may  prescribe.   In this  connection, federal
credit unions should review the National Credit Union Administration ("NCUA")
Letter to Credit  Unions No. 96, as modified  by Letter to Credit  Unions No.
108,  which includes  guidelines to  assist federal  credit unions  in making
investment  decisions  for   mortgage  related  securities  and   the  NCUA's
regulation  "Investment and Deposit  Activities" (12 C.F.R.  Part 703), which
sets forth  certain restrictions on  investments by federal credit  unions in
"mortgage related  securities" (in  each case  whether or  not  the class  of
Securities under consideration  for purchase constituted a  "mortgage related
security").

     All  depository institutions considering an investment in the Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial  Institutions Examination Council's Supervisory Policy Statement on
the  Securities  Activities  (to  the  extent  adopted  by  their  respective
regulators) (the "Policy Statement") setting forth, in relevant part, certain
securities trading and sales practices deemed unsuitable for an institution's
investment portfolio, and  guidelines for (and restrictions on)  investing in
mortgage derivative products, including "mortgage related securities",  which
are  "high-risk mortgage  securities"  as defined  in  the Policy  Statement.
According  to  the  Policy Statement,  such  "high-risk  mortgage securities"
include securities such as Securities not entitled to distributions allocated
to  principal or  interest, or  Subordinated  Securities.   Under the  Policy
Statement,  it  is  the  responsibility of  each  depository  institution  to
determine, prior to purchase (and  at stated intervals thereafter), whether a
particular  mortgage derivative product  is a "high-risk  mortgage security",
and whether the purchase (or retention) of such a product would be consistent
with the Policy Statement.

     The foregoing  does  not take  into consideration  the applicability  of
statutes,  rules,  regulations,  orders  guidelines  or agreements  generally
governing  investments made  by  a particular  investor,  including, but  not
limited  to "prudent  investor"  provisions which  may  restrict or  prohibit
investment in securities which are not "interest bearing" or "income paying".

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

                            METHOD OF DISTRIBUTION

     Securities are  being offered hereby in  Series from time to  time (each
Series evidencing or  relating to a separate  Trust Fund) through any  of the
following methods:


          1.    By   negotiated  firm  commitment  underwriting   and  public
     reoffering by underwriters;

          2.  By  agency placements  through one  or more   placement  agents
     primarily with institutional investors and dealers; and

          3.    By  placement  directly by  the  Sponsor  with  institutional
     investors.

     A  Prospectus Supplement  will be  prepared for  each Series  which will
describe the method of offering being used for that Series and 
will set forth the identity of any underwriters thereof and either  the price
at  which  such  Series  is being  offered,  the  nature  and  amount of  any
underwriting  discounts or additional  compensation to such  underwriters and
the proceeds of the offering to the Sponsor, or the method by which the price
at which the underwriters will sell the  Securities will be determined.  Each
Prospectus   Supplement  for  an  underwritten  offering  will  also  contain
information  regarding the  nature  of  the  underwriters'  obligations,  any
material  relationship between  the Sponsor  and any  underwriter  and, where
appropriate, information regarding any discounts or concessions to be allowed
or reallowed  to dealers  or  others and  any arrangements  to stabilize  the
market  for the  Securities  so  offered.   In  firm commitment  underwritten
offerings,  the  underwriters  will  be  obligated to  purchase  all  of  the
Securities of such  Series if any such Securities are  purchased.  Securities
may be acquired by the underwriters for their  own accounts and may be resold
from  time  to  time  in  one  or  more  transactions,  including  negotiated
transactions,  at  a  fixed  public  offering  price  or  at  varying  prices
determined at the time of sale.

     Underwriters  and agents may  be entitled under  agreements entered into
with  the Sponsor  to indemnification  by the  Sponsor against  certain civil
liabilities,  including liabilities  under  the Securities  Act  of 1933,  as
amended, or to contribution with  respect to payments which such underwriters
or agents may be required to make in respect thereof.

     If a Series  is offered other than through  underwriters, the Prospectus
Supplement relating thereto  will contain information regarding the nature of
such offering and any agreements to  be entered into between the Sponsor  and
purchasers of Securities of such Series.

                                LEGAL MATTERS

     The validity of the Certificates will be  passed upon for the Sponsor by
Tobin  &  Tobin,  a  professional  corporation,  San  Francisco,  California.
Certain federal income tax consequences with respect to the Certificates will
be  passed upon  for the Sponsor  by Brown  & Wood  LLP, New York,  New York.
Brown & Wood LLP, New York, New York will act as counsel for the Underwriter.

                            FINANCIAL INFORMATION

     A  new  Trust Fund  will  be  formed  with  respect to  each  Series  of
Securities and no Trust  Fund will engage in any business  activities or have
any  assets or  obligations prior to  the issuance  of the related  Series of
Securities.  Accordingly,  no financial statements with respect  to any Trust
Fund will  be  included  in this  Prospectus  or in  the  related  Prospectus
Supplement.



