HEADLANDS MORTGAGE SECURITIES INC
S-3/A, 1997-01-15
ASSET-BACKED SECURITIES
Previous: CA SHORT CO, 10-12G/A, 1997-01-15
Next: FIRST NATIONWIDE PREFERRED CAPITAL CORP, S-11/A, 1997-01-15




     As filed with the Securities and Exchange Commission on January 15, 1997

                                            Registration No. 333-16679 
          
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                              AMENDMENT NO.1 TO
    
                                   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                                             Applied For      
(State of Incorporation)           (I.R.S. Employer Identification No.)
                         700 Larkspur Landing Circle
                                  Suite 250
                         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 250
                         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:
                            Michael P. Braun, Esq.
                               Brown & Wood LLP
                            One World Trade Center
                          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. / /



                       CALCULATION OF REGISTRATION FEE




<TABLE>
<CAPTION>

                                                              Proposed       Proposed
                                Amount           Maximum       Maximum       Amount of
Title of Each Class of          to be        Offering Price   Aggregate     Registration
Securities to Be Registered     Registered       Per Unit(1)   Offering        Fee(2)
                                                                               Price(1)
<S>                             <C>              <C>          <C>              <C>
 
Certificates  . . . . . . .     $850,000,000     100%         $850,000,000     $257,575.76

    
</TABLE>

     (1)  Estimated for the purpose of calculating the registration fee.
     (2)  Of which, $303.04 has already been paid.


     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 JANUARY 15, 1997

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ______________ ___, 1997)

                      HEADLANDS MORTGAGE SECURITIES INC.
    
                                   SPONSOR

                         (HEADLANDS MORTGAGE COMPANY)
                          SELLER AND MASTER SERVICER

             Mortgage Pass-Through Certificates, Series (199_-_)
   
 Distributions payable on the ( ) day of each month, commencing on ( ), 1997
    
                              _________________

   
     The   Mortgage  Pass   Through   Certificates,  Series   (199_-_)   (the
"Certificates") will represent the entire  beneficial ownership interest in a
trust  fund (the "Pool")  to be created  pursuant to a  Pooling and Servicing
Agreement,  dated as of ( ), 1997  (the "Pooling Agreement"), among Headlands
Mortgage  Securities Inc. (the  "Sponsor"), (Headlands Mortgage  Company), as
master servicer  (the "Master  Servicer"), (Headlands  Mortgage Company),  as
seller (the  "Seller") and (  ), as trustee (the  "Trustee").  The  Pool will
consist  primarily of a pool  of conventional fixed  rate mortgage loans (the
"Mortgage Loans"),  substantially all  of which will  have original  terms to
maturity of  not more  than ( )  months.  The  Mortgage Loans are  secured by
first liens  on one-  to four-family  residential properties  (the "Mortgaged
Properties").   Only the Classes identified  in the table below (the "Offered
Certificates") are offered hereby.

     On  the ( )th day of each month or,  if such ( )th day is not a business
day,  on the  first business  day thereafter  (each, a  "Distribution Date"),
commencing on  ( ), 1997, from and to  the extent of funds available therefor
in the Certificate Account referred to herein, a distribution will be made on
the Offered  Certificates in  the amounts  and  in the  priorities set  forth
herein.

     THE YIELD TO  INVESTORS ON EACH  CLASS OF  OFFERED CERTIFICATES WILL  BE
SENSITIVE IN VARYING DEGREES TO, AMONG  OTHER THINGS, THE RATE AND TIMING  OF
PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS) OF  THE MORTGAGE LOANS.  THE YIELD
TO MATURITY OF  A CLASS OF  OFFERED CERTIFICATES PURCHASED  AT A DISCOUNT  OR
PREMIUM WILL  BE MORE SENSITIVE  TO THE RATE  AND TIMING OF  PAYMENTS THEREON
THAN A  CLASS PURCHASED AT PAR.  HOLDERS  OF CERTIFICATES SHOULD CONSIDER, IN
THE CASE OF ANY  SUCH CERTIFICATES PURCHASED AT  A DISCOUNT, THE RISK  THAT A
LOWER THAN  ANTICIPATED RATE OF PRINCIPAL PAYMENTS  COULD RESULT IN AN ACTUAL
YIELD THAT  IS LOWER  THAN THE  ANTICIPATED  YIELD AND,  IN THE  CASE OF  ANY
OFFERED  CERTIFICATES  PURCHASED AT  A  PREMIUM,  PARTICULARLY  THE  CLASS  X
CERTIFICATES,  THE RISK  THAT A  FASTER  THAN ANTICIPATED  RATE OF  PRINCIPAL
PAYMENTS COULD  RESULT IN AN ACTUAL YIELD THAT  IS LOWER THAN THE ANTICIPATED
YIELD.   IN CERTAIN EXTREME  PREPAYMENT SCENARIOS, INVESTORS  IN THE  CLASS X
CERTIFICATES  MAY FAIL TO  RECOVER THEIR INITIAL  INVESTMENTS.  THE  YIELD TO
INVESTORS IN  THE OFFERED CERTIFICATES ALSO WILL BE ADVERSELY AFFECTED BY NET
INTEREST SHORTFALLS AND BY REALIZED LOSSES.
    





<TABLE>
<CAPTION>
               Initial
                Class
             Certificate  Principal Interest    Pass-Through     Price to     Underwriting    Proceeds to
   Class     Balance(1)     Type      Type          Rate         Public (4)    Discount (4)    Sponsor
<S>          <C>          <C>       <C>         <C>              <C>          <C>             <C> 

A-1 . . .    $                                  ( %) (Variable   $            $               $
                                                Rate (2))
X . . . .    $                                       (3)         $            S               S
M-1 . . .    $                                  ( %) (Variable   $            $               S
                                                Rate (2))
  Total .    $                                       N/A         $            $               S


</TABLE>




   

(1)The  aggregate   initial  Class   Certificate  Balance   of  the   Offered
Certificates is subject to  a permitted variance in the aggregate  of plus or
minus ( )%.
((2)The Pass-Through Rate  for any Distribution Date will  equal the weighted
average of the Net Mortgage Rates then in effect for each Mortgage Loan.  The
Net Mortgage Rate for each Mortgage Loan will equal the Mortgage Rate thereon
on the first day of the month preceding the month of the related Distribution
Date less the  related Expense  Rate.   The Pass-Through Rate  for the  first
Distribution Date is expected to be approximately ( )% per annum.)
(3)The  Pass-Through Rate for  this Class for  any Distribution  Date will be
equal to the excess of (a) the weighted average of the Net Mortgage Rates  of
the Mortgage Loans over (b) ( )%.  


     PROSPECTIVE INVESTORS IN THE OFFERED CERTIFICATES SHOULD REVIEW THE
  INFORMATION SET FORTH UNDER "RISK FACTORS" ON PAGE S-7 OF THIS PROSPECTUS
                 SUPPLEMENT AND IN THE PROSPECTUS ON PAGE 13.

    

    THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
  SPONSOR, THE TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES, EXCEPT AS SET
FORTH HEREIN.  NEITHER THE CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR
  GUARANTEED BY THE UNITED STATES GOVERNMENT, THE FEDERAL DEPOSIT INSURANCE
       CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.
                            ----------------

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

     The  Offered Certificates  are offered  by the  Underwriter,  subject to
prior sale, when, as and  if delivered to and accepted by the Underwriter and
subject to its  right to reject orders in  whole or in part.   It is expected
that delivery of the Offered Certificates will be made in book-
entry form only through the facilities  of The Depository Trust Company on or
about (date).
________________ ___, 1997
    
                                (Underwriter)



   
     Each of  the Mortgage Loans was  purchased or originated by  the Seller,
and will  be sold by  the Seller to  Headlands Mortgage Securities  Inc. (the
"Sponsor") for deposit to the  Pool prior to the date of  initial issuance of
the Certificates.
    
     An election  will be made  to treat the  Pool as a real  estate mortgage
investment  conduit  (the "REMIC")  for  federal  income  tax purposes.    As
described more fully herein  and in the  Prospectus, the Senior  Certificates
and  the Subordinate Certificates will  constitute "regular interests" in the
REMIC.   See  "Certain Federal  Income Tax  Consequences"  herein and  in the
Prospectus.

     There is currently no secondary market for the Offered Certificates  and
there can  be no  assurance that such  a market will  develop or, if  it does
develop, that it will continue.
                            ______________________

   
     This Prospectus  Supplement does not contain  complete information about
the  offering  of  the  Offered  Certificates.    Additional  information  is
contained in  the Prospectus dated ____________ ___,  1997 (the "Prospectus")
and purchasers  are urged  to read  both this  Prospectus Supplement and  the
Prospectus in full.  Sales of the Offered Certificates may not be consummated
unless the  purchaser has  received both this  Prospectus Supplement  and the
Prospectus.
    
     Until  ninety days  after the  date of  this Prospectus  Supplement, all
dealers effecting transactions  in the Offered  Certificates, whether or  not
participating in this  distribution, may be required to  deliver a Prospectus
Supplement and  the Prospectus.   This is  in addition  to the  obligation of
dealers to deliver a  Prospectus Supplement and the Prospectus when acting as
underwriters and with respect to their unsold allotments or subscriptions.




                               SUMMARY OF TERMS

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

Title of Securities           Mortgage Pass-Through Certificates,  
                              Series (199_-_) (the "Certificates").

Designations

     Offered Certificates     Class   A-1,   Class  X   and   Class  M-1
                              Certificates.


                                         APPROXIMATE
                                         INITIAL CLASS           PASS-THROUGH
                                CLASS    CERTIFICATE BALANCE     RATE
                                -----    -------------------     ----

     Non-Offered Certificates   B-1      $                           %
                                B-2      $                           %
                                R        (1)                      (1)

                                ___________
                               (1)  The Class R Certificates will not have a
                                    Class Certificate Balance and will not 
                                    bear interest.

     Senior Certificates      Class A-1 and Class X Certificates.

     Mezzanine Certificates   Class M-1 Certificates.

     Subordinate Certificates   The Mezzanine  Certificates and  the Class
                                B-1 and B-2 Certificates.

     Residual Certificates      Class R Certificates.

     (Fixed Rate Certificates                                            )

     (Variable Rate Certificates                                         )

     Book-Entry Certificates

   
Sponsor                       Headlands  Mortgage Securities  Inc.,  a 
                              Delaware  corporation (the "Sponsor").
    

Seller                        (Headlands Mortgage Company) (the "Seller").

Master Servicer               (Headlands Mortgage Company) (the "Master
                              Servicer").  See "The Master Servicer" herein.

Trustee                       ( ) (the "Trustee").

   
Cut-off Date                  ( ), 1997.

Distribution Date             The ( )th  day of each month, or, if such day 
                              is not a Business Day, the next succeeding  
                              Business Day, commencing in (month) 1997.
    

Record Date                   The Record Date for  each Distribution Date  
                              will be the last day of the preceding month.

Mortgage Pool                 The  Mortgage  Pool  will  consist  of  fully-
                              amortizing, ( ) to ( ) month, (fixed interest)
                              (adjustable) rate, conventional first mortgage
                              loans  (the "Mortgage Loans")  having,  as  of 
                              the   Cut-off  Date,  an  aggregate  principal
                              balance  equal to  approximately  $(   )  (the  
                              "Cut-off Date  Pool  Principal  Balance"). See
                              "The  Mortgage  Pool"  herein.

Pooling and Servicing
  Agreement                   The Certificates will be issued pursuant to  a 
                              Pooling and Servicing Agreement to be dated as
                              of (date) (the  "Pooling Agreement") among the
                              Sponsor, the  Master  Servicer, the Seller and 
                              the Trustee.

Priority of Distributions     As more fully described  herein, distributions
			      will  be made  on   the Certificates  on  each
			      Distribution Date from Available Funds  in the
			      following order of priority:
                                    (i)  to  interest   on   each  (interest
                              bearing) Class  of Senior Certificates;
                                   (ii)  to   principal  on  the  Class  A-1 
                              Certificates,  up  to  the  maximum  amount of 
                              principal distributed  on  such  Class on such 
                              Distribution Date as described herein; 
                                  (iii)  to interest on the Class M-1 
                              Certificates;
                                   (iv)  to   principal  on  the  Class  M-1 
                              Certificates,  up to  the  maximum  amount  of
                              principal to be distributed on  such  Class on 
			      such Distribution Date as described herein; 
			      and
                                    (v)  to  interest  on and then principal
                              of each other  Class  of  Subordinate Certifi-
			      cates in increasing order of  numerical  Class 
                              designation,   up  to  the maximum  amount  of
                              interest and  principal  to  be distributed on 
                              each  such  Class  on  such  Distribution Date 
                              (and subject to certain limitations set  forth
			      herein under "Description of the  Certificates 
			      -- Principal").

Class X Notional Amount       With respect  to the  first Distribution  Date,
                              the  initial Class  X Notional  Amount will  be
                              equal to the aggregate principal balance of the
                              Mortgage Loans as of the Cut-off Date.   On any
                              Distribution  Date  thereafter,   the  Class  X
                              Notional Amount will be equal to  the aggregate
                              of the Principal Balances of the Mortgage Loans
                              (the "Pool Principal Balance") as of the  first
                              day  of the month  preceding the month  of such
                              Distribution Date.

Interest                      On  each  Distribution  Date,   each  Class  of
                              interest bearing  Offered Certificates,  to the
                              extent  Available Funds  are available  for the
                              distribution of interest on such Class on  such
                              Distribution  Date,  as described  above  under
                              "Priority of Distributions",  generally will be
                              entitled  to  receive  an  amount allocable  to
                              interest  equal to the  sum of (i)  one month's
                              interest  at the  applicable Pass-Through  Rate
                              set forth on the cover page  hereof (as to each
                              Class, the "Pass-Through Rate") on the  related
                              Class  Certificate  Balance   or  the  Class  X
                              Notional Amount, as applicable, immediately  
                              prior  to such  Distribution Date and (ii) the 
                              sum of the amounts, if any, by  which the amount
                              described in clause (i) above on each prior  
                              Distribution Date exceeded the amount actually 
                              distributed as interest on such  prior 
                              Distribution  Dates and  not subsequently 
                              distributed ("Unpaid Interest Shortfall").  
                              The interest entitlement for each Class of 
                              Offered   Certificates described  above   
                              shall  be  reduced   by  the allocable share of 
                              Net  Interest Shortfalls for each such  Class, 
                              as  described  herein  under "Description of 
                              the Certificates -- Interest."

Principal (including
     prepayments)             On each  Distribution Date an  amount allocable
                              to principal  will be distributed on  the Class
                              A-1 Certificates generally equal to the  lesser
                              of (x) Available Funds reduced by the amount of
                              interest distributed on the Senior Certificates
                              on  such Distribution Date  and (y) the  sum of
                              (i)  the  Class  A-1   Percentage  of  (a)  all
                              scheduled  payments  of principal  due  on each
                              Mortgage Loan on the Due Date for such Mortgage
                              Loan in  the month  in which such  Distribution
                              Date occurs, (b) the Principal Balance  of each
                              Mortgage Loan that became a Liquidated Mortgage
                              Loan during  the month preceding  the month  of
                              such  Distribution  Date,   (c)  the  Principal
                              Balance  of   each  Mortgage   Loan  that   was
                              repurchased by the Seller or  another person as
                              of  such  Distribution  Date  pursuant  to  the
                              Agreement, (d)  certain  amounts  that  may  be
                              required  to be  paid  in  connection with  any
                              substitution   of   Mortgage  Loans   on   such
                              Distribution  Date  pursuant   to  the  Pooling
                              Agreement   and  (e)   any  net   insurance  or
                              liquidation proceeds received  during the month
                              preceding the  month of such  Distribution Date
                              allocable to recoveries of principal of Mortgage
                              Loans that are not yet Liquidated Mortgage Loans
                              and (ii) the Class  A-1  Prepayment  Percentage
                              of  all  partial principal prepayments and  all
                              principal prepayments  in full ("Principal 
                              Prepayments")  received during such preceding
                              month.

                              On each Distribution Date  an amount allocable
                              to principal will be distributed on Class M-1  
                              Certificates equal to the lesser of (x) 
                              Available Funds reduced by the amount of
                              interest  and principal distributed on the 
                              Senior Certificates and interest on the Class
                              M-1 Certificates, in each  case on such 
                              Distribution Date  and (y) the sum of (i) the 
                              applicable Subordinate Percentage Allocation of
                              the sum of  the amounts calculated pursuant to
                              clauses  (a)  through  (e)  in  the  preceding
                              paragraph for such  Distribution Date and  
                              (ii) the applicable Subordinate Prepayment 
                              Percentage Allocation of all Principal 
                              Prepayments received during the preceding month.

                              See "Description of the Certificates -- 
                              Principal" herein.

   
(Credit Support
     General                  Credit support for the Senior Certificates will
                              be provided by the  Subordinate  Certificates 
                              as  described below.  Credit support for the 
                              Mezzanine  Certificates will be provided by 
                              the Class B-1 and  Class  B-2 Certificates.
    

     A. Subordination         The  rights  of  holders  of  the   Subordinate
                              Certificates  to  receive   distributions  with
                              respect  to the Mortgage Loans in the Pool will
                              be  subordinated to  such rights of  holders of
                              the  Senior  Certificates,  and the  rights  of
                              holders  of  the  Class   B-1  and  Class   B-2
                              Certificates to receive such distributions will
                              be  further  subordinated  to  such  rights  of
                              holders of the Mezzanine Certificates, in each 
                              case only to the extent described below.  See
                              "Description of  the   Certificates  --   
                              Priority  of Distributions Among Certificates," 
                              "-- Allocation  of Losses"  and "Credit  
                              Support  -- Subordination  of Subordinate
                              Certificates" herein.

                              The  subordination  of  the  Subordinate  
                              Certificates to  the  Senior Certificates, and
                              the  further  subordination of  the Class B-1 
                              and  Class  B-2  Certificates to the Mezzanine
                              Certificates is intended to increase the 
                              likelihood of receipt by Senior 
                              Certificateholders and Mezzanine 
                              Certificateholders, respectively, of the maximum
                              amount to which they are entitled on any 
                              Distribution  Date, to provide such  holders 
                              protection against losses on the  Mortgage Loans
                              to the  extent described herein and, to a lesser
                              extent, against  losses on  (Special Hazard 
                              Mortgage Loans) (Fraud Loans) (and) 
                              (Bankruptcy Loans.)  However,  in certain  
                              circumstances  the  amount of  available
                              subordination may be exhausted and shortfalls 
                              in distributions on the Certificates  may  
                              result.    Holders of  the  Senior Certificates
                              will bear their proportionate share of any 
                              losses realized on  the Mortgage  Loans in  
                              excess  of the  available subordination amount.
                              See "Credit Support -- Subordination of
                              Subordinated  Certificates"  and  "--  
                              Allocation  of  Losses" herein.
    

   (B.  Description of other types
        of credit support,
        if any)

Weighted Average 
     Lives (in years)*                          PSA     
                              -----------------------------------------
                              CLASS         %    %    %    %
                              -----         -    -    -    -
                              A-1
                              X
                              M-1
                             --------
                             *Determined as described under "Prepayment and 
                             Yield Considerations --  Weighted Average Lives
                             of  the Offered Certificates" herein.   
                             Prepayments will not occur  at  any  assumed  
                             rate  shown  or  any  other constant rate, and 
                             the actual weighted average lives of any or all
                             of the Classes of Offered Certificates are  
                             likely  to  differ from  those  shown,  perhaps
                             significantly.

Last Scheduled
     Distribution Date

                             CLASS            Last Scheduled Distribution Date
                             -----            --------------------------------
                             A-1
                             X
                             M-1

Servicing Fees and Other 
     Expenses                As compensation for their services,  the
                             servicers  engaged by  the  Master Servicer  to
                             perform  the  day-to-day   servicing  functions
                             relating to  the Mortgage Loans and  the Master
                             Servicer  will  be  entitled  to  retain,  from
                             amounts  received  in respect  of  the Mortgage
                             Loans  which  are  allocable  to  interest,  an
                             amount  equal to the  Servicing Fee  and Master
                             Servicing Fee, respectively.

                             In addition to the Servicing Fee and the Master 
                             Servicing Fee, there will be deducted from 
                             amounts received in respect of the Mortgage  
                             Loans which are allocable to interest an amount
                             sufficient to provide for the payment of the 
                             Trustee's fee.   As to each Mortgage Loan, the 
                             sum of the  Master Servicing Fee Rate,  the  
                             Servicing Fee  Rate  and the rate at which the
                             Trustee's fee  is determined  is referred  to as
                             the "Expense Rate."

                             See "Servicing of Mortgage Loans -- Servicing 
                             Compensation and Payment of Expenses" herein.

(Advances                    The  Master  Servicer,   directly  or  through
                             one or more servicers,  will be obligated  to 
                             advance, four  business days prior to each 
                             Distribution  Date  an amount  equal  to  all
                             delinquent  amounts  (net  of the  related  
                             Servicing  Fee and Master Servicing Fee  and  
                             Relief  Act  Reductions)  on  each Mortgage 
                             Loan in the Mortgage Pool and not previously 
                             advanced to the extent that such  Advances are 
                             determined by the Master Servicer to be 
                             recoverable.

                             (With respect to any Mortgage Loan requiring a 
                             balloon payment on the maturity date of such  
                             Mortgage Loan, in the  event of default in any 
                             such payment, the Master Servicer will continue
                             to  advance, subject to the Master Servicer's 
                             determination as to  recoverability, an amount
                             equal to interest  on  the principal balance 
                             of such Mortgage Loan deemed to be due thereon
                             after such default.)

                             Any Advance  made by  the Master Servicer  or a
                             servicer with respect to a Mortgage Loan is 
                             reimbursable to it as described herein under 
                             "Servicing of Mortgage Loans -- Advances."  
                             Under the limited  circumstances   described  
                             herein,  the   Master Servicer will be entitled 
                             to reimburse itself and any servicer from  
                             funds on  deposit  in  the  Certificate  Account
                             before distributions are made to holders of 
                             Certificates.)

   
(Optional Termination        At its option, the Master Servicer may purchase
                             from the Pool  all remaining Mortgage Loans  in
                             the Pool and thereby effect early retirement of
                             the Certificates,  on any Distribution  Date on
                             which the  Pool Principal Balance is  less than
                             10% of the Cut-off Date  Pool Principal Balance.
                             See "Description of the Certificates  --   
                             Termination;  Optional   Termination" herein.)
                             IF THE  MASTER SERVICER EXERCISES ITS RIGHT  TO 
                             REPURCHASE ALL OF THE  MORTGAGE LOANS,  THE 
                             CERTIFICATES  OUTSTANDING AT  THE TIME OF  SUCH 
                             REPURCHASE  WILL BE  RETIRED EARLIER  THAN WOULD
                             OTHERWISE   BE  THE   CASE.  See "Prepayment and
                             Yield Considerations" herein.
    

Certain Federal Income
     Tax Consequences        (For federal income tax purposes, the Pool will
                             be   treated  as   a   "real  estate   mortgage
                             investment  conduit"  ("REMIC").    The  Senior
                             Certificates and  the Subordinate  Certificates
                             will  constitute  "regular  interests"  in  the
                             REMIC and will  be treated as debt  instruments
                             of  the Pool  for federal  income  tax purposes
                             with  payment terms equivalent  to the terms of
                             such   Certificates.  The Class  R Certificates
                             will  constitute the  sole  class of  "residual
                             interest" in the REMIC and will be the Class of
                             Residual  Certificates,  as  described  in  the
                             Prospectus.)

                             Holders  of the  Offered  Certificates  will  be
                             required  to include  in income interest on such
                             Certificates in accordance with  the  accrual   
                             method  of  accounting.  The Class X Certificates
                             will,   and   the  other   Classes  of   Offered
                             Certificates may, depending on  their respective
                             issue prices, be treated as having been issued 
                             with original issue discount for federal income
                             tax purposes.  For further information regarding
                             the federal income tax consequences of investing
                             in the Certificates, see "Certain Federal Income
                             Tax Consequences" herein and in the Prospectus.

Legal Investment             The   Senior  Certificates   (and   the  Class 
                             M-1 Certificates) will constitute "mortgage 
                             related securities"  for  purposes of  the  
                             Secondary Mortgage  Market Enhancement Act of 
                             1984 ("SMMEA"),  and as such, will be legal
                             investments for  certain entities  to the  
                             extent provided  in SMMEA.  See "Legal 
                             Investment" in the Prospectus.

                             (It is anticipated that the Class M-1 
                             Certificates will not be rated in one of the
                             two  highest  rating categories  by  a nationally
                             recognized statistical rating organization and,
                             therefore, will not constitute "mortgage related
                             securities" for purposes of SMMEA.)

                             Certain  Classes  of  Certificates may  be  
                             deemed  "high-risk mortgage  securities" as  
                             defined  in the  supervisory  policy statement
                             on securities  activities approved  by the  
                             Federal Financial Institutions Examination 
                             Council on December 3, 1991 and adopted by the 
                             Comptroller  of the Currency,  the Federal
                             Deposit Insurance Corporation, the  Federal 
                             Reserve Board  and the  Office of Thrift 
                             Supervision.   See "Legal Investment" in
                             the Prospectus.

ERISA Considerations         A  fiduciary  of  any  employee  benefit   plan
                             subject  to  the   Employee  Retirement  Income
                             Security Act of 1974, as  amended ("ERISA"), or
                             the Internal Revenue Code  of 1986, as  amended
                             (the "Code"), should  carefully review with its
                             legal advisors whether the  purchase or holding
                             of  an Offered Certificate could give rise to a
                             transaction   prohibited   or   not   otherwise
                             permissible under ERISA or the Code.  The Class
                             M-1 Certificates may not be transferred  except
                             upon satisfaction  of certain conditions.   See
                             "ERISA  Considerations"   herein  and   in  the
                             Prospectus.

Certificate Rating           It is a condition to the issuance of the Offered
                             Certificates that the Senior Certificates and 
                             the Class M-1 Certificates be rated by ( ) and 
                             by ( ) at least as follows:

                             CLASS    
                             _____        _____     _____
                             A-1
                             X
                             M-1

                             See "Ratings" herein.




                                 RISK FACTORS

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

YIELD AND PREPAYMENT CONSIDERATIONS

     The  rate of  principal  payments  on the  Certificates,  the amount  of
principal and interest payments on the Certificates and the yield to maturity
of the  Certificates will  be directly  related to  the rate  of payments  of
principal on  the Mortgage  Loans.   The rate  of principal  payments on  the
Mortgage Loans will in turn be affected by the amortization schedules  of the
Mortgage   Loans,  the  rate  of  principal  prepayments  (including  partial
prepayments  and those  resulting from  refinancing)  thereon by  mortgagors,
liquidations  of  defaulted Mortgage  Loans,  repurchases  by the  Seller  of
Mortgage  Loans  as  a  result  of defective  documentation  or  breaches  of
representations or warranties and optional purchase by the Master Servicer of
all  of the Mortgage  Loans in connection  with the termination  of the Pool.
(The Mortgagors may prepay any Mortgage Loan at any time without penalty.)

     The  rate  of  payments  (including prepayments)  on  mortgage  loans is
influenced by  a variety of  economic, geographic, social and  other factors.
If prevailing rates  for similar mortgage loans fall below the Mortgage Rates
on the Mortgage Loans, the rate of prepayment would generally be  expected to
increase.   Conversely, if prevailing  rates for similar mortgage  loans rise
above the Mortgage  Rates on the Mortgage Loans, the rate of prepayment would
generally  be expected to  decrease.  An  investor that purchases  an Offered
Certificate  at a  discount  should  consider the  risk  that a  slower  than
anticipated  rate of principal payments on the  Mortgage Loans will result in
an  actual yield  that is  lower  than such  investor's expected  yield.   An
investor that purchases  an Offered Certificate at a  premium should consider
the risk  that a faster  than anticipated rate  of principal payments  on the
Mortgage Loans  will  result in  an  actual yield  that  is lower  than  such
investor's expected yield.

     The  timing of  changes in  the  rate of  prepayments may  significantly
affect an investor's  actual yield to maturity,  even if the average  rate of
principal  prepayments is  consistent with  an investor's  expectations.   In
general, the  earlier a  prepayment of  principal of the  Mortgage Loans  the
greater the  effect on an  investor's yield to  maturity.   The effect on  an
investor's yield as a result of principal payments occurring at a rate higher
(or lower)  than  the rate  anticipated  by the  investor during  the  period
immediately following  the issuance of  the Offered Certificates will  not be
offset by a  subsequent like reduction (or increase) in the rate of principal
prepayments.  The yield on the Class X Certificates will be  highly sensitive
to the rate and timing of prepayments on the Mortgage Loans.  A rapid rate of
principal prepayments on the Mortgage Loans (as defined below) may have a 
material negative effect on the yield of the Class X Certificates.  Investors
must make their own decisions as to the appropriate prepayment assumptions to
be  used  in deciding  whether to  purchase  the Offered  Certificates.   See
"Prepayment   and  Yield   Considerations---Sensitivity   of   the  Class   X
Certificates" herein.

   
RISKS OF HOLDING SUBORDINATED CERTIFICATES
    
     The  rights of  the holders  of the  Class M-1  Certificates to  receive
distributions with respect to the Mortgage Loans will be subordinated to such
rights of the Senior Certificates and the rights of  the holders of the Class
B-1 Certificates to receive distributions  with respect to the Mortgage Loans
will be subordinated to such rights of  the Senior Certificates and the Class
M-1 Certificates.  Delinquencies that are not advanced by or on behalf of the
Master  Servicer (because the amounts, if advanced, would be nonrecoverable),
will adversely affect the yield on the Certificates.  Because of the priority
of distributions,  shortfalls resulting  from delinquencies  not so  advanced
will be borne first  by the Class B-2 Certificates,  second by the Class  B-1
Certificates, third by the Class M-1  Certificates and finally by the  Senior
Certificates.

     The weighted  average  life  of,  and the  yield  to  maturity  on,  the
Subordinate   Certificates,  in  decreasing   order  of  their   priority  of
distributions, will be progressively more sensitive to the rate and timing of
Mortgagor defaults and the  severity of ensuing losses on the Mortgage Loans.
If the actual  rate and severity  of losses on  the Mortgage Loans  is higher
than those assumed by a holder of a Subordinate Certificate, the actual yield
to maturity of such Certificate may be lower than the yield  expected by such
holder based on  such assumption.  The timing of losses on the Mortgage Loans
will also affect an investor's actual yield to  maturity, even if the rate of
defaults and  severity of  losses over  the life  of the  Mortgage Loans  are
consistent with such investor's expectations.  In general, the earlier a loss
occurs the  greater the effect on an investor's  yield to maturity.  Realized
Losses on the Mortgage Loans will reduce the Class Certificate Balance of the
Subordinate Certificates  to  the  extent  of any  losses  allocated  thereto
without the receipt of cash attributable to such reduction.  See "Description
of the Certificates--Allocation of Losses" herein.

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

     The  Mortgage  Loans  are  be  the  sole   source  of  payments  on  the
Certificates.  The Certificates do not represent an interest in or obligation
of the  Seller, the Master Servicer, the Trustee  or any of their affiliates,
except for limited obligations of the Master Servicer with respect to certain
breaches of its representations and  warranties and its obligations as Master
Servicer.  Neither the Certificates nor the Mortgage Loans will be guaranteed
by or insured by any governmental agency or instrumentality, the Seller, the 
Master Servicer, the Trustee or any of their affiliates.  Consequently, in the
event that payments on the Mortgage Loans are insufficient or otherwise 
unavailable to make all payments required on the Certificates, there will be  
no recourse to the Seller, the Master Servicer, the Trustee or any of their 
affiliates.

   
LIMITED LIQUIDITY
    
     The  Underwriter intends  to  make  a secondary  market  in the  Offered
Certificates,  but  has  no obligation  to  do  so.   There  is  currently no
secondary market in  the Offered Certificates  and there can be  no assurance
that such a market will develop or, if it does  develop, that it will provide
Certificateholders with liquidity of investment  or that it will continue for
the life of the Certificates.  

GEOGRAPHIC CONCENTRATION

     (Approximately (  )% of  the Mortgage  Loans  (by aggregate  outstanding
principal balance as of the Cut-off Date) are secured by Mortgaged Properties
located in  the State  of California.   Property  values of  residential real
estate in  California  have declined  in  recent years.   If  the  California
residential real  estate  market should  continue  to experience  an  overall
decline in  property values after  the dates of  origination of the  Mortgage
Loans,  the rates  of delinquency,  foreclosure, bankruptcy  and loss  on the
Mortgage Loans may  be expected to increase, and  may increase substantially,
as compared to such rates in a stable or improving real estate market.)

     (describe other geographic concentrations presenting significant risks)

   
CONSEQUENCES OF OWNING BOOK-ENTRY CERTIFICATES
    
     Since   transactions  in   the  (   )   Certificates  (the   "Book-Entry
Certificates") generally can  be effected only through  DTC, Participants and
Indirect Participants, the ability of a Beneficial Owner to pledge Book-Entry
Certificates  to persons  or entities  that  do not  participate  in the  DTC
system, or to otherwise act with respect to such Book-Entry Certificates, may
be limited  due to  the lack of  a physical  certificate for  such Book-Entry
Certificates.  in addition, under  a book-entry format, Beneficial Owners may
experience delays in  their receipt of payments, since  distributions will be
made by the  Trustee, or a paying agent  on behalf of the Trustee,  to CEDE &
Co., as nominee for DTC.  Also,  issuance of Book-Entry Certificates in book-
entry form may  reduce the liquidity thereof in any  secondary trading market
that  may develop  therefor because  investors may  be unwilling  to purchase
securities for which  they cannot obtain  delivery of physical  certificates.
See "Description of the Certificates--Book-Entry Certificates" herein.


                              THE MORTGAGE POOL

GENERAL
   
     Certain information with  respect to the Mortgage Loans  included in the
Mortgage Pool is set forth below.   (A detailed description of such  Mortgage
Loans  on  Form  8-K  (the  "Detailed  Description")  will  be  available  to
purchasers of the Offered  Certificates at or before, and will  be filed with
the Securities  and Exchange Commission  within fifteen days of,  the initial
delivery of the Offered Certificates.   The Detailed Description will specify
the  aggregate principal  balances  of  the Mortgage  Loans  included in  the
Mortgage  Pool as  of  the Cut-off  Date  (the "Cut-off  Date Pool  Principal
Balance") and will  also include the following information  in tabular format
regarding such  Mortgage Loans:  years of origination of such Mortgage Loans,
the purposes of such  Mortgage Loans, the original principal balances of such
Mortgage Loans, the outstanding principal  balances of such Mortgage Loans as
of the Cut-off  Date, the Mortgage  Rates borne by  such Mortgage Loans,  the
original Loan-to-Value Ratios of such Mortgage Loans, the remaining months to
stated maturity of such Mortgage Loans, the types of properties securing such
Mortgage Loans  and the geographical  distribution of such Mortgage  Loans by
state.)  Prior  to the Closing Date,  Mortgage Loans may be  removed from the
Mortgage Pool and  other Mortgage  Loans may  be substituted  therefor.   The
Sponsor believes  that the information  set forth herein with  respect to the
Mortgage   Pool   as   presently  constituted   is   representative   of  the
characteristics of the Mortgage Pool as it will be constituted at the Closing
Date, although the range of the Mortgage Rates and the maturities and certain
other characteristics  of the Mortgage Loans  in the Mortgage Pool  may vary.
In  no event  will the  actual  Cut-Off Date  Pool Principal  Balance  of the
Mortgage Pool exceed the Cut-Off Date Pool Principal Balance stated herein by
more than 5%.
    

     The Mortgage  Pool will consist  of Mortgage  Loans with a  Cut-off Date
Principal Balance expected  to be  approximately $(  ).   The Mortgage  Loans
provide for the amortization of the amount financed over a series  of monthly
payments.   All the Mortgage Loans provide for  payments due (as of the first
day of each month (each a "Due Date")).  The Mortgage Loans to be included in
the  Mortgage Pool were  originated or acquired  in the normal  course of its
(mortgage banking business)  by the Seller  substantially in accordance  with
the underwriting criteria  specified herein.  At  origination, (substantially
all) (specify percentage) of the Mortgage Loans had a stated term to maturity
of ( ) years.  (Monthly payments made by the Mortgagors on the Mortgage Loans
either  earlier or  later  than the  related  Due Date  will  not affect  the
amortization  schedule  or  the  relative  application  of such  payments  to
principal and interest.)  (The Mortgagors may prepay any Mortgage Loan at any
time without penalty.)

     (Other  than   during  the   first  (six)   (twelve)  months   following
origination, during which time each such Mortgage Loan will bear 
interest at a  Mortgage Rate fixed at  origination, each Mortgage Loan  has a
Mortgage Rate subject  to (semi-annual) (annual) adjustment on  the first day
of the  month specified  in the  related Mortgage  Note (each  such date,  an
"Adjustment Date") to equal the sum, rounded to the nearest ( )%, of (i) (the
weekly  average yield  on United  States  Treasury securities  adjusted to  a
constant  maturity of  one  year)  (the weekly  average  of secondary  market
interest rates  on six-month negotiable certificates of  deposit) (the London
interbank  offered  rate  ("LIBOR") for  (three-month)  United  States dollar
deposits) (other indices) (the "Index")(, as published by the Federal Reserve
Board  in Statistical Release H.15(519) and most  recently available as of 45
days prior to  the Adjustment Date) (which appears on the Reuters Screen LIBO
Page as of ( ),  London time, on the first business day of the month prior to
the  Adjustment Date)  and (ii) a  fixed percentage  amount specified  in the
related  Mortgage Note  (the  "Gross Margin");  provided,  however, that  the
Mortgage Rate will  not increase or decrease  by more than the  Periodic Rate
Cap on  any Adjustment Date.   All the  Mortgage Loans provide  that over the
life of the Mortgage Loan the Mortgage Rate will in no event be more than the
initial  Mortgage Rate  plus  a  fixed percentage  (such  rate, the  "Maximum
Rate").   (In addition, each Mortgage Loan provides that in no event will the
Mortgage Rate be less than the initial Mortgage Rate (such rate, the "Minimum
Rate").) Effective  with the first payment due on  a Mortgage Loan after each
related Adjustment  Date, the monthly payment  will be adjusted to  an amount
which will fully  amortize the outstanding principal balance  of the Mortgage
Loan over its remaining term.  (Approximately ( )% of the Mortgage Loans were
originated  with a  Mortgage Rate  less than the  sum of  the then-applicable
Index and Gross  Margin, rounded as described herein.) If the Index ceases to
be published or is otherwise unavailable,  the Master Servicer will select an
alternative index for mortgage loans on single-family residential properties,
based upon comparable  information, over which it has no control and which is
readily verifiable by mortgagors.)

     (Each  Mortgage Loan  was originated  on or  after (date),  (and  has an
initial Adjustment Date on or before (date)).

     The latest  date on  which any  Mortgage Loan  matures is  (date).   The
earliest stated maturity date of any Mortgage Loan is (date).

     (As of the  Cut-off Date, no Mortgage  Loan was delinquent more  than 30
days.)

     (None) of the Mortgage Loans will be subject to any buydown agreement.

     No Mortgage Loan will have a Loan-to-Value  Ratio as of the Cut-off Date
of more than  ( )%.  The weighted  average of the Loan-to-Value  Ratios as of
the Cut-off Date of the Mortgage Loans was approximately ( )%.  Each Mortgage
Loan with a  Loan-to-Value Ratio as of  the Cut-off Date of  greater than 80%
will be covered by a primary mortgage  guaranty insurance  policy issued  by
a mortgage  insurance company approved by the Federal National Mortgage 
Association ("FNMA") or the Federal Home Loan Mortgage Corporation  ("FHLMC"),
which policy will  provide coverage in an amount  equal to the excess of the
original principal balance of the related Mortgage Loan plus accrued interest
thereon and  related foreclosure expenses in excess of 75% of the value of 
the related Mortgaged Property.  No such primary mortgage  insurance policy 
will be  required with respect to  any such Mortgage Loan after the  date 
on which the related Loan-to-Value Ratio is less than 80%.

     The  "Loan-to-Value Ratio"  of a Mortgage  Loan at  any given time  is a
fraction, expressed as a percentage, of the principal balance of the Mortgage
Loan at origination  to the original value  of the Mortgaged Property  (i.e.,
the  value at  origination  based upon  an  appraisal or  the selling  price,
whichever is  less, or  in the case  of certain  refinancings, the  value set
forth in an  appraisal).  No  assurance can  be given that  the value of  any
Mortgaged Property has remained or will  remain at the level that existed  on
the appraisal or sales date.  If residential real estate values  generally or
in a particular  geographic area decline, the Loan-to-Value  Ratios might not
be  a reliable  indicator of  the  rates of  delinquencies, foreclosures  and
losses that could occur with respect to such Mortgage Loans.

     (None of the Mortgage Loans is insured  by any primary mortgage guaranty
insurance policy.)

     (No)   Mortgage  Loan  provides   for  deferred  interest   or  negative
amortization.  Approximately  ( )% and (  )% (by Cut-off Date  Pool Principal
Balance) will  be secured by Mortgaged  Properties located in  ( )  and  ( ),
respectively.   Except as  indicated in the  preceding sentence  no more than
approximately  (  )% of  the  Mortgage Loans  will  be  secured by  Mortgaged
Properties located in any  one state.  No more than approximately ( )% of the
Mortgage Loans (by principal balance as of the Cut-off Date) will  be secured
by Mortgaged Properties located in any one postal zip code area.

     (The  first and  last  date on  which any  Convertible Mortgage  Loan is
convertible from  an adjustable  Mortgage Rate to  a fixed  Mortgage Rate  is
(date) and (date), respectively.)

     The  following  information   sets  forth  in  tabular   format  certain
information, as of the Cut-off Date,  as to the Mortgage Loans.   Percentages
(approximate) are stated by principal balance as of the Cut-off Date.


                           MORTGAGE LOAN STATISTICS


                                                            MORTGAGE POOL
                                                            -------------


Number of Mortgage Loans
Cut-off Date Pool Principal Balance                         $
 (Rate Adjustment Frequency:)
     (6 months)                                                   %
     (12 months)                                                  %
     (24 months)                                                  %
     (36 months)                                                  %
     (60 months)                                                  %
(Payment Adjustment Frequency:)
     (6 months)                                                   %
     (12 months)                                                  %
     (24 months)                                                  %
     (36 months)                                                  %
     (60 months)                                                  %
(Convertible Mortgage Loans                                       %)
Original Principal Balance:
     Ranges                                                 $    to $
     Average                                                        $
Original Term to Stated Maturity:
     Ranges                                                 to   months
     Weighted Average                                        months
Remaining Months to Stated Maturity:
     Ranges                                                 to    months
     Weighted Average                                       months
Mortgage Rate:
     Ranges                                                 % to   %
     Weighted Average                                              %
(Net Mortgage Rate:)
     Ranges                                                 % to    %
     Weighted Average                                          %
(Gross Margin:)
     Ranges                                                 % to    %
     Weighted Average                                          %
(Weighted Average Months to Next Rate                     Not more than
     Adjustment Date)                                       months 
(Periodic Rate Cap:)
     Ranges
     Weighted Average
(Maximum Rate:)
     Ranges                                                 % to    %
     Weighted Average                                         %
(Minimum Rate:)
     Ranges                                                 % to    %
     Weighted Average                                         %
Expense Fees:
     Ranges                                                 % to    %
     Weighted Average                                         %
Primary Residences                                       At least   %
Investment Properties                                    No more than   %
Second Homes                                             No more than   %
Single-family Detached Residences                        At least      %
Condominiums                                             No more than   %
Planned Unit Developments or De Minimis
     Planned Unit Developments                           No more than   %
Located in ( )                                           No more than   %
Number of Other States*                                  No more than   %
Two- to Four-Family Residences                           No more than   %
Purchase Money Mortgage Loans                            At least      %
Rate/Term Refinancing Mortgage Loans                     No more than   %
Cash Out Refinance Mortgage Loans                        No more than   %
Limited Documentation                                    No more than   %
No Asset and/or Income Certificate                       No more than   %)
________________

*    No more than 5% of the Mortgage Loans (by aggregate principal balance as
     of the Cut-off Date) are secured by Mortgaged Properties in such states.



ASSIGNMENT OF THE MORTGAGE LOANS

     Pursuant to  the Pooling Agreement, the Sponsor on the Closing Date will
sell, transfer, assign, set over and otherwise convey without recourse to the
Trustee in trust  for the benefit of Certificateholders all  right, title and
interest of the Sponsor in and to each Mortgage Loan and all right, title and
interest in  and to  all other  assets included  in the  Pool, including  all
principal and interest  received by the Master Servicer on or with respect to
the Mortgage  Loans after  the Cut-off  Date (to  the extent  not applied  in
computing the  Cut-off Date  Pool Principal  Balance), exclusive of  interest
accruing thereon prior to the Cut-off Date.