                                    RATING

     It is  a condition  to the  issuance of  the Securities  of each  Series
offered hereby  and by the  Prospectus Supplement  that they shall  have been
rated  in  one  of  the four  highest  rating  categories  by  the nationally
recognized  statistical rating agency  or agencies (each,  a "Rating Agency")
specified in the related Prospectus Supplement.

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

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

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

Term                                                                     Page
- ----                                                                   ----

Accretion Directed  . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Amortizable Bond Premium Regulations  . . . . . . . . . . . . . . . . . .  61
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
balloon payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Belgian Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  31
borrower  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Buydown Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Buydown Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Capitalized Interest Account  . . . . . . . . . . . . . . . . . . . . . .  43
Cash Flow Bond Method . . . . . . . . . . . . . . . . . . . . . . . . . .  67
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14, 51
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Class Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . .  26
Closed End Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Closed-End Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
CLTV  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 10, 58
Collateral Value  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . .  21
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Companion classes . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Component Securities  . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Contingent Regulations  . . . . . . . . . . . . . . . . . . . . . . . . .  59
contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 18
Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . .  24
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Debt Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . .  31
Detailed Description  . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16, 31
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  33
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Excess servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
FHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . . .  31
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Fixed Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Garn-St Germain Act . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
Headlands . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Holder in Due Course Rules  . . . . . . . . . . . . . . . . . . . . . . .  15
Home Equity Loans . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Home Improvement Contracts  . . . . . . . . . . . . . . . . . . . .  1, 4, 20
Home Improvements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Installment Contract  . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Insured Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Interest Only . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Interest Weighted Securities  . . . . . . . . . . . . . . . . . . . . . .  60
Inverse Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  31
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 35
L/C Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 35
Lender  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Liquidation Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
lockout periods . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Master Servicing Agreement  . . . . . . . . . . . . . . . . . . . . . . .  18
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Morgan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . .  20
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Notional Amount Securities  . . . . . . . . . . . . . . . . . . . . . . .  29
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 58
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
PACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Partial Accrual . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Parties in Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Pass-Through Securities . . . . . . . . . . . . . . . . . . . . . . . . .  66
Pay-Through Security  . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Planned Principal Class . . . . . . . . . . . . . . . . . . . . . . . . .  29
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 17
Pool Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Pool Insurer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  24
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 16
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Primary Mortgage Insurance Policy . . . . . . . . . . . . . . . . . . . .  20
Principal Only  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 20
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . .  65
PTE 83-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
Ratio Strip Securities  . . . . . . . . . . . . . . . . . . . . . . . . .  67
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Refinance Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Regular Interest Securities . . . . . . . . . . . . . . . . . . . . . . .  58
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 25, 58
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 26
Residual Interest Security  . . . . . . . . . . . . . . . . . . . . . . .  63
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Revolving Credit Line Loans . . . . . . . . . . . . . . . . . . . . . .  1, 4
Riegle Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Scheduled Principal Class . . . . . . . . . . . . . . . . . . . . . . . .  30
Secured Creditor Exclusion  . . . . . . . . . . . . . . . . . . . . . . .  51
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Security Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Security Register . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Sellers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 34
Sequential Pay  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
Single Family Properties  . . . . . . . . . . . . . . . . . . . . . . . .  20
Single Family Securities  . . . . . . . . . . . . . . . . . . . . . . . .  75
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 78
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 22
Strip . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Stripped Securities . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Sub-Servicers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  43
Subordinated Securities . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Subsequent Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Support Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
TACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Targeted Principal Class  . . . . . . . . . . . . . . . . . . . . . . . .  30
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54, 55
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  18, 24
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Trust Fund Assets . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4, 17
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 24
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
Underwriter Exemptions  . . . . . . . . . . . . . . . . . . . . . . . . .  76
VA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Variable Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31




                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the Certificates being registered under this
Registration Statement, other than underwriting discounts and commissions:

SEC Registration Fee          $ 303.03  
Printing and Engraving        $    *
Legal Fees and Expenses       $    *
Trustee Fees and Expenses     $    *
Rating Agency Fees            $    *
Miscellaneous                 $    *

Total                         $    *

____________________
     *  To be completed by amendment.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The Registrant's Certificate of Incorporation and By-Laws provide for
indemnification of directors and officers of the Registrant to the fullest
extent permitted by Delaware law.

     Section 145 of the Delaware General Corporation Law, provides, in
substance, that Delaware corporations shall have the power, under specified
circumstances, to indemnify their directors, officers, employees and agents
in connection with actions, suits or proceedings brought against them by a
third party or in the right of the corporation, by reason of the fact that
they were or are such directors, officers, employees or agents, against
expenses incurred in any such action, suit or proceeding.  The Delaware
General Corporation Law also provides that the Registrant may purchase
insurance on behalf of any such director, officer, employee or agent.