     In  connection with  such  transfer  and  assignment, the  Sponsor  will
deliver or cause  to be delivered, with respect to each Mortgage Loan, to the
Trustee, or a  custodian for  the Trustee, among  other things, the  original
loan agreement or promissory note (the "Mortgage Note") (and any modification
or amendment thereto) endorsed without  recourse to the order of the  Trustee
(or its nominee) showing an unbroken chain of endorsements from  the original
payee thereof  to  the  Person endorsing  it  to the  Trustee,  the  original
agreement  or instrument  creating  a  first lien  on  the related  Mortgaged
Property (the "Mortgage") with evidence  of recording indicated thereon,  the
assignment (which may be in the form of a blanket assignment if permitted) to
the  Trustee of the  Mortgage with evidence  of recording in the  name of the
Trustee  thereon and,  if applicable,  any  riders or  modifications to  such
Mortgage Note  and Mortgage (collectively,  the "Mortgage File").   Where the
original Mortgage  or assignment has  been delivered to the  recording office
and  has  not yet  been  returned, the  Sponsor may  deliver  or cause  to be
delivered a true copy thereof with a certification by the Master Servicer, or
if  the  original Mortgage  or  assignment has  been  lost or  destroyed, the
Sponsor  may deliver or cause  to be delivered  photocopies of such documents
containing an original  certification by the  judicial or other  governmental
authority  of   the  jurisdiction   where  such   documents  were   recorded.
Assignments  of the Mortgage  Loans to the  Trustee (or its  nominee) will be
recorded in the  appropriate public office for real  property records, except
in states where,  in the opinion of  counsel acceptable to the  Trustee, such
recording is  not required to protect the Trustee's interests in the Mortgage
Loan against the  claim of any subsequent  transferee or any successor  to or
creditor of the Sponsor or the Seller.

     The Trustee will review each Mortgage File within 90 days of the Closing
Date (or promptly after the Trustee's receipt of any document permitted to be
delivered after the  Closing Date) and  if any such document  is found to  be
defective in a  material respect  and the  Seller does not  cure such  defect
within 90 days (or 270  days where the defect relates solely to the inability
of the  Master Servicer  to deliver  the original  or certified  copy of  the
Mortgage  or assignment)  of  notice  thereof from  the  Trustee, the  Seller
following delivery of the opinion referred to below, will on the 
Distribution Date in the  month following the expiration of such  90 days (or
270  days) either (i)  repurchase the related Mortgage  Loan (or any property
acquired in respect thereof) at a price equal to 100% of the unpaid principal
balance  of such  Mortgage  Loan plus  accrued  and unpaid  interest  on such
principal  balance at  the related  Net Mortgage  Rate less  any unreimbursed
Advances made  with respect thereto, or (ii) during  a limited period of time
after  the  Closing Date  as  specified  in the  Pooling  Agreement  and upon
satisfaction of the conditions set forth in the Pooling Agreement, substitute
an Eligible  Substitute Mortgage Loan  (as defined in the  Pooling Agreement)
meeting the  criteria specified in the Pooling Agreement.  This repurchase or
substitution   obligation   constitutes   the  sole   remedy   available   to
Certificateholders  or the  Trustee for  a material  defect in  a constituent
document.   The  Sponsor will  make  no representations  and warranties  with
respect  to the  Mortgage Loans and  will have  no obligation to  purchase or
substitute  for a  Mortgage Loan  with  deficient documentation  or which  is
otherwise  defective.   Prior to  any  such repurchase  or substitution,  the
Seller shall deliver an opinion of counsel  to the Trustee to the effect that
such  repurchase  or substitution  will not  (i) give  rise to  a "prohibited
transaction"  under  Section  860F(A)(2)  of  the  Code,  (ii)  be  deemed  a
contribution to the  Pool after the "start-up  date" that would give  rise to
the  tax specified  under Section 860G(a)(1)  of the Code  or (iii) adversely
affect the status of the Pool as a  REMIC.  Any such substitution or purchase
that otherwise would  have been required but for the inability to deliver the
opinion referred  to  above will  not  be  permitted until  such  opinion  is
delivered.

                         SERVICING OF MORTGAGE LOANS

(HEADLANDS MORTGAGE COMPANY

     Headlands Mortgage Company ("Headlands") is a closely-held California S-
corporation  which was  organized  in  1981.   Headlands  is engaged  in  the
mortgage  banking business, which  consists of the  origination, acquisition,
sale and servicing of residential mortgage loans secured 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.

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

UNDERWRITING STANDARDS




     All  of the  Mortgage Loans  were originated  or acquired  by Headlands.
Headlands  originates  and  purchases  "conventional non-conforming  mortgage
loans" (i.e., loans which are not insured by 
the FHA or partially guaranteed by the VA or which do not qualify for sale to
FNMA or  FHLMC) secured  by first liens  on one-  to four-family  residential
properties.   These  loans typically  differ from  those underwritten  to the
guidelines established by  FNMA, FHLMC and  the Government National  Mortgage
Association ("GNMA") primarily with respect to loan-to-value ratios, borrower
income, required  documentation, interest  rates, borrower  occupancy of  the
mortgaged property and/or property types.  To the extent that  these programs
reflect underwriting standards different from  those of FNMA, FHLMC and GNMA,
the performance of loans made thereunder may reflect higher delinquency rates
and/or credit losses.

     All mortgage loans originated or acquired by Headlands must meet credit,
appraisal  and  underwriting   standards  acceptable  to  Headlands.     Such
underwriting standards (the "Underwriting Standards") are applied to evaluate
the  prospective borrower's  credit standing  and  repayment ability  and the
value and adequacy of the mortgaged  property as collateral.  These standards
are  applied  in  accordance  with  applicable federal  and  state  laws  and
regulations.   Exceptions to  the Underwriting Standards  are permitted where
compensating factors are present.

     Headlands'  Underwriting  Standards  for  purchase  money  or  rate/term
refinance loans secured  by one- to  two-family primary residences  generally
allow Loan-to-Value  Ratios at origination  of up to  95% for  mortgage loans
with original principal  balances of up to  $400,000, up to 90%  for mortgage
loans secured  by  one-  to four-family,  primary  residences  with  original
principal balances  of up  to $400,000,  up to  85% for  mortgage loans  with
original principle  balances of  up to $500,000  and up  to 80%  for mortgage
loans with original principal balances up to $650,000.  Headlands may acquire
mortgage loans with  principal balances up to $3,000,000  ("super jumbos") if
the loan is secured  by the borrower's primary residence.   The Loan-to-Value
Ratio for super jumbos generally may not exceed 60%.  For cash-out refinanced
loans,  the maximum  Loan-to-Value Ratio  generally is  80%, and  the maximum
"cash out"  amount permitted is based in  part on the original  amount of the
related mortgage loan.

   
     Headlands'  Underwriting  Standards   for  mortgage  loans   secured  by
investment  properties generally allow Loan-to-Value Ratios at origination of
up to 90% for mortgage loans with original principal balances up to $250,000.
Headlands' Underwriting Standards permit mortgage loans secured by investment
properties  to have  higher original  principal balances  if they  have lower
Loan-to-Value Ratios at origination.
    
     For  each  mortgage loan  with  a  Loan-to-Value  Ratio  at  origination
exceeding  80%,  Headlands  generally requires  a  primary  mortgage guaranty
insurance policy insuring  a portion of the  balance of the mortgage  loan at
least equal to the product of the original principal balance of such mortgage
loan  and a fraction, the  numerator of which  is the excess  of the original
principal balance of such  mortgage loan  over 75%  of the  lesser of  the 
appraised value  and selling price  of the related mortgage property  and the 
denominator of which is the original principal  balance of the related 
mortgage  loan plus accrued interest thereon and related foreclosure expenses.
No such primary mortgage guaranty insurance policy will be required with
respect to any such mortgage loan after the date on which the related 
Loan-to-Value Ratio decreases to 80% or  less or,  based  upon a  new  
appraisal, the  principal  balance of  such mortgage loan represents 80%  or
less of the new appraised value.  All of the insurers which have issued 
primary mortgage  guaranty insurance policies with respect  to  the  Mortgage
Loans  meet  FNMA's  or FHLMC's  standards  or are acceptable  to  the Rating
Agencies.  In  certain circumstances,  however, Headlands does not  require
primary mortgage  guaranty insurance on  mortgage loans with principal  
balances up to $500,000 that  have Loan-to-Value Ratios
exceeding  80%  but less  than  or  equal  to  95%.   All  residences  except
cooperatives and  certain high-rise  condominium dwellings  are eligible  for
this program.  Each qualifying mortgage loan will be made at an interest rate
that is higher than  the rate would be if the Loan-to-Value  Ratio was 80% or
less or  if primary mortgage  guaranty insurance  was obtained.   Under  such
circumstances, the  Certificateholders will not  have the benefit  of primary
mortgage guaranty insurance coverage.

   
     In determining  whether a  prospective borrower  has sufficient  monthly
income  available  (i) to  meet  the  borrower's  monthly obligation  on  the
proposed mortgage loan  and (ii) to  meet monthly housing expenses  and other
financial obligations  including the  borrower's monthly  obligations on  the
proposed mortgage  loan,  Headlands generally  considers  the ratio  of  such
amounts to the  proposed borrower's acceptable  stable monthly gross  income.
Such ratios  vary depending on  a number of underwriting  criteria, including
Loan-to-Value Ratios, and are determined  on a loan-by-loan basis.  Headlands
also examines  a prospective  borrower's credit report.   Each  credit report
provides a credit score for the borrower.  The credit score is based upon the
credit  evaluation methodology developed by Fair, Isaac and Company ("FICO"),
a consulting firm  specializing in creating default predictive models through
a high number of variable components.
    
     Headlands originates  and acquires  loans which  have been  underwritten
under one  of five documentation  programs:  full  documentation, alternative
documentation,  limited documentation,  no ratio  loan  documentation and  no
income/no asset verification.

   
     Under full  documentation, the prospective borrower's employment, income
and  assets are  verified  through  written  and  telephonic  communications.
Alternative  documentation provides  for  alternative  methods of  employment
verification  generally  using  W-2  forms  or  pay  stubs.    Under  a  full
documentation program, a  prospective borrower is required to  have a minimum
FICO score of 620.

     Under the limited documentation program,  more emphasis is placed on the
value  and adequacy of the mortgaged  property as collateral and other assets
of the  borrower than  on credit underwriting.   Mortgage  loans underwritten
using the limited documentation program  are limited to borrowers with credit
histories that demonstrate an established  ability to repay indebtedness in a
timely  fashion.   Under  the limited  documentation  program, a  prospective
borrower is  required to have a minimum FICO score of 680.  Under the limited
documentation program, certain  credit underwriting documentation  concerning
income  or  income  verification and/or  employment  verification  is waived.
Loans originated  and acquired  with limited  documentation include  cash-out
refinance loans, super  jumbos and mortgage  loans secured by  investor-owned
properties.    Permitted maximum  Loan-to-Value  Ratios  (including secondary
financing) under  the limited documentation  program, which range up  to 80%,
are more  restrictive than mortgage loans originated  with full documentation
or alternative documentation.
    

     Under the  no ratio  loan documentation program,  income ratios  for the
prospective  borrower are not calculated.   Mortgage loans underwritten using
the no ratio  loan documentation program have Loan-to-Value  Ratios less than
or equal to 80% and meet the standards for the limited documentation program.

     Under the no income/no asset verification program, emphasis is placed on
the value and  adequacy of the  mortgaged property  as collateral and  credit
history rather than  on verified income and assets of the borrower.  Mortgage
loans  underwritten under  no  income/no asset  verification  are limited  to
borrowers  with excellent  credit histories.   Under  the no  income/no asset
verification program,  credit underwriting  documentation concerning  income,
employment  verification and asset  verification is waived  and income ratios
are not calculated.

     Headlands  generally performs a pre-funding audit on each mortgage loan.
This  audit includes  a review  for compliance  with  applicable underwriting
program guidelines and  accuracy of the credit report  and phone verification
of employment.  Headlands performs a post-funding quality control review on a
minimum of 10% of the mortgage loans  originated or acquired for complete re-
verification of employment, income and liquid assets used to qualify for such
mortgage  loan.   Such review  also  includes procedures  intended to  detect
evidence of  fraudulent documentation  and/or imprudent  activity during  the
processing, funding, servicing or selling of the mortgage loan.  Verification
of occupancy and applicable information is made by regular mail.

     One-  to four-family residential  properties are appraised  by qualified
independent appraisers  who are  approved by Headlands.   All  appraisals are
required  to conform  to  the  Uniform  Standards of  Professional  Appraisal
Practice adopted by the Appraisal Standards Board of the Appraisal Foundation
and must  be on forms acceptable  to FNMA and  FHLMC.  As part  of Headlands'
pre-funding quality control procedures, either field or desk appraisal reviews
are obtained on ( )% of all mortgage loans.

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 serviced by Headlands.)

   
     As of December 31, 1996, Headlands' mortgage  loan  servicing  portfolio 
consisted of $34,196 one- to  four-family residential mortgage loans with  an
aggregate principal balance of $4,387 billion.  Headlands'  primary source of
mortgage servicing rights is from mortgage loans originated through  mortgage
brokers.
    

     Headlands' Servicing  Center was established in January  1994.  It has a
staff  of  (  ) employees.    Prior  to  January 1994,  Headlands'  servicing
portfolio  was subserviced  by  First  California  Mortgage  Company  ("First
California").

     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 and 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, 1993, 1994,
1995 and 1996, the total principal balance of loans serviced by Headlands was
(in millions) $4,283, $4,779, $4,149 and $4,387, respectively. 

     Delinquencies  and foreclosures  generally are  expected  to occur  more
frequently  after  the  first  full  year  of  the life  of  mortgage  loans.
Accordingly, because a  large number of mortgage loans  serviced by Headlands
have  been  recently originated,  the  current  level  of  delinquencies  and
foreclosures may not be representative of the levels which may be experienced
over the lives of such mortgage loans.   If the volume of Headlands' new loan
originations  and  acquisitions  does  not  continue  to  grow  at  the  rate
experienced in recent years, the  levels of delinquencies and foreclosures as
percentages  of  the  portfolio  could rise  significantly  above  the  rates
indicated in the following table.



<TABLE>
<CAPTION>
                                                  December 31,     
                                                           
                                1993                      1994                1995                      1996
                          ---------------             --------------        -------------          ---------------
        
                                   Percent of                 Percent of                Percent of               Percent of
                     Number        Servicing    Number        Servicing    Number       Servicing     Number     Servicing
                     of Loans      Portfolio    of Loans      Portfoli     of Loans     Portfolio     of Loans   Portfolio
                     --------      ---------    ---------     ----------   --------     ----------    --------   

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

Total Portfolio*     26,410        100%         29,076        100%         27,261       100%          34,196     100%
Period of
  Delinquency:
     30-59 days         265        1.0%            327        1.1%            283       1.0%             436     1.3%
     60-89 days          49        0.2%             49        0.2%             62       0.2%              43     0.1%
     90 days or more     40        0.2%             50        0.2%             47       0.2%              14     0.1%
                      ------       ----          ------       -----          ------     -----          ------    -----

Total Delinquencies
(excluding 
 Foreclosures)          354        1.3%            426        1.5%            392       1.4%             493     1.4%

Foreclosures Pending    107        0.4%            102        0.3%            146       0.5%             197     0.6%

    

</TABLE>


__________________
*   The  total loans in portfolio  have been reduced  by the number of  loans
which are pending service release or have been foreclosed.

   
(Discuss reasons for variations in delinquency and foreclosure experience, if
any.)

     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 Headlands  set forth in
the foregoing  tables.  The  statistics shown above represent  the respective
delinquency and foreclosure experiences 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 Pool.  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 loans 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 or First  California.  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.
    

(SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Expense Fees  with respect to the  Mortgage Pool are payable  out of
the interest payments on each Mortgage Loan.  The  Expense Rate in respect of
each Mortgage Loan will be at least ( )% per annum and not more than ( )% per
annum of  the Principal  Balance of  such Mortgage  Loan.   The Expense  Fees
consist  of (a)  servicing compensation  payable  to the  Master Servicer  in
respect of its master servicing activities (the "Master Servicing Fee"), ((b)
servicing and  other related compensation  payable to the Master  Servicer in
respect of  its servicing activities  (the "Servicing Fee")) and  (c) certain
credit support fees and fees  paid to the Trustee.  The Master Servicing Fees
will be ( )% per annum of the Principal Balance of each Mortgage Loan and the
Servicing  Fee will  be  ( )%  per annum  of  the Principal  Balance of  each
Mortgage Loan.   The  Master  Servicer is  obligated to  pay certain  ongoing
expenses  associated with  the Pool  and incurred by  the Master  Servicer in
connection with  its responsibilities  under the Pooling  Agreement and  such
amounts will be paid by the Master Servicer out  of the Master Servicing Fee.
(The amount of the Master Servicing Fee is subject to adjustment with respect
to prepaid  Mortgage Loans, as  described herein under "--  Adjustment to the
Master  Servicing Fee  in Connection  with  Prepaid Mortgage  Loans.")   (The
Master Servicer is also entitled to receive all late payment fees, assumption
fees and other similar  charges and all reinvestment income earned on amounts
on deposit in the Certificate Account and Distribution Account.)

(ADJUSTMENT TO MASTER SERVICING FEE IN CONNECTION WITH PREPAID MORTGAGE LOANS

     When a  Mortgage Loan  is prepaid  between Due  Dates,  the borrower  is
required to pay interest on the amount prepaid only to the date of prepayment
and not thereafter.   Prepayments received  during a  calendar month will  be
distributed  to Certificateholders  on  the Distribution  Date  in the  month
following the  month  of receipt.    Pursuant to  the  Agreement, the  Master
Servicing Fee for any month will be reduced by an amount with respect to each
such  Mortgage  Loan  sufficient   to  pass  through  to  the  Pool  on  such
Distribution Date an  amount equal to 30  days' interest at the  Net Mortgage
Rate for each  such Mortgage  Loan.   Any such  shortfalls in  interest as  a
result of prepayments in excess of the amount of the Master Servicing Fee for
a  month will reduce  the amount of  interest available to  be distributed to
Certificateholders from what would have been the  case in the absence of such
prepayments.  See "Description of the Certificates -- Interest" herein.)

(ADVANCES

     Subject  to  the following  limitations,  the  Master Servicer  will  be
required  to advance  four  business  days prior  to  each Distribution  Date
(occurring on or  before the Distribution Date  in ( ) from its  own funds or
funds in the Certificate Account  that do not constitute Available Funds  for
such Distribution Date, in an amount equal to the aggregate of payments of 
principal and interest (adjusted to the applicable  Net Mortgage Rate) which 
were due on  the related Due Date and which were delinquent on the related 
Determination Date, together with an amount  equivalent to  interest on  
each Mortgaged  Property acquired  by the Master  Servicer  through  
foreclosure  or  deed-in-lieu  of  foreclosure  in connection with a 
defaulted Mortgage Loan ("REO Property") (any such advance, an "Advance").)

     Advances are intended  to maintain a regular flow  of scheduled interest
and principal payments on the Certificates rather than to guarantee or insure
against losses.   The  Master Servicer  is  obligated to  make Advances  with
respect to delinquent payments of principal  of or interest on each  Mortgage
Loan (with  such payments of  interest adjusted  to the related  Net Mortgage
Rate), other than those resulting from a  Relief Act Reduction, to the extent
that the Master  Servicer determines that such Advances  are recoverable from
future  payments  and  collections  or  insurance  payments  or  proceeds  of
liquidation of  the related Mortgage Loan.  If the Master Servicer determines
on any Determination Date to make  an Advance, such Advance will be  included
with the distribution to Certificateholders on the related Distribution Date.
Any failure  by the Master Servicer to make an  Advance as required under the
Agreement  with respect  to  the  Certificates will  constitute  an Event  of
Default  thereunder, in which case the Trustee or the successor servicer will
be  obligated to make any  such Advance, in accordance with  the terms of the
Agreement.)


                       DESCRIPTION OF THE CERTIFICATES

GENERAL

   
     The  Certificates will  be issued  pursuant to  a Pooling  and Servicing
Agreement, dated as of ( ) (the  "Pooling Agreement"), among the Sponsor, the
Seller, the Master Servicer and the  Trustee.  The form of Pooling  Agreement
has been  filed as  an exhibit  to the  Registration Statement  of which  the
Prospectus Supplement  and the  Prospectus is  a part.   The  following is  a
summary of the material terms of the Offered Certificates.  Reference is made
to  the Prospectus for  important additional information  regarding the terms
and  conditions  of  the  Pooling  Agreement  and  the  Certificates.    When
particular provisions or terms used in the Pooling Agreement are referred to,
the actual  provisions (including definitions  of terms) are  incorporated by
reference.
    

     The   Mortgage   Pass-Through   Certificates,   Series   (199_-_)   (the
"Certificates")  will consist of the  Class A-1 Certificates  and the Class X
Certificates (the  "Class A-1 Certificates"  and the "Class  X Certificates,"
respectively,  and collectively, the "Senior Certificates"), three classes of
subordinated  certificates  (the  "Class M-1  Certificates,"  the  "Class B-1
Certificates"   and   the   "Class  B-2   Certificates,"   respectively   and
collectively, the "Subordinate  Certificates"), and the Class R Certificates 
(the  "Residual Certificates").  Only the Senior  Certificates and the Class 
M-1 Certificates (the "Offered Certificates") are offered hereby.

     The  Senior  Certificates in  the  aggregate  will  evidence an  initial
beneficial ownership interest of approximately ( )% in the Pool, the Class M-
1  Certificates in  the aggregate  will evidence  approximately (  )% of  the
undivided interest in the principal balance of the Pool and the Class B-1 and
Class B-2 Certificates evidence in the aggregate the remaining ( )% undivided
interest in the  principal balance of the  assets in the  Pool.  The Class  X
Certificates will have no principal  balance, are entitled only to  a portion
of  the  interest  on  the  Mortgage  Loans  and  are  not  entitled  to  any
distributions of principal.  The Residual  Certificates will not have a Class
Certificate Balance and will not bear interest.

     The  Class A-1  Certificates  will be  issuable  in (book-entry)  (fully
registered) form only.  (The Class A-1 Certificates will be issued in minimum
dollar  denominations  of $(  )  and integral  multiples  of $(  )  in excess
thereof.)   The Class X (and Class M-1)  Certificates will be issued in fully
registered  certificated form  in minimum  dollar  denomination of  $( )  and
integral multiples of $( )  in excess thereof.  A single certificate  of each
Class may be issued in any amount in excess of the minimum denomination.

BOOK-ENTRY CERTIFICATES

     The Offered  Certificates will  be book-entry  Certificates (the  "Book-
Entry Certificates").  The  Book-Entry Certificates will be issued  in one or
more certificates  which equal the  aggregate principal balance of  each such
Class  of  Offered  Certificates which  will  be  held by  a  nominee  of The
Depository Trust Company (together with any  successor depository selected by
the  Sponsor, the  "Depository").   Beneficial  interests  in the  Book-Entry
Certificates  will be  indirectly held  by  investors through  the book-entry
facilities of the Depository, as  described herein.  Investors may  hold such
beneficial  interests in the Book-Entry Certificates in minimum denominations
of $1,000 and in integral multiples in excess thereof, except that  one Book-
Entry Certificate of each such Class may be issued in an amount which is  not
an  integral multiple  of  $1,000.   The  Sponsor has  been  informed by  the
Depository that  its nominee will be CEDE &  Co. ("CEDE").  Accordingly, CEDE
is  expected to  be the  holder  of record  of  the Book-Entry  Certificates.
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").

     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  the Depository  (or  of a participating firm that
acts as agent for the  Financial Intermediary, whose interests will  in  turn
be recorded  on  the  records  of  the  Depository, if the beneficial owner's
Financial  Intermediary  is  not a Depository  participant).  Therefore,  the
beneficial  owner  must  rely on  the  foregoing  procedures  to evidence its
beneficial ownership of  a Book-Entry Certificate.  Beneficial ownership of a
Book-Entry Certificate  may  only  be   transferred  by  compliance with  the
procedures of such Financial  Intermediaries   and  Depository participants.

     The Depository  is a limited  purpose trust company organized  under the
laws of  the State of  New York, a  member of the  Federal Reserve System,  a
"Clearing Corporation" within  the meaning of the Uniform  Commercial Code as
in  effect  in the  State  of New  York  and a  "Clearing  Agency" registered
pursuant to Section 17A of the  Securities Exchange Act of 1934, as  amended.
The Depository performs services for  its participants, some of which (and/or
their representatives)  own the  Depository.  In  accordance with  its normal
procedures, the Depository  is expected to record the positions held  by each
Depository 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  the   Depository  and   Depository
participants as in effect from time to time.

     Distributions  on  the  Book-Entry  Certificates will  be  made  on each
Distribution Date by the  Trustee to the Depository.  The  Depository will be
responsible for crediting  the amount of such payments to the accounts of the
applicable Depository participants in accordance with the Depository's normal
procedures.  Each Depository  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.    Because the
Depository 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.

     None of the  Sponsor, the Master Servicer  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 Certificates held
by CEDE, as nominee for DTC, or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests.  In the event of the
insolvency  of the  Depository,  a  Depository  participant  or  an  indirect
Depository  participant in whose name Book-Entry Certificates are registered,
the  ability of  the Beneficial  Owners  of such  Book-Entry Certificates  to
obtain timely payment may be impaired.

     Unless  and until Definitive Certificates  are issued, it is anticipated
that  the only  "Certificateholder" of  the Book-Entry  Certificates will  be
CEDE, as  nominee of  the Depository.   Beneficial owners  of the  Book-Entry
Certificates will  not be  Certificateholders, as  that term  is used in  the
Pooling  Agreement.   Beneficial owners  are only  permitted to  exercise the
rights of Certificateholders indirectly through Financial  Intermediaries and
the Depository.   Monthly  and annual  reports on  the Pool  provided by  the
Master Servicer to  CEDE, as nominee of the Depository, 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 Depository  accounts the Book-Entry  Certificates of
such beneficial owners are credited.

     The Depository  has advised the Sponsor and the Trustee that, unless and
until Definitive Certificates are issued, the Depository will take any action
permitted to be taken by the holders of the Book-Entry Certificates under the
Pooling  Agreement   only  at  the   direction  of  one  or   more  Financial
Intermediaries to whose  Depository 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.

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

PAYMENTS ON MORTGAGE LOANS; ACCOUNTS

     On or prior to the Closing  Date, the Master Servicer will establish  an
account (the "Certificate Account") with ( ), which shall be maintained (as a
separate trust account)  by the Master Servicer  in trust for the  benefit of
Certificateholders.   Funds  credited  to  the  Certificate  Account  may  be
invested for the benefit and at  the risk of the Master Servicer in  Eligible
Investments,  as defined  in the  Pooling  Agreement, that  are scheduled  to
mature on or  prior to the business day preceding the next Distribution Date.
On or prior to the business day immediately preceding each Distribution Date,
the Master Servicer shall withdraw from the Certificate Account the amount of
Available  Funds  and  shall  deposit  such Available  Funds  in  an  account
established and maintained with the  Trustee on behalf of  Certificateholders
(the "Distribution Account").

PRIORITY OF DISTRIBUTIONS AMONG CERTIFICATES.

     As  more fully  described  herein,  distributions will  be  made on  the
Certificates on each Distribution Date  from Available Funds in the following
order of priority:   (i) to  interest on each  Class of Senior  Certificates,
(ii) to principal on the Class A-1 Certificates,  up to the maximum amount of
principal  to  be   distributed  on  the  Class  A-1   Certificates  on  such
Distribution  Date, (iii) to interest on the  Class M-1 Certificates, (iv) to
principal on the  Class M-1 Certificates, up the maximum  amount of principal
to be  distributed  on such  Class  on such  Distribution  Date, and  (v)  to
interest  on  and   then  principal  of  each  other   Class  of  Subordinate
Certificates,  up to  the  maximum amount  of  interest and  principal  to be
distributed on such Class on such  Distribution Date (and subject to  certain
limitations set forth below under "Principal.")

DISTRIBUTIONS

     Distributions  of  principal  and interest  to  holders  of  the Offered
Certificates will  be  made  on  each  Distribution Date  to  the  extent  of
Available  Funds  to  holders  of record of such Offered Certificates on (the
last day of the preceding month,) (the "Record Date") except that  the  final
distribution in respect of any  Class  of  Offered Certificates  will be made
only  upon presentation  and  surrender of  such Certificates  at the  office
or agency  appointed by  the  Trustee for  that purpose in ( ).

     Distributions  of interest  and  principal  to  holders  of  Subordinate
Certificates  will  be  subordinate  to  distributions  of  interest  on  and
principal of  the  Senior  Certificates  and distributions  of  interest  and
principal to  holders of  the Class B-1  and Class  B-2 Certificates  will be
subordinate  to distributions of  interest on and principal  of the Class M-1
Certificates.  See "-- Allocation of Losses" and "Credit Support."

     The  aggregate amount of funds available in the Certificate Account on a
Distribution Date for distribution on the Certificates is equal to "Available
Funds".   Available Funds for  any Distribution  Date is the  sum of (i)  all
scheduled  installments  of  interest  (net  of  related  Expense  Fees)  and
principal due on the  first day of the month in  which such Distribution Date
occurs and received prior to the related Determination Date together with any
Advances in respect thereof, (ii) all insurance and liquidation proceeds (net
of related expenses)  received during the  month preceding such  Distribution
Date,  (iii)  all partial  or  full  prepayments  received during  the  month
preceding such  Distribution Date and (iv) the amount  required to be paid in
respect  of a  Mortgage  Loan  that  became required  to  be  repurchased  or
substituted during  the month  preceding such  Distribution Date,  reduced by
amounts in reimbursement for Advances previously made and other amounts as to
which the Master Servicer or a servicer is entitled to be reimbursed from the
Certificate Account  pursuant to  the Pooling Agreement.   See  "The Mortgage
Pool -- Assignment of Mortgage Loans" herein.

     The Trustee will  forward with each distribution on  a Distribution Date
to  each Offered  Certificateholder and  the Master  Servicer a  statement or
statements  setting  forth,  among  other  things, (i)  the  amount  of  such
distribution allocable to principal and  (ii) the amount of such distribution
allocable to interest.  Such amounts will be expressed as a dollar amount per
$1,000 of Class Certificate Balance.  See "Description of the Certificates --
Reports to Certificateholders" in  the Prospectus for a detailed  description
of the information to be included in such statements.

INTEREST

     On each  Distribution Date, each  Class of Offered Certificates,  to the
extent of  Available Funds  on such  Distribution Date  applied in the  order
described  above  under  "--  Priority  of  Distributions  Among  Classes  of
Certificates", will  be entitled to  receive an amount allocable  to interest
equal to the sum of (i)  one month's interest at the applicable  Pass-Through
Rate on the Class Certificate Balance or Class X Notional Amount, as the case
may be, and (ii)  the sum of  the  amounts,  if  any,  by  which  the  amount 
described in clause (i)  above on  each prior  Distribution Date exceeded the 
amount actually distributed as interest on such  prior Distribution Dates and 
not subsequently  distributed   ("Unpaid  Interest Amounts").  (Interest will 
be calculated and  payable on the basis of a 360-day year divided into twelve 
30-day months.)

     The  interest entitlement  described  above for  each  Class of  Offered
Certificates  will be  reduced by  (i) such  Class of  Certificates allocable
share of  "Net Interest Shortfalls"  with respect to such  Distribution Date,
which  is equal  to the  amount of  interest any Class  of Certificateholders
would otherwise  have been entitled to  receive with respect to  any Mortgage
Loan that was  the subject of (a)  a Relief Act  Reduction (or (b) after  the
coverage provided by the Subordinate  Certificates is exhausted for such type
of loss,  a Special Hazard Loss, Fraud  Loss or a Bankruptcy  Loss,) and (ii)
such Class' pro  rata share of Net Prepayment Interest Shortfalls.  A "Relief
Act Reduction" is a reduction in the amount  of monthly interest payment on a
Mortgage Loan  pursuant to  the Soldiers'  and Sailors'  Civil Relief  Act of
1940.  See "Certain Legal Aspects of Mortgage Loans -- Soldiers' and Sailors'
Civil Relief Act" in the Prospectus.  "Net Prepayment Interest  Shortfall" is
the amount  by which the  aggregate of Prepayment Interest  Shortfalls during
the calendar month immediately preceding the  month in which the related  Due
Date occurs exceeds the aggregate amount of the Master Servicing Fee for such
period.  A "Prepayment Interest Shortfall" is the amount by which interest at
the  Net Mortgage Rate received in  connection with a prepayment of principal
on a Mortgage Loan is less than one month's interest at the Net Mortgage Rate
on the Principal Balance of the related  Mortgage Loan that is prepaid.  Each
Class' pro  rata share  of such  Net Prepayment  Interest Shortfalls will  be
based on  the amount of interest  such Class of Certificates  otherwise would
have been entitled to receive.

     In the event that, on a particular Distribution Date, Available Funds on
such  Distribution  Date applied  in  the  order  described above  under  "--
Priority of Distributions Among Classes  of Certificates," are not sufficient
to  make  a  full  distribution  of  interest   to  holders  of  the  Offered
Certificates,  interest will  be  distributed  on such  Class  or Classes  of
Offered  Certificates  of equal  priority  in  proportion  to the  amount  of
interest  each such  Class or Classes  would otherwise have  been entitled to
receive  in  the absence  of such  shortfall.   The  amount of  any resulting
shortfall will  be carried forward  and added to  the amount holders  of each
such Class of  Offered Certificates will be  entitled to receive on  the next
Distribution  Date.   Such a shortfall  could occur,  for example,  if losses
realized on the  Mortgage Loans were exceptionally high  or were concentrated
in a particular  month.   Any such amount  so carried forward  will not  bear
interest.

PRINCIPAL

     On each Distribution  Date, the Class A-1 Certificates  will be entitled
to  receive a  amount  allocable to  principal  equal to  the  lesser of  (x)
Available Funds  reduced by the amount of  interest distributed on the Senior
Certificates on such Distribution  Date and (y) the sum of  (i) the Class A-1
Percentage of (a)  all scheduled payments of  principal due on  each Mortgage
Loan on  the Due  Date for  such Mortgage  Loan in  the month  in which  such
Distribution Date  occurs, (b)  the Principal Balance  of each  Mortgage Loan
that  became a Liquidated Mortgage Loan  during the month preceding the month
of such Distribution Date, (c) the Pooling Principal Balance of each Mortgage
Loan  that  was  repurchased by  the  Seller  or another  person  as  of such
Distribution Date pursuant to the Pooling Agreement, (d) certain amounts that
may be required  to be paid in  connection with any substitution  of Mortgage
Loans and (e) any net  insurance or liquidation proceeds received during  the
month preceding the  month of such Distribution Date  allocable to recoveries
of principal of Mortgage Loans that are not yet Liquidated Mortgage Loans and
(ii) the Class A-1 Prepayment Percentage of all partial principal prepayments
and  of all principal prepayments in  full ("Principal Prepayments") received
during such preceding month.

     On each Distribution  Date, the Class M-1 Certificates  will be entitled
to  receive an  amount allocable  to  principal equal  to the  lesser  of (x)
Available Funds reduced  by the amount of interest  and principal distributed
on the  Senior Certificates and  interest on  the Class M-1  Certificates, in
each case on such  Distribution Date and  (y) the sum  of (i) the  applicable
Subordinate  Percentage  Allocation  of the  sum  of  the amounts  calculated
pursuant to  clauses (a)  through (e)  in  the preceding  paragraph for  such
Distribution Date and  (ii) the applicable Subordinate  Prepayment Percentage
Allocation of all Principal Prepayments received during the preceding month.

     "Principal Balance" of a Mortgage Loan as  of any Due Date is the unpaid
principal  balance of  such Mortgage  Loan as  specified in  the amortization
schedule at the time relating thereto (before any adjustment to such schedule
by reason of moratorium or similar waive or  grace period) for such Due Date,
after giving effect  to any previous partial  payments and to the  payment of
principal due on such Due Date and irrespective of any delinquency in payment
by the  Mortgagor.  The "Pool Principal Balance"  will equal the aggregate of
the Principal  Balances of all Mortgage Loans.  The "Due Date" for a Mortgage
Loan is  the  first  day  of  each calendar  month  on  which  the  scheduled
installment of principal and interest with respect thereto is due.

     The "Class A-1  Percentage" for any Distribution Date  is the percentage
obtained by dividing the sum of the Class Certificate Balance of the Class A-
1 Certificates immediately prior  to such date by the aggregate  of the Class
Certificate Balances of all Classes of Certificates immediately prior to such
date.  The "Subordinate Percentage" for any Distribution Date is the 
percentage  calculated as  the  difference  between 100%  and  the Class  A-1
Percentage for such date. 

     The  "Subordinate Percentage Allocation"  for any Distribution  Date and
Class  of Subordinate Certificates, is equal  to a fraction, the numerator of
which is the related Class Certificate Balance immediately prior to such date
and the  denominator of  which  is the  aggregate  of the  Class  Certificate
Balances of all Subordinate Certificates immediately prior to such date.

     The   "Class  A-1  Prepayment  Percentage"  for  any  Distribution  Date
occurring  during the  five years  beginning on  the first  Distribution Date
will,  except as  provided  below, equal  100%.   Thereafter,  the  Class A-1
Prepayment Percentage  will be subject  to gradual reduction as  described in
the  following  paragraph.    This  disproportionate  allocation  of  certain
unscheduled  payments  in  respect  of  principal will  have  the  effect  of
accelerating the  amortization of  the Class A-1  Certificates while,  in the
absence of Realized Losses, increasing  the interest in the principal balance
of the Mortgage Loans evidenced  by the Subordinate Certificates.  Increasing
the respective interest  of the Subordinate Certificates relative  to that of
the  Senior Certificates  is intended  to  preserve the  availability of  the
subordination provided by the Subordinate Certificates.

     The   "Class  A-1  Prepayment  Percentage"  for  any  Distribution  Date
occurring on or  after the fifth anniversary  of the first  Distribution Date
will be  as follows: for any Distribution Date  in the first year thereafter,
the  Class  A-1  Percentage  for  such  Distribution Date  plus  70%  of  the
Subordinate Percentage for such Distribution Date; for any  distribution Date
in the second year thereafter, the Class A-1 Percentage for such Distribution
Date plus 60% of the  Subordinate Percentage for such Distribution  Date; for
any Distribution Date in  the third year thereafter, the Class A-1 Percentage
for such  Distribution Date plus 40%  of the Subordinate Percentage  for such
Distribution Date; for  any Distribution Date in the  fourth year thereafter,
the  Class  A-1  Percentage  for  such  Distribution  Date  plus  20% of  the
Subordinate Percentage for  such Distribution Date; and  for any Distribution
Date thereafter, the Class A-1  Percentage for such Distribution Date (unless
on any of  the foregoing Distribution Dates the Class  A-1 Percentage exceeds
the initial Class  A-1 Percentage,  in which  case the  Class A-1  Prepayment
Percentage   for  such  Distribution  Date   will  once  again  equal  100%).
Notwithstanding   the  foregoing,  no  reduction  to  the  Senior  Prepayment
Percentage will occur  if ((i) as of the first Distribution  Date as to which
any such reduction applies, the dollar amount  of all monthly payments on the
Mortgage Loans due in each of the preceding six months that are delinquent 60
days or more exceeds a monthly average of ( )% of all monthly payments due in
such month (including for this purpose any Mortgage Loans in  foreclosure and
Mortgage  Loans with respect to which the related Mortgaged Property has been
acquired by the Pool), or (ii) cumulative Realized Losses with respect to the
Mortgage Loans exceed (a) with  respect to the Distribution Date  in ( ),( %)
of the Class Certificate Balance  of the Subordinate  Certificates as of  the
Cut-off  Date (the  "Original  Subordinate  Principal  Balance"),  (b)   with  
respect  to  the Distribution  Date  in ( ), ( %) of the Original Subordinate 
Principal Balance, (c) with  respect to   the Distribution  Date in ( ), ( %)
of the  Original Subordinate Principal  Balance,  (d)  with  respect  to  the 
Distribution Date in ( ), ( %) of the Original Subordinate Principal Balance,
and (e) with respect to the Distribution Date in  ( ), ( %) of  the  Original
Subordinate Principal Balance.

     The "Subordinate  Prepayment Percentage"  for any  Distribution Date  is
100% minus the Senior Prepayment Percentage for such Distribution  Date.  The
"Subordinate  Prepayment Percentage Allocation" for any Distribution Date and
Class of Subordinate Certificates, is equal to the product of the Subordinate
Prepayment  Percentage and a fraction, the numerator  of which is the related
Class Certificate Balance immediately prior  to such date and the denominator
of  which  is  the  aggregate  of  the  Class  Certificate  Balances  of  all
Subordinate Certificates immediately prior to such date.

     If  on any Distribution Date the allocation to the Class of Certificates
then  entitled to  principal of  full and  partial principal  prepayments and
other amounts in the percentages  required above would reduce the outstanding
Class Certificate Balance of such Class below  zero, the distribution to such
Class of Certificates will  be limited to the amount necessary  to reduce the
related Class Certificate  Balance to zero and any  remaining portion thereof
will  be  distributed   to  the  Class  of  Certificates   next  entitled  to
distributions of principal.

ALLOCATION OF LOSSES

     On each Distribution Date,  any Realized Loss on a  Mortgage Loan, other
than any Excess Loss, will be allocated first, sequentially, to the  Class B-
2, Class B-1 and  Class M-1 Certificates, in that  order, in each case  until
the  respective Class  Certificate Balance  thereof is  reduced to  zero, and
thereafter to the Class A-1 Certificates.

     On  each Distribution  Date, Excess  Losses will  be allocated  pro rata
among the Class A-1 Certificates  and the Subordinate Certificates based upon
their respective Class Certificate Balances.

     In  general, a  "Realized  Loss"  means, with  respect  to a  Liquidated
Mortgage  Loan, the amount by which the remaining unpaid principal balance of
the Mortgage Loan exceeds the amount  of liquidation proceeds applied to  the
principal balance  of the  Mortgage Loan.   "Excess  Losses" are  (i) Special
Hazard Losses in  excess of  the Special  Hazard Loss  Coverage Amount,  (ii)
Bankruptcy Losses in excess of the Bankruptcy Loss Coverage  Amount and (iii)
Fraud Losses in  excess  of  the  Fraud  Loss  Coverage  Amount.  "Bankruptcy 
Losses" are  losses  that are incurred as a result of Debt Service Reductions 
and Deficient Valuations.    "Special  Hazard  Losses"  are  Realized  Losses 
in respect  of Special  Hazard  Mortgage  Loans.  "Fraud  Losses" are  losses 
sustained on a Liquidated Mortgage  Loan  by  reason  of  a  default  arising
from   fraud,  dishonesty  or   misrepresentation.   See   "Credit Support --  
Subordination of Subordinate Certificates" herein.

     A "Liquidated  Mortgage Loan" is  a defaulted Mortgage Loan  as to which
the  Master Servicer  has  determined that  all  recoverable liquidation  and
insurance proceeds have been received.  A "Special Hazard Mortgage Loan" is a
Liquidated Mortgage Loan as  to which the ability to recover  the full amount
due thereunder  was substantially  impaired by a  hazard not  insured against
under a  standard  hazard insurance  policy  of  the type  described  in  the
Prospectus under "Credit Support --  Special Hazard Insurance Policies."  See
"Credit Support -- Subordination of Subordinate Certificates" herein.

     The "Class Certificate  Balance" of any Class of Certificates  as of any
Distribution Date is  the initial Class Certificate  Balance thereof, reduced
by the sum of (i) all amounts previously distributed to holders of such Class
as payments of  principal and (ii) the  amount of Realized Losses  and Excess
Losses allocated to such Class, as described in the preceding paragraph.

TERMINATION; OPTIONAL TERMINATION

   
     The circumstances  under which  the obligations created  by the  Pooling
Agreement  will terminate  in respect  of the  Certificates are  described in
"General  Provisions  of  Pooling Agreements  --  Termination;  Repurchase of
Mortgage Loans  and Mortgage  Certificates" in the  Prospectus.   (The Master
Servicer will have  the option to purchase  all remaining Mortgage Loans  and
other  assets  in  the  Pool,  thereby  effecting  early  retirement  of  the
Certificates (and causing  the termination of the Pool's  status as a REMIC,)
but such option will not be exercisable until such time as the Pool Principal
Balance as of the Distribution Date on which the purchase proceeds  are to be
distributed to Certificateholders  is less than 10% of the  Cut-off Date Pool
Principal Balance.  Distributions in respect of any such optional termination
will be paid to Certificateholders in order of their priority of distribution
as   described  under  "--   Priority  of  Distributions   Among  Classes  of
Certificates."  The proceeds from such  a distribution may not be  sufficient
to distribute the full amount to which each Class is entitled if the purchase
price is based in part on the fair market value of the property acquired upon
foreclosure of a  Mortgage Loan and such  fair market value is  less than the
Principal Balance  of the related Mortgage Loan.  In  no event will the trust
created  by the  Pooling  Agreement  continue beyond  the  later of  (a)  the
repurchase described above, (b) the expiration of  21 years from the death of
the survivor of the person named  in the Pooling Agreement and (c) (  ).  The
termination of the Pool will be effected  in  a   manner  consistent  with  
applicable   federal  income  tax regulations (and the status of the Pool 
as a REMIC.)
    

LAST SCHEDULED DISTRIBUTION DATE

     The  Last  Scheduled  Distribution  Date  for   each  Class  of  Offered
Certificates  is the  latest date on  which the Class  Certificate Balance is
expected  to be reduced to zero, and has  been calculated on the basis of the
assumptions described  above under  "Prepayment and  Yield Considerations  --
Assumptions  Relating  to   Tables"  except  for  the   following  additional
assumptions:  (describe).   Since the  rate of distributions in  reduction of
the  Class Certificate  Balance on  each Class  of Offered  Certificates will
depend on the rate of payment  (including prepayments) of the Mortgage  Loans
as well as  the frequency and severity of losses experienced by the Pool, the
Class Certificate  Balance of any  such Class could reach  zero significantly
earlier  or later  than its Last  Scheduled Distribution  Date.  The  rate of
payments  on   the   Mortgage  Loans   will   depend  on   their   particular
characteristics, as  well as on prevailing  interest rates from  time to time
and other  economic factors, and no  assurance can be given as  to the actual
payment  experience of  the Mortgage  Loans.   See "Maturity,  Prepayment and
Weighted Average Life of Certificates" in the Prospectus.

EVENTS OF DEFAULT

     Events of  Default will  consist of:  (i)(a) any  failure by  the Master
Servicer to make an Advance which continues  unremedied for two business days
or (b) any  failure by the  Master Servicer to make  or cause to be  made any
other  required payment  pursuant to  the Pooling  Agreement which  continues
unremedied for five business days (ii) any failure by the Master  Servicer to
observe or perform  in any  material respect  any other of  its covenants  or
agreements in the  Pooling Agreement, which 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 holders  of
Certificates  evidencing not  less than  25% of  the Pool  Principal Balance;
(iii)  certain events  of insolvency,  readjustment  of debt,  marshalling of
assets and liabilities  or similar proceedings, and certain actions  by or on
behalf of the Master  Servicer indicating its insolvency or inability  to pay
its obligations; or (iv) the Master Servicer assigns or  delegates its duties
or  rights under  the Pooling  Agreement in  contravention of  the provisions
therein.

RIGHTS UPON EVENT OF DEFAULT

     So  long  as an  Event  of Default  remains  unremedied, the  Trustee or
holders  of Certificates evidencing not  less than 51%  of the Pool Principal
Balance by notice in writing to the  Master Servicer may terminate all of the
rights and obligations of the Master Servicer under the Pooling Agreement and
in and to the  Mortgage Loans, whereupon the  Trustee will succeed to all  of
the responsibilities,  duties, and liabilities  of the Master  Servicer under
the Pooling Agreement, including the obligation to make  Advances;  provided, 
however, that the Trustee shall have  no  obligation  whatsoever with respect 
to any liability incurred by the  Master Servicer  at or prior to the receipt
by the  Master Servicer of such  notice.   Notwithstanding  the foregoing, in 
the  event  of  an Event  of  Default  arising  from  the  Master  Servicer's 
failure  to  make  an  Advance as described in clause (i)(a) in the preceding 
paragraph, the Trustee shall  terminate  all of  the  rights  and obligations
of  the   Master  Servicer  under  the  Pooling  Agreement  and in and to the 
Mortgage Loans as described in the preceding sentence.

     (No Certificateholder,  solely by  virtue of such  holder's status  as a
Certificateholder,  will  have  any  right  under the  Pooling  Agreement  to
institute any proceeding with respect thereto, unless such  holder previously
has given to the Trustee written notice of an Event of Default and unless the
holders of Certificates  evidencing not less  than 25% of the  Pool Principal
Balance have made written request to the Trustee to institute such proceeding
in its  own  name as  Trustee  thereunder and  have  offered to  the  Trustee
reasonable indemnity, and the  Trustee for ( ) days has  neglected or refused
to institute any such proceeding.)

THE TRUSTEE

     ( ) will be  the Trustee under the  Pooling Agreement.  The  Sponsor and
( )  may maintain  other  banking  relationships in  the  ordinary course  of
business  with the Trustee.   Offered Certificates may  be surrendered at the
Corporate Trust  Office of the Trustee located  at ( ), Attention: (  ) or at
such other addresses as the Trustee may designate from time to time.


                     PREPAYMENT AND YIELD CONSIDERATIONS

GENERAL

     Because principal payments on the  Mortgage Loans will be distributed to
Certificateholders  as  they  are  received  from  Mortgagors,  the  rate  of
principal payments on the Offered  Certificates, the aggregate amount of each
interest payment on  the interest bearing Offered Certificates  and the yield
to maturity  of Offered Certificates purchased at a  price other than par are
directly related to the rate of payments  of principal on the Mortgage Loans.
The principal payments on the Mortgage Loans  may be in the form of scheduled
principal payments  or  principal prepayments  (for  this purpose,  the  term
"principal  prepayment"  includes  prepayments  and  any  other  recovery  of
principal in advance of its scheduled Due Date, including liquidations due to
default, casualty,  condemnation and  the like).   Any such  prepayments will
result in  distributions to  holders of the  Offered Certificates  of amounts
which would otherwise be distributed over  the remaining term of the Mortgage
Loans.  See "Maturity, Prepayment Considerations and Weighted Average Life of
the Certificates" in the Prospectus.  The  rate at which  mortgage  loans  in 
general prepay may  be influenced by  a number  of factors, including general
economic conditions, mortgage market interest rates, availability of mortgage
funds and homeowner mobility.  In general, if  prevailing interest rates fall
significantly below the interest rates  on the Mortgage Loans,  the  Mortgage 
Loans are likely to prepay at higher rates than if prevailing rates remain at
or above  the interest rates on  the Mortgage Loans.  Conversely, if interest
rates rise above  the interest  rates  on the  Mortgage Loans,  the  rate  of
prepayment would be expected to decrease.

     The  timing of  changes in  the  rate of  prepayments may  significantly
affect the actual yield to investors,  even if the average rate of  principal
prepayments is  consistent with the  expectations of investors.   In general,
the earlier the  payment of principal of  the Mortgage Loans the  greater the
effect on  an investor's yield to  maturity.  As  a result, the effect  on an
investor's  yield of  principal prepayments  occurring at  a rate  higher (or
lower)  than  the  rate  anticipated   by  the  investor  during  the  period
immediately following the issuance  of the Certificates will not be offset by
a  subsequent  like  reduction  (or   increase)  in  the  rate  of  principal
prepayments.  The yield on the Class  X Certificates will be highly sensitive
to the rate and timing of prepayments on the Mortgage Loans.  A rapid rate of
principal prepayments  on the Mortgage  Loans (as defined  below) may have  a
material negative effect on the yield of the Class X Certificates.  Investors
must make their own decisions as to the appropriate prepayment assumptions to
be used in  deciding whether to purchase  the Offered Certificates.   See "--
Sensitivity of the Class X Certificates" herein.

     As   described  herein  under   "Description  of  the   Certificates  --
Principal", the Class A-1 Prepayment Percentage  of Principal Prepayments and
excluding   for  this  purpose,   liquidations  due  to   default,  casualty,
condemnation  and the like  will be  initially distributed  to the  Class A-1
Certificates.   This may result in all  (or a disproportionate percentage) of
such  principal prepayments  being distributed  to holders  of the  Class A-1
Certificates and  none (or less than their pro  rata share) of such principal
prepayments being distributed  to holders of Subordinate  Certificates during
the periods of  time described  in the  definition of  "Class A-1  Prepayment
Percentage."

     (Mortgagors are permitted to prepay  the Mortgage Loans, in whole  or in
part,  at any time  without penalty.)   The rate of  payment of principal may
also  be affected  by  any  repurchase of  the  Mortgage  Loans permitted  or
required by the Pooling Agreement.   See "The Mortgage Pool -- Assignment  of
Mortgage Loans" and "Description of the Certificates -- Termination; Optional
Termination" herein.

     Each monthly interest  payment on a Mortgage Loan will  be calculated as
the product of  one-twelfth of the  applicable Mortgage Rate  at the time  of
such calculation and the then unpaid principal balance on such Mortgage Loan.
The Net Mortgage Rate  with respect to each Mortgage  Loan will be  similarly
calculated  on  a  loan-by-loan basis,  by  subtracting  from  the applicable
Mortgage Rate the related Expense Rate.

     The effective  yield to holders of interest bearing Offered Certificates
will be reduced slightly below the yield otherwise produced by the applicable
Pass-Through Rate because, while interest will  accrue from the first day  of
each month, the  distribution of such interest  will not be made  until the (
)th day of the month following the month of accrual.

     (Substantially  all)  of  the Mortgage  Loans  will  include due-on-sale
clauses which allow the holder of the Mortgage Loan to demand payment in full
of the  remaining principal  balance upon  sale or  certain transfers of  the
property securing such Mortgage Loan.  The Master Servicer, or the applicable
servicer,  will enforce  "due-on-sale"  clauses to  the  extent permitted  by
applicable law.  Each  Mortgage Note which contains  "due-on-sale" provisions
permits the  holder of the  Mortgage Note to  accelerate the maturity  of the
Mortgage Loan  upon conveyance by  the Mortgagor of the  underlying Mortgaged
Property.  The Master Servicer, or  the applicable servicer, will enforce any
"due-on-sale" clause to  the extent  it has  knowledge of  the conveyance  or
proposed  conveyance  of  the underlying  Mortgaged  Property  and reasonably
believes  that  it  is entitled  to  do so  under  applicable  law; provided,
however,  that the  Master Servicer or  any such  servicer will not  take any
action in relation  to the enforcement of any  "due-on-sale" provisions which
would impair  or threaten to  impair any  recovery under any  related Primary
Mortgage  Insurance Policy.   See  "Maturity,  Prepayment Considerations  and
Weighted Average  Life of Certificates"  in the Prospectus.   Acceleration of
Mortgage Loans as a result of enforcement of such "due-on-sale" provisions in
connection  with  transfers  of  the  related  Mortgaged  Properties  or  the
occurrence of certain other events resulting in acceleration would affect the
level of  prepayments on the  Mortgage Loans, thereby affecting  the weighted
average lives of the Classes of the Offered Certificates.

   
     (See  "Description  of   the  Certificates   --  Termination;   Optional
Termination"  herein  in the  Prospectus  for  a  description of  the  Master
Servicer's option  to repurchase the  Mortgage Loans when the  Pool Principal
Balance is less  than 10% of  the Cut-off Date Pool  Principal Balance.   The
Seller  may be  required to  repurchase Mortgage  Loans because  of defective
documentation or material breaches in its representations and warranties with
respect  to such  Mortgage Loans.    Any such  repurchases  will shorten  the
weighted average lives of the Classes of Offered Certificates.
    

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

ASSUMPTIONS RELATING TO TABLES

     The Decrement Tables have  been prepared on  the basis of the  following
assumptions  (the  "Assumptions"):   (describe  assumptions).    Although the
characteristics  of the  mortgage loans  for the  Decrement Tables  have been
prepared on the basis of the characteristics  of the Mortgage Loans which are
expected to be in the Pool,  there is no assurance that the  Assumptions will
reflect the  actual characteristics or  performance of the Mortgage  Loans or
that  the performance of the Offered Certificates will conform to the results
set forth in the tables.

WEIGHTED AVERAGE LIVES OF THE OFFERED CERTIFICATES

     Weighted  average life refers  to the average  amount of time  that will
elapse from the date of issuance of  an Offered Certificate until each dollar
in  reduction of the Class Certificate Balance  thereof is distributed to the
investor.  The weighted average lives of such Classes of Offered Certificates
will be influenced by, among other things, the rate at which principal of the
Mortgage Loans is paid, which may be in the form of scheduled amortization or
prepayments  (for this purpose,  the term "prepayments"  includes prepayments
and liquidations  due to default,  casualty, condemnation and the  like), the
timing of  changes in  such rate  of payments  and the  priority sequence  of
distributions of principal of such  Offered Certificates.  The interaction of
the foregoing  factors may have  different effects on  each Class  of Offered
Certificates and the  effects on any such  Class may vary at  different times
during the life of  such Class.  Accordingly, no assurance can be given as to
the weighted average life of  any such Class of Offered Certificates.  For an
example of  how the weighted  average lives  of the Offered  Certificates are
affected by the foregoing factors at various constant percentages of PSA, see
the Decrement Tables below.

     Prepayments  on  mortgage loans  are  commonly  measured  relative to  a
prepayment standard or  model.  The model used in  this Prospectus Supplement
is the  Prepayment Standard Assumption  ("PSA"), which represents  an assumed
rate  of prepayment  each month  relative to  the then  outstanding principal
balance  of a pool of mortgage loans for  the life of such mortgage loans.  A
prepayment assumption of  100% PSA assumes constant prepayment  rates of 0.2%
per annum of the then outstanding principal balance of such mortgage loans in
the first month of the life of the mortgage loans and an additional 0.2%  per
annum in each month thereafter until  the thirtieth month.  Beginning in  the
thirtieth month and in each month thereafter during the life of  the mortgage
loans, 100%  PSA assumes  a constant  prepayment rate  of 6%  per annum  each
month.  As used  in the table below, "0% PSA"  assumes prepayment rates equal
to 0% of PSA, i.e., no prepayments.  Correspondingly,  "125% PSA" assumes 
prepayment rates  equal to 125%  of PSA,  and so  forth.   PSA does  not 
purport  to be  a historical description of prepayment experience or  a 
prediction of the anticipated rate of prepayment of any  pool of mortgage 
loans,  including the Mortgage  Loans. The Sponsor believes that no existing
statistics of which it is aware provide a reliable basis for holders of 
Offered Certificates to predict the amount or the timing of receipt of 
prepayments on the Mortgage Loans.

     The Decrement Tables set forth below have been prepared on the  basis of
the Assumptions described  above under "--  Assumptions Relating to  Tables."
There will likely be discrepancies  between the characteristics of the actual
Mortgage Loans included in  the Pool and the characteristics of  the Mortgage
Loans assumed  in preparing the  Decrement Tables.  Any  such discrepancy may
have an  effect upon  the percentages of  initial Class  Certificate Balances
outstanding set forth in the Decrement Tables (and the weighted average lives
of the Offered Certificates).   In addition, to the extent  that the Mortgage
Loans that actually are included in the Pool have characteristics that differ
from those  assumed in  preparing the following  Decrement Tables,  the Class
Certificate Balance of any such Class of Offered Certificates will be reduced
to zero earlier or later than indicated by such Decrement Tables.

     Furthermore,  the information  contained in  the  Decrement Tables  with
respect  to  the weighted  average  life of  any Offered  Certificate  is not
necessarily indicative of the weighted average life of such  Class of Offered
Certificate that might be calculated  or projected under different or varying
prepayment assumptions.

     It is  not likely  that (i)  all of  the Mortgage  Loans  will have  the
Mortgage  Rates or remaining  terms to maturity assumed  or (ii) the Mortgage
Loans will  prepay at  the indicated percentage  of PSA  until maturity.   In
addition,  the diverse  remaining terms  to  maturity of  the Mortgage  Loans
(which includes many recently originated Mortgage Loans) could produce slower
or  faster distributions  in  reduction of  Class  Certificate Balances  than
indicated in the Decrement Table at the various percentages of PSA specified.

     Based upon  the foregoing  assumptions, the  following Decrement  Tables
indicate  the projected  weighted average life  of each Class  of the Offered
Certificates and set  forth the percentages of the  initial Class Certificate
Balance of each such Class that would  be outstanding after each of the dates
shown at various constant percentages of the PSA.



 PERCENTAGE OF INITIAL CLASS CERTIFICATE BALANCE OUTSTANDING FOR THE OFFERED
         CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF PSA SET FORTH BELOW:


<TABLE>
<CAPTION>

                                   Class A-1                                       Class M-1
                       --------------------------------------------------          ---------------------------------- 

 DISTRIBUTION DATE         %       %      %      %       %                          %      %      %      %      %

    <S>                 <C>                                                      <C>  
    Initial Class
  Certificate Balance
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .
           .

           .
      ----------
                   
   Weighted Average
          Life
     (in years)<F1>
   Years to Maturity


</TABLE>

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

<F1>    The weighted average life of an Offered  Certificate is determined by
(i) multiplying  the amount  of each distribution  in reduction of  the Class
Certificate Balance  thereof by  the number  of years  from the  date of  the
issuance of  the Offered Certificate  to the related Distribution  Date, (ii)
adding  the  results  and  (iii)  dividing  the  sum  by  the  initial  Class
Certificate Balance of the Offered Certificates of such Class.


YIELD ON CLASS X CERTIFICATES

     The  significance  of  the  effects   of  prepayments  on  the  Class  X
Certificates  is illustrated in the  following table entitled "Sensitivity of
the Class X Certificates to Prepayments," which shows the pre-tax yield (on a
corporate  bond  equivalent  basis)  to holders  of  such  Certificates under
different constant percentages  of the Prepayment Assumption.   The yields of
such Certificates set forth in the following  table were calculated using the
assumptions specified above under "--Decrement  Tables" and assuming that the
purchase price of  the Class X Certificates is approximately  (   )% for 100%
of such Class of Certificates and such Certificates are purchased on (date).

     AS INDICATED IN THE FOLLOWING TABLE, THE YIELD TO INVESTORS IN THE CLASS
X  CERTIFICATES WILL BE  HIGHLY SENSITIVE TO  THE RATE  OF PRINCIPAL PAYMENTS
(INCLUDING PREPAYMENTS) OF THE MORTGAGE LOANS (ESPECIALLY THOSE WITH HIGH NET
MORTGAGE RATES), WHICH GENERALLY CAN BE PREPAID AT ANY TIME.  ON THE BASIS OF
THE  ASSUMPTIONS  DESCRIBED ABOVE,  THE  YIELD  TO MATURITY  ON  THE CLASS  X
CERTIFICATES WOULD BE 0% IF PREPAYMENTS  WERE TO OCCUR AT A CONSTANT RATE  OF
APPROXIMATELY (    )% OF THE PREPAYMENT ASSUMPTION.   USING SUCH ASSUMPTIONS,
IF THE  ACTUAL  PREPAYMENT RATE  OF THE  MORTGAGE LOANS  WERE  TO EXCEED  THE
FOREGOING RATE  FOR AS LITTLE AS ONE MONTH  (WHILE EQUALING SUCH RATE FOR ALL
OTHER MONTHS),  INVESTORS IN THE CLASS X CERTIFICATES WOULD NOT RECOVER FULLY
THEIR INITIAL INVESTMENTS.

     It is not likely that the Mortgage Loans will prepay at a  constant rate
until maturity or that all of the Mortgage Loans will prepay at the same rate
or  that  they  will have  the  characteristics  assumed.   There  can  be no
assurance  that the Mortgage Loans  will prepay at any of  the rates shown in
the table or at any other particular rate.  The timing of changes in the rate
of prepayments  may affect significantly the yield realized  by a holder of a
Class X Certificate and there can  be no assurance that the pre-tax yield  to
an investor in the Class X Certificates will correspond to any of the pre-tax
yields shown herein.   Each  investor must make  its own  decision as to  the
appropriate  prepayment assumptions to be used in  deciding whether or not to
purchase a Class X Certificate.


                          SENSITIVITY OF THE CLASS X
                         CERTIFICATES TO PREPAYMENTS
                         (PRE-TAX YIELDS TO MATURITY)



<TABLE>
<CAPTION>


                                                                % of Prepayment Assumption               
                                                       --------------------------------------------
                                                        50%       75%       100%       125%    200%
<S>                                                     <C>       <C>       <C>        <C>     <C>   
Pre-Tax Yields to Maturity  . . . . . . . . . . .         %         %          %          %       %

</TABLE>



     The  yields  set  forth  in  the  preceding  table  were  calculated  by
determining the  monthly discount  rates which, when  applied to  the assumed
stream of cash flows to be paid on the Class X Certificates, would cause  the
discounted present value of such assumed stream of cash  flows  to  equal the
assumed purchase price of  the  Class  X  Certificates  indicated  above  and
converting  such  monthly  rates to  corporate  bond equivalent rates.   Such
calculation does not  take into  account variations  that  may occur  in  the
interest rates  at which  investors may  be able  to reinvest  funds received
by them as payments of interest on the  Class X Certificates and consequently
does  not  purport  to reflect the  return on any investment  in the  Class X
Certificates  when such  reinvestment rates  are considered.



                                CREDIT SUPPORT

SUBORDINATION OF SUBORDINATE CERTIFICATES

     The rights of  Subordinate Certificateholders  to receive  distributions
with respect  to the Mortgage  Loans will be  subordinated to such  rights of
Senior Certificateholders, and the rights of the holders of the Class B-1 and
Class  B-2  Certificates  to  receive  such  distributions  will  be  further
subordinated to such  rights of the Mezzanine Certificates, in each case only
to  the  extent described  herein.    The  subordination of  the  Subordinate
Certificates to the Senior Certificates and the subordination of the Class B-
1 and  Class B-2 Certificates  to the Mezzanine  Certificates is  intended to
increase    the   likelihood    of   receipt,    respectively,    by   Senior
Certificateholders  and  Mezzanine Certificateholders,  respectively,  of the
maximum amount  to which they  are entitled on  any Distribution Date  and to
provide  such holders protection  against Realized Losses,  other than Excess
Losses.

   
     In  addition,  the   Subordinate  Certificates   will  provide   limited
protection against Special Hazard Losses, Bankruptcy  Losses and Fraud Losses
up  to the  Special Hazard  Loss  Coverage Amount,  Bankruptcy Loss  Coverage
Amount  and Fraud  Loss Coverage  Amount,  respectively, as  described below.
However,  in certain circumstances the  amount of available subordination may
be exhausted and shortfalls in  distributions on the Certificates may result.
Holders of the Senior Certificates will bear their proportionate share of any
losses  realized   on  the  Mortgage   Loans  in  excess  of   the  available
subordination amount.

    

     The Subordinated Certificates will provide protection  to the Classes of
Certificates of higher relative priority against (i) Special Hazard Losses in
an initial  amount expected  to be  up to  approximately $(  ) (the  "Special
Hazard Loss  Coverage Amount"), (ii)  Bankruptcy Losses in an  initial amount
expected  to  be up  to  approximately $(  ) (the  "Bankruptcy  Loss Coverage
Amount") and  (iii) Fraud Losses  in an initial amount  expected to be  up to
approximately $( ) (the "Fraud Loss Coverage Amount").

     The Special Hazard Loss  Coverage Amount will be  reduced, from time  to
time, to be an amount  equal on any Distribution Date  to the lesser of  ((a)
the greatest  of (i) 1%  of the aggregate  of the  principal balances of  the
Mortgage Loans, (ii) twice the principal balance of the largest Mortgage Loan
and (iii) the aggregate  principal balances of the Mortgage  Loans secured by
Mortgaged Properties located in the  single (California) postal zip code area
having the highest aggregate principal balance of any such zip code  area and
(b)  the Special Hazard Loss Coverage Amount  as of the Closing Date less the
amount,  if any,  of losses  attributable  to Special  Hazard Mortgage  Loans
incurred since the Closing Date.)  All principal balances for the  purpose of
this definition will be calculated as of the first day of the month preceding
such Distribution Date after  giving effect to scheduled installments of 
principal and interest on the Mortgage Loans then due, whether or not paid.

     The Fraud Loss  Coverage Amount will be  reduced, from time to  time, by
the amount of  Fraud Losses allocated to  the Certificates.  In  addition, on
each anniversary of  the Cut-off Date, the Fraud Loss Coverage Amount will be
reduced as follows: ((a) on the first and second anniversaries of the Cut-off
Date,  to an  amount equal to  the excess  of ( %)  of the  Cut-off Date Pool
Principal Balance over the cumulative amount of Fraud Losses allocated to the
Certificates, (b)  on the third and fourth anniversaries of the Cut-off Date,
to  an amount equal to the excess of  ( %) of the Cut-off Date Pool Principal
Balance  over  the  cumulative  amount  of  Fraud  Losses  allocated  to  the
Certificates and (c) on the fifth anniversary of the Cut-off Date, to zero.)

     The  Bankruptcy Loss Coverage Amount will be reduced, from time to time,
by the amount of Bankruptcy Losses allocated to the Certificates.

     The amount  of coverage  provided by  the  Subordinate Certificates  for
Special Hazard Losses, Bankruptcy Losses and Fraud Losses may be cancelled or
reduced from  time to time for  each of the risks covered,  provided that the
then current  ratings of the Certificates assigned by the Rating Agencies are
not adversely  affected thereby.  (In addition, a  reserve fund or other form
of  credit support  may be  substituted for  the protection  provided by  the
Subordinated  Certificates for Special  Hazard Losses, Bankruptcy  Losses and
Fraud Losses.)

     As  used herein,  a  "Deficient Valuation"  is  a bankruptcy  proceeding
whereby  the  bankruptcy court  may  establish  the  value of  the  Mortgaged
Property at an amount less than the then outstanding principal balance of the
Mortgage  Loan  secured  by  such   Mortgaged  Property  or  may  reduce  the
outstanding principal balance of a Mortgage Loan.  In the case of a reduction
in the value  of the related  Mortgaged Property, the  amount of the  secured
debt could be reduced  to such value,  and the holder  of such Mortgage  Loan
thus  would  become an  unsecured  creditor  to  the extent  the  outstanding
principal balance of such Mortgage Loan exceeds  the value so assigned to the
Mortgaged  Property by  the  bankruptcy  court.   In addition,  certain other
modifications of the  terms of a Mortgage  Loan can result from  a bankruptcy
proceeding,  including  the reduction  (a  "Debt Service  Reduction")  of the
amount of the monthly payment on  the related Mortgage Loan.  Notwithstanding
the  foregoing,  no  such  occurrence  shall be  considered  a  Debt  Service
Reduction  or Deficient Valuation so long  as the Master Servicer is pursuing
any other remedies that may be available with respect to the related Mortgage
Loan and (i) such Mortgage Loan is not in default with respect to payment due
thereunder or (ii)  scheduled monthly payments of principal  and interest are
being advanced by the Master Servicer without giving effect to any Debt 
Service Reduction.


                               USE OF PROCEEDS

     The Sponsor  will apply  the net  proceeds of  the sale  of the  Offered
Certificates ((together with  the net proceeds of  the sale of the  Class B-1
and  Class B-2  Certificates)) against  the  purchase price  of the  Mortgage
Loans.

   
                       FEDERAL INCOME TAX CONSEQUENCES
    
     (An election will be  made to treat the Pool as  a "real estate mortgage
investment conduit"  ("REMIC")  for federal  income  tax purposes  under  the
Internal  Revenue  Code  of 1986,  as  amended  (the  "Code").   The  Offered
Certificates  will be designated as "regular  interests" in the REMIC and the
Residual  Certificate  will be  designated  as  the  sole class  of  residual
interests in  the REMIC.   See  "Certain Federal Income  Tax Consequences  --
REMIC Certificates" in the Prospectus.

     Offered  Certificates.   The  Offered  Certificates  generally  will  be
treated  as  debt instruments  issued  by the  REMIC  for federal  income tax
purposes.   Income on  the Offered  Certificates  must be  reported under  an
accrual method of accounting.)

     The  Class  X  Certificates  will,  and the  other  Classes  of  Offered
Certificates may, depending on their  respective issue prices, be treated for
federal income tax  purposes as having been issued with an amount of original
issue discount  equal to the difference between its principal balance and its
issue  price.    See  "Certain   Federal  Income  Tax  Consequences"  in  the
Prospectus.  For purposes of determining  the amount and the rate of  accrual
of original issue discount and market discount, the Sponsor intends to assume
that there will be prepayments on the Mortgage Loans at a rate  equal to ( )%
PSA.

   
     (The  Offered Certificates  will be  treated as  regular interests  in a
REMIC under section 860G of the Code.   Accordingly, the Offered Certificates
will be  treated as (i)  assets described  in section  7701(a)(19)(C) of  the
Code, and (ii)  "real estate assets" within the  meaning of section 856(c)(5)
of  the  Code,  in each  case  to  the extent  described  in  the Prospectus.
Interest  on  the  Offered  Certificates  will  be  treated  as  interest  on
obligations  secured by  mortgages on  real  property within  the meaning  of
section  856(c)(3)(B)  of  the  Code to  the  same  extent  that  the Offered
Certificates are treated as real estate assets.  See "Certain  Federal Income
Tax Consequences" in the Prospectus.)
    

                             ERISA CONSIDERATIONS

<PAGE>

     A  fiduciary  of any  employee  benefit  plan  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 an Offered Certificate could give rise to a transaction prohibited
or  not  otherwise permissible  under  ERISA  or  the  Code.   No  Class  M-1
Certificate may be transferred unless  the transferor delivers to the Trustee
(i)  a certificate  satisfactory  to  the Trustee  to  the  effect that  such
transferee neither is nor  is acting on behalf of a plan  subject to ERISA or
(ii) an opinion  of counsel satisfactory  to the Trustee  to the effect  that
such transfer will not result in the assets  of the Pool being "plan assets."
See "ERISA Considerations" in the Prospectus.

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

     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  Class  A-1 Certificates  and  the Class  X
Certificates by  Plans and that  all conditions  of the Exemption  other than
those  within the control of the  investors will be met.   In addition, as of
the date hereof, there is  no single Mortgagor that is  the obligor on 5%  of
the Mortgage  Loans included in  the Pool by aggregate  unamortized principal
balance of the assets of the Pool.

     Prospective  Plan investors  should consult  with  their legal  advisors
concerning the impact of  ERISA and the Code, the applicability  of PTCE 83-1
described in the Prospectus and the Exemption, and the potential consequences
in their specific circumstances,  prior to making an investment  in the Class
A-1 Certificates or  the Class X Certificates.  Moreover, each Plan fiduciary
should determine whether under the  general fiduciary standards of investment
prudence and diversification, an investment  in the Class A-1 Certificates or
the Class X Certificates is appropriate for the Plan, taking into account the
overall  investment policy  of the  Plan  and the  composition of  the Plan's
investment portfolio.


                            METHOD OF DISTRIBUTION

     Subject  to the  terms  and  conditions set  forth  in the  Underwriting
Agreement between the Sponsor and (      ), (the "Underwriter"),  the Sponsor
has agreed  to sell  to the Underwriter,  and the  Underwriter has  agreed to
purchase from  the Sponsor,  the Offered Certificates.   Distribution  of the
Offered Certificates  will be made  by the Underwriter  from time to  time in
negotiated transactions  or otherwise at  varying prices to be  determined at
the  time of sale.  In connection  with the sale of the Offered Certificates,
the Underwriter may be deemed to have received  compensation from the Sponsor
in the form of underwriting discounts.

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

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


                                LEGAL MATTERS

      The validity of the Certificates, including certain federal  income tax
consequences with respect  thereto, will be  passed upon  for the Sponsor  by
Brown & Wood LLP.   ( ) will pass upon certain legal matters on behalf of the
Underwriter.


                              CERTIFICATE RATING

     It is a condition  to the issuance of the Offered  Certificates that the
Offered Certificates be rated (Aaa) and (AAA) by ( ) and ( ).

     Ratings  on mortgage pass-through certificates address the likelihood of
receipt   by  Certificateholders  of  payments  required  under  the  Pooling
Agreement.

   
     ( )'s and  ( )'s ratings take  into consideration the credit  quality of
the  Mortgage Pool  including any  credit support  providers, structural  and
legal aspects  associated with  the Offered Certificates,  and the  extent to
which the payment  stream of the Mortgage  Pool is adequate to  make payments
required under  the Offered  Certificates.  ( )'s  and (  )'s ratings  on the
Offered  Certificates do  not,  however,  constitute  a  statement  regarding
frequency  of  prepayments  on  the  Mortgage Loans  or  address  the  remote
possibility that,  in  the event  of  the insolvency  of  the Seller  or  the
Sponsor, the sale  of the Offered  Certificates may  be recharacterized as  a
financing and that, as a result of such recharacterization, the Senior 
Certificates may be  accelerated.  The ratings also  do  not  address  the  
possibility  that,  as  a  result  of  principal prepayments, holders of the
Certificates may receive a lower than anticipated yield  and  that   in  
extreme  cases,   holders  of  stripped   pass-through certificates,  such as
the Class  X Certificates, may  fail to  recoup their initial investments.
    

     The  Sponsor  has  not  requested  a  rating of  any  Class  of  Offered
Certificates by any rating agency other than ( ) and ( ).  However, there can
be no  assurance as to whether any other rating  agency will rate the Offered
Certificates, or  if it  does, what rating  would be  assigned by  such other
rating  agency.  The  rating assigned  by any such  other rating agency  to a
Class of Offered Certificates  may be lower than the ratings assigned  by ( )
and ( ).

     The rating of the Offered Certificates should be evaluated independently
from similar ratings on other types of securities.   A security rating is not
a  recommendation  to buy,  sell or  hold  securities and  may be  subject to
revision or withdrawal at any time by the assigning rating agency.





                            INDEX TO DEFINED TERMS
                           ----------------------
                                                            Page
                                                            ----
Adjustment Date                                             S-9
Advance                                                     S-16
Assumptions                                                 S-25
Available Funds                                             S-19
Bankruptcy Loss Coverage Amount                             S-29
Bankruptcy Losses                                           S-22
Beneficial Owner                                            S-17
Book-Entry Certificates                                     S-8,S-17
CEDE                                                        S-17
Certificate Account                                         S-19
Certificateholder                                           S-18
Certificates                                                Cover,S-1 
                                                          S-17
Class A-1 Certificates                                      S-17
Class A-1 Percentage                                        S-21
Class A-1 Prepayment Percentage                             S-21
Class B-1 Certificates                                      S-17
Class B-2 Certificates                                      S-17
Class Certificate Balance                                   S-22
Class M-1 Certificates                                      S-17
Class X Certificates                                        S-17
Clearing Agency                                             S-17
Clearing Corporation                                        S-17
Code                                                        S-6,S-30
Cut-off Date Pool Principal Balance                         S-2,S-8
Debt Service Reduction                                      S-30
Deficient Valuation                                         S-29
Definitive Certificate                                      S-17
Depository                                                  S-17
Detailed Description                                        S-8
Distribution Account                                        S-19
Distribution Date                                           Cover
Due Date                                                    S-9,S-21
ERISA                                                       S-6,S-30
Excess Losses                                               S-22
Exemption                                                   S-30
Expense Rate                                                S-5
FHLMC                                                       S-9
FICO                                                        S-14
Financial Intermediary                                      S-17
First California                                            S-15
FNMA                                                        S-9
Fraud Loss Coverage Amount                                  S-29
Fraud Losses                                                S-22
GNMA                                                        S-13
Gross Margin                                                S-9
Headlands                                                   S-12
Index                                                       S-9
LIBOR                                                       S-9
Liquidated Mortgage Loan                                    S-22
Loan-to-Value Ratio                                         S-10
Master Servicer                                             Cover,S-1
Master Servicing Fee                                        S-16
Maximum Rate                                                S-9
Minimum Rate                                                S-9
Mortgage                                                    S-12
Mortgage File                                               S-12
Mortgage Loans                                              Cover, S-1
Mortgage Note                                               S-12
Mortgaged Properties                                        Cover
Net Interest Shortfalls                                     S-20
Net Prepayment Interest Shortfall                           S-20
Offered Certificates                                        Cover,S-17
Original Subordinate Principal Balance                      S-21
Pass-Through Rate                                           S-2
Pool                                                        Cover
Pooling Agreement                                           Cover,S-2,S-17
Pool Principal Balance                                      S-2,S-21
Prepayment Interest Shortfall                               S-20
Principal Balance                                           S-21
Principal Prepayments                                       S-3,S-20
Prospectus                                                  i
PSA                                                         S-25
Realized Loss                                               S-22
Record Date                                                 S-19
Relief Act Reduction                                        S-20
REMIC                                                       i,S-5,S-30
REO Property                                                S-16
Residual Certificates                                       S-17
Seller                                                      Cover,S-1
Senior Certificates                                         S-17
Servicing Fee                                               S-16
SMMEA                                                       S-6
Special Hazard Losses                                       S-22
Special Hazard Loss Coverage Amount                         S-29
Special Hazard Mortgage Loan                                S-22
Sponsor                                                     Cover,i,S-1
Subordinate Certificates                                    S-17
Subordinate Percentage                                      S-21
Subordinate Percentage Allocation                           S-21
Subordinate Prepayment Percentage                           S-22
Subordinate Prepayment Percentage Allocation                S-22
Super Jumbos                                                S-13
Trustee                                                     Cover,S-1
Underwriter                                                 S-31
Underwriting Standards                                      S-13
Unpaid Interest Amounts                                     S-20
Unpaid Interest Shortfall                                   S-2
 


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








   
                 SUBJECT TO COMPLETION DATED JANUARY 15, 1997
    

P R O S P E C T U S

                   HEADLANDS MORTGAGE SECURITIES INC. (SPONSOR)
    

           MORTGAGE PASS-THROUGH CERTIFICATES (ISSUABLE IN SERIES)

   
     THESE  CERTIFICATES DO  NOT REPRESENT  AN OBLIGATION  OF OR  INTEREST IN
HEADLANDS MORTGAGE SECURITIES  INC. OR ANY OF  ITS AFFILIATES, EXCEPT  AS SET
FORTH BELOW.  THESE CERTIFICATES ARE NOT  INSURED OR GUARANTEED BY ANY AGENCY
OR INSTRUMENTALITY OF THE UNITED STATES.
    
     Each Series  of Certificates to be offered from  time to time hereby and
by Supplements hereto will evidence the entire ownership interest of a  trust
fund (the  "Trust"), the assets of  which will consist  primarily of Mortgage
Loans  and/or  Mortgage Certificates  (collectively,  "Mortgage Assets"),  as
further described herein.  The Prospectus Supplement relating to a particular
Series of Certificates  (the "Supplement") will describe any  forms of credit
support  (such as  a pool policy,  letter of  credit, guaranty,  surety bond,
insurance contract or  reserve fund) which may  be applicable to a  Series of
Certificates and/or to the assets included in the related Trust.
     Distributions  of   principal  of  and   interest  on  each   Series  of
Certificates  will  be  made (to  the  extent  of  available  funds) on  each
Distribution Date and  allocated to the classes  of such Series at  the Pass-
Through Rates,  in the  amounts and  in the  order specified  in the  related
Supplement.  Each Series will consist of one or more classes of Certificates.
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  Mortgage Assets in the related Trust.  A Series of
Certificates may  include one  or more classes  that are  senior in  right of
payment to one or more other classes of Certificates of such Series.   One or
more  classes  of  Certificates  of  a Series  may  be  entitled  to  receive
distributions of principal, interest or  any combination thereof prior to one
or more other classes of Certificates of  such Series or after the occurrence
of  specified events, in  each case as  specified in the  related Supplement.
Distributions will be made pro rata among the Certificates of each class then
entitled to receive such distributions.
   
     Mortgage  Loans may  be fixed-  or adjustable-rate first  mortgage loans
secured primarily by one- to four- family residences or shares in cooperative
corporations and the  related proprietary  leases, purchased  by the  Sponsor
from certain seller or  sellers specified in the related  Supplement (each, a
"Seller").  The credit support (if any) for Mortgage Loans will be subject to
the terms and  conditions (including any limitations on  amount) described in
the  related Supplement.    Mortgage  Certificates will  be  either (a)  GNMA
Certificates  guaranteed as  to  full  and timely  payment  of principal  and
interest by the Government National Mortgage Association ("GNMA"), (b)  FHLMC
Certificates  guaranteed as  to  timely  payment  of  interest  and  ultimate
collection (and, if  so specified in the related  Supplement, timely payment)
of principal by the Federal Home  Loan Mortgage Corporation ("FHLMC"), or (c)
FNMA Certificates guaranteed  as to timely payment of  principal and interest
by the  Federal National  Mortgage Association ("FNMA").   GNMA  Certificates
will be  backed by  the full faith  and credit  of the  United States.   FNMA
Certificates  and  FHLMC  Certificates  will   not  be  backed,  directly  or
indirectly, by  the full  faith and credit  of the  United States.   The only
obligations  of  the Sponsor  and  the Seller  with  respect to  a  Series of
Certificates will be pursuant to their respective representations and 
warranties in  connection with such Series.  The principal obligations of the
Master  Servicer  named in  the related  Supplement  will be  limited  to its
contractual  servicing obligations  and to  obligations  pursuant to  certain
representations and warranties.
    

     An  election may  be made  to treat a  Trust as  a real  estate mortgage
investment  conduit   (a  "REMIC").     See   "Certain  Federal  Income   Tax
Consequences".
                                  __________

   
FOR A  DISCUSSION  OF CERTAIN  RISKS  ASSOCIATED WITH  AN  INVESTMENT IN  THE
CERTIFICATES, SEE THE INFORMATION UNDER "RISK FACTORS" ON PAGE 13.
    
                                  __________

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.
                                  __________

     Prior to issuance there will have been no market for the Certificates of
any Series,  and there can  be no assurance that  a secondary market  for any
Certificates will  develop or,  if it  does develop,  that it will  continue.
This  Prospectus  may  not  be  used  to  consummate sales  of  a  Series  of
Certificates unless accompanied by a Supplement.

     Offers of  the Certificates may  be made through  one or more  different
methods, as  more fully  described under "Plans  of Distribution"  herein and
"Method of Distribution" in the related Supplement.

This Prospectus  may not be  used to consummate sales  of Certificates unless
accompanied by a Supplement.

   
                           _____________ ___, 1997
    




                            PROSPECTUS SUPPLEMENT

     The  Supplement relating  to  a  Series of  Certificates  to be  offered
hereunder and thereunder  will, among other things, set forth with respect to
such Series: (i) a description of the  class or classes of Certificates to be
offered;  (ii) the  initial aggregate  Certificate Balance  of each  class of
Certificates included  in such Series  and offered by such  Supplement; (iii)
the Pass-Through Rate  (or the method of determining  such Pass-Through Rate)
of each class of such Certificates; (iv) the Last Scheduled Distribution Date
of each class of such  Certificates, if applicable; (v) the method to be used
to calculate the  amount to be distributed as principal  on each Distribution
Date; (vi) the application of distributions of principal  and interest to the
classes of  such Certificates  and the  allocation of  the amounts  to be  so
applied; (vii)  whether an  election will be  made to  treat the  Trust as  a
REMIC;  (viii) certain  information concerning  the  Mortgage Assets  and any
other assets included in the Trust for such Series (including, in the case of
Mortgage  Loans:  (a)  the  number  of Mortgage  Loans;  (b)  the  geographic
distribution of  the Mortgage Loans;  (c) the aggregate principal  balance of
the  Mortgage Loans;  (d) the  types of  dwelling constituting  the Mortgaged
Properties; (e) the longest and  shortest scheduled terms to maturity  of the
Mortgage Loans; (f) the  maximum principal balance of the Mortgage Loans; (g)
the maximum LTV  of the Mortgage  Loans at origination;  (h) the maximum  and
minimum  Mortgage Rates borne  by the Mortgage  Loans; and  (i) the aggregate
principal  balance of non-owner-occupied properties); (ix) the extent, nature
and terms  of any credit support applicable to such Series; (x) the method of
distribution  of the  Certificates;  and  (xi) other  specific  terms of  the
offering.

                            ADDITIONAL INFORMATION

     The Sponsor has  filed with the Securities and  Exchange Commission (the
"Commission") a Registration  Statement under the Securities Act  of 1933, as
amended  (the "Securities  Act"), with  respect  to the  Certificates.   This
Prospectus,  which  forms a  part  of  the  Registration Statement,  and  the
Supplement relating  to each Series  of Certificates contain  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, which may  be inspected and
copied at the 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:    Chicago Regional  Office,  500 West  Madison
Street, Chicago,  Illinois 60661; and  New York Regional Office,  Seven World
Trade Center, New York, New York 10048.

     The Commission maintains a Web site at http://www.sec.gov. that contains
reports, proxy  and information  statements and  other information  regarding
registrants   including  the  Sponsor,  that  file  electronically  with  the
Commission.



               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
   
     All documents  filed by  or on behalf  of the  Trust referred to  in the
accompanying 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"), on or after  the date of such Supplement and prior  to the termination
of any offering of  the Certificates issued by such Trust  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  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 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 following completion  of the reporting period  required by
Rule 15d-1 or Regulation 15D under the Exchange Act.
    

     The  Trust 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 specified in the accompanying Supplement.

                                  __________

     UNTIL  90 DAYS AFTER THE DATE  OF EACH SUPPLEMENT, ALL DEALERS EFFECTING
TRANSACTIONS IN THE REGISTERED SECURITIES COVERED BY SUCH SUPPLEMENT, WHETHER
OR NOT  PARTICIPATING IN THE DISTRIBUTION THEREOF, MAY BE REQUIRED TO DELIVER
SUCH SUPPLEMENT  AND THIS PROSPECTUS.  THIS IS  IN ADDITION TO THE OBLIGATION
OF DEALERS TO DELIVER A SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS
OF THE SERIES  OF CERTIFICATES COVERED BY SUCH SUPPLEMENT AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

     NO  PERSON  HAS BEEN  AUTHORIZED  TO  GIVE INFORMATION  OR  TO MAKE  ANY
REPRESENTATION  OTHER  THAN  THOSE  CONTAINED  IN  THIS  PROSPECTUS  AND  ANY
SUPPLEMENT WITH RESPECT  HERETO AND, IF  GIVEN OR  MADE, SUCH INFORMATION  OR
REPRESENTATION  MUST NOT BE RELIED UPON.   THIS PROSPECTUS AND ANY SUPPLEMENT
WITH RESPECT HERETO DO  NOT CONSTITUTE AN OFFER TO SELL OR  A SOLICITATION OF
AN OFFER TO BUY ANY SECURITIES OTHER THAN THE CERTIFICATES OFFERED HEREBY AND
THEREBY OR  AN OFFER OF THE CERTIFICATES 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 THE INFORMATION CONTAINED HEREIN
IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.