ITEM 16.  FINANCIAL STATEMENT AND EXHIBITS.

     1.1* Form of Underwriting Agreement.
     3.1  Certificate of Incorporation of the Registrant.
     3.2* Bylaws of the Registrant.
     4.1* Form of Pooling and Servicing Agreement.
     5.1* Opinion of Tobin & Tobin as to legality of the Certificates
(including consent of such firm).
     8.1* Opinion of Brown & Wood LLP as to certain tax matters (including
consent of such firm).
     23.1*     Consent of Tobin & Tobin (included in exhibit 5.1 hereof).
     23.1*     Consent of Brown & Wood LLP (included in exhibit 8.1 hereof).
     24.1 Power of Attorney (included at II-3).
_____________
  *To be filed by Amendment

ITEM 17.  UNDERTAKINGS.

     (a) The undersigned registrant hereby undertakes:

     (1)  To file, during any period in which offers or sales are being made,
          a post-effective amendment to this registration statement:

          (i)  To include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933;

          (ii) To reflect in the prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent
     post-effective amendment thereof) which, individually or in the
     aggregate, represent a fundamental change in the information set forth
     in the registration statement.  Notwithstanding the foregoing, any
     increase or decrease in volume of securities offered (if the total
     dollar value of securities offered would not exceed that which was
     registered) and any deviation from the low or high and of the estimated
     maximum offering range may be reflected in the form of prospectus filed
     with the Commission pursuant to Rule 424(b) if, in the aggregate, the
     changes in volume and price represent no more than 20 percent change in
     the maximum aggregate offering price set forth in the "Calculation of
     Registration Fee" table in the effective registration statement; and

          (iii)     To include any material information with respect to the
     plan of distribution not previously disclosed in the registration
     statement or any material change of such information in the registration
     statement.

     (2)  That, for the purpose of determining any liability under the
          Securities Act of 1933, each such post-effective amendment shall be
          deemed to be a new registration statement relating to the
          securities offered therein, and the offering of such securities at
          that time shall be deemed to be the initial bona fide offering
          thereof.

     (3)  To remove from registration by means of a post-effective amendment
          any of the securities being registered which remain unsold at the
          termination of the offering.

     (b)  The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of
the registrant's annual report pursuant to Section 13(a) or 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to Section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof.

     (f)  The undersigned registrant hereby undertakes to provide to the
underwriter at the closing specified in the underwriting agreements,
certificates in such denominations and registered in such names as required
by the underwriter to permit prompt delivery to each purchaser.

     (h) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions,
or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable.  In the
event that a claim for indemnification against such liabilities (other than
the payment by the registrant of expenses incurred or paid by a director,
officer or controlling person of the registrant in the successful defense of
any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the
registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.


                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets
all of the requirements for filing on Form S-3 and has duly caused this
Registration Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of Larkspur, State of California, on
the 28th day of May, 1997.

                                   HEADLANDS MORTGAGE SECURITIES, INC.


                                   By /s/ Peter T. Paul                    
                                     ------------------------------
                                     Name:  Peter T. Paul
                                     Title:  President and Director


                              POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned Directors and
Officers of Headlands Mortgage Securities Inc., a Delaware corporation,
hereby constitute and appoint Peter T. Paul and Gilbert J. MacQuarrie, each
with full power of substitution and resubstitution, their true and lawful
attorneys and agents to sign the names of the undersigned Directors and
Officers in the capacities indicated below to the registration statement to
which this Power of Attorney is attached as an exhibit, and all amendments
(including post-effective amendments) and supplements thereto, and all
instruments or documents filed as a part thereof or in connection therewith,
and to file the same, with all exhibits thereto, and all other instruments or
documents in connection therewith, with the Securities and Exchange
Commission; and each of the undersigned hereby ratifies and confirms all that
said attorneys, agents or any of them shall do or cause to be done by virtue
thereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.


Signature                         Title                         Date
- ---------                         -----                         ----


/s/ Peter T. Paul                 President and Director        May 28, 1997
- ----------------------------
Peter T. Paul                     (Principal Executive Officer)


/s/ Gilbert J. MacQuarrie          Vice President, Secretary,   May 28, 1997
- ----------------------------------
Gilbert J. MacQuarrie              Treasurer and Director 
                                   (Principal Financial 
                                   Officer and Principal 
                                   Accounting Officer)


- -------------------------------    Director                   May ____, 1997
Becky S. Poisson


/s/ Steve Abreu                    Director                    May 28, 1997
- -------------------------------
Steve Abreu


/s/ Kenneth Siprelle                Director                     May 28, 1997
- -------------------------------
Kenneth Siprelle



/s/ John Edmonds                    Director                     May 28, 1997
- -------------------------------
John Edmonds





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