                          SUMMARY OF THE PROSPECTUS

   
     The  following summary is qualified in its  entirety by reference to the
detailed information appearing elsewhere in this Prospectus and  by reference
to information with respect to  each Series of Certificates contained in  the
Supplement to be  prepared and delivered  in connection with the  offering of
the Certificates of such Series.
    


Title of Security   Mortgage Pass-Through Certificates  (the "Certificates"),
                         issuable in series  (each a "Series").   Each Series
                         will be  issued under  a separate  pooling agreement
                         (each a "Pooling Agreement").

Sponsor             Headlands  Mortgage  Securities Inc.,  a Delaware  
                          corporation (the "Sponsor").
Seller              The seller  or sellers (each,  a "Seller") for a  
                          particular Series will be named  in the Supplement 
                          relating to  such Series (the "Supplement").  A 
                          Seller may be an affiliate of the Sponsor.
Trustee             The trustee (the  "Trustee") for a particular Series will
                          be named in the related Supplement.
Master Servicer     The  entity or  entities named  as  Master Servicer  (the
                         "Master Servicer") in  the related Supplement, which
                         may be  an  affiliate  of the  Sponsor.    See  "The
                         Pooling  and  Servicing  Agreement--Certain  Matters
                         Regarding  the Sponsor,  the  Seller and  the Master
                         Servicer."
Closing Date        The date  (the "Closing  Date") of the  initial issuance  
                         of a Series, as specified in the related Supplement.
The Trusts          Each  Trust will  consist of  Mortgage  Loans and/or  
                         Mortgage Certificates (collectively,  the "Mortgage
                         Assets"), any real  estate  acquired  through  
                         foreclosure  or  similar proceeding, any applicable 
                         credit support, the assets  in  the Certificate   
                         Account,  any   minimum   prepayment, reinvestment 
                         or similar agreement and any other assets described
                         in  the related Supplement,  all as described  
                         herein and therein.
  A.  Mortgage Loans  The  mortgage   loans  included  in  a   Trust  (the
                         "Mortgage Loans") will be secured primarily  by
                         liens  on residential  properties or  shares in
                         cooperative  corporations  ("Cooperatives") and
                         the  related   proprietary  leases.     If   so
                         specified  in   the  related   Supplement,  the
                         Mortgage  Assets  of  the   related  Trust  may
                         include mortgage participation  certificates or
                         other beneficial interests evidencing interests
                         in  mortgage loans.  Such mortgage loans may be
                         conventional loans  (i.e., loans  that are  not
                         insured by any  governmental agency) or may  be
                         insured or  guaranteed by  the Federal  Housing
                         Authority    ("FHA"),    or     the    Veterans
                         Administration  ("VA"),  as  specified  in  the
                         related Supplement.   All  Mortgage Loans  will
                         have been  purchased  by  the  Sponsor,  either
                         directly or through  an affiliate, from  one or
                         more Sellers.
                      The  payment terms of the Mortgage Loans to  be 
                         included in a Trust will be described in  the 
                         related Supplement and may include  any of the
                         following  features  or  combinations  thereof
                         or  other  features described in the related 
                         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
                         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 Supplement.  The loan agreement or 
                         promissory note  (the "Mortgage Note") in 
                         respect  of a Mortgage Loan may provide for the 
                         payment  of interest at a rate lower  than
                         the interest rate (the "Mortgage  Rate") specified
                         in such Mortgage Note for  a period of  time or for
                         the life  of the loan,  and the amount of any 
                         difference may  be contributed from funds supplied by
                         a third party.

          (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  longer than the
          original term to  maturity or on an interest rate 
          that is different from the interest rate on the 
          Mortgage Loan or may not be amortized during all or 
          a  portion of the original term.  Payment of all or a
          substantial  portion  of  the  principal  may  be
          due on  maturity ("balloon payments").  Principal 
          may include interest that has been deferred and 
          added to the principal balance of the Mortgage Loan.

          (c)   Monthly payments of principal  and interest may be  fixed for
          the life of the Mortgage Loan, may increase over a specified period
          of time or  may change from period  to period.  Mortgage  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)   The  Mortgage  Loans generally  may  be prepaid  at any  time
          without payment  of any  prepayment fee.   If so  specified in  the
          related  Supplement, prepayments of principal may be prohibited for
          the life of any such Mortgage Loan or for 
          certain  periods  ("lockout  periods"),  or may  be  subject  to  a
          prepayment  fee,  which may  be  fixed for  the  life  of any  such
          Mortgage Loan or may decline over time.  Certain Mortgage Loans may
          permit  prepayments  after  expiration of  the  applicable  lockout
          period  and  may  require  the  payment  of  a  prepayment  fee  in
          connection with any such subsequent prepayment.  The Mortgage Loans
          may include  "due-on-sale" clauses  which permit  the mortgagee  to
          demand payment of  the entire Mortgage Loan in  connection with the
          sale or certain transfers of the related Mortgaged Property.  Other
          Mortgage  Loans  may  be  assumable by  persons  meeting  the  then
          applicable underwriting standards of the Seller.

          (e)   The real  property constituting security  for repayment  of a
          Mortgage Loan may  be located in any  one of the fifty  states, the
          District of Columbia,  Guam, Puerto Rico or any  other territory of
          the United States.   The Mortgage Loans may be  covered by standard
          hazard insurance  policies insuring against losses due  to fire and
          various other causes.  The Mortgage Loans may be covered by primary
          mortgage insurance policies  to the extent provided  in the related
          Supplement.

   
B.  Mortgage Certificates  The  Trust  may  include  certain  assets  (the
                             "Mortgage Certificates") which are limited
                             to GNMA  Certificates, FNMA  Certificates,
                             FHLMC   Certificates   or   a  combination
                             thereof.   Any GNMA  Certificates included
                             in a Trust  will be guaranteed as  to full
                             and  timely   payment  of   principal  and
                             interest by GNMA, which guaranty is backed
                             by the full faith and credit of the United
                             States.   Any FHLMC  Certificates included
                             in the Trust will be guaranteed as to  the 
                             timely payment of interest  and ultimate
                             collection  (and, if so  specified in the  
                             related Supplement, timely payment) of 
                             principal by  FHLMC.  Any FNMA Certificates
                             included in a Trust will be guaranteed as 
                             to timely payment of scheduled payments of 
                             principal and interest by FNMA.  No FNMA
                             or  FHLMC Certificates will be backed, 
                             directly or indirectly, by the full faith 
                                 and credit of the United States.

     Each  Mortgage  Certificate will  evidence  an  interest  in a  pool  of
          mortgage  loans  and/or  cooperative  loans,  and/or  in  principal
          distributions and interest  distributions thereon.   The Supplement
          for  each Series will  specify the aggregate  approximate principal
          balance of  GNMA, FNMA and  FHLMC Certificates included in  a Trust
          and will describe  the principal characteristics of  the underlying
          mortgage loans or cooperative loans and any insurance, guaranty  or
          other  credit  support  applicable to  such  underlying  loans, the
          Mortgage Certificates or both.  In addition, the related Supplement
          will describe  the terms upon  which distributions will be  made to
          the  Trustee as  the  holder  of the  Mortgage  Certificates.   The
          Mortgage Certificates included  in any Trust will be  registered in
          the name of the Trustee or its nominee or in the case of book-entry
          Mortgage Certificates in the name  of a financial intermediary with
          a Federal Reserve  Bank or a clearing corporation and  will be held
          by the  Trustee  only for  the benefit  of holders  of the  related
          Series of Certificates.

C.  Certificate Account    All distributions on  any Mortgage Certificates
                              and all  payments (including  prepayments,
                              liquidation proceeds  and insurance proceeds) 
          received from the Master Servicer
          on any Mortgage  Loans included in the  Trust for a Series  will be
          remitted to an  account (the "Certificate Account"),  and, together
          with any amounts available pursuant  to the terms of any applicable
          credit  support and  any  other amounts  described  in the  related
          Supplement,  will be available for distribution on the Certificates
          of  such Series  as  described  in the  related  Supplement.   Such
          Certificate  Account shall  be  an  Eligible  Account  or  Accounts
          established  and maintained by the  Master Servicer for the benefit
          of holders of a Series of Certificates.

Description of Certificates   Each  Certificate will  represent a  beneficial
                              ownership interest in a Trust to be formed  by 
                              the Sponsor pursuant to a Pooling Agreement.
          Each  Series of  Certificates may  contain one  or more  classes of
          certificates  (the "Senior Certificates") which are senior in right
          of distribution  to  one  or  more  classes  of  certificates  (the
          "Subordinate  Certificates") and  may  also  contain  one  or  more
          classes  of  the  types  described  herein  under  "Description  of
          Certificates -- Categories of Classes of Certificates" herein.

Distributions on
   the Certificates   Distributions on  the Certificates entitled  thereto 
                         will be made monthly, quarterly, semi-annually or at
                         such other intervals and on the dates specified in the
                         related Supplement (each, a "Distribution Date") out
                         of the payments received in respect of the assets of
                         the related Trust.  The amount allocable to payments
                         of principal  and interest on  any Distribution Date
                         will  be  determined  as  specified  in the  related
                         Supplement.    Unless  otherwise  specified  in  the
                         related Supplement,   all  distributions   will  be
                         made   pro  rata   to Certificateholders  of the 
                         class  entitled thereto.   The aggregate original 
                         balance  of the  Certificates (the "Certificate  
                         Balance") will  equal the aggregate distributions 
                         allocable to principal that such Certificates will 
                         be entitled to receive.

    A.  Interest    Each  class of  Certificates  of  a  Series  will  accrue
                         interest  from  the   date  and  at  the   fixed  or
                         adjustable  rate  set forth  (or  determined as  set
                         forth) in the  related Supplement (the "Pass-Through
                         Rate"), except for  certain classes of  Certificates
                         that are only entitled to distributions of principal
                         ("PO Certificates").
                    Accrued interest will  be distributed (to the extent  of 
                          funds available therefor),  at  the times  and  in
                          the  manner specified  in  such Supplement.   
                          Distributions of interest on any class of Accrual
                          Certificates  will commence at the time specified
                          in  such Supplement; until then, interest on the 
                          Accrual  Certificates will be added to the 
                          Certificate Balance thereof.
   B.  Principal    Each  class  of  Certificates of  a  Series  will receive
                         distributions of  principal in the  amounts, at  the
                         times and  in the  manner specified  in the  related
                         Supplement until  its initial  aggregate Certificate
                         Balance has been fully amortized, except for certain
                         classes of  Certificates that  are only entitled  to
                         distributions  of   interest  ("IO   Certificates").
                         Allocations of  distributions of  principal will  be
                         made  to the Certificates  of each class  during the
                         periods  and in the  order specified in  the related
                         Supplement.  
Credit Enhancement  The  assets in a Trust or the Certificates of one or more
                         classes in the  related Series may have  the benefit
                         of one or more types of credit  support  as described
                         in  the  related  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 Mortgage Loans
                         underlying or  comprising the  Mortgage Assets  and
                         other factors and will be  established on the basis
                         of requirements of each Rating Agency rating the 
                         Certificates of such Series.   See "Credit 
                         Enhancement" herein.
    A. Subordination  A  Series of Certificates may consist of one or more
                              classes  of Senior Certificates and one or more
                              classes  of Subordinate  Certificates.   If  so
                              specified  in the  related Supplement,  certain
                              classes  of  Subordinate  Certificates  may  be
                              senior   to   other  Classes   of   Subordinate
                              Certificates  and  be  rated  investment  grade
                              ("Mezzanine  Certificates").    The  rights  of
                              holders of  the Subordinate  Certificates of  a
                              Series  ("Subordinate  Certificateholders")  to
                              receive  distributions  with   respect  to  the
                              assets   in   the   related   Trust   will   be
                              subordinated to  such rights of holders  of the
                              Senior Certificates of the same Series ("Senior
                              Certificateholders") to the extent described in
                              the related Supplement.   This subordination is
                              intended to enhance  the likelihood of  regular
                              receipt  by  Senior Certificateholders  of  the
                              full amount of their scheduled monthly payments
                              of  principal  and  interest.   The  protection
                              afforded  to  Senior  Certificateholders  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 Subordinate  Certificates, the  amounts
                              of  principal  and  interest  due  them on each 
			      Distribution Date out  of the  funds  available
			      for distribution on  such  date  and,  to   the
			      extent  described  in  the  related Supplement,
  		   	      by  the  right  of  such  holders  to   receive
			      future  distributions  on  the  assets  in  the
			      related  Trust  that  would otherwise have been
			      payable to Subordinate Certificateholders; (ii)
		              reducing the ownership interest of the  related
			      Subordinate Certificates;  (iii) a  combination
			      of  clauses  (i)  and  (ii) above; or  (iv)  as
			      otherwise described in  the related Supplement.
			      If  so specified in  the   related  Supplement,
			      subordination may  apply only in the  event  of
			      certain types of  losses  not  covered by other
			      forms of  credit  enhancement,  such  as hazard
  			      losses not covered by standard hazard insurance
			      policies or losses due  to  the  bankruptcy  or
			      fraud of  the mortgagor. The related Supplement
			      will set forth information  concerning,   among
			      other   things,  the  amount   of subordination
			      of  a   class   or   classes   of   Subordinate
			      Certificates 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 Fund  One or more  reserve funds (the "Reserve  Fund") may
                              be established and  maintained for each Series.
                              The related Supplement will  specify whether or
                              not any such  Reserve Fund will be  included in
                              the corpus  of the  Trust for  such Series  and
                              will  also specify  the manner  of funding  the
                              related Reserve  Fund and the  conditions under
                              which the amounts in any such Reserve Fund will
                              be  used to  make distributions  to  holders of
                              Certificates of a particular class or  released
                              from the related Trust.

        C. Surety Bond   A  surety  bond   or  bonds  may  be   obtained  and
                              maintained for  a  Series  or  certain  classes
                              thereof,   which  will,   subject  to   certain
                              conditions and  limitations, guaranty  payments
                              of  all or  limited  amounts of  principal  and
                              interest due on  the classes of such  Series or
                              certain classes thereof.
       D.  Mortgage Pool
            Insurance Policy  A  mortgage   pool  insurance  policy  or  
                               policies  (the "Mortgage Pool Insurance  
                               Policy"), may be  obtained and maintained for 
                               a Series, which shall be limited in scope, 
                               covering defaults on the related  Mortgage
                               Loans  in an  initial amount  equal  to a  
                               specified percentage of the aggregate principal
                               balance of all Mortgage Loans included in the 
                               Trust as of the first  day  of the month of  
                               issuance of the related Series or such  other 
                               date as  is specified in  the related 
                               Supplement (the "Cut-off Date").

       E.  Fraud Waiver  If  so specified in the related Supplement, a letter
                              may be obtained  from the issuer of  a Mortgage
                              Pool  Insurance  Policy (the  "Waiver  Letter")
                              waiving  its right to  deny a claim  or rescind
                              coverage  under   the  related   Mortgage  Pool
                              Insurance Policy by reason of fraud, dishonesty
                              or  misrepresentation  in connection  with  the
                              origination  of, or  application for  insurance
                              for, the related Mortgage Loan or the denial or
                              adjustment  of   coverage  under   any  related
                              Primary  Mortgage Insurance  Policy because  of
                              such  fraud,  dishonesty  or misrepresentation.
                              In  such  circumstances,  the  issuer  of   the
                              Mortgage   Pool   Insurance  Policy   will   be
                              indemnified by the Seller for the amount of any
                              loss  paid by the  issuer of the  Mortgage Pool
                              Insurance  Policy (each  such amount,  a "Fraud
                              Loss") under  the terms  of the  Waiver Letter.
                              The maximum aggregate amount of  Fraud Losses 
                              covered  under the Waiver  Letter and the 
                              period of time during which  such coverage will 
                              be provided will be specified in the related 
                              Supplement.

F.  Special Hazard Insurance
     Policy        A special hazard insurance policy or policies (the "Special
                     Hazard Insurance  Policy") may  be  obtained  and  
                     maintained  for  a Series, covering certain physical 
                     risks that are not otherwise insured against by  
                     standard hazard insurance policies.   Each Special 
                     Hazard Insurance Policy will  be limited in scope  and
                     will cover  losses pursuant  to  the provisions  of each
                     such Special Hazard Insurance Policy  as described in  
                     the related Supplement.

       G.  Bankruptcy Bond    A  bankruptcy bond  or  bonds (the  "Bankruptcy
                                   Bond")  may be  obtained to  cover certain
                                   losses resulting from  action that may  be
                                   taken by a bankruptcy court in  connection
                                   with  a  Mortgage  Loan.    The  level  of
                                   coverage and the  limitations in scope  of
                                   each Bankruptcy Bond will be specified  in
                                   the related Supplement.

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

       I.  FHA Insurance and VA
              Guaranty   All or  a portion of  the Mortgage Loans in  a Trust
                              may   be   insured  by   FHA   insurance  ("FHA
                              Insurance") and may be partially guaranteed  by
                              the VA (a"VA Guaranty").

       J.  Other Forms of Credit
           Support  Other forms  of credit  support to  provide coverage  for
                         certain  risks of default or various types of losses
                         (such as  a letter  of credit,  limited guaranty  or
                         insurance contract) may be applicable to a Series of
                         Certificates, to the Mortgage Assets included in the
                         related   Trust  and/or   to   the  mortgage   loans
                         underlying such Mortgage  Certificates, as described
                         in the related Supplement.



Advances  If so  specified in  the related Supplement,  the Master  Servicer,
               directly  or through subservicers,  will be obligated  or have
               the  right at  its option  to make  certain advances  (each an
               "Advance")  with  respect  to   delinquent  payments  on  such
               Mortgage Loans.  Any such advances will be reimbursable to the
               extent described herein and in the related Supplement.

Optional Termination     The  Master Servicer or, if specified in the related
                              Supplement for a Series of REMIC  Certificates,
                              the  holders of  the  Residual Certificates  of
                              such Series  may have the option  to repurchase
                              the  Mortgage Assets  included  in the  related
                              Trust and thereby effect early  retirement of a
                              Series of Certificates.   Any such option  will
                              be  exercisable   at   the   times   and   upon
                              satisfaction of the conditions specified in the
                              related Supplement.

Tax Status of 
REMIC Certificates  Regular  Certificates  of  a  particular Series  will  be
                         treated as "regular interests" in the REMIC and will
                         be treated as  debt instruments for  federal income 
                         tax  purposes, and the  Residual  Certificates  of  
                         such Series  will  be  treated  as "residual 
                         interests"   in  the   REMIC.     Holders  of   
                         Residual Certificates generally  will include their  
                         pro rata shares  of the net  income or  loss  of  the
                         REMIC  in  determining their  federal taxable income.
                    Holders  of  Accrual  Certificates  and any  other  
                         classes  of  Regular Certificates  issued with 
                         original issue discount generally will be
                         required to include the original issue discount 
                         (which for  federal income  tax   purposes  
                         includes   interest   accrued  on   Accrual
                         Certificates as  well as  current interest  paid 
                         thereon)  in gross income over the life of the 
                         Regular Certificates.
                    Distributions on  Regular  Certificates to  foreign 
                         investors  generally will not be subject to U.S. 
                         withholding  tax, provided applicable certification 
                         procedures are complied with.
                    Subject to certain limitations that  may be applicable
                         to Buydown Loans, REMIC  Certificates  will  be  
                         treated  as  "regular  or  residual interests in  a 
                         REMIC" for domestic building  and loan associations
                         and "real  estate assets" for  real estate 
                         investment trusts.   See "Certain  Federal Income 
                         Tax  Consequences -- REMIC  Certificates"
                         herein.

   
Tax Status of Non-
REMIC Certificates  For federal  income tax  purposes, the  trust created  to
                         hold  the  Mortgage  Assets   for  each  Series   of
                         Non-REMIC  Certificates  will  be  classified  as  a
                         grantor trust and not as an association taxable as a
                         corporation.   Holders of Non-REMIC  Certificates of
                         such  Series which are  not IO Certificates  will be
                         treated  as  owners of  undivided  interests in  the
                         trust and as equitable owners of undivided interests
                         in each of  the Mortgage Assets  held by the  trust,
                         and such  holders will  be taxed  on their  pro rata
                         shares  of  the  income from  the  related  Mortgage
                         Assets and  may be allowed to deduct  their pro rata
                         shares of reasonable servicing fees, consistent with
                         their methods  of accounting, subject  to limitation
                         in  the  case  of  Non-REMIC  Certificates  held  by
                         individuals, estates, or trusts (either directly  or
                         indirectly through  certain pass-through  entities).
                         If a  Series of  Non-REMIC Certificates  includes IO
                         Certificates, holders  of the  Certificates of  such
                         Series  will be subject to the "Stripped Bond Rules"
                         of Section 1286 of the Code.
    
     Subject to certain limitations that  may be applicable to Buydown Loans,
          to the extent the Mortgage Assets and the related interests qualify
          for  such treatment,  interests  in  the  Mortgage Assets  held  by
          holders  of  applicable  Non-REMIC Certificates  which  are  not IO
          Certificates will be considered to  represent "loans...  secured by
          an  interest  in  real property"  for  domestic  building and  loan
          associations  and "real estate  assets" for real  estate investment
          trusts.
     It is not clear whether IO Certificates will be treated  as representing
          an  ownership  interest  in  qualifying  assets  and  income  under
          Sections 7701(a)(19)(C)(v), 856(c)(5)(A) and 
          856(c)(3)(B)  of  the  Code,  although  the  policy  considerations
          underlying those  Sections suggest  that such  treatment should  be
          available.   It is also  not clear whether a  reasonable prepayment
          assumption should be applied in accruing original issue discount on
          the IO Certificates.
     See  "Certain Federal Income Tax Consequences -- Non-REMIC Certificates"
          herein.

Legal Investment    The  Supplement  for  each Series  of  Certificates  will
                         specify   which,  if   any,   of  the   classes   of
                         Certificates   offered   thereby   will   constitute
                         "mortgage-related  securities" for  purposes of  the
                         Secondary Mortgage  Market Enhancement  Act of  1984
                         ("SMMEA").   Classes of Certificates 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  that 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 Certificates  (whether  or not
                         such   class   constitutes   a   "mortgage   related
                         security")  complies  with   applicable  guidelines,
                         policy statements or restrictions.

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 Certificates
                              could give rise to a transaction prohibited or
                              not otherwise permissible  under ERISA or  the 
                              Code. See "ERISA Considerations" herein.  
                              Certain classes of Certificates may  not be  
                              transferred unless  the  Trustee and  the Sponsor
                              are furnished with a letter of  representation 
                              or an opinion of counsel to the effect  that 
                              such transfer  will not result in  violation of
                              the prohibited  transaction provisions  of 
                              ERISA  and the Code  and will not subject the 
                              Trustee, the Sponsor or the Master Servicer to
                              additional obligations.  See "ERISA 
                              Considerations" herein.

   
Rating                    The Certificates of  each class offered hereby 
                              and  by a Supplement will be rated in one of 
                              the four highest rating categories  by
                              one   or   more  nationally   recognized 
                              statistical  rating organizations, as specified
                              in  such Supplement (with  respect to each  
                              Series  of Certificates,  the  "Rating Agency").
                              A security rating is  not a recommendation to 
                              buy,  sell or hold the Certificates of  any 
                              Series and is subject  to revision or 
                              withdrawal at  any time by  the Rating Agency.
                              Further, such ratings do not address the  
                              effect of prepayments on the yield anticipated
                              by an investor.  See "Rating" herein.

    


   

                                 RISK FACTORS

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

NATURE OF MORTGAGES

     Property Values.  There are  several factors that could adversely affect
the value of  Mortgaged Properties such that  the outstanding balance of  the
related  Mortgage Loan  would  equal or  exceed  the value  of the  Mortgaged
Properties.  Among the  factors that could adversely affect the  value of the
Mortgaged Properties  are an overall  decline in the residential  real estate
market  in the  areas in  which  the Mortgaged  Properties are  located  or a
decline in the general  condition of the Mortgaged Properties as  a result of
failure of  borrowers to maintain  adequately the Mortgaged Properties  or of
natural  disasters that  are not  necessarily covered  by insurance,  such as
earthquakes  and floods.   Although Mortgaged  Properties located  in certain
identified flood zones  will be required to be covered, to the maximum extent
available, by flood insurance, as  discussed under "The Pooling and Servicing
Agreement  --  Hazard Insurance",  no  Mortgaged Property  will  otherwise be
required  to be  insured  against earthquake  damage  or any  other loss  not
covered  by a  standard  hazard  insurance policy,  as  described under  "The
Pooling and  Servicing Agreement  -- Hazard  Insurance."  If  such a  decline
or natural disaster occurs, the  actual rates  of delinquencies,
foreclosures  and losses  on all Mortgage  Loans could  be  higher  than
those  currently  experienced in  the mortgage lending industry in general. 
Losses  on such Mortgage Loans will be borne by the holders  of one or more 
classes of Certificates of the  related Series.

     Delays Due to Liquidation.   Even assuming that the Mortgaged Properties
provide adequate security for the Mortgage Loans, substantial delays could be
encountered in connection  with the liquidation  of defaulted Mortgage  Loans
and   corresponding  delays   in   the  receipt   of   related  proceeds   by
Certificateholders  could occur.    An  action to  foreclose  on a  Mortgaged
Property securing a Mortgage  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  Mortgaged
Property.  See "Certain Legal Aspects of teh Mortgage Loans" herein.
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  Mortgaged Property or to obtain  liquidation proceeds sufficient
to repay  all amounts  due on the  related Mortgage 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  Mortgage Loans and not yet repaid,  including 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  Mortgage Loans  do not  vary  directly with  the
outstanding principal balance  of the Mortgage Loan  at the time of  default.
Therefore, assuming that the Master 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 outstanding  principal balance of  the small
Mortgage Loan than would be the case  with the defaulted Mortgage Loan having
a large remaining principal balance.    


LIMITATIONS, REDUCTION AND SUBSTITUTION OF CREDIT ENHANCEMENT

     With respect to  each Series of Certificates, credit  enhancement may be
provided  in  limited  amounts  to  cover  certain types  of  losses  on  the
underlying Mortgage  Loans.  Credit  enhancement will be  provided in  one or
more  of  the forms  referred  to  herein,  including, but  not  limited  to:
subordination of  other Classes of Certificates of the same Series; a limited
guarantee; a financial guaranty  insurance policy; a surety bond; a letter of
credit; a mortgage pool insurance  policy; a special hazard insurance policy;
a   mortgagor  bankruptcy  bond;  a  reserve  fund;  and  any
combination thereof.   See  "Credit Enhancement" herein.   Regardless  of the
form of credit enhancement  provided, the amount of coverage  will be limited
in  amount  and  in most  cases  will  be subject  to  periodic  reduction in
accordance with a schedule or formula.  Furthermore, such credit enhancements
may provide only very limited coverage as to certain types of losses, and may
provide no coverage as to certain other types of losses.  All or a portion of
the credit enhancement for any Series of  Certificates may be permitted to be
reduced,  terminated or  substituted  for, if  each applicable  Rating Agency
indicates  that  the  then  current  rating thereof  will  not  be  adversely
affected.  In the  event losses exceed the amount of coverage provided by any
credit enhancement or  losses of a type not covered by any credit enhancement
occur, such  losses will be borne by the  holders of the related Certificates
(or certain Classes  thereof).  The rating  of any Series of  Certificates by
any applicable  Rating Agency may  be lowered following the  initial issuance
thereof as  a result of the downgrading of  the obligations of any applicable
credit support provider,  or as a  result of losses  on the related  Mortgage
Loans in excess of the levels contemplated by such Rating Agency at the  time
of its initial rating analysis.  Neither the Sponsor, the Seller,  the Master
Servicer, the Trustee, nor any  of their affiliates will have  any obligation
to replace or  supplement any credit enhancement, or to take any other action
to maintain any rating of any Class of Certificates of a Series.

BANKRUPTCY AND INSOLVENCY RISKS

     The Seller and the Sponsor will treat the transfer of the Mortgage Loans
by the Seller to the Sponsor as a sale for  accounting purposes.  The Sponsor
and the Trust will treat the transfer of Mortgage Loans from the Sponsor
to the  Trust as a  sale for  accounting purposes.   As  a sale  of the
Mortgage Loans by the Seller  to the Sponsor, the Mortgage 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  Mortgage Loans as a  borrowing by
the Seller, secured by a pledge of the Mortgage Loans.  Similarly, as a  sale
of the Mortgage Loans by  the Sponsor to the  Trust, the Mortgage  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
Mortgage Loans as  a borrowing  by the Sponsor,  secured by a  pledge of  the
Mortgage Loans.  In either case, this  position, if argued before or accepted
by a court,  could prevent timely payments of amounts due on the Certificates
and result in a reduction of payments due on the Certificates.

     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.  

     The time period during which cash collections may be commingled with the
Master Servicer's own funds prior to deposit to the Certificate Account will 
be specified in the related 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 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 Certificates.

     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 
lenderto realize upon its  security.  For example,  in a proceeding under
the Bankruptcy Reform Act of 1978, as amended (the "Bankruptcy Code"), a
lender may  notforeclose on a Mortgaged Property  without the permission of
the bankruptcy court.  The rehabilitation plan  proposedby the debtor  may 
provide,  if the   court determines that the value of the Mortgaged Property
is less  than theprincipal  balance of the  Mortgage Loan, for  the
reduction of the secured indebtedness to the  value of the MortgagedProperty
as of the date of the commencement of the  bankruptcy, rendering the lender
a general  unsecured  creditor  for  the  difference,  and  also may
reducethe  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 Mortgage Loans underlying  the Certificates and
possible reductions in the  aggregate amount of such payments.
    



                                  THE TRUSTS*

GENERAL

     The Trust for each Series will be held by the Trustee for the benefit of
the related Certificateholders.  Each Trust will consist of certain mortgage-
related assets  (the "Mortgage Assets") consisting of  (A) a mortgage pool (a
"Mortgage Pool") comprised of Mortgage Loans or (B) Mortgage Certificates, in
each case as specified in the  related Supplement, together with payments  in
respect of  such Mortgage Assets  and certain other accounts,  obligations or
agreements, in each case as specified in the related Supplement.

     The Certificates  will be  entitled to payment  from the  assets of  the
related Trust or other assets pledged for the benefit of the holders of  such
Certificates  (the  "Certificateholders")   as  specified   in  the   related
Supplement and will not be entitled to  payments in respect of the assets  of
any other trust fund established by the Sponsor.

     The  Mortgage Assets  for each  Series may be  acquired by  the Sponsor,
either directly or  through affiliates, from originators or  sellers that may
be affiliates of  the Sponsor (the "Seller")  and conveyed by the  Sponsor to
the related  Trust.  Mortgage  Loans acquired by  the Sponsor will  have been
originated in accordance with the underwriting criteria specified below under
"Mortgage  Loan Program--Underwriting Standards" or as otherwise described in
the related Supplement.

     The following is a brief description  of the Mortgage Assets expected to
be included in  the Trusts.  A  schedule of the  Mortgage Assets relating  to
such  Series  will be  attached  to the  Pooling  Agreement delivered  to the
Trustee upon delivery of the Certificates.

THE MORTGAGE LOANS
 
     The Mortgage Loans  may be fixed- or adjustable-rate  mortgage loans, or
participations   or  other  beneficial  interests  in  such  mortgage  loans,
evidenced by notes  or other evidence of indebtedness  (the "Mortgage Notes")
secured  primarily  by  first  liens  on  one-  to   four-family  residential
properties in any  one of the fifty  states, the District of  Columbia, Guam,
Puerto Rico or any other territory of the  United States.  The Mortgage Loans
may be conventional  loans (i.e., loans that are not insured or guaranteed by
any  governmental agency) or loans insured by the FHA or partially guaranteed
by the VA, as specified in the related Supplement.

   
    If  so specified  in  the  related Supplement,  the  Mortgage Loans  may
include cooperative apartment loans ("Cooperative Loans") secured by security
interests  in  shares  issued  by  private,  non-profit  cooperative  housing
corporations  and in the  related proprietary leases  or occupancy agreements
granting  exclusive  rights   to  occupy  specific  dwelling  units  in  such
buildings.  A "Mortgage" is a  mortgage, deed of trust or similar  instrument
with respect  to a Mortgaged  Property.  The "Mortgaged  Properties" securing
the  Mortgage Notes will be  comprised of one-  to four-family dwelling units
that are either  detached or semi-detached townhouses,  rowhouses, individual
condominium   units,  individual   units   in   planned  unit   developments,
manufactured  homes  and  certain  other  dwelling   units.    The  Mortgaged
Properties may  include leasehold  interests in  residential properties,  the
title to  which  is held  by  third party  lessors.   The  term  of any  such
leasehold interest will  exceed the term of  the related Mortgage Note  by at
least five  years.   For a  discussion of  leasehold mortgages, see  "Certain
Legal Aspects of the Mortgage Loans -- General -- Leaseholds".  The Mortgaged
Properties may  include vacation and second homes  and investment properties.
An  investment property  is a Mortgage  Property owned  in fee simple  by the
borrower and is rented by the borrower to  a third party.  Each Mortgage Loan
will be selected  by the Sponsor  for inclusion in  a Trust from  among those
purchased, either directly or through affiliates.  Originators,  servicers or
sellers  may be  affiliated with  the  Sponsor.   All transactions  involving
affiliates will  be conducted  in a commercially  reasonable manner  at arm's
length.
    

_______________
*    Whenever the terms  "Mortgage Pool" and "Certificates" are  used in this
     Prospectus, such terms will be deemed to apply, unless 
     the context indicates  otherwise, to one specific Mortgage  Pool and the
     Certificates representing  certain  undivided  interests,  as  described
     below, in a single trust fund (the "Trust")  consisting primarily of the
     Mortgage  Assets in  such Mortgage  Pool.   Similarly,  the term  "Pass-
     Through  Rate"  will  refer  to  the  Pass-Through  Rate  borne  by  the
     Certificates of one specific Series and  the term "Trust" will refer  to
     one specific Trust.


     Unless  otherwise  specified  in  the  related  Supplement,  all  of the
Mortgage Loans in a Mortgage Pool will have monthly payments due on the first
day of each month.  The payment terms of the Mortgage Loans to be included in
a Trust will  be described in the  related Supplement and may  include any of
the following features or combinations thereof or other features described in
the related 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 Supplement, the "Index"),  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
     Mortgage Loan  for such periods and  under such circumstances as  may be
     specified in the related Supplement.
    

        (b) Principal  may be payable on a level  debt service basis to fully
     amortize the Mortgage 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 at an  interest rate that is different
     from the Mortgage 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 payments").   Principal may
     include  interest that  has been  deferred  and added  to the  principal
     balance of the Mortgage Loan.

        (c)  Monthly payments of principal and  interest may be fixed for the
     life of the  Mortgage Loan, may increase over a specified period of time
     or may  change from period to period.  The  terms of a Mortgage Loan 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) The Mortgage Loans  generally may be prepaid at  any time without
     the payment  of any  prepayment fee.   If  so specified  in the  related
     Supplement, some prepayments of principal may be subject to a prepayment
     fee, which  may be fixed for the  life of any such Mortgage  Loan or may
     decline over  time, and may be prohibited for  the life of such Mortgage
     Loan or for certain periods ("lockout periods").  Certain Mortgage Loans
     may permit prepayments after expiration of the applicable lockout period
     and may  require the payment of a prepayment  fee in connection with any
     such subsequent prepayment.  Other Mortgage Loans may permit prepayments
     without payment of  a fee unless the prepayment  occurs during specified
     time periods.  The Mortgage Loans may include "due-on-sale" clauses that
     permit  the mortgagee to demand  payment of the  entire Mortgage Loan in
     connection with the  sale or certain transfers of  the related Mortgaged
     Property.  Other Mortgage Loans may  be assumable by persons meeting the
     then applicable underwriting standards of the Seller.

     A  Trust may  contain certain  Mortgage  Loans ("Buydown  Loans"), which
include provisions  whereby a  third party  partially subsidizes the  monthly
payments of the  Mortgagor during the early  years of the Mortgage  Loan, the
difference to be made  up from a fund (a "Buydown  Fund") contributed by such
third party at the time of origination of the Mortgage 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  Mortgagor will increase during  the buydown
period as a result of normal increases in compensation and of 
inflation, so  that the  Mortgagor will  be able  to meet  the full  mortgage
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 Supplement will contain
information with  respect to any  Buydown Loan concerning limitations  on the
interest  rate paid by  the Mortgagor initially,  on annual  increases in the
interest rate and on the length of the buydown period.

     Mortgage Loans with  certain LTVs 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 related
Supplement.  The loan-to-value ratio ("LTV") of  a Mortgage Loan at any given
time  is  the ratio,  expressed  as  a  percentage, of  the  then-outstanding
principal balance of the Mortgage Loan to the Appraised Value of  the related
Mortgaged  Property.    If  so  specified  in  the  related  Supplement,  the
"Appraised Value"  is  either (x)  the  lesser  of (a)  the  appraised  value
determined in an appraisal obtained by the originator at origination  of such
Mortgage Loan  and (b) the sales price for such property, except that, in the
case of  Mortgage  Loans the  proceeds of  which were  used  to refinance  an
existing mortgage loan, the Appraised Value of the related Mortgaged Property
is the appraised  value thereof determined  in an  appraisal obtained at  the
time of  refinancing or (y)  the appraised value  determined in  an appraisal
made at  the request  of a Mortgagor  subsequent to  origination in  order to
eliminate the Mortgagor's  obligation to  keep a  Primary Mortgage  Insurance
Policy in force.

     Each Supplement for a Series will contain information, as of the Cut-off
Date and  to the extent  known to the  Sponsor, with respect  to the Mortgage
Loans contained in such  Trust, including: (i) the number  of Mortgage Loans,
(ii) the geographic  distribution of the Mortgage Loans;  (iii) the aggregate
outstanding principal balance  and the average outstanding  principal balance
of the  Mortgage Loans as of  the applicable Cut-off Date; (iv)  the types of
dwelling  constituting the  Mortgaged Properties; (v)  the original  terms to
maturity of the Mortgage Loans;   (vi) the largest principal balance and  the
smallest principal  balance of the Mortgage  Loans; (vii) the  maximum LTV of
the Mortgage  Loans at origination;  (viii) the maximum and  minimum Mortgage
Rates;  (ix) the aggregate  principal balance of  nonowner-occupied Mortgaged
Properties; (x) the earliest origination date and latest maturity date of any
of the  Mortgage Loans; and (xi) the  aggregate principal balance of Mortgage
Loans having LTVs at origination exceeding 80%.

     No assurance can  be given that values of the  Mortgaged Properties have
remained  or will remain at  their levels on the  dates of origination of the
related  Mortgage  Loans.   If  the  residential  real estate  market  should
experience an  overall decline in  property values such that  the outstanding
principal balances  of the Mortgage Loans, and any secondary financing on the
Mortgaged Properties, in a particular Mortgage Pool become equal to or greater
than the value  of  the  Mortgaged  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 (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 Mortgage  Loans  and,   accordingly,  the
actual  rates   of  delinquencies, foreclosures and  losses with  respect 
to any  Mortgage Pool.   If  losses on defaulted  Mortgage  Loans  exceed  
the  coverage  of  any  Primary  Mortgage Insurance Policy or the amount of 
any credit support arrangement described in the related Supplement, such 
losses will  be borne by holders of Certificates ("Certificateholders").

MORTGAGE CERTIFICATES

     All of the Mortgage Certificates will  be registered in the name of  the
Trustee or  its nominee or, in the case  of Mortgage Certificates issued only
in book-entry form, a financial intermediary (which may be  the Trustee) that
is a member of the Federal Reserve System or of a clearing corporation on the
books of which the security is held.  Each Mortgage Certificate will evidence
an interest in  a pool of mortgage  loans and/or cooperative loans  and/or in
principal distributions and interest distributions thereon.

     The descriptions of GNMA, FHLMC and FNMA Certificates that are set forth
below are  descriptions of certificates  representing proportionate interests
in a  pool of mortgage loans  and in the  payments of principal  and interest
thereon.   GNMA,  FHLMC or  FNMA  may also  issue mortgage-backed  securities
representing a right  to receive distributions of interest  only or principal
only or disproportionate distributions of principal or interest or to receive
distributions  of   principal  and/or   interest  prior   or  subsequent   to
distributions on other certificates  representing interests in the same  pool
of mortgage  loans.  In addition, any of  such issuers may issue certificates
representing  interests in  mortgage loans  having  characteristics that  are
different from the types of mortgage loans described below.  The terms of any
such certificates  to be included in a Trust  (and of the underlying mortgage
loans) will be described in the related Supplement, and the descriptions that
follow are subject to modification as appropriate to reflect the terms of any
such certificates that are actually included in a Trust.

     GNMA.   GNMA is a  wholly owned corporate instrumentality  of the United
States  within  the Department  of  Housing  and Urban  Development  ("HUD").
Section 306(g) of Title  III of the National Housing Act  of 1934, as amended
(the  "Housing Act"), authorizes GNMA to guarantee  the timely payment of the
principal of and interest on certificates  that are based on and backed by  a
pool of loans ("FHA Loans") insured or guaranteed by the United States 
Federal Housing Administration (the  "FHA") under the Housing Act  or Title V
of the Housing  Act of 1949, or  by the United  States Department of  Veteran
Affairs  (the "VA")  under  the  Servicemen's Readjustment  Act  of 1944,  as
amended, or Chapter 37  of Title 38, United States Code or  by pools of other
eligible mortgage loans.

     Section 306(g)  of the  Housing Act  provides that "the  full faith  and
credit of the United States  is pledged to the  payment of all amounts  which
may be required  to be paid  under any guaranty  under this subsection".   To
meet its obligations under its  guaranties, GNMA is authorized, under Section
306(d) of the Housing Act, to borrow from the United States  Treasury with no
limitations as to amount.

     GNMA   Certificates.     All  of  the   GNMA  Certificates   (the  "GNMA
Certificates")  will be mortgage-backed  certificates issued and  serviced by
GNMA- or  FNMA-approved mortgage  servicers.   The mortgage  loans underlying
GNMA Certificates may  consist of FHA Loans  secured by mortgages on  one- to
four-family  residential properties  or  multifamily residential  properties,
loans secured by  mortgages on one- to four-family  residential properties or
multifamily  residential  properties,  mortgage  loans  which  are  partially
guaranteed by  the  VA and  other mortgage  loans eligible  for inclusion  in
mortgage pools underlying GNMA Certificates.   Unless otherwise specified  in
the related Supplement, at  least 90 percent by original  principal amount of
the  mortgage loans  underlying a  GNMA  Certificate will  be mortgage  loans
having maturities of 20 years or more.

     Each GNMA Certificate  provides for the payment  by or on behalf  of the
issuer  of  the GNMA  Certificate  to  the  registered holder  of  such  GNMA
Certificate  of monthly  payments  of  principal and  interest  equal to  the
registered holder's  proportionate interest  in the  aggregate amount  of the
monthly scheduled principal and interest payments on each underlying eligible
mortgage loan, less servicing and guaranty fees aggregating the excess of the
interest on  each such mortgage  loan over the GNMA  Certificate pass-through
rate.   In addition, each  payment to a  GNMA Certificateholder will  include
proportionate  pass-through  payments to  such holder  of any  prepayments of
principal  of the  mortgage loan  underlying  the GNMA  Certificate, and  the
holder's proportionate  interest in  the remaining principal  balance in  the
event of a foreclosure or other disposition of any such mortgage loan.

     The GNMA Certificates included in a Trust may be issued under  either or
both  of the GNMA I  program ("GNMA I Certificates")  and the GNMA II program
("GNMA  II Certificates").   All  mortgages  underlying a  particular GNMA  I
Certificate  must have the  same annual  interest rate  (except for  pools of
mortgages secured by mobile homes).  The  annual interest rate on each GNMA I
Certificate is one-half  percentage point less than the  annual interest rate
on  the mortgage loans included in the  pool of mortgages backing such GNMA I
Certificate.  Mortgage Loans underlying a particular GNMA II 
Certificate may have annual interest rates that vary from each other by up to
one percentage point.   The annual interest rate on each  GNMA II Certificate
will be  between one-half  percentage point and  one and  one-half percentage
points  less than  the highest  annual interest  rate on  the  mortgage loans
included in the pool of mortgages backing such GNMA II Certificate.

     GNMA will have approved the issuance of each of the GNMA Certificates in
accordance with  a guaranty agreement  between GNMA and  the servicer of  the
mortgage loans underlying such GNMA Certificate.  Pursuant to such agreement,
the  servicer is required  to advance its  own funds in  order to make timely
payments of all  amounts due on  the GNMA Certificate,  even if the  payments
received by such servicer on the mortgage loans backing  the GNMA Certificate
are less than  the amounts due  on such GNMA Certificate.   If a  servicer is
unable to  make payments  on a GNMA  Certificate as it  becomes due,  it must
promptly notify  GNMA  and request  GNMA to  make such  payment.   Upon  such
notification  and request,  GNMA  will  make such  payments  directly to  the
registered holder of the GNMA  Certificate.  In the event no  payment is made
by such servicer  and such servicer fails to notify and  request GNMA to make
such payment, the registered holder of the GNMA Certificate has recourse only
against GNMA  to obtain  such payment.   The  registered holder  of the  GNMA
Certificates included in a Trust is entitled to proceed directly against GNMA
under  the  terms of  each  GNMA  Certificate or  the  guaranty  agreement or
contract relating to such GNMA Certificate for  any amounts that are not paid
when due under each GNMA Certificate.

     As  described above, the GNMA Certificates included  in a Trust, and the
related  underlying  mortgage  loans,  may  have  characteristics  and  terms
different from those described above.  Any such different characteristics and
terms will be described in the related Supplement.

     FHLMC.   FHLMC  is  a  corporate instrumentality  of  the United  States
created pursuant to  Title III of the Emergency Home Finance  Act of 1970, as
amended (the "FHLMC Act").  FHLMC's common stock is owned by the Federal Home
Loan Banks,  and its  preferred stock is  owned by  the stockholders  of such
Federal Home Loan Banks.  FHLMC was  established primarily for the purpose of
increasing the availability of mortgage  credit for the financing of urgently
needed housing.   It  seeks to provide  an enhanced  degree of  liquidity for
residential mortgage investments primarily by assisting in the development of
secondary  markets for  conventional mortgages.   The  principal activity  of
FHLMC  currently  consists  of  the  purchase  of   first  lien  conventional
residential mortgage loans or participation interests in such mortgage  loans
and the resale  of the mortgage  loans so purchased  in the form of  mortgage
securities.    FHLMC  is  confined  to purchasing,  so  far  as  practicable,
conventional  mortgage loans  and participation  interests  therein which  it
deems to be of such quality, type and class as to meet 
generally  the purchase standards  imposed by private  institutional mortgage
investors.

     FHLMC  Certificates.  Each  FHLMC Certificate  represents  an  undivided
interest in  a  pool  of  mortgage  loans that  may  consist  of  first  lien
conventional  loans, FHA  Loans or  VA Loans  (a "FHLMC  Certificate group").
FHLMC  Certificates are  sold under  the  terms of  a Mortgage  Participation
Certificate Agreement. A FHLMC Certificate may be issued under either FHLMC's
Cash Program or Guarantor Program.

     Mortgage loans  underlying the FHLMC  Certificates held by a  Trust will
consist of  mortgage loans with original terms to  maturity of between 10 and
40 years.  Each such  mortgage loan  must meet  the applicable standards  set
forth in the  FHLMC Act. A FHLMC  Certificate group may include  whole loans,
participation interests in whole loans and undivided interests in whole loans
and/or participations comprising  another FHLMC Certificate group.  Under the
Guarantor Program,  any such FHLMC  Certificate group may include  only whole
loans or participation interests in whole loans.

     FHLMC guarantees  to each registered  holder of a FHLMC  Certificate the
timely payment of interest on the underlying mortgage loans to the  extent of
the applicable certificate interest rate  on the registered holder's pro rata
share of the unpaid principal  balance outstanding on the underlying mortgage
loans in the  FHLMC Certificate group represented by  such FHLMC Certificate,
whether or not received. FHLMC also guarantees to each registered holder of a
FHLMC  Certificate  collection  by  such  holder  of  all  principal  on  the
underlying mortgage loans, without any offset or deduction, to the  extent of
such holder's  pro rata share  thereof, but  does not, except  if and  to the
extent  specified in  the related  Supplement for  a Series  of Certificates,
guarantee the  timely payment of  scheduled principal. Under FHLMC's  Gold PC
Program,  FHLMC guarantees  the  timely  payment of  principal  based on  the
difference between the pool factor published in the month preceding the month
of distribution and the pool factor published in such month of  distribution.
Pursuant to its guaranties,  FHLMC indemnifies holders of  FHLMC Certificates
against  any  diminution in  principal  by  reason  of charges  for  property
repairs,  maintenance and  foreclosure. FHLMC  may  remit the  amount due  on
account of its guaranty of collection of  principal at any time after default
on  an underlying  mortgage loan, but  not later  than (i) 30  days following
foreclosure sale, (ii) 30 days following payment of the claim by any mortgage
insurer or (iii) 30 days following the expiration of any right of redemption,
whichever occurs later, but in any event no later than  one year after demand
has been made  upon the mortgagor  for accelerated  payment of principal.  In
taking actions  regarding the  collection of principal  after default  on the
mortgage loans  underlying FHLMC Certificates, including the timing of demand
for  acceleration, FHLMC  reserves the  right to  exercise its  judgment with
respect to the mortgage loans in  the same manner as for mortgage  loans that
it has purchased but not sold. The length of 
time  necessary for  FHLMC  to  determine  that a  mortgage  loan  should  be
accelerated varies with  the particular circumstances of  each mortgagor, and
FHLMC has not adopted standards which require that the demand be  made within
any specified period.

     FHLMC Certificates  are not guaranteed  by the United  States or  by any
Federal Home Loan  Bank and  do not  constitute debts or  obligations of  the
United States or any Federal Home  Loan Bank. The obligations of FHLMC  under
its  guaranty are  obligations solely  of  FHLMC and  are not  backed  by, or
entitled to, the full  faith and credit of  the United States. If FHLMC  were
unable  to  satisfy  such  obligations, distributions  to  holders  of  FHLMC
Certificates would  consist solely  of payments and  other recoveries  on the
underlying  mortgage loans and, accordingly, monthly distributions to holders
of FHLMC Certificates  would be affected by delinquent  payments and defaults
on such mortgage loans.

     Registered  holders of FHLMC Certificates are  entitled to receive their
monthly pro rata  share of all principal payments  on the underlying mortgage
loans received by FHLMC, including any scheduled principal payments, full and
partial prepayments of principal and principal received by FHLMC by virtue of
condemnation, insurance, liquidation  or foreclosure, and repurchases  of the
mortgage loans by  FHLMC or the  seller thereof. FHLMC  is required to  remit
each  registered  FHLMC  certificateholder's  pro  rata  share  of  principal
payments on the underlying mortgage loans, interest at the FHLMC pass-through
rate and  any other sums such as prepayment fees,  within 60 days of the date
on which such payments are deemed to have been received by FHLMC.

     Under FHLMC's  Cash Program, there  is no  limitation on  the amount  by
which interest rates on the mortgage loans underlying a FHLMC Certificate may
exceed the  pass-through rate on  the FHLMC Certificate. Under  such program,
FHLMC  purchases groups  of whole  mortgage loans  from sellers  at specified
percentages  of their  unpaid  principal balances,  adjusted  for accrued  or
prepaid  interest, which when  applied to the  interest rate  of the mortgage
loans  and participations  purchased results  in  the yield  (expressed as  a
percentage) required by  FHLMC. The required yield, which  includes a minimum
servicing fee retained  by the servicer, is calculated  using the outstanding
principal balance.  The range  of interest  rates on  the mortgage  loans and
participations in a FHLMC Certificate group under  the Cash Program will vary
since mortgage loans and participations are purchased and assigned to a FHLMC
Certificate group based upon their yield to FHLMC rather than on the interest
rate on the  underlying mortgage loans. Under FHLMC's  Guarantor Program, the
pass-through rate on a FHLMC Certificate is established based upon the lowest
interest rate on the underlying mortgage loans, minus a minimum servicing fee
and the  amount  of FHLMC's  management and  guaranty income  as agreed  upon
between the seller and FHLMC.

     FHLMC Certificates duly  presented for registration  of ownership on  or
before the last business day  of a month are  registered effective as of  the
first  day of the  month. The  first remittance to  a registered  holder of a
FHLMC Certificate will  be distributed so as  to be received normally  by the
15th day  of the  second month  following the  month in  which the  purchaser
became  a registered  holder of  such  FHLMC Certificate.   Thereafter,  such
remittance will be distributed  monthly to the registered holder so  as to be
received normally by the 15th day of each month. The Federal Reserve Bank  of
New York  maintains book-entry  accounts with respect  to FHLMC  Certificates
sold  by FHLMC on or  after January 2, 1985,  and makes payments of principal
and interest each month to the  registered holders thereof in accordance with
such holders' instructions.

     Federal National Mortgage Association. FNMA is a federally chartered and
privately owned corporation organized and existing under the Federal National
Mortgage  Association  Charter  Act,   as  amended.    FNMA   was  originally
established  in  1938  as  a  United  States  government  agency  to  provide
supplemental  liquidity to  the mortgage  market and  was transformed  into a
stockholder-owned and privately-managed corporation by legislation enacted in
1968.

     FNMA  provides  funds to  the  mortgage market  primarily  by purchasing
mortgage loans  from lenders, thereby replenishing their funds for additional
lending. FNMA  acquires funds  to purchase mortgage  loans from  many capital
market  investors  that  may  not  ordinarily invest  in  mortgages,  thereby
expanding  the  total  amount  of  funds  available  for  housing.  Operating
nationwide, FNMA helps to redistribute mortgage funds from capital-surplus to
capital-short areas.

     FNMA   Certificates.   FNMA   Certificates   are   Guaranteed   Mortgage
Pass-Through Certificates  representing fractional  undivided interests  in a
pool of  mortgage loans formed  by FNMA ("FNMA Certificates").  Each mortgage
loan  must  meet the  applicable  standards  of  the FNMA  purchase  program.
Mortgage loans comprising  a pool are  either provided by  FNMA from its  own
portfolio or purchased pursuant to the criteria of the FNMA purchase program.

     Mortgage loans underlying FNMA Certificates held by a Trust will consist
of conventional mortgage loans, FHA Loans or VA Loans. Original maturities of
substantially  all  of   the  conventional,  level  payment   mortgage  loans
underlying a FNMA Certificate are expected to be between either 8 to 15 years
or 20 to 40  years. The original maturities of substantially all of the fixed
rate, level payment FHA Loans or VA Loans are expected to be 30 years.

     Mortgage loans  underlying a FNMA  Certificate may have  annual interest
rates that vary by as much as two percentage points from each other. The rate
of interest payable  on a FNMA  Certificate is equal  to the lowest  interest
rate of  any mortgage  loan in  the related  pool, less  a specified  minimum
annual percentage representing servicing  compensation and FNMA's guaranty 
fee. Under a regular servicing  option (pursuant  to which  the mortgagee  or
each  other servicer assumes the entire risk of foreclosure losses), the 
annual interest  rates on the mortgage  loans underlying a  FNMA Certificate
will  be between 50  basis points and 250 basis points greater than is its 
annual pass-through  rate and under a special  servicing option (pursuant to
which FNMA  assumes the entire risk for foreclosure losses), the annual 
interest rates on the mortgage loans underlying a FNMA Certificate will 
generally  be between 55 basis points and 255 basis points greater than  
the annual FNMA Certificate pass-through rate.  If specified  in the 
related Supplement,  FNMA Certificates may  be backed by adjustable rate 
mortgages.

     FNMA guarantees to each registered holder of a  FNMA Certificate that it
will  distribute amounts representing scheduled principal and interest at the
applicable pass-through rate on the underlying mortgage loans, whether or not
received, and such holder's proportionate  share of the full principal amount
of any foreclosed  or other finally liquidated mortgage loan,  whether or not
such principal amount is actually recovered.   If FNMA were unable to perform
such obligations,  distributions on FNMA Certificates would consist solely of
payments  and  other  recoveries  on   the  underlying  mortgage  loans  and,
accordingly, delinquencies and defaults would affect monthly distributions to
holders  of FNMA Certificates.  The obligations  of FNMA under its guarantees
are obligations solely  of FNMA and are  not backed by, nor entitled  to, the
full faith and credit of the United States.

     As described above, the  FNMA Certificates included in a  Trust, and the
related  underlying  mortgage  loans,  may  have  characteristics  and  terms
different from those described above.  Any such different characteristics and
terms will be described in the related Supplement.

     FNMA Certificates evidencing interests in pools of mortgage loans formed
on or  after  May 1,  1985  (other than  FNMA  Certificates backed  by  pools
containing  graduated  payment mortgage  loans or  mortgage loans  secured by
multifamily projects) are available in book-entry form only. Distributions of
principal and interest on  each FNMA Certificate will be made  by FNMA on the
25th day of each  month to the persons in whose name  the FNMA Certificate is
entered in the  books of the Federal Reserve Banks (or registered on the FNMA
Certificate register in the case of fully registered FNMA Certificates) as of
the close of business on the last day of the preceding month. With respect to
FNMA Certificates  issued in book-entry  form, distributions thereon  will be
made  by  wire, and  with  respect  to  fully registered  FNMA  Certificates,
distributions thereon will be made by check.

     Stripped  Mortgage-Backed Securities.  Mortgage Certificates may consist
of one or more stripped  mortgage-backed securities, each as described herein
and in the related Supplement. Each such Mortgage Certificate will  represent
an undivided interest in all  or part of either the  principal  distributions
(but  not the interest  distributions) or the interest distributions (but not
the  principal  distributions), or in some specified portion of the principal 
and interest distributions (but not all  of such  distributions)  on  certain
FHLMC,  FNMA  or  GNMA  Certificates.  The underlying securities will be held
under a  trust  agreement  by  FHLMC,  FNMA  or  GNMA, each as trustee, or by
another  trustee  named in the related Supplement.  FHLMC, FNMA or GNMA  will
guarantee  each  stripped  Mortgage  Certificate  to  the same extent as such
entity  guarantees the underlying securities backing  such stripped  Mortgage
Certificate,  unless otherwise  specified  in the  related Supplement.

CERTIFICATE ACCOUNT

     The Master Servicer or other entity identified in the related Supplement
will, as to each Series of Certificates, establish and maintain a Certificate
Account for  the benefit of  the Trustee and  holders of the  Certificates of
such Series  for receipt of (i) each distribution  or monthly payment, as the
case  may be, made to  the Trustee with respect  to the Mortgage Assets, (ii)
the amount of cash, if any, specified in the related  Pooling Agreement to be
initially deposited therein, (iii) the amount of cash, if any, withdrawn from
any  related Reserve  Fund or other  fund, and  (iv) the  reinvestment income
thereon, if  any.   The  Pooling Agreement  for a  Series  may authorize  the
Trustee to invest the funds in the Certificate Account in certain investments
("Eligible Investments") that  will qualify as "permitted  investments" under
Section 860G(a)(5)  of  the Code  in the  case of  REMIC  Certificates.   The
Eligible Investments  will generally mature  not later than the  business day
immediately  preceding the  next Distribution  Date for  such Series  (or, in
certain  cases, on  such Distribution  Date).  Eligible  Investments include,
among  other  investments,  obligations  of the  United  States  and  certain
agencies  thereof, federal funds,  certificates of deposit,  commercial paper
carrying  the ratings  specified in  the  related Pooling  Agreement of  each
Rating  Agency rating  the Certificates of  such Series  that has  rated such
commercial paper, demand  and time deposits and banker's  acceptances sold by
eligible  commercial and  certain  repurchase  agreements  of  United  States
government  securities.   Reinvestment  earnings,  if any,  on  funds in  the
Certificate Account generally will belong to the Master Servicer.

SUBSTITUTION OF MORTGAGE ASSETS

   
     Substitution  of Mortgage  Assets  will  be permitted  in  the event  of
breaches of  representations  and warranties  with  respect to  any  original
Mortgage Asset or in the event the documentation with respect to any Mortgage
Asset is determined by the Trustee to be incomplete.  The period during which
such  substitution will  be  permitted  generally will  be  indicated in  the
related   Supplement.      See  "The   Pooling   and   Servicing  Agreement--
Representations and Warranties".
    




                         DESCRIPTION OF CERTIFICATES

GENERAL

     Each  Series of  Certificates  will  be issued  pursuant  to a  separate
Pooling Agreement among the Sponsor, the  Seller, the Trustee and the  Master
Servicer,  if  such Series  relates to  Mortgage  Loans.   A form  of Pooling
Agreement is filed  as an exhibit to the Registration Statement of which this
Prospectus is  a part.   The following summaries describe  certain provisions
that may  appear in each Pooling  Agreement.  The Supplement for  a Series of
Certificates will  describe any provision  of the Agreement relating  to such
Series that materially differs from the description thereof contained in this
Prospectus.  The summaries  do not purport to be complete and are subject to,
and are qualified in their entirety by reference to, all of the provisions of
the Pooling Agreement  and the Supplement  related to a particular  Series of
Certificates.  References herein to a Trustee or the Master Servicer include,
unless otherwise specified,  any agents acting on  behalf of such  Trustee or
any  subcontractor   of  the  Master   Servicer,  any  of  which   agents  or
subcontractors may be one of their affiliates.

     The  Certificates are  issuable in  Series,  each evidencing  the entire
ownership  interest in  a Trust  of assets  consisting primarily  of Mortgage
Assets.  The Certificates of each  Series will be issued in fully  registered
form or  book-entry form and will  be issued in the  authorized denominations
for each class  specified in the related Supplement,  will evidence specified
beneficial ownership interests  in the related Trust created  pursuant to the
related Pooling Agreement and will not be entitled to payments in  respect of
the assets  included in  any other  Trust established  by the  Sponsor.   The
transfer of the  Certificates may be registered, and the  Certificates may be
exchanged, at the  office or agency of  the Trustee specified in  the related
Supplement without the  payment of any service  charge other than any  tax or
governmental charge payable in connection  with such registration of transfer
or exchange.  The  transfer of any class of  a Series of Certificates may  be
subject to the satisfaction  of certain conditions set  forth in the  related
Supplement.  Any  qualifications on direct or indirect  ownership of Residual
Certificates,  as well  as  restrictions  on the  transfer  of such  Residual
Certificates, will be set forth in the related Supplement.   The Certificates
will not  represent  obligations  of the  Sponsor  or any  affiliate  of  the
Sponsor.   The  Mortgage Assets  will  not be  insured or  guaranteed  by any
governmental entity  or  other  person, unless  otherwise  specified  in  the
related Supplement.  

     Each Series of Certificates 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  Mortgage  Assets  in  the  related  Trust.   A   Series  of 
Certificates  may  include  one  or  more classes that are senior in right to
payment to one or more other classes of Certificates of such Series.  Certain
Series or classes  of Certificates  may  be  covered by  insurance  policies,
surety bonds or other  forms of credit enhancement, in each case as described
herein and in  the related Supplement.  One  or more classes of  Certificates
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 Certificates  may be made prior to one or  more  other  classes, after the
occurrence of specified events, in accordance with  a schedule or formula, on
the basis of  collections from designated  portions of the Mortgage Assets in
the  related Trust, or on a different basis, in each case as specified in the
related Supplement.   The timing and amounts of such distributions  may  vary
 among classes or over time as specified in the related Supplement.

DISTRIBUTIONS

     Distributions  of principal  and  interest  (or,  where  applicable,  of
principal only or interest only) on the  related Certificates 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 Supplement)  in proportion  to the percentages  specified in  the related
Supplement.   Distributions  will be made  by wire  transfer (in the  case of
Certificates which are of a certain minimum denomination, as specified in the
related Supplement) or by check mailed to record holders of such Certificates
as of the date or  dates specified in the related Supplement (each, a "Record
Date") at their addresses appearing in the register maintained for holders of
Certificates (the "Certificate Register"), except that the final distribution
of principal  will be  made  only upon  presentation  and surrender  of  such
Certificate at the office or agency of the Paying Agent for  such Certificate
specified  in the  related  Supplement.   Notice will  be  mailed before  the
Distribution Date on which the final  distribution is expected to be made  to
the  holder of such Certificate.   In the event the  Certificates of a Series
are issued in book-entry form, distributions on such Certificates,  including
the  final distribution  in retirement  of  such Certificates,  will be  made
through  the  facilities  of  a  depository  in  accordance  with  its  usual
procedures in the manner described in the related Supplement.

     Distributions of principal  of and interest on the  Certificates will be
made by  the Trustee  out of  the Certificate Account  established under  the
Pooling Agreement.   All distributions on the Mortgage  Certificates, if any,
included in the Trust for a Series,  remittances on the Mortgage Loans by the
Master  Servicer  pursuant  to  the  Pooling  Agreement,  together  with  any
reinvestment income (if  so specified in the related  Supplement) thereon and
amounts withdrawn from any Reserve Fund or other fund or payments  in respect
of other credit enhancement and required to be so 
deposited,  will  be deposited  directly  into  the  Certificate Account  and
thereafter will be  available (except for funds held  for future distribution
and for  funds  payable to  the  Master Servicer)  to  make distributions  on
Certificates of  such Series on the  next succeeding Distribution  Date.  See
"The Trusts -- Certificate Account"  and "The Pooling and Servicing Agreement
- -- Payments on Mortgage Loans" herein.

     Interest.  Interest  will accrue  on the  aggregate Certificate  Balance
(or, in the case of IO  Certificates, the aggregate notional amount) of  each
class  of Certificates (the "Class Certificate Balance") entitled to interest
at  the Pass-Through Rate (which may be a  fixed rate or a rate adjustable as
specified in such  Supplement) during each Interest  Accrual Period specified
in  such Supplement.    The "Interest  Accrual  Period" with  respect to  any
Distribution Date shall be  the period from (and including) the  first day of
the month preceding the month of  such Distribution Date (or, in the case  of
the first  Distribution Date, from the Closing Date)  through the last day of
such preceding month, or such other period as may be specified in the related
Supplement.   To the  extent funds are  available therefor,  interest accrued
during  each such  Interest  Accrual  Period on  each  class of  Certificates
entitled  to interest (other than  a class of  Certificates that provides for
interest that accrues, but is not currently payable, referred to hereafter as
"Accrual  Certificates")  will  be distributable  on  the  Distribution Dates
specified in  the related Supplement  until the Class Certificate  Balance of
such class is reduced to zero  or, in the case of Certificates  entitled only
to distributions allocable  to interest, until the  aggregate notional amount
of such Certificates is reduced to zero  or for the period of time designated
in  the  related Supplement.    Unless  otherwise  specified in  the  related
Supplement, distributions allocable  to interest on each Certificate  that is
not entitled to distributions allocable to principal will be calculated based
on  the notional  amount  of such  Certificate.   The  notional  amount of  a
Certificate 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.  Unless otherwise
specified in  the related  Supplement, interest on  the Certificates  of each
class will be calculated on the basis  of a 360-day year consisting of twelve
30-day months.

     Distributions of interest  on each  class of  Accrual Certificates  will
commence only  after the occurrence  of the  events specified in  the related
Supplement and, prior to such time, such  interest will be added to the Class
Certificate Balance of such class of Accrual Certificates.  Any such class of
Accrual Certificates will thereafter accrue interest on its outstanding Class
Certificate Balance as so adjusted.

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

     Each class of Certificates of a Series (except for IO Certificates) will
(to  the  extent  of  funds  available  therefor)  receive  distributions  of
principal in  the amounts, at the  times and in  the manner specified  in the
related Supplement until its initial  aggregate Class Certificate Balance has
been fully amortized.  Allocations of distributions of principal will be made
to the  Certificates  of each  class, during  the periods  and  in the  order
specified  in the  related Supplement.    Unless otherwise  specified in  the
related  Supplement,  distributions   will  be  made   pro  rata  among   the
Certificates of each class then entitled to receive such distributions.

     If so provided in the related Supplement,  one or more classes of Senior
Certificates will be entitled to receive all or a disproportionate percentage
of the  payments of principal that 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  Supplement. Any  such  allocation  of  Principal
Prepayments to such  class or classes of Certificates will have the effect of
accelerating  the amortization of  such Senior Certificates  while increasing
the  interests  evidenced  by  the  Subordinate  Certificates  in  the Trust.
Increasing the interests of the  Subordinate Certificates relative to that of
the  Senior Certificates  is intended  to  preserve the  availability of  the
subordination  provided   by  the   Subordinate  Certificates.   See  "Credit
Enhancement--Subordination" herein and "Credit Enhancement --Subordination of
the Subordinated Certificates" in the related Supplement.

     Unscheduled Distributions. If  specified in the related  Supplement, the
Certificates  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  Supplement. If applicable, the  Trustee will be
required to make such unscheduled distributions on the day and in  the amount
specified  in the  related  Supplement  if, due  to  substantial payments  of
principal  (including  Principal  Prepayments) on  the  Mortgage  Assets, the
Trustee or  the  Master  Servicer  determines  that  the  funds  available or
anticipated to be available from  the Certificate Account and, if applicable,
any Reserve Fund, may  be insufficient to  make required distributions on the
Certificates on such Distribution Date.  Unless  otherwise  specified  in the
related 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 Certificates on
the  next  Distribution  Date.  Unless  otherwise  specified  in  the related
Supplement, all  unscheduled  distributions  will  include  interest  at  the
applicable  Pass-Through Rate (if any)  on  the  amount  of  the  unscheduled
distribution allocable to principal for the period and  to the date specified
in such Supplement.

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

     The "Last  Scheduled Distribution Date"  for a class of  Certificates is
the latest date as of which the Class Certificate Balance of the Certificates
of  such  class  is expected  to  be  fully amortized,  either  based  on the
assumptions that all scheduled payments (with no prepayments) on the Mortgage
Assets in the related Trust are timely received and, if applicable,  that all
such  scheduled  payments are  reinvested  on receipt  at the  rate  or rates
specified  in the  related Supplement  at  which amounts  in the  Certificate
Account are assumed to earn interest (the "Assumed Reinvestment Rate").   (If
an  Assumed Reinvestment  Rate is  specified  for a  Series of  Certificates,
reinvestment earnings on funds  in the Certificate Account will not belong to
the Master Servicer as additional  servicing compensation.  Such amounts will
be part  of the  Trust and will  be available  to make  distributions on  the
related Certificates.)  The "Last Scheduled Distribution Date" for each class
of Certificates will be specified in the related Supplement.

CATEGORIES OF CLASSES OF CERTIFICATES

     In  general,  the classes  of  certificates  of  each Series  fall  into
different categories.   The following chart identifies  and generally defines
certain of  the more  typical categories.   The  Supplement for  a Series  of
Certificates may identify the classes which comprise such Series by reference
to the following categories.


<TABLE>
<CAPTION>

CATEGORIES OF CLASSES                                        DEFINITION

                                                          PRINCIPAL TYPES
<S>                           <C>
Accretion Directed  . . . . . A class  that receives  principal payments  from  the accreted  interest
                              from specified  Accrual Classes.  An  Accretion Directed Class  also may
                              receive principal payments  from principal paid  on the Mortgage  Assets
                              or other assets of the Trust for the related Series.

Component Certificates  . . . A class  consisting  of "Components."    The Components  of a  class  of
                              Component  Certificates may  have  different  principal and/or  interest
                              payment characteristics  but together constitute  a single class.   Each
                              Component of  a class  of Component  Certificates may  be identified  as
                              falling into one or more of the categories in this chart.
Notional Amount
  Certificates  . . . . . . . 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  Mortgage Assets.   These
                              two rates are the  endpoints for the "structuring range" for the Planned
                              Principal  Class.   The  Planned  Principal  Classes  in any  Series  of
                              Certificates 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  Certificates 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  Mortgage  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 Certificates  may  be
                              identified as a Sequential Pay Class.

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



</TABLE>


<TABLE>
<CAPTION>


                                                           INTEREST TYPES

Categories of Classes                              Definition

<S>                           <C>

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 on  each applicable  Distribution
                              Date.   Such  accretion  may continue  until  some  specified event  has
                              occurred or until such class of Accrual Certificates 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.

IO  . . . . . . . . . . . . . Certificates that receive  some or all of the interest  payments made on
                              the Mortgage Assets  and little or no  principal.  IO Certificates  have
                              either a nominal  principal balance  or a  notional amount.   A  nominal
                              principal balance represents actual principal that  will be paid on such
                              Certificates.  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 IO Certificate
                              that is not entitled to any 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 class of Partial Accrual Certificates is retired.

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

Variable Rate . . . . . . . . A  class  with a  Pass-Through  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 Mortgage Rates  borne by the
                              Mortgage Loans in the related Trust).

</TABLE>




RESIDUAL CERTIFICATES

     A  Series  of  REMIC  Certificates  will include  a  class  of  Residual
Certificates representing the right to  receive on each Distribution Date, in
addition to any other distributions to which they are entitled in  accordance
with their terms  and as described in  the related Supplement, the  excess of
the sum of distributions, payments and other amounts received over the sum of
(i)  the amount  required to  be  distributed to  Certificateholders on  such
Distribution Date  and  (ii)  certain  expenses,  all  as  more  specifically
described in the related Supplement.  In addition, after the  aggregate Class
Certificate Balances  of all classes  of Regular Certificates has  been fully
amortized, holders of  the Residual Certificates will  be the sole  owners of
the related Trust  and will  have sole  rights with respect  to the  Mortgage
Assets and other assets remaining in such Trust.  Some or all of the Residual
Certificates of a  Series may be offered  by this Prospectus and  the related
Supplement; if so, the terms of such Residual Certificates will be  described
in such  Supplement.  Any qualifications  on direct or  indirect ownership of
Residual Certificates offered  hereby and by the related  Supplement, as well
as restrictions  on the transfer of  such Residual Certificates, will  be set
forth in the  related Supplement.  If  such Residual Certificates are  not so
offered, the Sponsor  may (but need  not) sell some  or all of  such Residual
Certificates on or  after the  date of  original issuance of  such Series  in
transactions exempt  from registration under the Securities Act and otherwise
under circumstances  that will not adversely  affect the REMIC status  of the
Trust.

ADVANCES

     The Master  Servicer may be  obligated or have  the right at  its option
under the  Pooling Agreement for a Series of  Certificates backed in whole or
in part  by Mortgage Loans to advance, on or  prior to any Distribution Date,
from its  own funds and/or  funds being held  in the Certificate  Account for
future distribution to Certificateholders in an amount up to the aggregate of
interest and principal installments on the Mortgage Loans that are delinquent
on the related  Determination Date.  If specified in  the related Supplement,
in  the case of  Cooperative Loans, the  Master Servicer will  be required to
advance  any unpaid  maintenance fees  and  other charges  under the  related
proprietary leases.    The Master  Servicer  may be  obligated  to make  such
Advances only to  the extent any such Advance, in the  judgment of the Master
Servicer  made on  the Determination  Date,  will be  reimbursable from  late
payments made by Mortgagors, payments under  any Primary  Mortgage Insurance
Policy or  other form of credit support or proceeds of liquidation.  Any 
Master Servicer funds thus  advanced are  reimbursable to  the  Master 
Servicer  from  cash in  the Certificate Account  to the extent  that the 
Master Servicer  shall determine that any  such Advances previously  made 
are not ultimately  recoverable from the sources described above.

     In  making Advances,  the Master  Servicer will  endeavor to  maintain a
regular  flow of scheduled interest and principal  payments to holders of the
related classes of  Certificates, rather than to guarantee  or insure against
losses.   If Advances are  made by the Master  Servicer from funds being held
for  future  distribution  to Certificateholders,  the  Master  Servicer will
replace such funds  on or before any  future Distribution Date to  the extent
that funds in the Certificate Account on such Distribution Date would be less
than   the   amount   required   to  be   available   for   distributions  to
Certificateholders on such date.

     The  Master Servicer  may also  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
Mortgagors on  a timely  basis.  Funds  so advanced  are reimbursable  to the
Master Servicer  to  the extent  permitted  by  the Pooling  Agreement.    If
specified in the  related Supplement, the obligations of  the Master Servicer
to make Advances may  be supported by a cash  advance reserve fund, a  surety
bond or other arrangement, in each case as described in such Supplement.

REPORTS TO CERTIFICATEHOLDERS

   
     Prior to or concurrently with  each distribution on a Distribution Date,
the Master  Servicer or the Trustee will furnish to each Certificateholder of
record  of  the  related Series  a  statement  setting forth,  to  the extent
applicable to such Series of Certificates:
    
          (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 Supplement,  prepayment penalties
     included therein;

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

          (iii)     the amount of any Advance;

          (iv) the aggregate amount  withdrawn from the Reserve Fund, if any,
     that is included in the amounts distributed to Certificateholders;

          (v)  the Class Certificate 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  Mortgage Assets
     (excluding prepayments), if any, which  each such class will be entitled
     to receive on the following Distribution Date;

          (vii)     the percentage of  Principal Prepayments with  respect to
     the Mortgage  Assets, 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 Certificate  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 Mortgage Loans
     (A) delinquent (exclusive of Mortgage Loans in foreclosure) (1) 1  to 30
     days, (2) 31  to 60 days, (3) 61 to 90 days and  (4) 91 or more days and
     (B) in foreclosure  and delinquent, 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 ("REO Property");

          (xi) the Pass-Through Rate,  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 the  Reserve Fund
     at the close of business on the Distribution Date;

          (xiii)    the  Pass-Through  Rate  as  of  the  day  prior  to  the
     immediately preceding Distribution Date; and

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

     Where applicable,  any  amount set  forth above  may be  expressed as  a
dollar amount  per single Certificate of the  relevant class specified in the
related  Supplement.   The report  to  Certificateholders for  any Series  of
Certificates 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 Certificateholder of  record at any time during such  calendar year a
report (a) as to  the aggregate of amounts reported pursuant to  (i) and (ii)
for such  calendar year or, in the event  such person was a Certificateholder
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 Certificateholders to prepare their tax returns.


                              CREDIT ENHANCEMENT

GENERAL

     Credit  enhancement may be provided with respect  to one or more classes
of a  Series of Certificates or  with respect to  the Mortgage Assets  in the
related Trust.  Credit enhancement may be in the  form of a limited financial
guaranty  policy issued  by an entity  named in  the related  Supplement, the
subordination of one or more classes of  the Certificates of such Series, the
establishment  of one  or more  reserve  funds, the  use  of a  cross-support
feature,  the use  of  a  mortgage pool  insurance  policy, bankruptcy  bond,
special hazard insurance  policy, surety bond,  letter of credit,  guaranteed
investment contract  or other method  of credit enhancement described  in the
related Supplement,  or any combination  of the foregoing.   Unless otherwise
specified  in  the   related  Supplement,  no  credit  support  will  provide
protection against all  risks of  loss or guarantee  repayment of the  entire
principal balance of the Certificates and  interest thereon.  If losses occur
which exceed  the  amount covered  by  credit enhancement  or which  are  not
covered  by  the  credit  enhancement,  Certificateholders  will  bear  their
allocable share of any deficiencies.

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

SUBORDINATION

     If so specified  in the related Supplement, the rights of holders of one
or more classes of Subordinate Certificates will be subordinate to the rights
of holders of one or  more classes of Senior  Certificates of such Series  to
distributions  in  respect  of  scheduled principal,  Principal  Prepayments,
interest or any combination thereof that otherwise would have been payable to
holders of Subordinate Certificates under the circumstances and to the extent
specified  in  the  related  Supplement.   If  so  specified  in the  related
Supplement,  certain classes  of Subordinate  Certificates may  be senior  to
other  classes  of Subordinate  Certificates  and be  rated  investment grade
("Mezzanine  Certificates").  If specified in  the related Supplement, delays
in  receipt  of scheduled payments on the Mortgage Assets  and certain losses 
with  respect to the  Mortgage Assets  will be  borne  first  by the  various
classes of Subordinate  Certificates and thereafter by the various classes of
Senior Certificates, in each case under the circumstances  and subject to the
limitations   specified   in   such   related   Supplement.   The   aggregate
distributions  in respect of delinquent payments on the Mortgage Assets  over
the lives of the Certificates or at any time, the aggregate losses in respect
of  Mortgage Assets which  must be borne  by the Subordinate Certificates  by
virtue  of   subordination   and   the   amount   of  distributions otherwise
distributable to Subordinate Certificateholders that will be distributable to
Senior  Certificateholders  on  any  Distribution  Date  may  be  limited  as
specified in the related Supplement.  If  aggregate distributions in  respect
of delinquent payments on the Mortgage  Assets or aggregate losses in respect
of such Mortgage Assets were to exceed the amount specified  in  the  related
Supplement,  Senior  Certificateholders  would  experience  losses  on  their
Certificates.

     If  specified  in the  related  Supplement,  various classes  of  Senior
Certificates  and Subordinate Certificates  may themselves be  subordinate in
their  right to  receive certain  distributions  to other  classes of  Senior
Certificates  and Subordinate  Certificates,  respectively, through  a  cross
support mechanism or otherwise.

     As  between classes  of Senior  Certificates and  as between  classes of
Subordinate Certificates, 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
Supplement.

SURETY BONDS

     A  surety bond or bonds  may be obtained and maintained  for a Series or
certain  classes  thereof  which  will,  subject  to  certain  conditions and
limitations, guaranty  payments of  all or limited  amounts of  principal and
interest due on all or certain of the classes of such Series.

MORTGAGE POOL INSURANCE POLICIES

     If  specified  in the  related  Supplement,  a  separate  mortgage  pool
insurance policy ("Mortgage Pool Insurance  Policy") will be obtained for the
Trust  and  issued  by  the  insurer  (the  "Pool  Insurer")  named  in  such
Supplement.    Each Mortgage  Pool  Insurance  Policy  will, subject  to  the
limitations described below,  cover loss by  reason of default in  payment on
Mortgage Loans in the Trust in  an amount equal to a percentage  specified in
such Supplement of  the aggregate principal balance of such Mortgage 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 Certificateholders.    The  Mortgage  Pool  Insurance  Policies,
however, are not blanket policies against loss, since 
claims thereunder  may be made only respecting  particular defaulted Mortgage
Loans and  only upon satisfaction  of certain conditions  precedent described
below.   Unless otherwise specified  in the related Supplement,  the Mortgage
Pool Insurance  Policies will  not cover losses  due to a  failure to  pay or
denial of a claim under a Primary Mortgage Insurance Policy.

     Unless otherwise specified in the related Supplement, each Mortgage Pool
Insurance Policy will provide that no claims  may be validly presented unless
(i)  any required  Primary  Mortgage Insurance  Policy is  in effect  for the
defaulted  Mortgage  Loan and  a  claim  thereunder  has been  submitted  and
settled; (ii)  hazard insurance  on the related  Mortgaged 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  Mortgaged 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
Mortgaged  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 Mortgaged Property  at a  price
equal to the  principal balance of the related Mortgage Loan plus accrued and
unpaid interest at the Mortgage Rate to the date of such purchase and certain
expenses  incurred by  the  Master  Servicer on  behalf  of the  Trustee  and
Certificateholders or (b) to pay the amount by which the sum of the principal
balance of  the defaulted Mortgage Loan  plus accrued and unpaid  interest at
the Mortgage Rate to the date of payment  of the claim and the aforementioned
expenses exceeds the proceeds received from an approved sale of the Mortgaged
Property, in either case net of certain amounts paid or assumed to have  been
paid under the related Primary Mortgage  Insurance Policy.  If any  Mortgaged
Property 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 Mortgage 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
Certificateholders on liquidation of the Mortgage 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  Mortgaged Property or
proceeds of the related Mortgage Pool Insurance Policy or any related Primary
Mortgage Insurance Policy.

     No Mortgage Pool Insurance Policy will 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 Mortgage  Loan, including misrepresentation by
the Mortgagor, the originator or persons involved in the origination thereof,
or (ii) failure to construct a Mortgaged 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 herein  and, in such event,  might give rise  to an
obligation on  the part of such  Seller to repurchase the  defaulted Mortgage
Loan  if  the breach  cannot  be cured  by  such  Seller.   No  Mortgage Pool
Insurance Policy will cover (and  many Primary Mortgage Insurance Policies do
not cover) a claim in respect of a defaulted Mortgage Loan occurring when the
servicer of such Mortgage Loan, at the time of default or thereafter, was not
approved by the applicable insurer.

     The  original  amount of  coverage  under each  Mortgage  Pool Insurance
Policy will  be reduced  over the  life of  the related  Certificates 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 Mortgage  Loans to
the date of payment  of the claim, unless otherwise specified  in the related
Supplement.   Accordingly, if  aggregate net claims  paid under  any Mortgage
Pool Insurance  Policy reach the  original policy limit, coverage  under that
Mortgage Pool Insurance Policy  will be exhausted and any further losses will
be borne by Certificateholders.


FRAUD WAIVER

     If so specified in the related Supplement, a letter may be obtained from
the issuer of a Mortgage Pool  Insurance Policy (the "Waiver Letter") waiving
its right to deny a claim or rescind coverage under the related Mortgage Pool
Insurance Policy  by  reason of  fraud,  dishonesty or  misrepresentation  in
connection with  the origination  of, or application  for insurance  for, the
related  Mortgage Loan  or the  denial or  adjustment  of coverage  under any
related Primary Mortgage  Insurance Policy because of  such fraud, dishonesty
or misrepresentation.  In such circumstances, the issuer of the Mortgage Pool
Insurance Policy will be indemnified by the Seller for the amount of any loss
paid by the issuer of the Mortgage Pool Insurance Policy (each such amount, a
"Fraud Loss") under  the terms of the  Waiver Letter.  The  maximum aggregate
amount of Fraud Losses covered under the Waiver Letter and the period of time
during which such coverage will be provided will be specified in  the related
Supplement.

SPECIAL HAZARD INSURANCE POLICIES

     If specified  in  the  related  Supplement, a  separate  Special  Hazard
Insurance  Policy will be obtained  for the Trust  and will be  issued by the
insurer  (the "Special  Hazard  Insurer")  named in  such  Supplement.   Each
Special Hazard Insurance Policy will, subject to limitations described below,
protect holders of the related Certificates from (i) loss by reason of damage
to Mortgaged Properties caused by certain hazards (including earthquakes and,
to  a  limited  extent,  tidal  waves and related water damage and such other
hazards as are specified in the related Supplement) not insured against under
the standard form  of  hazard  insurance  policy for the respective states in 
which the Mortgaged  Properties are located or under a flood insurance policy
if the Mortgaged Property  is  located  in a federally designated flood  area 
and (ii) loss caused by reason of the  application of  the coinsurance clause 
contained in hazard insurance  policies.   See  "Servicing of Mortgage  Loans
- --  Hazard Insurance"  herein.    No  Special   Hazard Insurance  Policy will  
cover losses occasioned  by   fraud or  conversion  by the  Trustee or Master  
Servicer,  war,  insurrection,  civil  war,   certain   governmental  action,  
errors  in  design,  faulty  workmanship or materials  (except  under certain 
circumstances),  nuclear  or  chemical  reaction,   flood  (if the  Mortgaged  
Property is located in  a  federally  designated  flood   area),  nuclear  or
chemical  contamination  and certain  other risks.    The  amount of coverage
under any  Special  Hazard Insurance  Policy will be specified in the related
Supplement.  Each Special Hazard Insurance Policy will provide that no  claim
may be paid unless hazard and, if applicable, flood insurance on the property
securing  the Mortgage Loan have been kept in force and  other protection and
preservation expenses have been paid.

     Subject to the  foregoing limitations and unless  otherwise specified in
the related Supplement,  each Special  Hazard Insurance  Policy will  provide
that  where there has been damage  to property securing a foreclosed Mortgage
Loan (title to which has been acquired by the insured) and to the extent such
damage  is not  covered by  the hazard  insurance  policy or  flood insurance
policy,  if any,  maintained by  the Mortgagor  or the  Master  Servicer, the
Special Hazard  Insurer will  pay the  lesser of  (i) the  cost of  repair or
replacement of such  property or (ii)  upon transfer of  the property to  the
Special Hazard Insurer, the unpaid principal balance of such Mortgage Loan at
the time of acquisition of  such property by foreclosure  or deed in lieu  of
foreclosure,  plus accrued  interest  to  the date  of  claim settlement  and
certain  expenses  incurred by  the  Master  Servicer  with respect  to  such
property.  If  the unpaid principal balance  of a Mortgage Loan  plus accrued
interest and  certain expenses is  paid by  the Special  Hazard Insurer,  the
amount of further coverage under  the related Special Hazard Insurance Policy
will be reduced  by such amount  less any net proceeds  from the sale  of the
property.  Any amount paid  as the cost of repair of such  property will also
reduce coverage by such amount.  So long as a  Mortgage Pool Insurance Policy
remains in effect, the payment  by the Special Hazard Insurer of the  cost of
repair or of the  unpaid principal balance of the related  Mortgage Loan plus
accrued interest  and certain  expenses will not  affect the  total insurance
proceeds paid to Certificateholders, but  will affect the relative amounts of
coverage  remaining under  the related  Special Hazard  Insurance  Policy and
Mortgage Pool Insurance Policy.

     To  the extent  specified in  the  Supplement, the  Master Servicer  may
deposit cash, an irrevocable letter of credit or any other 
instrument acceptable to each nationally recognized  rating agency rating the
Certificates  of the related  Series in  a special  trust account  to provide
protection in  lieu of or  in addition to  that provided by a  Special Hazard
Insurance Policy.   The amount of any  Special Hazard Insurance Policy  or of
the deposit  to the special  trust account in  lieu thereof relating  to such
Certificates may be reduced so long as any such reduction will not  result in
a downgrading of the rating of such Certificates by any such rating agency.

BANKRUPTCY BONDS

     If  specified  in  the  related  Supplement,  a  bankruptcy   bond  (the
"Bankruptcy Bond")  to  cover losses  resulting  from proceedings  under  the
Bankruptcy Code with respect to a Mortgage Loan  will be issued by an insurer
named in  such Supplement.   Each Bankruptcy Bond  will cover, to  the extent
specified  in  the  related  Supplement,  certain  losses  resulting  from  a
reduction  by a  bankruptcy  court  of scheduled  payments  of principal  and
interest on  a Mortgage Loan  or a reduction  by such court of  the principal
amount of  a Mortgage  Loan and  will cover  certain unpaid  interest on  the
amount  of such  a principal  reduction  from the  date  of the  filing of  a
bankruptcy petition.   The required amount of coverage  under each Bankruptcy
Bond  will  be set  forth  in  the  related  Supplement.   Coverage  under  a
Bankruptcy Bond may  be cancelled or reduced  by the Master Servicer  if such
cancellation or reduction would not  adversely affect the then current rating
or ratings of  the related Certificates.   See "Certain Legal Aspects  of the
Mortgage  Loans --  Anti-Deficiency  Legislation  and  Other  Limitations  on
Sellers" herein.

     To  the extent  specified in  the  Supplement, the  Master Servicer  may
deposit  cash,  an irrevocable  letter  of  credit  or any  other  instrument
acceptable  to   each  nationally   recognized  rating   agency  rating   the
Certificates of  the related  Series in a  special trust  account to  provide
protection in lieu of  or in addition to that provided  by a Bankruptcy Bond.
The amount  of any  Bankruptcy Bond or  of the  deposit to the  special trust
account in lieu thereof relating to such  Certificates may be reduced so long
as any such reduction will not result in a downgrading of the  rating of such
Certificates by any such rating agency.

RESERVE FUND

     If so specified  in the related Supplement, credit  support with respect
to a  Series  of  Certificates  may be  provided  by  the  establishment  and
maintenance with the Trustee  for such Series  of Certificates, in trust,  of
one or more reserve funds (the "Reserve Fund") for such  Series.  The related
Supplement will specify whether or not a Reserve Fund will be included in the
Trust for such Series.

     The  Reserve Fund for a Series will be funded (i) by the deposit therein
of  cash, U.S.  Treasury  securities or  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 Supplement, (ii) by the deposit therein from time to
time  of certain  amounts, as specified  in the related  Supplement, to which
Subordinate Certificateholders, if any, would otherwise be entitled or  (iii)
in such other manner as may be specified in the related 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 Eligible Investments.  Any instrument deposited therein will name
the Trustee, in its capacity as trustee for Certificateholders, or such other
entity as is  specified in the related Supplement, as beneficiary and will be
issued  by  an  entity  acceptable  to  each  rating  agency that  rates  the
Certificates.   Additional  information  with  respect  to  such  instruments
deposited in the Reserve Funds will be set forth in the related Supplement.

     Any amounts so  deposited and payments on instruments  so deposited will
be  available  for withdrawal  from  the  Reserve  Fund for  distribution  to
Certificateholders for the purposes, in the manner and at the times specified
in the related Supplement.

CROSS SUPPORT

     If specified  in the  related Supplement,  the  beneficial ownership  of
separate groups of  assets included in a  Trust may be evidenced  by separate
classes of the related Series of Certificates.   In such case, credit support
may be provided by  a cross support feature which requires that distributions
be  made  with respect  to  Certificates  evidencing  a beneficial  ownership
interest in other asset groups within the same Trust.  The related Supplement
for a  Series that 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  Supplement,  a  Trust 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,   (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
Certificateholders are entitled to receive amounts deposited in 
various  accounts held  by  the Trustee  upon  the  terms specified  in  such
Supplement.


                     YIELD AND PREPAYMENT CONSIDERATIONS


     The weighted average life  of a Series of Certificates and  the yield to
investors  depend  in part  on  the  rate and  timing  of principal  payments
received on  or in  respect of the  Mortgage Assets  included in  the related
Trust.  Prepayments  on mortgage loans  are commonly  measured relative to  a
prepayment  standard or  model.   The  prepayment  model, if  any, used  with
respect to  a  particular Series  will  be identified  and  described in  the
related Supplement.

     The Supplement for a Series of  Certificates may contain a table setting
forth percentages of  the initial Certificate Balance of  each class expected
to be  outstanding after  each of the  dates shown in  such table.   Any such
table will  be based upon a number of  assumptions stated in such Supplement,
including assumptions that prepayments  on the mortgage loans  underlying the
related Mortgage  Certificates or  on the  Mortgage Loans  are made  at rates
corresponding to various percentages of the prepayment model specified in the
related Supplement.   It is  unlikely, however,  that the  prepayment of  the
mortgage  loans underlying  the  Mortgage Certificates,  or  of the  Mortgage
Loans, underlying any  Series will conform to  any of the percentages  of the
prepayment model described in the table set forth in such Supplement.

     The rate of principal prepayments  on pools of mortgage loans underlying
the Mortgage Certificates  and Mortgage Loans  is influenced by a  variety of
economic,  geographic, social  and other  factors.   In general,  however, if
prevailing interest rates fall significantly below the interest rates on such
mortgage loans or  on the Mortgage Loans  included in a Trust,  such mortgage
loans  or Mortgage  Loans are likely  to be  the subject of  higher principal
prepayments than if  prevailing rates remain at  or above the rates  borne by
such mortgage  loans or Mortgage  Loans.  Conversely, if  prevailing interest
rates rise appreciably  above the interest rates on such mortgage loans or on
the Mortgage  Rates borne  by the Mortgage  Loans included  in a  Trust, such
mortgage loans or Mortgage Loans are  likely to experience a lower prepayment
rate than  if prevailing rates  remain at or  below the  rates borne by  such
mortgage  loans or  Mortgage Rates.   Other  factors affecting  prepayment of
mortgage  loans include changes in  mortgagors' housing needs, job transfers,
unemployment, mortgagors' net equity in  the properties securing the mortgage
loans and the availability of mortgage funds.

     Prepayments may  also result from  the enforcement of  any "due-on-sale"
provisions contained in a Mortgage Note permitting the holder of the Mortgage
Note to demand immediate repayment of the outstanding balance of the Mortgage
Loan upon conveyance by the Mortgagor of  the underlying  Mortgaged Property.
The Master  Servicer will agree that it will enforce any "due-on-sale" clause
to the extent  it has knowledge  of the  conveyance  or  proposed  conveyance
of  the  underlying  Mortgaged  Property  and  reasonably believes that it is 
entitled to do so under applicable law; provided, however,  that  the  Master
Servicer  will  not  take  any action in  relation to the  enforcement of any
"due-on-sale" provision which would impair or threaten to impair any recovery
under any  related Primary Mortgage Insurance Policy. Under current law, such
exercise is permitted for  substantially   all  the   mortgage  loans   which
contain  such   clauses. Acceleration is not permitted, however, for  certain
types  of transfers, including  transfers upon  the  death of  a joint tenant
or  tenant by  the entirety and the granting of a leasehold interest of three
years or less not containing an option to purchase.

     Mortgage  Loans  insured  by  the  FHA  and   Mortgage  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  Mortgage Loans may  be
lower than  that on conventional  Mortgage Loans bearing  comparable interest
rates. 

     When a  full prepayment  is made on  a Mortgage  Loan, the  Mortgagor is
charged interest on the principal amount of the Mortgage Loan so prepaid only
for the  number of days in the  month actually elapsed up to  the date of the
prepayment rather than  for a full  month. Unless otherwise specified  in the
related Supplement, the effect  of prepayments in full will be  to reduce the
amount   of   interest   passed   through   in   the   following   month   to
Certificateholders because interest  on the principal amount  of any Mortgage
Loan  so  prepaid  will be  paid  only  to the  date  of  prepayment. Partial
prepayments in  a given month  may be  applied to  the outstanding  principal
balances of the  Mortgage Loans so prepaid on  the first day of  the month of
receipt  or  the  month  following  receipt.  In  the  latter  case,  partial
prepayments will not  reduce the  amount of interest  passed through in  such
month. Unless  otherwise specified in  the related Supplement, both  full and
partial  prepayments will  not be  passed through  until the  month following
receipt.

     The effective yield  to Certificateholders will  be slightly lower  than
the yield otherwise produced by the applicable Pass-Through Rate and purchase
price because while interest will accrue on each Mortgage Loan from the first
day  of the month (unless otherwise  provided in the related 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 or, if specified in the
related  Supplement for a  Series of REMIC  Certificates, the  holders of the
Residual  Certificates of  such Series may  have the  option to  purchase the
assets of a Trust thereby effecting early retirement of the related Series of
Certificates. See "The Pooling and Servicing Agreement--Termination; Optional
Termination" herein.

     Factors other than those identified herein and in the related Supplement
could significantly  affect principal  prepayments at any  time and  over the
lives of the  Certificates. The relative contribution of  the various factors
affecting  prepayment may  also  vary from  time  to time.  There  can be  no
assurance  as to the rate of  payment of principal of  the Mortgage Assets at
any time or over the lives of the Certificates.

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



                                 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 Mortgage  Assets  and selling  interests
therein or  bonds secured thereby.  The Sponsor  is a subsidiary of Headlands
Mortgage  Company,  a  closely-held California  S-corporation.    The Sponsor
maintains its  principal office  at 700 Larkspur  Landing Circle,  Suite 250,
Larkspur, California 94939.  Its telephone number is (415) 925-5442.
    

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


                               USE OF PROCEEDS

     The  net  proceeds  to be  received  from  the sale  of  each  Series of
Certificates will  be used by  the Sponsor  to either  purchase the  Mortgage
Assets  related  to that  Series  or to  return  to the  Sponsor  the amounts
previously used to effect such a purchase, the costs of carrying the Mortgage
Assets  until sale  of the  Certificates  and other  expenses connected  with
pooling the Mortgage Assets and issuing the Certificates.


                            MORTGAGE LOAN PROGRAM

     Set forth  below is a description  of aspects of the  Sponsor's purchase
program for Mortgage  Loans eligible for inclusion  in a Trust.   The related
Supplement will contain  additional information regarding the  origination of
the Mortgage Loans.

     The Sponsor  will purchase  Mortgage Loans,  either directly  or through
affiliates, from Sellers.  The Mortgage 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  Mortgage  Loans
originated  and/or sold by it  to the Sponsor  or one of  its affiliates will
have been  underwritten in  accordance with  standards consistent  with those
utilized by mortgage  lenders generally during the period  of origination for
similar  types of  loans.  As to  any  Mortgage 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  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. 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 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  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 mortgaged 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 mortgagor's income and credit history, may be varied in appropriate cases
where factors such as low LTVs or other favorable credit exist.

   
     If specified in the related Supplement,  a portion of the Mortgage Loans
in  a Mortgage 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 mortgaged 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
Supplement for each Series of Certificates will indicate the  types of 
limited  documentation programs pursuant to  which the related  Mortgage  
Loans  were  originated  and  the  underwriting  standards
applicable to such limited documentation programs.
    

     In  the case of a Mortgage 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 Mortgage Note.

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

QUALIFICATIONS OF SELLERS

     Each  Seller  must be  an  institution  experienced in  originating  and
servicing mortgage loans  of the type contained in the  related Mortgage Pool
in accordance  with  accepted  practices  and prudent  guidelines,  and  must
maintain  satisfactory facilities  to originate  and  service those  mortgage
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 in which are  insured by the Federal  Deposit Insurance
Corporation.




                     THE POOLING AND SERVICING AGREEMENT


    Set  forth below  is  a summary  of  certain provisions  of  the Pooling
Agreement which are not described elsewhere in this Prospectus.

ASSIGNMENT OF MORTGAGE LOANS

     Assignment of Mortgage Loans.  At the time of issuance of each Series of
Certificates,  the  Sponsor will  cause  the  Mortgage Loans  comprising  the
related Trust to be  assigned to the Trustee together with  all principal and
interest on the Mortgage Loans, except  for principal and interest due on  or
before  the  Cut-off  Date.     The  Trustee  will,  concurrently  with  such
assignment, authenticate and  deliver the Certificates to the  Sponsor or its
designated agent in exchange for the Mortgage Loans and other assets, if any.
Each Mortgage  Loan will be identified in a  schedule appearing as an exhibit
to the Pooling Agreement.   Such schedule will include information  as to the
outstanding principal  balance of  each Mortgage  Loan  after application  of
payments  due on  the  Cut-off Date,  as  well as  information regarding  the
Mortgage  Rate,  the  current  scheduled  monthly payment  of  principal  and
interest,  the maturity  of each  Mortgage Note,  the  LTV and  certain other
information.

     In addition, the  Sponsor will, as to each Mortgage Loan, deliver to the
Trustee (or a custodian) the Mortgage Note endorsed without recourse in blank
or to the order of the Trustee,  an assignment to the Trustee of the Mortgage
in form  for recording or  filing as may be  appropriate in the  state of the
Mortgaged Property, the original recorded Mortgage with evidence of recording
or filing indicated  thereon, or  a copy  of such Mortgage  certified by  the
recording office in those jurisdictions where the original is retained by the
recording office,  a copy of the title insurance  policy or other evidence of
title,  and  evidence of  any  Primary  Mortgage  Insurance Policy  for  such
Mortgage  Loan,  if  applicable.     In  certain  instances  where  documents
respecting  a Mortgage Loan  may not be  available prior to  execution of the
Pooling Agreement,  the Sponsor may  deliver copies thereof and  deliver such
documents to the Trustee promptly upon receipt.

     With  respect to  any Mortgage  Loans  that are  Cooperative Loans,  the
Sponsor  will cause  to  be delivered  to the  Trustee  the related  original
cooperative note endorsed  without recourse in blank  or to the order  of the
Trustee, the original  security agreement, the proprietary lease or occupancy
agreement, the recognition agreement, an executed financing agreement and the
relevant stock certificate, related blank stock powers and any other document
specified in  the related Supplement.  The Sponsor  will cause to be filed in
the appropriate office an assignment and a financing statement evidencing the
Trustee's security interest in each Cooperative Loan.

     The Trustee  (or a  custodian) will review  the Mortgage  Loan documents
within  a specified  number of days  of receipt  thereof in original  form to
ascertain  that  all  required  documents  have  been properly  executed  and
received.  The Trustee will hold such documents for each Series  in trust for
the benefit of  holders of the Certificates of such Series.  Unless otherwise
specified in the related Supplement, if any document is found by  the Trustee
not to have  been properly  executed or received  or to  be unrelated to  the
Mortgage Loans identified in the Pooling Agreement, and such defect cannot be
cured within the permitted time period, the Seller will replace such Mortgage
Loan with an eligible  substitute mortgage loan (as described  in the related
Supplement) or repurchase the related Mortgage Loan from the Trustee within a
specified  number of  days of  receipt  of notice  of the  defect at  a price
generally equal to  the outstanding principal  balance thereof, plus  accrued
and unpaid interest  thereon at the applicable Mortgage Rate to the first day
of  the  month following  the  month  of  repurchase (less  any  unreimbursed
Advances or amounts  payable as related servicing compensation  if the Seller
is the Master Servicer with respect to such Mortgage Loan).   Upon receipt of
the repurchase price, in the case of a repurchase, the Trustee will reimburse
any unreimbursed  Advances of principal  and interest by the  Master Servicer
with respect to such Mortgage Loan or unreimbursed payments under any form of
credit enhancement.  The remaining portion of such repurchase price will then
be passed through to holders of  the Certificates as liquidation proceeds  in
accordance with the procedures specified under "Description of Certificates -
- - Distributions" herein.  This substitution/repurchase obligation constitutes
the sole  remedy available to  Certificateholders or the  Trustee for  such a
defect in a constituent document.

     Any restrictions  on such substitution  or repurchase with respect  to a
Series of Certificates will be set forth in the related Supplement.

     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 Mortgage Loans as agent of the Trustee.

     Unless otherwise specified in the related Supplement, assignments of the
Mortgage Loans to  the Trustee will be  recorded or filed in  the appropriate
jurisdictions except in jurisdictions where,  in the written opinion of local
counsel acceptable to the Sponsor,  such filing or recording is  not required
to protect the Trustee's interest in the Mortgage Loans against the  claim of
any subsequent transferee or  any successor to or creditor of  the Sponsor or
the Seller.

     Assignment  of  Mortgage  Certificates.    The  Sponsor  will  cause the
Mortgage  Certificates to  be registered in  the name  of the Trustee  or its
nominee,  and  the  Trustee  concurrently  will authenticate and  deliver the 
Certificates.   The  Trustee  (or  the  custodian)  will  hold  the  Mortgage
Certificates in the  manner described  in  the   related  Supplement.    Each
Mortgage Certificate  will  be  identified  in  a  schedule  appearing  as an
exhibit to the Pooling  Agreement, which will  specify  as  to each  Mortgage
Certificate  the  original   principal   amount   and  outstanding  principal
balance as of the Cut-off Date, the annual pass-through rate (if any) and the
maturity date.

REPRESENTATIONS AND WARRANTIES

     Unless otherwise specified  in the related Supplement, the  Sponsor will
not make any representations and warranties regarding the Mortgage Loans, and
its assignment of the Mortgage Loans to the Trustee will be without recourse.
As further described below, the  Seller will make certain representations and
warranties concerning the Mortgage Loans in the related Pooling Agreement and
under certain  circumstances may  be required to  repurchase or  substitute a
Mortgage Loan as a result of a breach of any such representation or warranty.

     In the Pooling Agreement for each Series of Certificates backed in whole
or in part by  Mortgage Loans, the Seller  will represent and warrant to  the
Trustee, unless otherwise  specified in the  related Supplement, among  other
things, that: (i) the information set forth in the schedule of Mortgage Loans
is true and  correct in all material  respects; (ii) at the  time of transfer
the  Seller had good title to the Mortgage  Loans and the Mortgage Notes were
subject to no offsets, defenses  or counterclaims, except to the  extent that
the  buydown agreement for a Buydown Loan  forgives certain indebtedness of a
Mortgagor; (iii) as of  the Cut-off Date, no Mortgage  Loan was more than  30
days  delinquent; (iv)  a title  policy  (or other  satisfactory evidence  of
title)  was issued on the date  of the origination of  each Mortgage Loan and
each such  policy or other  evidence of  title is valid  and remains  in full
force and effect; (v) if a Primary Mortgage Insurance Policy is required with
respect to such Mortgage Loan, such policy is valid and remains in full force
and effect as of the Closing Date; (vi) as of the Closing Date, each Mortgage
is a valid first lien on the related Mortgaged  Property (subject only to (a)
liens for current real property taxes and special assessments, (b) covenants,
conditions and  restrictions, rights of  way, easements and other  matters of
public record as of the date  of recording of such Mortgage, such  exceptions
appearing  of  record  being  acceptable  to  mortgage  lending  institutions
generally or specifically  reflected in the mortgage  originator's appraisal,
and (c) other  matters to which like properties are commonly subject which do
not materially  interfere with the  benefits of the  security intended to  be
provided by  the Mortgage);  (vii) as  of the  Closing  Date, each  Mortgaged
Property is  free of damage and is in good repair; (viii) as of the time each
Mortgage Loan was originated, the  Mortgage Loan complied with all applicable
state and federal laws, including usury, equal credit opportunity, disclosure
and recording laws; and (ix) as of the Closing Date, there  are no delinquent
tax or  assessment liens against  any Mortgaged Property.

     In the  event of the discovery by  the Seller of a breach  of any of its
representations  or warranties  which materially  and  adversely affects  the
interest of Certificateholders  in the related Mortgage Loan,  or the receipt
of notice thereof from the Trustee, the Seller will, with respect to a breach
of  its  representations or  warranties,  cure  the  breach within  the  time
permitted  by the  related Pooling  Agreement or  substitute a  substantially
similar substitute  mortgage loan  for such Mortgage  Loan or  repurchase the
related Mortgage Loan, or any Mortgaged Property acquired in respect thereof,
on the terms  set forth above under  "--Assignment of Mortgage Loans"  and in
the related Supplement.   The proceeds of any such repurchase  will be passed
through   to    Certificateholders   as    liquidation   proceeds.       This
substitution/repurchase  obligation constitutes the  sole remedy available to
Certificateholders  and the Trustee for any such breach.  Neither the Sponsor
nor the Master  Servicer (unless the Master  Servicer is the Seller)  will be
obligated to purchase a Mortgage Loan if a Seller defaults on  its obligation
to do so, and no assurance can be given that the Seller  will carry out their
respective repurchase obligations with respect to the Mortgage Loans. 

     Since  the representations  and warranties  of a  Seller do  not address
events that may occur following  the sale of a Mortgage Loan by  such Seller,
its  repurchase obligation  described below  will not  arise if  the relevant
event that would otherwise have given rise to such an obligation with respect
to a Mortgage  Loan occurs after  the date of sale  of such Mortgage  Loan by
such Seller to the Sponsor or its affiliates. 

SERVICING

     The Master Servicer  will be responsible for servicing and administering
the Mortgage  Loans and  will agree to  perform diligently  all services  and
duties customary to the servicing by prudent mortgage lending institutions or
mortgages of the same type as the Mortgage Loans in those jurisdictions where
the related Mortgage  Properties are located.  The Master  Servicer may enter
into  a  subservicing  agreement  with   a  subservicer  to  perform,  as  an
independent contractor, certain  servicing functions for the  Master Servicer
subject  to its supervision.   A subservicing agreement  will not contain any
terms or conditions that are inconsistent with the related Pooling Agreement.
The subservicer will receive a  fee for such services  which will be paid  by
the Master  Servicer out of  the Master Servicing  Fee.  The  Master Servicer
will have  the right to  remove the subservicer of  any Mortgage Loan  at any
time for  cause and at any other time upon the giving of the required notice.
In  such event,  the Master  Servicer would  continue  to be  responsible for
servicing  such Mortgage  Loan and  may designate  a replacement  subservicer
(which may include an affiliate of the Sponsor or the Master Servicer).

     The Master Servicer is required to  maintain a fidelity bond and  errors
and  omissions  policy or  their  equivalent  with  respect to  officers  and
employees which provide coverage  against losses which may be sustained  as a
result of an officer's or employee's misappropriation of funds  or errors and
omissions in failing to maintain insurance, subject to certain limitations as
to  amount  of  coverage,  deductible  amounts,  conditions,  exclusions  and
exceptions in the form and amount specified in the Pooling Agreement.

PAYMENTS ON MORTGAGE LOANS

     The  Master  Servicer  will  establish  and  maintain  or  cause  to  be
established  and maintained  with respect  to the  related Trust one  or more
accounts for the  collection of payments on the related  Mortgage Assets (the
"Certificate  Account") which  must be  an  Eligible Account.   An  "Eligible
Account" is an  account or  accounts which  is either (i)  maintained 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 Certificates,
(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,
Certificateholders 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  Certificate Account  is limited to  investments consisting  of United
States  government securities and  other high-quality  investments ("Eligible
Investments").   A  Certificate Account  may  be maintained  as an  interest-
bearing account,  or the  funds held  therein may  be  invested pending  each
succeeding Distribution Date in Eligible Investments.  The Master Servicer or
its designee will generally be entitled to receive any such interest or other
income earned on funds in  the Certificate Account as additional compensation
and will be obligated to deposit in the Certificate Account the amount of any
loss immediately as realized.  The Certificate Account may be maintained with
the Master Servicer or the Seller or with a depository institution that is an
affiliate of  the Master Servicer or the Sponsor,  provided it is an Eligible
Account.

     Unless  otherwise  specified  in  the  related  Supplement,  the  Master
Servicer will deposit  in the Certificate Account  for each Trust on  a daily
basis, to the extent  applicable,  the  following  payments  and  collections
received by or  on behalf of  it subsequent to  the Cut-off Date (other than
payments due on or before the Cut-off Date):

     (i)  All payments  on account of  principal and interest (which,  at its
     option, may  be net of the applicable servicing compensation), including
     Principal Prepayments;

     (ii) All amounts received by foreclosure or otherwise in connection with
     the liquidation of defaulted Mortgage Loans, net of expenses incurred in
     connection with such liquidation;

     (iii)     All  proceeds received  under any  Primary  Mortgage Insurance
     Policy or title, hazard or  other insurance policy covering any Mortgage
     Loan, other than  proceeds to be applied to the restoration or repair of
     the related Mortgaged Property;

     (iv) All advances as described herein under "Advances";

     (v)  All proceeds of any Mortgage  Loans or property acquired in respect
     thereof repurchased as described herein under "-- Assignment of Mortgage
     Loans" and "-- Representations and Warranties";

     (vi) Any Buydown Funds (and, if applicable, investment earnings thereon)
     required to be deposited in the Certificate Account as described below;

     (vii)     All  payments  required  to be  deposited  in  the Certificate
     Account with respect  to any deductible clause in  any blanket insurance
     policy described under "-- Hazard Insurance" herein;

     (viii)    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 Certificate Account; and

     (ix) All  other  amounts required  to  be deposited  in  the Certificate
     Account.

     Under the Pooling Agreement for each Series, the Master Servicer will be
authorized to make the following withdrawals from the Certificate Account:

     (i)  To clear and  terminate the Certificate Account upon liquidation of
     all Mortgage Loans or other termination of the Trust;

     (ii) To reimburse any provider of credit support for payments under such
     credit support from amounts received as late 
     payments  on  related  Mortgage  Loans  or  from  related  insurance  or
     liquidation proceeds;

     (iii)     To reimburse  the Master  Servicer for  Advances from  amounts
     received  as  late payments  on  related  Mortgage Loans,  from  related
     insurance  or liquidation proceeds  or from other  amounts received with
     respect to such Mortgage Loans;

     (iv) To   reimburse  the  Master  Servicer  from  related  insurance  or
     liquidation  proceeds  for amounts  expended by  the Master  Servicer in
     connection  with the  restoration  of property  damaged by  an uninsured
     cause or the liquidation of a Mortgage Loan;

     (v)  To  pay to the Master Servicer its  Master Servicing Fee (and other
     servicing compensation, if applicable) and to the Trustee its fee;

     (vi) To reimburse  the Master  Servicer for  Advances  which the  Master
     Servicer has determined to be otherwise nonrecoverable;

     (vii)     To withdraw any amount deposited to the Certificate Account in
     error; and

     (viii)    To pay any  expenses which were incurred  and are reimbursable
pursuant to the Pooling Agreement.

COLLECTION AND OTHER SERVICING PROCEDURES

     The  Master Servicer  will agree  to proceed  diligently to  collect all
payments called for under the Mortgage Loans.  Consistent with the above, the
Master  Servicer may,  in its  discretion, (i)  waive any  prepayment charge,
assumption fee,  late payment charge or  any other charge in  connection with
the prepayment  of a Mortgage  Loan and (ii)  to the extent  not inconsistent
with the coverage of such Mortgage Loan by a Mortgage Pool  Insurance Policy,
Primary Mortgage  Insurance Policy, FHA Insurance, VA  Guaranty or Bankruptcy
Bond or  alternative arrangements, if  applicable, suspend or  reduce regular
monthly  payments  for a  period  of up  to  six  months, or  arrange  with a
Mortgagor a schedule for  the liquidation of delinquencies.  In  the event of
any such  arrangement, but only  to the extent  of the  amount of any  credit
support, the provider of such credit support will honor requests  for payment
or otherwise distribute funds  with respect to such Mortgage  Loan during the
scheduled period  in accordance  with the  amortization schedule  thereof and
without regard  to the temporary modification  thereof.  In addition,  in the
event  of any  such arrangement,  the  Master Servicer's  obligation to  make
Advances on  the related  Mortgage Loan shall  continue during  the scheduled
period.

     Under the  Pooling Agreement,  the Master Servicer  will be  required to
enforce  "due-on-sale"  clauses  with  respect  to  the Mortgage Loans to the
extent contemplated by the terms of the   Mortgage  Loans  and  permitted  by
applicable law.  Where  an assumption of, or substitution of  liability  with
respect  to, a Mortgage  Loan is required by law, upon  receipt of  assurance
that  the  Primary  Mortgage  Insurance Policy  covering  such Mortgage  Loan
will not  be affected,  the  Master Servicer  may permit  the assumption of a
Mortgage  Loan,  pursuant to which  the Mortgagor would remain liable on  the
Mortgage Note, or a substitution  of liability with respect to such  Mortgage
Loan, pursuant to which the  new  Mortgagor  would  be  substituted  for  the
original Mortgagor as being liable on the Mortgage  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  Mortgage  Rate 
borne by the related Mortgage Note may not be changed.

     The Pooling 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  Mortgaged 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.

HAZARD INSURANCE

     Unless otherwise specified in the related Supplement,  under the Pooling
Agreement, the Master Servicer will be required to maintain for each Mortgage
Loan a hazard  insurance policy providing  coverage against loss by  fire and
other  hazards  which  are  covered  under  the  standard  extended  coverage
endorsement customary in  the state in which  the property is located.   Such
coverage will be in an amount at least equal to the lesser of (i) the maximum
insurable value of the  improvements securing such Mortgage Loan or  (ii) the
greater of (y) the outstanding principal balance of the Mortgage Loan and (z)
an amount  such  that the  proceeds of  such policy  shall  be sufficient  to
prevent the  Mortgagor and/or the mortgagee  from becoming a  co-insurer.  As
set  forth above,  all amounts  collected by  the Master  Servicer  under any
hazard policy (except  for amounts to be applied to the restoration or repair
of the Mortgaged Property or released to the Mortgagor in accordance with the
Master  Servicer's  normal servicing  procedures)  will be  deposited  in the
Certificate Account.   In  the event  that  the Master  Servicer maintains  a
blanket policy insuring against hazard losses  on all of the Mortgage  Loans,
it shall 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  deposit in the Certificate  Account all sums  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 on  the property
by fire, lightening,  explosion, smoke, windstorm and hail,  and riot, strike
and civil commotion, subject to  the conditions and exclusions particularized
in each policy.  Although the policies relating to the Mortgage Loans will be
underwritten by  different insurers under different state  laws in accordance
with  different  applicable  state  forms  and  therefore  will  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 Mortgage 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  Mortgage 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 Mortgage Property under  either the regular or emergency programs
of the National Flood Insurance Program.

     The  hazard   insurance  policies  covering  the   Mortgaged  Properties
typically contain  a clause  which, in  effect, requires  the insured at  all
times to carry insurance of a specified  percentage (generally 80% to 90%) of
the full replacement  value of the improvements  on the property in  order to
recover the full amount of any partial loss.  If the insured's coverage falls
below this  specified percentage,  such  clause provides  that the  insurer's
liability in the event of partial loss does not exceed  the larger of (i) the
replacement cost  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 Mortgage  Loans declines as  the
principal balance 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
Supplement, a Primary Mortgage Insurance  Policy with regard to each Mortgage
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 Certificates that is required
to be  kept  in  force under  the  applicable Pooling  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 Certificates 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 Mortgage 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
Mortgaged Property,  (ii) hazard insurance  proceeds in excess of  the amount
required to restore the Mortgaged Property and which have not been applied to
the payment of  the Mortgage 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 origination  or servicing of the  Mortgage Loans,
including misrepresentation  by the  originator, Mortgagor  or other  persons
involved  in the origination of the  Mortgage Loan; (ii) failure to construct
the  Mortgaged Property  subject  to  the Mortgage  Loan  in accordance  with
specified plans;  (iii) physical damage  to the Mortgaged 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
Mortgage Loan.   The Master  Servicer, on behalf  of itself, the  Trustee and
Certificateholders, 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 Mortgage
Loans.   Amounts collected  by the Master  Servicer on  behalf of  the Master
Servicer, the  Trustee  and  Certificateholders shall  be  deposited  in  the
Certificate 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 Pooling Agreement.

CLAIMS UNDER INSURANCE POLICIES AND OTHER REALIZATION UPON DEFAULTED MORTGAGE
LOANS

     The  Master Servicer, on  behalf of the  Trustee and Certificateholders,
will  present claims  to the  insurer under  any applicable  Primary Mortgage
Insurance Policy  and will  take such  reasonable steps  as are necessary  to
permit  recovery under  such other  insurance  policies respecting  defaulted
Mortgage Loans.  If any Mortgaged Property securing a defaulted Mortgage Loan
is damaged and proceeds, if any, from the related hazard insurance Policy are
insufficient to  restore the  damaged property to  a condition  sufficient to
permit recovery under any  applicable Primary Mortgage Insurance  Policy, the
Master Servicer will not  be required to expend its own  funds to restore the
damaged  property  unless  the  Master  Servicer  determines  (i)  that  such
restoration will increase the proceeds to Certificateholders upon liquidation
of  the Mortgage  Loan after  reimbursement  of the  Master Servicer  for its
expenses and  (ii) that  such  expenses will  be  recoverable to  it  through
liquidation proceeds.

     Regardless  of whether  recovery under  any  Primary Mortgage  Insurance
Policy  is  available or  any  further amount  is  payable  under the  credit
enhancement for a Series of Certificates, the Master Servicer is nevertheless
obligated  to  follow  such  normal  practices and  procedures  as  it  deems
necessary or advisable  to realize upon the  defaulted Mortgage Loan.   If at
any  time no  further amount is  payable under  the credit enhancement  for a
Series  of Certificates,  and  if the  proceeds  of  any liquidation  of  the
Mortgaged Property  securing the  defaulted Mortgage Loan  are less  than the
principal  balance  of  the defaulted  Mortgage  Loan  plus  interest accrued
thereon,  Certificateholders  will realize  a  loss  in  the amount  of  such
difference plus the aggregate of unreimbursed advances of the Master Servicer
with respect  to  such Mortgage  Loan  and expenses  incurred by  the  Master
Servicer in connection with such proceedings and which are reimbursable under
the Pooling Agreement.

SERVICING 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 Mortgage Loan, of the amount specified in the related Supplement
(the "Master Servicing Fee").  As principal payments are made on the Mortgage
Loans, the  portion of  each monthly payment  which represents  interest will
decline, and thus servicing compensation to the Master Servicer will decrease
as the  Mortgage Loans  amortize.  Prepayments  and liquidations  of Mortgage
Loans prior to maturity will also  cause servicing compensation to the Master
Servicer to decrease.

     In  addition,  the  Master  Servicer  will be  entitled  to  retain  all
prepayment  fees, assumption  fees and  late payment  charges, to  the extent
collected from Mortgagors and any benefit that may accrue  as a result of the
investment of funds in the Certificate Account (unless otherwise specified in
the related Supplement).

     The Master  Servicer will pay  all expenses incurred in  connection with
its  activities  as  Master  Servicer  (subject  to  limited  reimbursement),
including payments of expenses incurred in connection with distributions  and
reports to Certificateholders  of each  Series and,  if so  specified in  the
related Supplement, payment of the fees and disbursements of  the Trustee and
payment of any fees  for providing credit  enhancement.  The Master  Servicer
will be  entitled to  reimbursement for  certain expenses incurred  by it  in
connection with any  defaulted Mortgage  Loan as to  which it has  determined
that all recoverable  liquidation proceeds and  insurance proceeds have  been
received,  such  right  of  reimbursement   being  prior  to  the  rights  of
Certificateholders to receive any such proceeds.

EVIDENCE AS TO COMPLIANCE

     Each  Pooling 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  Pooling Agreement and that  such review
has  disclosed no items of noncompliance with  the provisions of such Pooling
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  Pooling Agreement will provide  for delivery 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  obligations under  the Pooling
Agreement throughout the preceding year.

CERTAIN MATTERS REGARDING THE SPONSOR, THE SELLER AND THE MASTER SERVICER

     The Pooling Agreement for each Series of Certificates backed in whole or
in part  by Mortgage  Loans will  provide that  the Master  Servicer may  not
resign from its obligations and  duties as Master Servicer thereunder, 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 the  downgrading of the Certificates or (b)  determination that its
duties thereunder are  no longer permissible under  applicable law.  No  such
resignation under  (b) above will  become effective  until the  Trustee or  a
successor has assumed the Master Servicer's obligations and duties under such
Pooling Agreement.

     The  Pooling Agreement  for  each  such Series  will  also provide  that
neither the Sponsor, the Master  Servicer nor the Seller, nor any  directors,
officers, employees or agents of  any of them (collectively, the "Indemnified
Parties") will be under  any liability to the Trust  or Certificateholders or
the Trustee, any subservicer or others for any action taken (or not taken) by
any Indemnified Party, any subservicer or  the Trustee in good faith pursuant
to the Pooling Agreement, or for errors  in judgment; provided, however, that
neither the Sponsor, the Seller, the Master Servicer nor any such person will
be protected against any liability which would otherwise be imposed by reason
of willful misfeasance, bad faith  or gross negligence in the  performance of
duties  or  by  reason  of  reckless  disregard  of  obligations  and  duties
thereunder.  The Pooling Agreement will further provide that each Indemnified
Party is entitled to  indemnification by the Trust and will  be held harmless
against any loss, liability or expense incurred in connection with  any legal
action relating to the Pooling Agreement or the Certificates for such Series,
other than any  loss, liability or expense  related to any  specific Mortgage
Loan or Mortgage Loans (except any  such loss, liability or expense otherwise
reimbursable pursuant  to the Pooling  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  its
obligations and duties  thereunder.  In addition, the  Pooling Agreement will
provide that neither the Sponsor, the Seller nor the Master Servicer is under
any obligation to  appear in, prosecute or  defend any legal action  which is
not  incidental to,  in the case  of the  Sponsor, the  Seller or  the Master
Servicer, its duties under the Pooling Agreement and which in its opinion may
involve it in any expense or liability.   Each of the Sponsor, the Seller and
the  Master Servicer  may, however,  in  its discretion,  undertake any  such
action which it may deem necessary  or desirable with respect to the  Pooling
Agreement and the rights and duties of the parties thereto and  the interests
of  Certificateholders 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 and 
the Sponsor,  the  Seller and  the Master  Servicer will  be  entitled to  be
reimbursed therefor out of the Certificate Account.

EVENTS OF DEFAULT

     Events of default by the Master Servicer under the Pooling Agreement for
each Series  of Certificates  evidencing an interest  in Mortgage  Loans 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  Pooling Agreement  which continues  unremedied for  five days;  (ii) any
failure by the  Master Servicer duly  to observe or  perform in any  material
respects any other of its covenants  or agreements in the Certificates or  in
such  Pooling Agreement  which 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 holders of Certificates
evidencing  not  less  than  25%  of  the  aggregate  voting  rights  of  the
Certificates  for  such Series;  and  (iii)  certain  events  of  insolvency,
readjustment  of  debt, marshalling  of  assets  and liabilities  or  similar
proceedings and certain actions by the Master Servicer indicating insolvency,
reorganization or inability to pay its obligations.

RIGHTS UPON EVENT OF DEFAULT

     As long  as an  Event of  Default under  the Pooling  Agreement for  any
Series of  Certificates  evidencing an  interest  in Mortgage  Loans  remains
unremedied, the Trustee or holders of Certificates evidencing not less than a
majority of the aggregate  voting rights of the Certificates for  such Series
may terminate all of the rights and obligations of the Master  Servicer under
such  Pooling  Agreement, whereupon  the  Trustee  will  succeed to  all  the
responsibilities, duties  and liabilities of  the Master Servicer  under such
Pooling Agreement,  including, if  specified in  the related  Supplement, the
obligation  to make  Advances and  will be  entitled to  similar compensation
arrangements and limitations  on liability.  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 at
least  $10,000,000 to  act as  successor Master  Servicer under  such Pooling
Agreement.  Pending any such appointment, the  Trustee is obligated to act in
such capacity.  The Trustee and  such successor may agree upon the  servicing
compensation  to  be  paid,  which  in  no  event  may  be  greater  than the
compensation to the Master Servicer under such Pooling Agreement.

ENFORCEMENT

     No  Certificateholder  of any  Series  will  have  any right  under  the
applicable Pooling Agreement to institute any proceeding with 
respect  to such Pooling  Agreement unless such  Certificateholder previously
has given to  the Trustee  written notice  of default and  unless holders  of
Certificates evidencing not  less than 25% of the  aggregate voting rights of
the Certificates for such Series have made written requests to the Trustee to
institute such  proceeding in  its own  name as  Trustee thereunder and  have
offered and provided 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  Pooling  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 Certificateholders, unless such  Certificateholders have
offered and provided to the  Trustee reasonable security or indemnity against
the costs, expenses and liabilities which may be incurred therein or thereby.

AMENDMENT

     The Pooling Agreement for each Series may be amended by the Sponsor, the
Seller, the Master Servicer and the Trustee, without notice to or the consent
of  any Certificateholder,  (i)  to cure  any  ambiguity, (ii)  to  correct a
defective provision or  correct or supplement any provision  therein that may
be inconsistent  with any other  provision therein,  (iii) to make  any other
revisions with  respect to  matters or questions  arising under  such Pooling
Agreement  which are  not inconsistent  with the  provisions of  such Pooling
Agreement, 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 Certificateholder of  that Series.  Any  such amendment
except pursuant to clause  (iv) of the preceding sentence will  be deemed not
to  adversely   affect  in  any   material  respect  the  interests   of  any
Certificateholders  if the  Trustee receives  written  confirmation from  the
Rating Agency  rating such  Certificates that such  amendment will  not cause
such  Rating  Agency to  downgrade  or  withdrawal  the then  current  rating
thereof.   The Pooling Agreement for each  Series may also be  amended by the
Sponsor, the Seller, the Master Servicer and  the Trustee with the consent of
holders  of Certificates  evidencing not  less than  662/3% of  the aggregate
voting rights  of each class of Certificates for such Series affected thereby
for the  purpose of adding  any provisions to  or changing  in any manner  or
eliminating any of  the provisions of such Pooling Agreement  or of modifying
in any manner the rights of holders of Certificates of that Series; provided,
however, that no such  amendment may (i) reduce in any  manner the amount of,
or delay  the timing of,  payments received on  the Mortgage Assets  that are
required  to be  distributed  in  respect any  such  Certificate without  the
consent of the holder of such Certificate or (ii)  with respect to any Series
of Certificates, reduce the aforesaid percentages of Certificates the holders
of which are required to consent to any such amendment 
without the consent  of the holders of  all Certificates of such  Series then
outstanding.

LIST OF CERTIFICATEHOLDERS

     In the event the  Trustee is not the Certificate Registrar  for a Series
of  Certificates,  upon  written  request of  the  Trustee,  the  Certificate
Registrar  will provide to  the Trustee within  30 days after  the receipt of
such request a list  of the names and addresses of  all Certificateholders of
record of a particular Series as  of the most recent Record Date  for payment
of distributions to Certificateholders of  that Series.  Upon written request
of three  or more Certificateholders of  record of a  Series of Certificates,
for  purposes of communicating with other  Certificateholders with respect to
their rights  under the Pooling Agreement  for such Series, the  Trustee will
afford  such  Certificateholders access  during  business hours  to  the most
recent list of Certificateholders of that Series held by the Trustee.


TERMINATION;  OPTIONAL TERMINATION 

     The obligations of the Sponsor, the Seller,  the Master Servicer and the
Trustee  created by the Pooling Agreement  will terminate upon the earlier of
(i) the maturity or other liquidation  of the last Mortgage Loan or  Mortgage
Certificate subject thereto and the disposition of all property acquired upon
foreclosure of any Mortgage Loan and (ii) the purchase by the Master Servicer
or, if  REMIC treatment  has been  elected and  if specified  in the  related
Supplement,  by the holder  of the residual  interest in the  REMIC, from the
related  Trust  of all  of  the remaining  Mortgage  Assets and  all property
acquired in respect  of such Mortgage Assets.  In no event, however, will the
Trust created by any Pooling Agreement  continue beyond the expiration of  21
years from  the death of  the survivor of  the persons named  in such Pooling
Agreement.

     Unless otherwise specified  in the related  Supplement, any purchase  of
Mortgage Assets and property acquired in respect of Mortgage Assets evidenced
by a Series of Certificates will be made at the option of the Master Servicer
or, if specified in the related Supplement for a Series of REMIC Certificates
the holders of the Residual Certificates  of such Series, at a price,  and in
accordance with  the  procedures, specified  in the  related Supplement.  The
exercise  of such right will  effect early retirement  of the Certificates of
that Series,  but the right  of the Master  Servicer or, if  applicable, such
holder of the Residual Certificates of such Series, to so purchase is subject
to the principal balance  of the related Mortgage Assets being  less than the
percentage specified  in the related  Supplement of  the aggregate  principal
balance  of the  Mortgage 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, 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.

     For each Series,  the holder or holders of the  Residual Certificates or
the  Trustee, as the case may be, will  give written notice of termination of
the  Pooling Agreement to each  Certificateholder, and the final distribution
will be made only upon surrender  and cancellation of the Certificates at  an
office or agency of the Trustee specified in the notice of termination.

THE TRUSTEE

     The identity  of the  commercial bank, savings  and loan  association or
trust company named  as Trustee for each  Series of Certificates will  be set
forth  in  the related  Supplement.    The Trustee  may  have normal  banking
relationships with  the Sponsor, the  Seller, the Master Servicer  and/or the
subservicers.


                 CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

     The  following discussion  contains  summaries,  which  are  general  in
nature, of certain legal matters relating to the Mortgage Loans. Because such
legal aspects are governed primarily by applicable state law (which  laws may
differ  substantially), the  summaries do  not purport to  be complete  or to
reflect the  laws of  any particular state  or to encompass  the laws  of all
states  in  which the  security  for  the  Mortgage  Loans is  situated.  The
summaries are  qualified in  their entirety by  reference to  the appropriate
laws of the states in which Mortgage Loans may be originated.

GENERAL

     The  Mortgage  Loans will  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.

     Cooperatives. Certain of  the Mortgage Loans  may be Cooperative  Loans.
The  Cooperative owns  all  the  real property  that  comprises the  project,
including  the  land, separate  dwelling  units  and  all common  areas.  The
Cooperative  is  directly responsible  for  project management  and,  in most
cases, payment of real  estate taxes and hazard  and liability insurance.  If
there is a blanket mortgage on the Cooperative and/or underlying land,  as is
generally  the   case,  the  Cooperative,  as  project   mortgagor,  is  also
responsible  for meeting  these mortgage  obligations. A blanket  mortgage is
ordinarily incurred by the Cooperative in connection with the construction or
purchase  of  the  Cooperative's  apartment  building. The  interest  of  the
occupant  under proprietary  leases  or occupancy  agreements  to which  that
Cooperative  is  a party  are generally  subordinate to  the interest  of the
holder of the blanket mortgage in that building. If the Cooperative is unable
to  meet the  payment obligations  arising  under its  blanket mortgage,  the
mortgagee holding the  blanket mortgage could foreclose on  that mortgage and
terminate all  subordinate proprietary  leases and  occupancy agreements.  In
addition, the blanket mortgage on a  Cooperative may provide financing in the
form of a mortgage that does not fully amortize with a significant portion of
principal being due in  one lump sum at final maturity.  The inability of the
Cooperative to refinance  this mortgage and its consequent  inability to make
such final payment could lead to  foreclosure by the mortgagee providing  the
financing.  A foreclosure  in  either  event by  the  holder  of the  blanket
mortgage  could  eliminate  or  significantly   diminish  the  value  of  any
collateral held  by the lender  who financed  the purchase  by an  individual
tenant-stockholder of Cooperative shares or, in the case of a Trust including
Cooperative Loans, the collateral securing the Cooperative Loans.

     The Cooperative is  owned by tenant-stockholders who,  through ownership
of  stock, shares  or  membership certificates  in  the corporation,  receive
proprietary leases or  occupancy agreements which confer exclusive  rights to
occupy specific units.  Generally, a tenant-stockholder of a Cooperative must
make   a   monthly    payment   to   the   Cooperative    representing   such
tenant-stockholder's  pro rata share  of the  Cooperative's payments  for its
blanket mortgage, real property taxes, maintenance expenses and other capital
or ordinary expenses. An ownership interest in a Cooperative and accompanying
rights is financed through a Cooperative share loan evidenced by a promissory
note  and secured  by  a  security interest  in  the occupancy  agreement  or
proprietary lease and in  the related Cooperative shares.   The lender  takes
possession  of the  share certificate  and a  counterpart of  the proprietary
lease or occupancy agreement, and 
a financing statement  covering the proprietary lease or  occupancy agreement
and  the Cooperative  shares is  filed  in the  appropriate  state and  local
offices to  perfect the lender's interest  in its collateral. Subject  to the
limitations  discussed below,  upon default  of  the tenant-stockholder,  the
lender may sue for judgment on the promissory note, dispose of the collateral
at a public  or private sale or  otherwise proceed against the  collateral or
tenant-stockholder as  an individual  as provided  in the  security agreement
covering the assignment  of the proprietary lease or  occupancy agreement and
the pledge of Cooperative shares.

   
     Leaseholds.  Certain of the Mortgage Loans  may be secured by a mortgage
on a  ground lessee's interest  in a ground  lease.  Leasehold  mortgages are
subject to certain  risks not associated with  mortgage loans secured  by the
fee estate of the mortgagor.  The most significant of these risks is that the
ground  lease creating  the  leasehold estate  could  terminate, leaving  the
leasehold mortgagee without its security.  The ground lease may terminate, if
among  other  reasons,  the  ground   lessee  breaches  or  defaults  in  its
obligations under  the ground lease  or there is  a bankruptcy of  the ground
lessee or  the  ground lessor.    The terms  of  the ground  lease  may  also
terminate  prior to  the maturity  date of  the indebtedness  secured by  the
mortgage.  This  risk may be minimized  if the ground lease  contains certain
provisions protective  of the  mortgagee, but the  ground leases  that secure
mortgage  loans may  not contain  some  of these  protective provisions,  and
mortgages  may  not  contain  the  other protection  discussed  in  the  next
paragraph.   Protective  ground lease  provisions  include the  right of  the
leasehold mortgagee to receive notices from the ground lessor of any defaults
by  the mortgagor;  the  right to  cure  such  defaults, with  adequate  cure
periods; if a default is not susceptible of cure by the  leasehold mortgagee,
the right to  acquire the leasehold estate through  foreclosure or otherwise;
the ability  of the  ground lease  to be  assigned  to and  by the  leasehold
mortgagee or purchaser at a foreclosure  sale and for the concomitant release
of the ground lessee's liabilities thereunder; and the right of the leasehold
mortgagee to enter into a new ground lease with the ground lessor on the same
terms and conditions as the  old ground lease in  the event of a  termination
thereof.

     In  addition to  the foregoing  protections,  a leasehold  mortgagee may
require  that the  ground lease  or  leasehold mortgage  prohibit the  ground
lessee from  treating the  ground lease  as terminated  in the  event of  the
ground lessor's bankruptcy and rejection  of the ground lease by  the trustee
for the  debtor-ground lessor.   As further protection, a  leasehold mortgage
may provide for the assignment of  the debtor-ground lessee's right to reject
a lease  pursuant to Section  365 of  the Bankruptcy Code, although the 
enforceability of such clause has not  been established.  Without the 
protections described in the  foregoing  paragraph, a  leasehold  mortgagee 
may  lose the  collateral securing its  leasehold mortgage.   In  addition,
terms  and conditions  of a leasehold mortgage are subject to the  terms and
conditions of  the ground  lease.   Although certain rights given to  a
ground lessee can  be limited by the terms  of a leasehold mortgage, the
rights of a ground lessee or a  leasehold mortgagee with respect to, among
other things, insurance, casualty  and condemnation will be governed by the
provisions of the ground lease.
    

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 some states, such as
California, the trustee  must record a notice  of default and send a  copy to
the borrower-trustor and to any person who has  recorded a request for a copy
of any notice of  default and notice of sale.  In addition, the trustee  must
provide notice in some states,  including California, to any other individual
having an  interest of  record in  the real  property,  including any  junior
lienholders.  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 specified period of time in one
or more newspapers.  In addition, these notice provisions 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  property.  In  California, the  entire
process from  recording a notice  of default  to a non-judicial  sale usually
takes four to five months.
    

     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 reinstatement period, cure the
default by paying  the entire amount in  arrears plus the costs  and expenses
incurred in enforcing the obligation.  Certain state laws control the  amount
of foreclosure  expenses and costs,  including attorney's fees, which  may be
recoverable by a lender.

     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   general,  the
borrower, or any other person having a junior encumbrance o  the real estate,
may,  during  a statutorily prescribed reinstatement  period, cure a monetary
default by paying the entire amount in arrears plus  other  designated  costs
and  expenses  incurred in  enforcing the obligation.  Generally,  state  law
controls the amount of  foreclosure expenses and costs, including  attorney's
fees, which  may be  recovered by a  lender.  After the  reinstatement period
has  expired without the default  having been cured, the borrower  or  junior
lienholder  no  longer  has the right to reinstate the loan and  must pay the
loan in full to  prevent the scheduled foreclosure sale. If the deed of trust
is not reinstated, a notice of sale must be posted in a  public place and, in
most  states,  published  for  a  specific  period  of  time  in  one or more
newspapers. In addition, some state laws require that a copy of the notice of
sale be posted on the property and  sent to all parties having an interest in
the real property.

     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.
Thereafter, 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.

     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.

     Cooperative   Loans.    The    Cooperative   shares    owned   by    the
tenant-stockholder  and pledged  to  the  lender are,  in  almost all  cases,
subject  to  restrictions on  transfer  as  set  forth in  the  Cooperative's
certificate of incorporation and bylaws, as well as the proprietary  lease or
occupancy agreement, and may  be cancelled by the Cooperative  for failure by
the tenant-stockholder to pay rent  or other  obligations  or  charges   owed
by   such   tenant-stockholder,   including   mechanics'  liens  against  the 
cooperative   apartment  building incurred  by  such  tenant-stockholder. The
proprietary lease or occupancy agreement generally permits   the  Cooperative
to terminate  such  lease  or agreement in the event an obligor fails to make
payments or defaults in the performance  of  covenants  required  thereunder.
Typically, the lender and the Cooperative enter into  a recognition agreement
which  establishes the rights and  obligations  of  both parties in the event
of  a  default   by  the tenant-stockholder  on  its  obligations  under  the
proprietary lease or occupancy agreement. A default by the tenant-stockholder
under  the proprietary lease  or occupancy agreement  will usually constitute
a default under the security agreement between the lender and the 
tenant-stockholder.

     The recognition agreement generally provides that, in the event that the
tenant-stockholder has  defaulted under  the proprietary  lease or  occupancy
agreement, the Cooperative  will take  no action to  terminate such lease  or
agreement until the lender has been provided with an opportunity to  cure the
default. The recognition agreement typically provides that if the proprietary
lease or  occupancy agreement is  terminated, the Cooperative  will recognize
the  lender's  lien  against  proceeds  from  the  sale  of  the  Cooperative
apartment, subject,  however, to  the Cooperative's right  to sums  due under
such proprietary lease  or occupancy agreement. The total amount  owed to the
Cooperative  by the  tenant-stockholder, which  the  lender generally  cannot
restrict and does not monitor, could reduce the value of the collateral below
the outstanding  principal balance  of the Cooperative  Loan and  accrued and
unpaid interest thereon.

     Recognition agreements also  provide that in the event  of a foreclosure
on a  Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative  as  required by  the proprietary  lease before  transferring the
Cooperative shares or assigning the proprietary lease. Generally,  the lender
is   not   limited  in   any   rights   it  may   have   to  dispossess   the
tenant-stockholders.

     In some states, foreclosure on the Cooperative shares is accomplished by
a  sale  in  accordance with  the  provisions  of Article  9  of  the Uniform
Commercial  Code (the  "UCC") and  the security  agreement relating  to those
shares.  Article  9  of the  UCC  requires  that a  sale  be  conducted in  a
"commercially  reasonable"  manner.  Whether  a  foreclosure  sale  has  been
conducted in a "commercially reasonable"  manner will depend on the facts  in
each case. In determining commercial reasonableness, a court will look to the
notice given  the debtor and the method, manner, time, place and terms of the
foreclosure. Generally, a  sale conducted according to the  usual practice of
banks selling similar collateral will be considered reasonably conducted.

     Article 9  of the  UCC provides that  the proceeds of  the sale  will be
applied first  to pay the costs and expenses of  the sale and then to satisfy
the indebtedness secured  by the lender's security interest.  The recognition
agreement,  however,   generally  provides   that  the   lender's  right   to
reimbursement is subject  to the right of the Cooperative to receive sums due
under the  proprietary lease  or occupancy agreement.  If there  are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely,  if   a  portion   of  the   indebtedness  remains   unpaid,  the
tenant-stockholder  is   generally  responsible   for  the   deficiency.  See
"Anti-Deficiency Legislation and Other Limitations on Lenders" below.


RIGHTS OF REDEMPTION

     In some states after sale pursuant to  a deed of trust or foreclosure of
a mortgage, the  borrower and certain  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 some states,  the
right to redeem is  an equitable right.  The effect of  a 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
at  a foreclosure  sale, or of  any purchaser  from the lender  subsequent to
judicial  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.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

     Certain  states have  imposed  statutory  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 limit the right of
the  beneficiary or  mortgagee to  obtain a  deficiency judgment  against the
borrower following foreclosure or sale under  a deed of trust.  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 current  fair
market value of the property at the time of the foreclosure sale.  

     Some state statutes may 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.

     In addition to  anti-deficiency and related legislation,  numerous other
federal  and state  statutory provisions,  including  the federal  bankruptcy
laws, the federal Soldiers'  and Sailors' Civil Relief Act of  1940 and state
laws affording relief to debtors, may interfere with or affect the ability of
the  secured mortgage lender to realize upon its security.  For example, in a
proceeding under the federal Bankruptcy Code, a lender may not foreclose on 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   Mortgage  Loans  underlying  a  Series  of
Certificates  and  possible  reductions  in  the  aggregate  amount  of  such
payments.

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

     Generally,  Article  9 of  the  UCC governs  foreclosure  on Cooperative
shares and the related proprietary  lease or occupancy agreement. Some courts
have interpreted  section 9-504  of the  UCC to  prohibit a  deficiency award
unless the creditor establishes that the sale  of the collateral  (which,  in
the  case of a Cooperative Loan, would be  the shares  of  the  Cooperative 
and  the  related proprietary  lease  or occupancy agreement) was conducted 
in a commercially reasonable manner.

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 rise to a lien on the property to assure
the payment  of the costs  of clean-up.   In several  states such a  lien has
priority over the  lien of an  existing mortgage against  such property.   In
addition,   under   the   federal   Comprehensive   Environmental   Response,
Compensation  and  Liability  Act  of  1980  ("CERCLA"),  the  United  States
Environmental Protection Agency  ("EPA") may impose a lien  on property where
the 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
Mortgaged 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 (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  a
third party), or fails to market the property in a timely fashion.

     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 Certificateholders.

     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  holders of security interests  in underground tanks.  It  should
be noted, however, that liability  for cleanup of petroleum contamination may
be  governed  by  state  law,  which  may  not  provide  for   any   specific 
protection for secured creditors.

     Except as otherwise specified in  the applicable Supplement, at the time
the Mortgage  Loans were  originated, no environmental  assessment or  a very
limited environmental assessment of the Mortgage Properties was conducted.

     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 exemption 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 exemption 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.

DUE-ON-SALE CLAUSES

     Unless otherwise provided  in the related Supplement,  each conventional
Mortgage Loan will contain a  due-on-sale clause which will generally provide
that  if the mortgagor  or obligor sells, transfers  or conveys the Mortgaged
Property, the loan may be accelerated  by  the  mortgagee.    In  recent  
years,  court  decisions  and legislative actions  have  placed substantial
restriction  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 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  Garn-St Germain
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  Mortgaged
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 Mortgage Loans and the number of Mortgage Loans which may extend
to maturity.

PREPAYMENT CHARGES

     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  Mortgaged Properties  will  be
owner-occupied, it is anticipated that  prepayment charges may not be imposed
with respect to many of the Mortgage  Loans. The absence of such a  restraint
on prepayment, particularly with respect to fixed rate  Mortgage Loans having
higher Mortgage  Rates, may increase  the likelihood of refinancing  or other
early retirement of such loans or contracts. 

APPLICABILITY OF USURY LAWS

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


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 mortgage  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 mortgage 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  Mortgage   Loans.  Unless  otherwise  provided   in  the  applicable
Supplement,   any  shortfall  in  interest  collections  resulting  from  the
application  of the Relief Act  could result in losses  to the holders of the
Certificates. In  addition, the  Relief Act imposes  limitations which  would
impair the  ability  of  the Master  Servicer  to foreclose  on  an  affected
Mortgage Loan during  the borrower's period of  active duty status.  Thus, in
the event that  such a Mortgage Loan goes  into default, there may  be delays
and losses occasioned by the inability to realize upon the Mortgaged Property
in a timely fashion.


                             ERISA CONSIDERATIONS

     ERISA and Section 4975 of the Code impose  certain requirements on those
employee benefit plans  and arrangements to  which either ERISA  or the  Code
applies (each a "Plan") and on those persons who are fiduciaries with respect
to  such Plans.   In  accordance  with ERISA's  general fiduciary  standards,
before investing in  a Certificate a Plan fiduciary  should determine whether
such an investment is  permitted under the governing Plan instruments  and is
appropriate for the  Plan in view  of its overall  investment policy and  the
composition and diversification of its  portfolio.  Other provisions of ERISA
and the Code prohibit certain transactions involving the assets of a Plan and
persons who have certain specified  relationships to the Plan (i.e., "parties
in interest" within the meaning of ERISA or "disqualified persons" within the
meaning of the  Code).  Thus, a  Plan fiduciary considering an  investment in
Certificates should also consider whether such an investment might constitute
or give rise to a prohibited transaction under ERISA or the Code.

PLAN ASSETS REGULATIONS

     If  an investing  Plan's  assets  were deemed  to  include an  undivided
ownership interest in the assets included in  a Trust, a Plan's investment in
the Certificates  might be deemed to  constitute a delegation  under ERISA of
the duty  to manage Plan assets by the fiduciaries  deciding to invest in the
Certificates, and certain transactions involved in the operation of the Trust
might be deemed to  constitute prohibited transactions under  ERISA and the 
Code.  ERISA and the  Code do  not define "plan  assets".   The U.S.  
Department of  Labor has published regulations (the  "Labor Regulations") 
concerning whether  or not a Plan's assets would be deemed to include an 
interest in the underlying assets of  an  entity  for  purposes  of the  
reporting,  disclosure  and  fiduciary responsibility provisions of ERISA, 
if the Plan acquires an "equity interest" in such entity (such as by acquiring
Certificates).   The Labor Regulations state that the  underlying assets of an
entity will not be  considered "plan assets"  if, immediately  after the  most
recent acquisition  of any  equity interest in the entity, whether from the  
issuer or an underwriter, less than twenty-five percent (25%)  of the value of
each class of equity  interest is held by "benefit  plan investors", individual
retirement  accounts, and other employee  benefit  plans  not subject  to  ERISA
(for example,  governmental plans).  The  Sponsor cannot predict whether under 
the  Labor Regulations the assets of  a Plan  investing in  Certificates will
be deemed  to include  an interest in the assets of the Trust.

     The Labor Regulations  provide that where a Plan  acquires a "guaranteed
governmental  mortgage  pool  certificate", the  Plan's  assets  include such
certificate but  do  not solely  by reason  of the  Plan's  holdings of  such
certificate include  any of the  mortgages underlying such certificate.   The
Labor Regulations include  in the  definition of  a "guaranteed  governmental
mortgage pool certificate" the types of FHLMC Certificates, GNMA Certificates
and FNMA Certificates which may be included in a Trust underlying a Series of
Certificates.  Accordingly, even if  such Mortgage Certificates included in a
Trust were deemed  to be assets of  Plan investors, the mortgages  underlying
such Mortgage  Certificates would not  be treated  as assets  of such  Plans.
Potential Plan investors  should consult the ERISA discussion  in the related
Supplement before purchasing any such Certificates.

UNDERWRITER'S EXEMPTIONS

     The U.S.  Department  of  Labor  has  granted  to  certain  underwriters
individual administrative  exemptions (the  "Underwriter's 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's
Exemptions.

     While each Underwriter's Exemption is an individual exemption separately
granted to a  specific underwriter, the terms and  conditions which generally
apply  to the  Underwriter's  Exemptions  are  substantially  identical,  and
include the following:

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

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

          (3)  the certificates  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. ("D&P") or Fitch Investors
     Service, L.P. ("Fitch");

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

          (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.

     The trust fund must also meet the following requirements:

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

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

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

     Moreover,  the  Underwriter's 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, (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's Exemptions do  not apply to Plans sponsored  by the Seller, the
related  underwriter, the  Trustee,  the Master  Servicer,  any insurer  with
respect to the  Mortgage Loans,  any obligor with  respect to Mortgage  Loans
included  in the  Trust  constituting  more than  five  percent  (5%) of  the
aggregate  unamortized principal balance  of the assets in  the Trust, or any
affiliate of such parties.

     The Supplement for each Series of Certificates will indicate the classes
of Certificates, if  any, offered thereby as to which it  is expected than an
Underwriter's Exemption will apply.

OTHER EXEMPTIONS

     In addition to making  its own determination as  to the availability  of
the  exemptive  relief provided  in  the Underwriter's  Exemptions,  the Plan
fiduciary should consider  the possible availability of  any other prohibited
transaction exemptions, in particular, Prohibited Transaction Class Exemption
83-1  for Certain  Transactions Involving  Mortgage  Trust Investment  Trusts
("PTE 83-1").   PTE 83-1 permits certain transactions involving the creation,
maintenance and  termination of  certain residential  mortgage pools  and the
acquisition and  holding of  certain residential  mortgage pool  pass-through
certificates by Plans,  whether or not the  Plan's assets would be  deemed to
include an  ownership interest  in the mortgages  in the  mortgage pool,  and
whether or not  such transactions would otherwise be  prohibited under ERISA.
The Sponsor believes that the "general conditions" set forth in Section II of
PTE 83-1, which are required for its applicability, would be met with respect
to  most classes  of Certificates  evidencing ownership  interest in  a Trust
consisting solely  of Mortgage Loans secured by  first or second mortgages or
deeds of  trust on single-family  residential property.   PTE 83-1 would  not
apply to Certificates which are part of a class that is 
subordinate to one or more other classes of the same Series  of Certificates.
It  is  not  clear  whether   PTE  83-1  applies  to  Residual  Certificates,
Certificates which do not  pass through both  principal and interest, to  any
Certificates  evidencing ownership interests  in a Trust  containing Mortgage
Certificates, or to  any Certificates evidencing  ownership interests in  the
reinvestment income of funds on deposit in the related Certificate Account or
in  Mortgage Loans secured  by shares in  a cooperative  corporation.  Before
purchasing any Certificates, a Plan fiduciary should consult with its counsel
and determine  whether PTE 83-1  applies, including  whether the  appropriate
"specific conditions" set forth  in Section I of PTE 83-1, in addition to the
"general conditions" set  forth in Section II,  would be met, or  whether any
other ERISA prohibited  transaction exemption is applicable.   Furthermore, a
Plan fiduciary should consult the  ERISA discussion in the related Supplement
relating to a Series of Certificates before purchasing Certificates.

     The Sponsor, or  certain affiliates of the Sponsor,  might be considered
or  might  become   "parties  in  interest"  (as  defined   under  ERISA)  or
"disqualified  persons" (as defined  under the Code) with  respect to a Plan.
If so,  the acquisition or  holding of Certificates  by or on behalf  of such
Plan  could be considered to  give rise to  a "prohibited transaction" within
the  meaning  of  ERISA  and  the Code  unless  PTE  83-1,  the Underwriter's
Exemptions, or some  other exemption as available.  Special  caution ought to
be exercised before a Plan purchases a Certificate in such circumstances.

     Employee  benefit plans  which  are governmental  plans  (as defined  in
Section 3(32)  of ERISA),  and certain  church plans (as  defined in  Section
3(33)  of  ERISA), are  not  subject  to  the ERISA  fiduciary  requirements.
However, the purchase  of a Residual Certificate by some of such plans, or by
most varieties of ERISA Plans,  may give rise to "unrelated business  taxable
income" as described in Sections 511-515 and 860E of the  Code.  Prior to the
purchase of Residual Certificates, a prospective purchaser may be required to
provide  an  affidavit to  the  Trustee  and the  Sponsor  that it  is  not a
"disqualified  organization", which term  as defined herein  includes certain
tax-exempt entities not subject to Section 511 of the Code, including certain
governmental  plans.   In  addition, prior  to  the  transfer of  a  Residual
Certificate, the Trustee  or the Sponsor may require an opinion of counsel to
the  effect  that such  transfer  will  not  result  in a  violation  of  the
prohibited transactions provisions of ERISA and the Code and will not subject
the Trustee, the Sponsor or the Master Servicer to additional obligations.

     Due  to the  complexity of these  rules and  the penalties  imposed upon
persons involved  in prohibited  transactions, it  is particularly  important
that  potential  Plan  investors  consult with  their  counsel  regarding the
consequences under ERISA  and the Code of their acquisition  and ownership of
Certificates.



                        LEGAL INVESTMENT CONSIDERATION

     The Supplement  for each Series  of Certificates will specify  which, if
any, of the classes of Certificates offered thereby will constitute "mortgage
related  securities" for  purposes of  SMMEA.   Classes of  Certificates 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 regulation 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 enacts legislation  prior to October 4,  1991 specifically
limiting  the legal investment authority of any such entities with respect to
"mortgage  related   securities,"  the  Certificates  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  Certificates, or
require  the  sale or  other disposition  of  Certificates, so  long  as such
contractual commitment  was made or  such Certificates 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 Certificates
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase  Certificates for their own account  without regard to the
limitations  generally applicable  to investment  securities set forth  in 12
U.S.C.  Section 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), (whether
or not the class of Certificates under consideration for purchase constitutes
a "mortgage related security").

     All   depository   institutions  considering   an   investment   in  the
Certificates (whether  or not the  class of Certificates  under consideration
for purchase constitutes a "mortgage related security")  should  review  the 
Federal  Financial Institutions  Examination Council's  Supervisory  Policy  
Statement on 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"  that  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 Certificates not entitled to
distributions allocated to principal or interest, or Subordinate Certificates.
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, percentage-of-assets limits  and
provisions that  may restrict or  prohibit investment in securities  that are
not "interest bearing" or "income paying."

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


                                LEGAL MATTERS

     The validity of the  Certificates, including certain federal  income tax
consequences with  respect thereto, will  be passed  upon for the  Sponsor by
Brown & Wood LLP, One World Trade Center, New York, New York 10048.



   
                       FEDERAL INCOME TAX CONSEQUENCES

     The following summary of the material federal income tax consequences of
the  purchase, ownership  and disposition  of  Certificates is  based on  the
advice of Brown & Wood LLP, counsel to the Sponsor.  This summary is based on
laws,  regulations,  including  the  REMIC  regulations  promulgated  by  the
Treasury Department on 
December 23, 1992, and generally effective for REMICs with start-up dates  on
or after November  12, 1991 (the "REMIC Regulations"),  rulings and decisions
now  in effect or  (with respect to  regulations) proposed, all  of which are
subject to change  either prospectively or retroactively.   This summary does
not  address  the  federal  income  tax  consequences  of  an  investment  in
Certificates applicable  to all categories  of investors, some of  which (for
example,  banks and  insurance companies)  may be  subject to  special rules.
Prospective  investors  should  consult  their  tax  advisors  regarding  the
federal, state, local and any other tax consequences to them of the purchase,
ownership and disposition of Certificates.
    

GENERAL

     The  federal income  tax consequences  to  Certificateholders will  vary
depending on whether an  election is made  to treat the  Trust relating to  a
particular  Series of  Certificates  as  a  real estate  mortgage  investment
conduit ("REMIC") under the  Internal Revenue Code  of 1986, as amended  (the
"Code").  The Supplement for each Series of Certificates will specify whether
a REMIC election will be made.

NON-REMIC CERTIFICATES

     If a  REMIC election  is not  made, Brown  & Wood LLP  will deliver  its
opinion that the Trust will be classified as a grantor trust under subpart E,
Part I of subchapter  J of the  Code.  In this  case, owners of  Certificates
will be treated for federal income tax purposes as owners of a portion of the
Trust's assets as described below.

SINGLE CLASS OF SENIOR CERTIFICATES

     Characterization.   The Trust may  be created  with one class  of Senior
Certificates and one class of  Subordinate Certificates.  In this case,  each
Senior Certificateholder will be treated as the owner of a pro rata undivided
interest in the interest  and principal portions of the  Trust represented by
that Senior Certificate and will be  considered the equitable owner of a  pro
rata undivided interest  in each of  the Mortgage  Loans in the  Trust.   Any
amounts received by  a Senior Certificateholder in  lieu of amounts due  with
respect to any Mortgage Loan because  of a default or delinquency in  payment
will be treated for federal income tax purposes as having the  same character
as the payments they replace.

     Each holder of  a Senior Certificate will  be required to report  on its
federal income tax  return its pro rata share  of the entire income  from the
Mortgage Loans in the Trust represented by that Senior Certificate, including
interest, original issue discount, if  any, prepayment fees, assumption fees,
any gain recognized upon an assumption  and late payment charges received  by
the Master Servicer in accordance with such Senior Certificateholder's method
of accounting.  Under Code Sections 162 or 212 each Senior 
Certificateholder will be entitled to deduct its pro rata share of  servicing
fees,  prepayment  fees,  assumption  fees,  any  loss   recognized  upon  an
assumption and late payment charges retained by the Master Servicer, provided
that such  amounts are reasonable  compensation for services rendered  to the
Trust.   Senior Certificateholders  that are  individuals, estates  or trusts
will be entitled  to deduct their share  of expenses only to  the extent such
expenses plus all other Code Section  212 expenses exceed two percent of  its
adjusted gross income.  A Senior  Certificateholder using the cash method  of
accounting must take into account its pro rata share of income and deductions
as  and  when  collected by  or  paid  to  the  Master  Servicer.   A  Senior
Certificateholder  using  an  accrual  method of  accounting  must  take into
account its pro rata share of income and deductions as they become due or are
paid to the Master Servicer, whichever  is earlier.  If the Master  Servicing
Fees  paid to the Master Servicer were  deemed to exceed reasonable servicing
compensation, the  amount of such  excess could  be considered as  a retained
ownership interest by the Master Servicer  (or any person to whom the  Master
Servicer assigned for value all or a portion of the Master Servicing Fees) in
a portion of the interest payments on the Mortgage Loans.  The Mortgage Loans
may then  be subject to  the "coupon stripping"  rules of the  Code discussed
below.

     Unless otherwise specified in the  related Supplement, as to each series
of Certificates Brown & Wood LLP will have advised the Sponsor that:

     (i)    a  Senior Certificate  owned  by  a "domestic  building  and loan
     association" within the meaning of Code Section 7701(a)(19) representing
     principal and interest payments on  Mortgage Loans will be considered to
     represent "loans . . . secured by an interest in real property  which is
     . . .  residential  property"   within  the  meaning  of   Code  Section
     7701(a)(19)(C)(v); provided that the real property securing the Mortgage
     Loans represented by  that Senior Certificate is of a  type described in
     such Code section;

     (ii)   a  Senior Certificate  owned  by a  real estate  investment trust
     representing  an  interest  in  Mortgage Loans  will  be  considered  to
     represent  "real  estate  assets" within  the  meaning  of Code  Section
     856(c)(5)(A),  and  interest  income  on  the  Mortgage  Loans  will  be
     considered  "interest  on  obligations  secured  by  mortgages  on  real
     property" within the meaning of Code Section 856(c)(3)(B); provided that
     the real property securing the Mortgage Loans represented by that Senior
     Certificate is of a type described in such Code section; and

     (iii)   a  Senior Certificate owned  by a  REMIC will be  an "obligation
     . . .  which  is principally  secured,  directly  or indirectly,  by  an
     interest  in  real  property"   within  the  meaning  of   Code  Section
     860G(a)(3).


     The  assets constituting  certain Trusts  may  include Buydown  Mortgage
Loans.  The characterization of any investment in Buydown Mortgage Loans will
depend upon the  precise terms of the  related Buydown Agreement, but  to the
extent that such Buydown Mortgage Loans are secured in part by a bank account
or other personal  property, they  may not  be treated in  their entirety  as
assets  described in  the  foregoing sections  of  the Code.    There are  no
directly applicable  precedents  with  respect  to  the  federal  income  tax
treatment  or the characterization of  investments in Buydown Mortgage Loans.
Accordingly,  holders of  Senior Certificates  should consult  their own  tax
advisors   with  respect  to   characterization  of  investments   in  Senior
Certificates  representing an  interest  in  a  Trust that  includes  Buydown
Mortgage Loans.

     Premium.   The price paid  for a Senior Certificate by  a holder will be
allocated to such holder's undivided interest  in each Mortgage Loan based on
each  Mortgage Loan's  relative  fair  market value,  so  that such  holder's
undivided interest in  each Mortgage Loan  will have  its own tax  basis.   A
Senior Certificateholder  that acquires  an interest in  Mortgage Loans  at a
premium may  elect to amortize such premium under a constant interest method,
provided that  such Mortgage  Loan was originated  after September  27, 1985.
Premium allocable  to a Mortgage Loan  originated on or before  September 27,
1985  should be allocated  among the principal payments  on the Mortgage Loan
and  allowed  as  an  ordinary  deduction as  principal  payments  are  made.
Amortizable bond premium will be treated  as an offset to interest income  on
such Senior  Certificate.   The basis  for such  Senior  Certificate will  be
reduced to the extent that amortizable  premium is applied to offset interest
payments.

     It is  not clear  whether a reasonable  prepayment assumption  should be
used in computing amortization of premium allowable under Code Section 171.

     If  a  premium  is  not  subject  to  amortization  using  a  reasonable
prepayment  assumption, the  holder of  a  Senior Certificate  acquired at  a
premium should recognize a loss, if a Mortgage Loan prepays in full, equal to
the difference  between the portion  of the prepaid  principal amount of  the
Mortgage Loan  that is allocable  to the Certificate  and the portion  of the
adjusted basis of the Certificate that is allocable to the Mortgage Loan.  If
a  reasonable prepayment  assumption is  used  to amortize  such premium,  it
appears that such a loss would  be available, if at all, only  if prepayments
have occurred at  a rate faster than the  reasonable assumed prepayment rate.
It is not  clear whether any other  adjustments would be required  to reflect
differences  between  an assumed  prepayment  rate  and  the actual  rate  of
prepayments.

     Original Issue Discount.   The Internal Revenue Service  (the "IRS") has
stated in published rulings that, in circumstances similar to those described
herein, the special  rules of the Code relating to  "original issue discount"
(currently Code Sections 1271 through 1273 and 1275) will be applicable  to a
Senior Certificateholder's interest in  those Mortgage Loans meeting  the 
conditions necessary for these sections to apply.  Rules regarding periodic 
inclusion of original issue  discount income are  applicable to mortgages  of 
corporations originated  after May 27,  1969, mortgages of  noncorporate 
mortgagors (other than individuals)  originated  after  July  1,  1982, and 
mortgages of individuals originated after March  2, 1984.  Such original issue
discount  could  arise  by  the financing  of points or other charges by the 
originator of the mortgages in an amount greater than a statutory de minimis 
exception to the extent that the points are  not currently deductible under 
applicable  Code provisions or are not for services provided by the lender. 
Additionally, under regulations issued on  January 27, 1994,  as amended  on
June 11,  1996,  with   respect  to  original  issue discount  (the "OID 
Regulations"), original issue  discount may be created when the rate produced
(on the issue date) by the index formula on an adjustable rate mortgage ("ARM")
is greater than the initial interest rate payable on the  ARM.  Original issue
discount generally must be  reported as ordinary gross income  as it accrues 
under  a constant interest method.   See "Accrual  of Original Issue Discount"
under  "Multiple Classes  of  Senior Certificates" below.

     Market Discount.  A Senior Certificateholder  that acquires an undivided
interest in  Mortgage Loans may  be subject to  the market discount  rules of
Code Sections  1276 through  1278 to the  extent an  undivided interest  in a
Mortgage Loan  is considered to have  been purchased at  a "market discount".
Generally, market  discount is  the excess  of the  portion of the  principal
amount of  such Mortgage Loan  allocable to such holder's  undivided interest
over such holder's tax basis in such interest).  Market discount with respect
to a Senior Certificate will be considered to be zero if the amount allocable
to  the Senior  Certificate is  less than 0.25%  of the  Senior Certificate's
stated  redemption  price  at maturity  multiplied  by  the weighted  average
maturity  remaining  after  the  date  of  purchase.    Treasury  regulations
implementing the market  discount rules have not yet  been issued; therefore,
investors should consult their own  tax advisors regarding the application of
these rules and the advisability of making any of the elections allowed under
Code Sections 1276 through 1278.

     The  Code  provides  that any  principal  payment  (whether  a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22,  1986 shall be treated as ordinary
income to  the extent that it does not exceed  the accrued market discount at
the time of such payment.  The amount of accrued market discount for purposes
of  determining  the  tax  treatment  of  subsequent  principal  payments  or
dispositions  of the market discount  bond is to be reduced  by the amount so
treated as ordinary income.

     The  Code  also  grants  the  Treasury  Department  authority  to  issue
regulations providing for the computation  of accrued market discount on debt
instruments, the principal of which is payable in 
more than one installment.  While the Treasury Department has not  yet issued
regulations,  rules  described  in  the  relevant  legislative  history  will
control.  Under those  rules, the holder of a market  discount bond may elect
to accrue market discount either on the basis of a constant interest  rate or
according to one of the following methods.  If a Senior Certificate is issued
with  original issue  discount, the  amount of  market discount  that accrues
during  any accrual period  would be  equal to the  product of  (i) the total
remaining market  discount, multiplied by  (ii) a fraction, the  numerator of
which  is the  original issue  discount accruing  during the  period  and the
denominator of  which is the total  remaining original issue discount  at the
beginning  of the  accrual period.   For  Senior Certificates  issued without
original issue discount, the amount of market discount that accrues  during a
period is equal  to the product of  (i) the total remaining  market discount,
multiplied by (ii) a fraction, the numerator of which is the amount of stated
interest paid during the accrual period  and the denominator of which is  the
total amount  of stated interest remaining to be paid at the beginning of the
accrual period.  For purposes of calculating market discount under any of the
above methods in the  case of instruments  (such as the Senior  Certificates)
which provide  for payments which may be accelerated by reason of prepayments
of  other  obligations   securing  such  instruments,  the   same  prepayment
assumption  applicable to calculating the accrual  of original issue discount
will apply.  Because the regulations described above have not been issued, it
is impossible to predict what effect those  regulations might have on the tax
treatment of a Senior Certificate purchased  at a discount or premium in  the
secondary market.

     A holder who acquired a Senior Certificate at a market discount also may
be required  to defer, until the maturity date  of such Senior Certificate or
its earlier disposition in a taxable transaction, the deduction of a  portion
of the amount of interest that the  holder paid or accrued during the taxable
year  on indebtedness incurred or maintained to  purchase or carry the Senior
Certificate in excess of the aggregate amount of interest (including original
issue discount) includible in such holder's gross income for the taxable year
with  respect to such  Senior Certificate.   The amount of  such net interest
expense  deferred  in a  taxable year  may  not exceed  the amount  of market
discount accrued on  the Senior Certificate for  the days during  the taxable
year on  which the holder held the Senior  Certificate and, in general, would
be deductible when such market discount is  includible in income.  The amount
of any  remaining  deferred deduction  is to  be taken  into  account in  the
taxable year  in which the Senior Certificate matures  or is disposed of in a
taxable transaction.  In the case  of a disposition in which gain or  loss is
not recognized in  whole or in part, any remaining deferred deduction will be
allowed to  the extent of gain recognized on  the disposition.  This deferral
rule does not apply, if  the Senior Certificateholder elects to include  such
market  discount in  income currently as  it accrues  on all  market discount
obligations acquired by such Senior Certificateholder in that taxable year or
thereafter.


MULTIPLE CLASSES OF SENIOR CERTIFICATES

     Stripped Bonds and Stripped Coupons.  Pursuant to Code Section 1286, 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  on  such obligation  results in  the creation  of
"stripped bonds"  with respect to  principal payments and  "stripped coupons"
with  respect to  interest payments.    For purposes  of  Code Sections  1271
through 1288, Code Section  1286 treats a stripped bond or  a stripped coupon
as an obligation issued on the date that such stripped interest is purchased.
If a Trust is  created with two classes of Senior  Certificates, one class of
Senior Certificates  will represent the  right to principal and  interest, or
principal  only,  on  all or  a  portion  of the  Loans  (the  "Stripped Bond
Certificates"), while the second class  of Senior Certificates will represent
the  right to  some or  all of the  interest on  such portion  (the "Stripped
Coupon Certificates").

     The  precise   tax  treatment   of  Stripped   Coupon  Certificates   is
substantially uncertain.   The Code could be  read literally to  require that
original  issue discount  computations  be  made on  a  Loan  by Loan  basis.
However, based on the recent IRS guidance,  it appears that a Stripped Coupon
Certificate should be  treated as a single installment  obligation subject to
the original issue discount  rules of the Code.  As a result, all payments on
a Stripped Coupon  Certificate would be included in  the certificate's stated
redemption  price at  maturity for  purposes  of calculating  income on  such
certificate under the original issue discount rules of the Code.

     It  is unclear  under  what  circumstances, if  any,  the prepayment  of
Mortgage Loans  will give rise  to a  loss to the  holder of a  Stripped Bond
Certificate purchased at a premium or a Stripped Coupon Certificate.  If such
Certificate is treated  as a single  instrument (rather  than an interest  in
discrete mortgage loans) and the effect of prepayments is  taken into account
in computing yield  with respect to such Senior  Certificate, it appears that
no loss  may be  available as a  result of  any particular  prepayment unless
prepayments  occur  at  a  rate  faster than  the  assumed  prepayment  rate.
However, if such  Certificate is treated as an interest  in discrete Mortgage
Loans, or if no  prepayment assumption is used, then when  a Mortgage Loan is
prepaid, the holder  of such Certificate should  be able to recognize  a loss
equal to the  portion of the adjusted issue price of such Certificate that is
allocable to such Mortgage Loan.

     Holders of Stripped  Bond Certificates and Stripped  Coupon Certificates
are  urged to  consult  with their  own  tax  advisors regarding  the  proper
treatment of these Certificates for federal income tax purposes.

     Treatment of Certain  Owners.  Several Code  sections provide beneficial
treatment to certain taxpayers that invest in mortgage loans of the type that
make up the  Trust.  With respect  to these Code sections,  no specific legal
authority exists regarding whether  the character of the Senior  Certificates
for federal income tax purposes, will  be the same as that of the  underlying
Mortgage Loans.   While Code Section 1286  treats a stripped obligation  as a
separate  obligation for purposes of the  Code provisions addressing original
issue discount,  it is  not clear whether  such characterization  would apply
with regard  to these other  Code sections.   Although the issue is  not free
from doubt, based on policy considerations, each class of Senior Certificates
should be considered to represent "real  estate assets" within the meaning of
Code Section 856(c)(5)(A)  and "loans . . .  secured by, an interest  in real
property which  is . . .   residential real property"  within the  meaning of
Code  Section 7701(a)(19)(C)(v), and  interest income attributable  to Senior
Certificates  should  be  considered to  represent  "interest  on obligations
secured by mortgages on real property".   Within the meaning of Code  Section
856(c)(3)(B), provided  that in each  case the underlying Mortgage  Loans and
interest on  such Mortgage  Loans qualify, for  such treatment.   Prospective
purchasers  to  which  such  characterization  of  an  investment  in  Senior
Certificates is material should consult  their own tax advisors regarding the
characterization of the Senior Certificates and the income therefrom.  Senior
Certificates  will   be  "obligation(s)   (including  any  participation   or
certificate of beneficial ownership therein) which (are) principally secured,
directly or  indirectly, by an interest in  real property" within the meaning
of Code Section 860G(a)(3).

     Senior Certificates  Representing Interests  in Loans  Other Than  ARMs.
Original issue discount  on each Senior Certificate  must be included in  the
owner's ordinary  income for federal  income tax purposes  as it  accrues, in
accordance  with a  constant  interest  method that  takes  into account  the
compounding of  interest, in advance of  receipt of the  cash attributable to
such income.  Based  in part on the  OID Regulations, the amount  of original
issue discount required  to be included in  an owner's income in  any taxable
year  with  respect to  a  Senior  Certificate  representing an  interest  in
Mortgage Loans other  than ARMs likely  will be computed  as described  below
under  "--Accrual of  Original  Issue  Discount."   Owners  should be  aware,
however, that the  OID Regulations either do  not address, or are  subject to
varying   interpretations  with  regard   to,  several  issues   relevant  to
obligations, such as the Mortgage Loans, which are subject to prepayment.

     Under the  Code, the Mortgage  Loans underlying the  Senior Certificates
will be treated as  having been issued on the date  they were originated with
an amount  of  OID  equal  to  the excess  of  such  Mortgage  Loan's  stated
redemption price at  maturity over its  issue price.   The issue  price of  a
Mortgage Loan is  generally the amount  lent to the  mortgagee, which may  be
adjusted  to take  into account  certain loan origination  fees.   The stated
redemption price at maturity of  a Mortgage Loan is  the sum of all  payments
to be made  on such Mortgage  Loan other  than  payments  that are  treated  
as qualified stated interest payments. The accrual of this OID,  as described
below  under "-- Accrual of Original Issue Discount,"  will, unless otherwise
specified in the related  Supplement, utilize the original  yield to maturity
of the Senior Certificates calculated based on a reasonable assumed prepayment
rate for the mortgage   loans  underlying   the   Senior  Certificates   (the
"Prepayment Assumption"),  and  will take  into  account  events  that occur 
during the calculation period.  The Prepayment Assumption will  be determined
in the manner prescribed  by  regulations  that  have not  yet  been  issued.
The legislative history of the 1986 Act (the "Legislative  History") provides,
however, that the regulations will  require that the Prepayment Assumption be
the  prepayment assumption that is used  in determining the offering price of
such Certificate.  No representation is made that any Senior Certificate will
prepay at  the Prepayment Assumption.   The  prepayment assumption  provision
contained  in   the  Code   literally  only  applies   to  debt   instruments
collateralized  by  other debt  instruments  that are  subject  to prepayment
rather than direct ownership interest  in such debt instruments, such as  the
Senior  Certificates represent.   However, no other  legal authority provides
guidance with  regard to the  proper method for  accruing OID on  obligations
that are subject  to prepayment, and, until  further guidance is  issued, the
Master  Servicer  intends  to  calculate  and report  OID  under  the  method
described below.

     Accrual of Original Issue  Discount.  Generally,  the owner of a  Senior
Certificate must include in gross income the  sum of the "daily portions," as
defined below, of the OID on such Senior Certificate for each day on which it
owns such  Senior Certificate, including  the date of purchase  but excluding
the  date of  disposition.   In  the case  of an  original  owner, the  daily
portions of  OID with respect to each  component generally will be determined
as set forth under  the OID Regulations.   A calculation will be made  by the
Master Servicer or such other entity  specified in the related Supplement  of
the portion of OID that accrues during each successive monthly accrual period
(or shorter period from  the date of original issue) that ends  on the day in
the calendar  year corresponding to  each of  the Distribution  Dates on  the
Senior Certificates (or the day prior to each such date).  This will be done,
in the case  of each  full month accrual  period, by  adding (i) the  present
value at the  end of the accrual  period (determined by  using as a  discount
factor the original  yield to maturity of the respective  component under the
Prepayment Assumption)  of all  remaining payments to  be received  under the
Prepayment  Assumption  on the  respective  component and  (ii)  any payments
received  during such  accrual period,  and subtracting  from that  total the
"adjusted issue price" of the respective  component at the beginning of  such
accrual period.   The adjusted  issue price  of a Senior  Certificate at  the
beginning of the  first accrual period is its issue price; the adjusted issue
price of a Senior Certificate at the beginning of a subsequent accrual period
is the adjusted issue priced at the 
beginning of the immediately  preceding accrual period plus the amount of OID
allocable to that accrual period reduced by the amount of any payment made at
the end  of or  during that  accrual period.   The  OID accruing during  such
accrual period will then  be divided by the  number of days in the  period to
determine the daily portion of OID for each day in the period.   With respect
to an initial  accrual period shorter than a full monthly accrual period, the
daily  portions  of  OID  must  be determined  according  to  an  appropriate
allocation under any reasonable method.

     Original issue  discount generally  must be  reported as  ordinary gross
income as it accrues under a constant interest method that takes into account
the  compounding  of  interest  as  it accrues  rather  than  when  received.
However, the amount of original issue discount includible in the income  of a
holder of an obligation is reduced when  the obligation is acquired after its
initial issuance at a price greater than the sum of the original issue  price
and the  previously accrued original  issue discount, less prior  payments of
principal.     Accordingly,   if   such  Mortgage   Loans   acquired   by   a
Certificateholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Loan, no original  issue discount attributable to the
difference between the issue price and the original principal  amount of such
Mortgage  Loan  (i.e.  points) will  be  includible by  such  holder.   Other
original   issue discount  on the Mortgage  Loans (e.g., that  arising from a
"teaser" rate) would still need to be accrued.

     Senior  Certificates  Representing Interests  in  ARM  Loans.   The  OID
Regulations  do not  address the  treatment of  instruments,  which represent
interests in  Mortgage Loans  with Mortgage  Rates which  adjust periodically
("ARM Loans").   Additionally,  the IRS  has not  issued  guidance under  the
Code's  coupon stripping  rules with  respect to  such instruments.   In  the
absence  of any  authority, the  Master Servicer  will report  original issue
discount  on Senior  Certificates attributable  to ARM  Loans ("Stripped  ARM
Obligations") to holders in a manner it believes is consistent with the rules
described above under the heading "Senior Certificates Representing Interests
in  Loans Other Than  ARM Loans" and  with the OID  Regulations.  In general,
application of these rules may require inclusion  of income on a Stripped ARM
Obligation  in advance of  the receipt of  cash attributable  to such income.
Further, the addition of interest deferred by reason of negative amortization
to the  principal balance of  an ARM Loan may  require the inclusion  of such
amount  in the  income of  the  Certificateholder when  such amount  accrues.
Furthermore, the addition of Deferred Interest to the Certificate's principal
balance will result in  additional income (including possibly  original issue
discount income) to the Certificateholder and the A-2  Certificateholder over
the remaining life of such Senior Certificates.

     Because   the  treatment  of  Stripped  ARM  Obligations  is  uncertain,
investors are urged to consult their tax advisors regarding how  income  will
be includible with respect to such Certificates.

SALE OR EXCHANGE OF A SENIOR CERTIFICATE

     Sale or exchange  of a  Senior Certificate  prior to  its maturity  will
result in gain  or loss equal to  the difference, if any, between  the amount
received,  and the owner's  adjusted basis in  the Senior Certificate.   Such
adjusted  basis generally  will equal  the  seller's purchase  price for  the
Senior Certificate, increased by the  original issue discount included in the
seller's gross income with respect to  the Senior Certificate, and reduced by
principal  payments on  the  Senior Certificate  previously  received by  the
seller.  Such gain or loss will be capital gain or loss to an owner for which
a Senior Certificate  is a "capital asset" within the meaning of Code Section
1221, and  will be  long-term or short-term  depending on whether  the Senior
Certificate  has been  owned for  the long-term  capital gain  holding period
(currently more than one year).

     Senior  Certificates  will  be "evidences  of  indebtedness"  within the
meaning of Code Section 582(c)(1), so  that gain or loss recognized from  the
sale of a Senior Certificate by a bank or a  thrift institution to which such
section applies will be ordinary income or loss.

NON-U.S. PERSONS

     Generally, to the  extent that a Senior  Certificate evidences ownership
in  Mortgage Loans that  are issued on  or before July  18, 1984, interest or
original issue discount  paid by the  person required  to withhold tax  under
Code  Section 1441  or 1442 to  (i) an  owner that is  not a  U.S. Person (as
defined below), or (ii)  a Senior Certificateholder  holding on behalf of  an
owner that  is not  a U.S.  Person, will  be subject  to federal  income tax,
collected by  withholding, at  a rate of  30% or  such lower  rate as may  be
provided for  interest by an applicable  tax treaty.  Accrued  original issue
discount recognized by  the owner on  the sale or exchange  of such a  Senior
Certificate  also will  be subject to  federal income  tax at the  same rate.
Generally,  such payments would not  be subject to  withholding to the extent
that a Senior Certificate evidences  ownership in Mortgage Loans issued after
July  18, 1984  if (i)  such Senior  Certificateholder does  not actually  or
constructively  own 10 percent  or more of  the combined voting  power of all
classes of equity in the issuer (which for purposes of this discussion may be
defined as the  Trust (the "Issuer")); (ii) such  Senior Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and  (iii) such Senior Certificateholder complies with
certain  identification  requirements  (including delivery  of  a  statement,
signed by the Senior Certificateholder under penalties of perjury, certifying
that such Senior  Certificateholder is not  a U.S. Person  and providing  the
name and address of such Senior Certificateholder).

     For purposes  of this discussion,  a "U.S.  Person" means  a citizen  or
resident of the United States, a corporation or a partnership organized in or
under the laws  of the United States, or any political subdivision thereof or
an estate  or trust,  the income of  which, from  sources outside  the United
States,  is  includible in  gross  income  for  federal income  tax  purposes
regardless of its connection with the  conduct of a trade or business  within
the United States.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     The Master Servicer will furnish  or make available, within a reasonable
time after the  end of each calendar  year, to each Certificateholder  at any
time  during  such  year, such  information  as may  be  deemed  necessary or
desirable to assist  Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to owners or
other financial  intermediaries  of holders  that hold  such Certificates  as
nominees.  If a holder, owner or other recipient of a payment on behalf of an
owner fails to  supply a certified  taxpayer identification number or  if the
Secretary  of the Treasury determines  that such person  has not reported all
interest and dividend income  required to be shown on its  federal income tax
return, 31% backup withholding may be  required with respect to any payments.
Any amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax liability.

REMIC CERTIFICATES

     The Trust relating to a Series  of Certificates may elect to be  treated
as a  REMIC.   Qualification  as  a REMIC  requires ongoing  compliance  with
certain conditions.   Although a REMIC  is not generally  subject to  federal
income tax  (see, however "Residual  Certificates--Prohibited Transactions"),
if a  Trust with respect to  which a REMIC  election is made fails  to comply
with  one or more  of the ongoing  requirements of the Code  for REMIC status
during any taxable year, including  the implementation of restrictions on the
purchase and transfer of the residual interest in a REMIC as  described below
under  "Residual Certificates", the  Code provides that  a Trust will  not be
treated as a REMIC for such year  and thereafter.  In that event, such entity
may be taxable as  a separate corporation under Treasury regulations, and the
related REMIC Certificates  may not be accorded  the status or given  the tax
treatment described below.  While the Code authorizes the Treasury Department
to  issue  regulations  providing  relief  in the  event  of  an  inadvertent
termination of REMIC status, no such regulations  have been issued.  Any such
relief moreover, may be accompanied by sanctions, such as the imposition of a
corporate tax  on all or a  portion of the  REMIC's income for the  period in
which the requirements  for such status are  not satisfied.  With  respect to
each such Trust that elects REMIC  status, Brown & Wood LLP will  deliver its
opinion  generally to the effect that, under then existing  law and  assuming 
compliance  with  all provisions  of the  related Agreement, such  Trust will
qualify as  a REMIC and the  related Certificates will be  considered  to  be
regular    interests    ("Regular   Certificates")   or  residual   interests 
("Residual Certificates") in the REMIC.


     The Supplement for each Series of Certificates will indicate whether the
Trust will make a REMIC  election and whether a class of Certificates will be
treated as a regular or residual interest in the REMIC.

     In general,  with respect to  each Series  of Certificates  for which  a
REMIC election is  made, (i) Certificates held by  a thrift institution taxed
as  a  "domestic  building  and  loan  association"  will  constitute  assets
described in  Code Section 7701(a)(19)(C);  (ii) Certificates held by  a real
estate  investment trust  will  constitute "real  estate  assets" within  the
meaning of Code Section 856(c)(5)(A); and (iii) interest on Certificates will
be considered "interest on obligations secured by mortgages on real property"
within  the meaning of Code  Section 856(c)(3)(B).   If less than  95% of the
REMIC's  assets  are  assets  qualifying  under any  of  the  foregoing  Code
sections, the Certificates will be qualifying  assets only to the extent that
the REMIC's assets are qualifying assets.   In addition, payments on Mortgage
Loans held pending distribution on the REMIC Certificates will  be treated as
real estate assets for purposes of Code Section 856(c).

     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.

     Tiered  REMIC Structures.    For  certain  series of  Certificates,  two
separate elections may  be made to treat  designated portions of  the related
Trust as REMICs (respectively, the "Subsidiary REMIC" and the "Master REMIC")
for federal income  tax purposes.   Upon the issuance of  any such series  of
Certificates, Brown  & Wood LLP,  counsel to  the Sponsor,  will deliver  its
opinion generally to the effect that, assuming compliance with all provisions
of  the related  Pooling and  Servicing  Agreement and  Trust Agreement,  the
Subsidiary REMIC  and the Master REMIC  will each qualify as a  REMIC and the
REMIC  Certificates issued  by the  Subsidiary  REMIC and  the Master  REMIC,
respectively,  will   be  considered   to  evidence   ownership  of   Regular
Certificates or Residual Certificates in the related REMIC within the meaning
of the REMIC provisions.

     Only REMIC  Certificates (other than  the Residual  Certificates in  the
Subsidiary REMIC) issued by the Master REMIC will be offered hereunder.   The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes  of determining  whether the  REMIC Certificates  will be  (i) "real
estate assets" within the meaning  of Section 856(c)(5)(A) of the  Code, (ii)
"loans secured by an interest  in real property" under Section 7701(a)(19)(C)
of the Code and (iii) whether the income on such Certificates is  Interest 
described in Section 856(c)(3)(B) of the Code.

REGULAR CERTIFICATES

     General.    Except  as  otherwise  stated  in this  discussion,  Regular
Certificates  will  be  treated  for  federal income  tax  purposes  as  debt
instruments issued by the REMIC and  not as ownership interests in the  REMIC
or  its assets.   Moreover,  holders of  Regular Certificates  that otherwise
report income under  a cash method of  accounting will be required  to report
income with respect to Regular Certificates under an accrual method.

     Original Issue  Discount and Premium.   The Regular Certificates  may be
issued  with "original  issue discount"  within the  meaning of  Code Section
1273(a).   Generally, such original  issue discount,  if any, will  equal the
difference between  the "stated  redemption price at  maturity" of  a Regular
Certificate and  its "issue price."   Holders  of any  class of  Certificates
issued with original issue discount will be required to include such original
issue discount in gross income for federal income tax purposes as it accrues,
in accordance with  a constant  interest method based  on the compounding  of
interest,  as it  accrues  rather  than in  accordance  with  receipt of  the
interest  payments.  The  following discussion is  based in  part on Treasury
regulations issued on  January 27, 1994,  as amended on June 11,  1996, under
Code Sections 1271 through 1273 and 1275 (the "OID Regulations ") and in part
on the provisions of the Tax Reform Act of 1986 (the "1986 Act").  The holder
of a Regular  Certificate should be aware, however, that  the OID Regulations
do not adequately address certain  issues relevant to prepayable  securities,
such as the Regular Certificates.

     Rules governing original  issue discount are set forth  in Code Sections
1271 through  1273 and 1275.  These rules require that the amount and rate of
accrual  of original  issue  discount  be calculated  based  on a  Prepayment
Assumption and  prescribe  a method  for  adjusting the  amount and  rate  of
accrual of such  discount where the  actual prepayment rate differs  from the
Prepayment Assumption.   Under  the Code, the  Prepayment Assumption  must be
determined in the  manner prescribed by regulations  which have not  yet been
issued.  The  Legislative History provides,  however, that Congress  intended
the regulations to  require that the Prepayment Assumption  be the prepayment
assumption that  is used in  determining the initial  offering price  of such
Regular Certificates.  The Supplement for each Series of Regular Certificates
will  specify  the  Prepayment  Assumption to  be  used  for  the purpose  of
determining the amount  and rate of accrual  of original issue discount.   No
representation  is made  that the  Regular  Certificates will  prepay at  the
Prepayment Assumption or at any other rate.

     In  general,  each Regular  Certificate  will  be  treated as  a  single
installment obligation issued with an amount of original issue discount equal
to the excess of its "stated redemption price at  maturity"  over  its "issue
price."    The  issue  price  of  a  Regular Certificate  is the  first price
at  which a  substantial amount  of Regular Certificates  of that  class  are
sold  to  the  public  (excluding  bond  houses,  brokers,  underwriters   or 
wholesalers).    The issue  price  of  a  Regular Certificate also   includes
the amount paid by an initial  Regular Certificateholder for accrued interest
that relates to a period prior to the issue date of the Regular  Certificate.
The  stated  redemption  price at maturity of a  Regular Certificate includes
the original principal amount of the Regular Certificate, 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  Regular Certificate. 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  Regular Certificates   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 Regular Certificates includes all distributions of  interest
as well  as principal thereon.

     Where the  interval between  the issue date  and the  first Distribution
Date on a Regular Certificate is longer than the interval between  subsequent
Distribution Dates, the greater  of any original issue discount  disregarding
the rate  in the  first period  and any  interest foregone  during the  first
period is treated  as the amount by which the stated  redemption price of the
Regular  Certificate exceeds its  issue price for purposes  of the de minimis
rule  described below.   The OID Regulations  suggest that all  interest on a
long  first period Regular Certificate that is issued with non-de minimis OID
will be  treated as OID.  Where  the interval between the issue  date and the
first Distribution Date on a Regular Certificate is shorter than the interval
between subsequent Distribution Dates, interest due on the first Distribution
Date in excess of the  amount that accrued during  the first period would  be
added  to the  Certificates stated  redemption  price at  maturity.   Regular
Certificateholders should consult  their own  tax advisors  to determine  the
issue price and stated redemption price at maturity of a Regular Certificate

     Under  the  de  minimis  rule,  original issue  discount  on  a  Regular
Certificate will be  considered to be zero if such original issue discount is
less  than 0.25% of  the stated redemption  price at maturity  of the Regular
Certificate multiplied  by  the  weighted average  maturity  of  the  Regular
Certificate.  For this purpose, the  weighted average maturity of the Regular
Certificate 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 Regular Certificate and the denominator of  which is
the stated redemption price at maturity of the Regular Certificate.  Although
currently unclear, it appears that  the schedule of such distributions should
be  determined in  accordance with  the  assumed rate  of  prepayment of  the
Mortgage Loans and the anticipated reinvestment rate, if any, relating to the
Regular   Certificates  (the  "Prepayment   Assumption").     The  Prepayment
Assumption with respect to a Series of Regular Certificates will be set forth
in the related Supplement.  Holders generally  must report de minimis OID pro
rata as principal payments are received, and such income will be capital gain
if the Regular Certificate is held as a capital asset.

     Generally, a Regular Certificateholder must  include in gross income the
"daily portions,"  as determined below,  of the original issue  discount that
accrues on a  Regular Certificate for each day  the Regular Certificateholder
holds the Regular Certificate, including  the purchase date but excluding the
disposition  date.    In  the  case  of  an  original  holder  of  a  Regular
Certificate, a calculation will be made of  the portion of the original issue
discount that  accrues during each  successive period  ("an accrual  period")
that  ends on the  day in the  calendar year corresponding  to a Distribution
Date (or  if Distribution Dates are on the first day or first business day of
the immediately preceding month,  interest may be treated  as payable on  the
last day of the immediately preceding month)  and begins on the day after the
end of the immediately preceding accrual period (or on the issue date  in the
case of  the first accrual period).   This will be done, in  the case of each
full accrual period, by  (i) adding (a) the  present value at the end  of the
accrual period (determined by using as  a discount factor the original  yield
to maturity  of the Regular  Certificates as calculated under  the Prepayment
Assumption)  of  all  remaining  payments  to  be  received  on  the  Regular
Certificate under the Prepayment Assumption, and (b) any payments included in
the stated redemption price at  maturity received during such accrual period,
and (ii)  subtracting from  that  total the  "adjusted  issue price"  of  the
Regular Certificates at the  beginning of such accrual period.  The "adjusted
issue price" of a Regular Certificate  at the beginning of the first  accrual
period  is  its  issue  price;  the  "adjusted  issue  price"  of  a  Regular
Certificate at the beginning of a subsequent accrual period is  the "adjusted
issue price"  at the  beginning of the  immediately preceding  accrual period
plus the amount of original issue  discount allocable to that accrual  period
and reduced by the amount  of any payment other  than a payment of  qualified
stated  interest made  at the  end of  or  during that  accrual period.   The
original issue discount accrued during an accrual period will then be divided
by the  number of  days  in the  period to  determine  the daily  portion  of
original issue discount  for each day in the accrual period.  The calculation
of original issue discount  under the method described  above will cause  the
accrual of original issue discount to  either increase or decrease (but never
below zero) in a given accrual period to reflect the fact that prepayments are
occurring  faster  or  slower  than  under  the  Prepayment Assumption.  With
respect to an initial  accrual period shorter than  a full accrual period the
daily  portions  of original  issue  discount  must  be determined  according
to  an  appropriate  allocation  under  any  reasonable method.

     A subsequent purchaser  of a  Regular Certificate  issued with  original
issue discount who  purchases the Regular Certificate at a cost less than the
remaining  stated redemption  price  at  maturity will  also  be required  to
include in  gross income  the sum  of the  daily portions  of original  issue
discount on that  Regular Certificate.   In computing the  daily portions  of
original issue discount for such a purchaser (as well as an initial purchaser
that purchases at a price  higher than the adjusted issue price but less than
the  stated redemption  price at  maturity),  however, the  daily portion  is
reduced by  the amount that would be the daily portion for such day (computed
in accordance with the  rules set forth above) multiplied by  a fraction, the
numerator of which  is the amount, if  any, by which  the price paid by  such
holder for  that Regular Certificate exceeds  the following amount:   (a) the
sum of the issue  price plus the aggregate amount of  original issue discount
that would have  been includible in the  gross income of an  original Regular
Certificateholder (who purchased the Regular Certificate at its issue price),
(b)  less  any prior  payments  included in  the  stated redemption  price at
maturity, and the denominator of which  is the sum of the daily portions  for
that  Regular  Certificate for  all  days  beginning on  the  date after  the
purchase date and  ending on the maturity date computed  under the Prepayment
Assumption.  A  holder who pays an  acquisition premium instead may  elect to
accrue OID by treating the purchase as a purchase of original issue.

     The IRS  recently finalized  regulations (the  "Contingent Regulations")
governing  the calculation of  OID on instruments  having contingent interest
payments.  The  Contingent Regulations, effective for debt instruments issued
after August 13, 1996, represent the only guidance regarding the views of the
IRS with respect  to contingent interest instruments and  specifically do not
apply for  purposes of calculating  OID on debt  instruments subject to  Code
Section 1272(a)(6), such as the  Regular Certificates.  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.

     Variable  Rate Regular Certificates.   Regular Certificates  may provide
for interest based on a  variable rate.  Interest is treated as  payable at a
variable rate  and not  as contingent interest  if, generally, (i)  the issue
price  does  not  exceed  the  original  principal  balance  by  more than  a
specified  amount, and  (ii) the  compound compounds or  is  payable at least
annually at  current  values of certain objective  rates measured by or based
on  lending  rate for  newly borrowed funds.  For  a  debt  instrument issued
after  August 13, 1996, an objective rate is a rate (other than  a  qualified
floating rate) that is determined using  a single  fixed formula and  that is
based on objective financial or economic information.  The  variable interest
generally will be qualified stated interest to the extent it is unconditionally
payable at  least annually and, to  the  extent   successive  variable  rates
are  used,   interest  is  not significantly accelerated or deferred.

     The  amount of  OID  with respect  to  a Regular  Certificate bearing  a
variable  rate of interest  will accrue in  the manner described  above under
"Original Issue Discount," by assuming generally  that the index used for the
variable  rate will  remain fixed  throughout  the term  of the  Certificate.
Approximate adjustments are made for the actual variable rate.

     Although unclear at present, it is anticipated that Regular Certificates
bearing an interest rate that is a weighted average of the net interest rates
on Mortgage  Loans will be  treated as variable  rate certificates.   In such
case, the  weighted average  rates  used to compute the  initial pass-through
rate on  the Regular Certificates will  be deemed to  be the index  in effect
through the life  of the Regular Certificates.  It is possible, however, that
the IRS may treat  some or all of the interest on Regular Certificates with a
weighted  average rate  as taxable  under the  rules relating  to obligations
providing  for contingent payments.  Such treatment  may effect the timing of
income accruals on  such Regular Certificates.  Additionally, if  some or all
of the Mortgage Loans are subject to  "teaser rates" (i.e., the initial rates
on the Mortgage Loans are less  than subsequent rates on the Mortgage  Loans)
the interest paid  on some or all of the Regular  Certificates may be subject
to accrual using a constant yield  method notwithstanding the fact that  such
Certificates may  not have been   issued with "true" non-de  minimis original
issue discount.

     Election to  Treat All Interest  as OID.   The OID Regulations  permit a
Certificateholder to  elect to  accrue all  interest, discount  (including de
minimis market or original issue discount) and premium in income as interest,
based on a  constant yield method for Certificates acquired on or after April
4, 1994.   If  such an election  were to  be made with  respect to  a Regular
Certificate with market  discount, the Certificateholder  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
Certificateholder  acquires during  the year of  the election  or thereafter.
Similarly,  a Certificateholder  that makes  this election for  a Certificate
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  with that  such Certificateholder  owns or acquires.   See  "--
Regular Certificates -- Premium"  herein.  The election to  accrue interest, 
discount and premium  on a constant yield method with  respect to a 
Certificate cannot be revoked without the consent of the IRS.

     Market  Discount.   A purchaser  of a  Regular Certificate  also may  be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions  and the OID Regulations "market  discount" equals the
excess, if any, of (i) the Regular Certificate's stated principal amount  or,
in the  case of  a  Regular Certificate  with  original issue  discount,  the
adjusted issue price  (determined for  this purpose as  if the purchaser  had
purchased such  Regular Certificate  from an original  holder) over  (ii) the
price   for  such   Regular   Certificate   paid  by   the   purchaser.     A
Certificateholder that  purchases a  REMIC Regular  Certificate  at a  market
discount, will recognize gain upon  receipt of each distribution representing
stated redemption price.  In particular, under  Section 1276 of the Code such
a  holder  generally  will  be  required  to  allocate  each  such  principal
distribution  first to  accrued market  discount  not previously  included in
income, and to recognize ordinary income to that extent.  A Certificateholder
may elect to include market discount in income currently as it accrues rather
than including it  on a deferred basis in accordance with  the foregoing.  If
made, such election will apply to all  market discount bonds acquired by such
Certificateholder  on or  after the first  day of  the first taxable  year to
which such  election  applies.   In addition,  the OID  Regulations permit  a
Certificateholder using  either the accrual  or cash method of  accounting to
elect  to accrue  all  interest,  discount (including  de  minimis market  or
original  issue discount)  and premium  in  income as  interest,  based on  a
constant yield method.  If such an election were made with respect to a REMIC
Regular  Certificate with  market discount,  the  Certificateholder 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 Certificateholder  acquires during  the  year of  the election  or
thereafter.   Similarly, a Certificateholder  that makes this election  for a
Certificate that is acquired at a premium is deemed to have made an  election
to  amortize  bond  premium  with  respect to  all  debt  instruments  having
amortizable bond premium  that such Certificateholder owns or  acquires.  See
"Taxation  of Regular  Certificates  --  Premium".   The  election to  accrue
interest, discount and premium on a  constant yield method with respect to  a
Certificate is irrevocable.

     Market discount with respect to a Regular Certificate will be considered
to  be zero if the  amount allocable to the Regular  Certificate is less than
0.25%  of  the  Regular Certificate's  stated  redemption  price at  maturity
multiplied by the  Regular Certificate's weighted average  maturity remaining
after the date of purchase.   If market discount on a Regular Certificate  is
considered to be zero  under this rule, the actual amount  of market discount
must  be  allocated  to  the  remaining principal  payments  on  the  Regular
Certificate and gain equal to such allocated amount will  be  recognized when
the corresponding principal payment is made. Treasury regulations implementing
the market discount rules have not yet been issued; therefore, investors should
consult their own tax advisors regarding the application  of these  rules and
the  advisability of  making any  of the elections allowed under Code Sections
1276 through 1278.

     The  Code  provides that  any  principal  payment  (whether a  scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent that  it does not exceed the accrued  market discount at
the time of such payment.  The amount of accrued market discount for purposes
of  determining  the  tax  treatment  of  subsequent  principal  payments  or
dispositions  of the market discount bond  is to be reduced  by the amount so
treated as ordinary income.

     The  Code also  grants authority  to  the Treasury  Department to  issue
regulations providing for the computation  of accrued market discount on debt
instruments, the principal of which is payable in  more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative  History will  apply.   Under those  rules, the  holder of  a
market discount bond  may elect to accrue market discount either on the basis
of  a constant interest  rate or according  to one of  the following methods.
For Regular Certificates  issued with original issue discount,  the amount of
market discount that  accrues during a period is equal to  the product of (i)
the  total remaining  market discount,  multiplied  by (ii)  a fraction,  the
numerator of  which is the original issue discount accruing during the period
and  the denominator of which is the  total remaining original issue discount
at the  beginning of  the period.   For  Regular Certificates  issued without
original issue discount, the amount of market discount  that accrues during a
period is equal  to the product of  (i) the total remaining  market discount,
multiplied by (ii) a fraction, the numerator of which is the amount of stated
interest paid during the  accrual period and the denominator of  which is the
total amount of stated interest remaining to  be paid at the beginning of the
period.   For purposes of calculating market discount  under any of the above
methods  in the case of instruments  (such as the Regular Certificates) which
provide  for payments which  may be accelerated  by reason of  prepayments of
other obligations securing  such instruments, the same  Prepayment Assumption
applicable to calculating the accrual of original issue discount will apply.

     A holder of a Regular  Certificate who acquires such Regular Certificate
at a market discount  also may be required to defer,  until the maturity date
of  such  Regular  Certificate  or  its  earlier  disposition  in  a  taxable
transaction, the deduction  of a portion of  the amount of interest  that the
holder paid  or accrued during the  taxable year on indebtedness  incurred or
maintained to purchase  or carry  the Regular  Certificate in  excess of  the
aggregate amount of  interest (including original issue  discount) includible
in such holder's  gross income  for the  taxable year  with respect  to  such
Regular Certificate.  The amount  of such net interest expense deferred in a 
taxable year  may not  exceed the amount  of market  discount accrued on  the
Regular Certificate for the days during the taxable year on which the holder 
held the  Regular  Certificate  and, in   general, would be  deductible when  
such  market  discount  is   includible  in   income.   The  amount  of  any 
remaining  deferred deduction  is to  be taken  into  account in  the taxable
year in  which the Regular Certificate matures or is disposed of in a taxable
transaction.  In the case of a disposition in  which  gain  or  loss  is  not 
recognized in whole or in  part any remaining   deferred  deduction  will  be
allowed to  the extent of gain recognized on the disposition.  This  deferral
rule does not apply if the Regular Certificateholder  elects to include  such 
market discount  in income currently as it  accrues on  all  market  discount
obligations  acquired by such Regular Certificateholder in that taxable  year
or thereafter.

     Premium.  A purchaser of a Regular Certificate who purchases the Regular
Certificate  at  a cost  (not  including accrued  qualified  stated interest)
greater  than its  remaining  stated  redemption price  at  maturity will  be
considered to have  purchased the Regular Certificate  at a premium, and  may
elect to  amortize such  premium under a  constant yield method.   It  is not
clear  whether the  Prepayment  Assumption  would be  taken  into account  in
determining the  life of  the  Regular Certificate  for  this purpose.    The
Amortizable  Bond Premium  Regulations described  above  specifically do  not
apply to prepayable debt instruments  subject to Code Section 1272(a)(6) such
as the  Regular  Certificates.   Absent further  guidance from  the IRS,  the
Trustee  intends  to account  for  amortizable  bond  premium in  the  manner
described  herein.   However, the  Legislative History  states that  the same
rules that apply to accrual of market discount  (which rules require use of a
Prepayment  Assumption in  accruing market discount  with respect  to Regular
Certificates without  regard to whether such Certificates have original issue
discount) will also apply in amortizing bond premium under  Code Section 171.
The Code provides  that amortizable bond premium will  be allocated among the
interest payments  on such  Regular Certificates  and will be  applied as  an
offset against such interest payment.   Prospective purchasers of the Regular
Certificates  should  consult  their  tax  advisors  regarding  the  possible
application of the Amortizable Bond Premium Regulations.

     Deferred Interest.  Certain classes of Regular Certificates will provide
for the accrual of interest when one or more ARM Loans are adding interest to
their  principal  balance  by  reason  of  negative  amortization  ("Deferred
Interest").  Any  Deferred Interest that accrues  with respect to a  class of
Regular   Certificates  will  constitute  income  to   the  holders  of  such
Certificates  prior to the  time distributions of  cash with respect  to such
Deferred Interest  are made.    It is  unclear,  under the  OID  Regulations,
whether any  of the interest  on such Certificates will  constitute qualified
stated interest or whether all or a portion of the interest payable on the 
Certificate must be  included in the  stated redemption price at  maturity of
the Certificate  and accounted  for as original  issue discount  (which could
accelerate such  inclusion).   Interest on Regular  Certificates must  in any
event  be accounted  for  under an  accrual  method by  the  holders of  such
Certificates, and therefore applying the latter analysis may result only in a
slight difference in  the timing of  the inclusion in  income of interest  on
such Regular Certificates.

     Accrued  Interest Certificates.   Certain  of  the Regular  Certificates
("Payment Lag Certificates") may provide for  payments of interest based on a
period that corresponds  to the interval between Distribution  Dates but that
ends prior to  each such Distribution Date.   The period between  the Closing
Date  for Payment Lag Certificates  and their first  Distribution Date may or
may not  exceed such  interval.  Purchasers  of Payment Lag  Certificates for
which the  period between the  Closing Date  and the first  Distribution Date
does  not  exceed  such interval  could  pay  upon  purchase  of the  Regular
Certificates accrued interest in excess of the accrued interest that would be
paid if the interest paid on the Distribution Date were interest accrued from
Distribution Date to Distribution Date.  If a portion of the initial purchase
price of  a Regular  Certificate is  allocable to  interest that has  accrued
prior to  the issue  date ("pre-issuance accrued  interest") and  the Regular
Certificate  provides for a  payment of stated interest  on the first payment
date, within one year of the issue date, that equals or exceeds the amount of
the pre-issuance accrued  interest, then the Regular Certificates issue price
may be  computed  by subtracting  from the  issue price  the  amount of  pre-
issuance accrued  interest, rather than as  an amount payable on  the Regular
Certificate.    However,  it  is  unclear  under  this  method  how  the  OID
Regulations treat  interest on Payment  Lag Certificates as  described above.
Therefore,  in the case  of a Payment  Lag Certificate, the  REMIC intends to
include accrued interest in the issue price and report interest payments made
on  the  first Distribution  Date as  interest  to the  extent  such payments
represent interest  for the  number of days  which the  Certificateholder has
held such Payment Lag Certificate during the first Accrual Period.

     Sale,  Exchange or  Redemption of  Regular Certificates.   If  a Regular
Certificate  is  sold,  exchanged,  redeemed  or  retired,  the  seller  will
recognize gain or loss equal to the difference between the amount realized on
the  sale,  exchange or  redemption and  the seller's  adjusted basis  in the
Regular Certificate.   Such adjusted  basis generally will equal  the cost of
the  Regular Certificate  to  the  seller, increased  by  any original  issue
discount  and market  discount included  in  the seller's  gross income  with
respect  to the  Regular Certificate,  and reduced  (but not  below  zero) by
payments  included in  the  stated redemption  price  at maturity  previously
received by the seller and by any amortized premium.  Similarly, a holder who
receives a payment which  is part of the stated redemption  price at maturity
of a Regular  Certificate will recognize gain equal to the excess, if any, of
the amount of the payment over his adjusted basis in the Regular Certificate.
A holder of a Regular  Certificate who receives a final payment which is less
than his adjusted basis  in the Regular  Certificate will generally recognize
a loss.  Except as provided in the  following paragraph and as provided under
"Market Discount" below, any such gain or loss will be capital gain  or loss, 
provided  that  the  Regular  Certificate  is   held  as  a  "capital  asset"  
(generally, property held for investment) within the meaning of Code Section 
1221.

     Gain  from the sale or  other disposition of  a Regular Certificate that
might otherwise  be capital gain  will be treated  as ordinary income  to the
extent that such gain  does not exceed the excess, if any,  of (i) the amount
that would have been  includible in such holder's income with  respect to the
Regular Certificate had income accrued thereon at a rate equal to 110% of the
AFR as defined in Code  Section 1274(d) determined as of the date of purchase
of such Regular Certificate, over (ii) the amount actually includible in such
holder's income.  Additionally,  gain will be treated  as ordinary income  if
the  Trust had  an  "intention to  call" the  Regular  Certificates prior  to
maturity.  The OID Regulations provide that the presence of a sinking fund or
optimal call does not give rise to such an intention, and the Seller does not
believe such an  intention is otherwise present; however,  the application of
these rules to REMIC Certificates is unclear.

     Regular  Certificates will  be "evidences  of  indebtedness" within  the
meaning of Code Section  582(c)(1), so that gain or loss  recognized from the
sale of a Regular Certificate by a bank or a thrift institution to which such
section applies will be ordinary income or loss.

     Because  the regulations  described above  have not  been issued,  it is
impossible  to predict what  effect those regulations  might have  on the tax
treatment of a Regular Certificate purchased at  a discount or premium in the
secondary market.

     The Regular Certificate  information reports will include a statement of
the adjusted issue  price of the Regular Certificate at the beginning of each
accrual period.  In addition,  the reports will include information necessary
to compute the accrual  of any market discount that may  arise upon secondary
trading of Regular Certificates.  Because exact computation of the accrual of
market discount on a constant yield method would require information relating
to the holder's purchase price which the REMIC may not have, it appears  that
this provision  will only require  information pertaining to  the appropriate
proportionate method of accruing market discount.

     REMIC Expenses.   As a general rule, all of the expenses of a REMIC will
be taken into account by holders of the Residual Interests.  In the case of a
"single  class  REMIC",  however,  the  expenses and  a  matching  amount  of
additional income will be allocated,  under  temporary  Treasury regulations,
among the holders of the Regular Certificates and the holders of the Residual
Interests on a  daily basis  in proportion  to the relative amounts of income
accruing to  each Certificateholder on  that  day. In the case of individuals
(or  trusts, estates,  or other  persons who compute their income in the same
manner as individuals) who own an interest in a Regular Certificate  directly
or through a pass-through  entity  which  is required  to  pass miscellaneous
itemized  deductions  through  to   its   owners  or  beneficiaries  (e.g.  a
partnership,  an  S  corporation,  or a grantor trust), such expenses will be
deductible only  to the extent that such expenses, plus other  "miscellaneous
itemized deductions" of  the  individual,  exceed  2%  of  such  individual's
adjusted  gross  income.   In addition, the personal exemptions and  itemized
deductions of  individuals  with  adjusted  gross  incomes  above  particular
levels are  subject  to  certain limitations  which reduce  or  eliminate the
benefit  of  such  items.   The reduction or  disallowance of this  deduction
coupled with the  allocation of additional  income  may  have  a  significant
impact on the yield  of the Regular Certificate to  such a  Holder.  Further,
holders (other  than corporations) subject to the alternative minimum tax may
not deduct miscellaneous itemized deductions  in  determining  such  holders'
alternative minimum  taxable income. 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  is structured with   the
principal purpose  of avoiding the single class REMIC rules. Unless otherwise
stated in the related Supplement, the expenses of the REMIC will be allocated
to  holders  of the  related Residual  Interests  in their  entirety  and not
to  holders of  the related Regular Certificates.

     Non-U.S.  Persons.   Generally,  payments  of  interest  (including  any
payment  with respect  to accrued  original  issue discount)  on the  Regular
Certificates  to a  Regular Certificateholder  who is  a non-U.S.  Person not
engaged in a trade or  business within the United States, will not be subject
to federal  withholding tax  if (i) such  Regular Certificateholder  does not
actually or  constructively own  10 percent  or more  of the combined  voting
power of  all classes  of equity in  the issuer (which  for purposes  of this
discussion  may  be defined  as the  Trust  or the  beneficial owners  of the
related  Residual   Certificates   (the   "Issuer"));   (ii)   such   Regular
Certificateholder is not a controlled foreign corporation (within the meaning
of  Code  Section  957)  related  to  the  Issuer;  and  (iii)  such  Regular
Certificateholder   complies   with   certain   identification   requirements
(including delivery of  a statement, signed by the  Regular Certificateholder
under penalties of perjury, certifying that such Regular Certificateholder is
a  foreign  person  and  providing  the  name  and  address  of  such Regular
Certificateholder).    If  a  Regular Certificateholder  is  not  exempt from
withholding, distributions of interest, including distributions in respect of
accrued original issue discount, such holder may be subject to a 
30% withholding tax, subject to reduction under any applicable tax treaty.

     Regular  Certificateholders who are non-U.S. Persons and persons related
to such  holders should not  acquire any Residual Certificates,  and Residual
Certificateholders and persons related to  Residual Certificateholders should
not acquire any Regular Certificates without consulting their tax advisors as
to the possible adverse tax consequences of such acquisition.

     Information Reporting and Backup Withholding.   The Master Servicer will
furnish or make  available, within a  reasonable time after  the end of  each
calendar  year, to  each Regular  Certificateholder at  any time  during such
year,  such information  as may be  deemed necessary  or desirable  to assist
Regular Certificateholders in  preparing their federal income tax returns, or
to enable  holders to  make such  information available  to  owners or  other
financial  intermediaries of holders  that hold such  Regular Certificates as
nominees.  If a holder, owner or other recipient of a payment on behalf of an
owner fails  to supply a  certified taxpayer identification number  or if the
Secretary of the Treasury  determines that such  person has not reported  all
interest and dividend income  required to be shown on its  federal income tax
return, 31% backup withholding may be required with respect to any payments.

     Any amounts  deducted and  withheld from a  distribution to  a recipient
would  be allowed  as a  credit against  such recipient's federal  income tax
liability.

RESIDUAL CERTIFICATES

     Allocation of the Income of the REMIC to the Residual Certificates.  The
REMIC will not be subject to federal income tax except with respect to income
from prohibited transactions and certain other transactions.  See "Prohibited
Transactions  and Other Taxes"  herein.  Instead,  each original  holder of a
Residual  Certificate  will report  on  its  federal  income tax  return,  as
ordinary income, its  share of the taxable  income of the REMIC for  each day
during the taxable  year on which such holder owns any Residual Certificates.
The taxable income of the REMIC for each day will be determined by allocating
the taxable income of the REMIC for each calendar quarter ratably to each day
in the quarter.  Such a holder's share of the taxable income of the REMIC for
each  day,  will  be  based  on  the  portion  of  the  outstanding  Residual
Certificates that such  holder owns on that  day.  The taxable  income of the
REMIC will  be determined under an accrual method and  will be taxable to the
Residual Certificateholders without  regard to the timing or  amounts of cash
distributions  by  the   REMIC.    Ordinary  income   derived  from  Residual
Certificates  will be  "portfolio income"  for  purposes of  the taxation  of
taxpayers  subject  to  the  limitations  on  the  deductibility  of "passive
losses."  As residual interests, the Residual Certificates will be subject to
tax rules, described below,  that differ from  those that  would apply  if 
the  Residual Certificates were treated for federal income tax purposes as 
direct ownership interests in the Certificates, or as debt instruments issued
by the REMIC.

     A Residual Certificateholder may be  required to include taxable  income
from the  Residual  Certificate in  excess  of  the cash  distributed.    For
example,  a structure  where  principal distributions  are  made serially  on
regular interests (that is, a fast-pay, slow-pay structure) may generate such
a mismatching of  income and cash distributions (that  is, "phantom income").
This mismatching may  be caused by the use of certain required tax accounting
methods by the  REMIC, variations in  the prepayment  rate of the  underlying
Mortgage Loans and certain other factors.   Depending upon the structure of a
particular transaction,  the aforementioned factors may  significantly reduce
the   after-tax   yield   of   a   Residual   Certificate   to   a   Residual
Certificateholder.    Investors   should  consult  their  own   tax  advisors
concerning the federal income tax treatment of a Residual Certificate and the
impact  of  such  tax  treatment  on  the  after-tax   yield  of  a  Residual
Certificate.

     A  subsequent Residual Certificateholder also will report on its federal
income tax return amounts representing a daily share of the taxable income of
the  REMIC  for each  day  that  such  Residual Certificateholder  owns  such
Residual Certificate.  Those daily  amounts generally would equal the amounts
that would  have been  reported for  the same  days by  an original  Residual
Certificateholder, as  described above.   The  Legislative History  indicates
that  certain adjustments  may be  appropriate  to reduce  (or increase)  the
income of a  subsequent holder of a Residual Certificate  that purchased such
Residual  Certificate at a  price greater  than (or  less than)  the adjusted
basis  (see "Sales of Residual Certificates" below) such Residual Certificate
would have in the hands of an original Residual Certificateholder.  It is not
clear,  however,  whether such  adjustments  will  in  fact be  permitted  or
required and, if so, how they would be made.

     Taxable Income  of the  REMIC Attributable to  Residual Interests.   The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Loans  and the REMIC's other assets, and (ii) the deductions allowed
to the  REMIC  for  interest  and  original issue  discount  on  the  Regular
Certificates and, except  as described below under "Non-Interest  Expenses of
the REMIC," other expenses.

     For purposes of determining  its taxable income, the REMIC  will have an
initial aggregate  tax basis  in its  assets equal  to the  sum of the  issue
prices  of  the  Regular  and  Residual  Certificates  (or,  if  a  class  of
Certificates  is  not  sold  initially,  their fair  market  values).    Such
aggregate  basis will be allocated among  the Mortgage Loans and other assets
of  the REMIC  in  proportion to  their  respective fair  market  values.   A
Mortgage  Loan will be deemed to have been acquired  with discount or premium
to  the  extent that  the REMIC's basis  therein  is   less  than  or greater
than its  principal balance, respectively. Any  such discount (whether market
discount  or original issue discount)  will be includible in  the  income  of
the REMIC as  it accrues, in advance of receipt  of the cash attributable  to
such income, under a method similar to the method described above for accruing
original issue discount on the Regular Certificates.   The REMIC  expects  to
elect  under  Code  Section 171 to amortize any premium on the Mortgage Loans.
Premium on any Mortgage Loan to which  such election applies would be amortized
under  a constant  yield method.   It is  not clear  whether the  yield of  a 
Mortgage Loan would be calculated for this purpose based on scheduled payments
or taking account of the Prepayment Assumption.  Additionally, such an election
would not apply to any Mortgage  Loan  originated on  or before  September 27,
1985.   Instead, premium  on  such a  Mortgage  Loan would  be  allocated among
the principal payments thereon  and would  be deductible by the REMIC as those
payments become due.

     The REMIC will  be allowed a deduction  for interest and original  issue
discount on the  Regular Certificates.  The  amount and method of  accrual of
original  issue discount  will be  calculated  for this  purpose in  the same
manner as described  above with respect to Regular  Certificates (except that
the 0.25% per annum  de minimis rule and  adjustments for subsequent  holders
described therein will not apply).

     A Residual Certificateholder will not  be permitted to amortize the cost
of the Residual Certificate as an offset to its  share of the REMIC's taxable
income.  However, that  taxable income will not include cash  received by the
REMIC that represents a recovery of the  REMIC's basis in its assets, and, as
described above, the issue  price of the Residual Certificates will  be added
to the  issue price of  the Regular Certificates  in determining  the REMIC's
initial basis in its  assets.  See  "Sales of Residual Certificates"  herein.
For a discussion of possible adjustments to income of a subsequent  holder of
a  Residual Certificate to reflect any difference  between the actual cost of
such Residual Certificate to such holder and the adjusted basis such Residual
Certificate   would   have   in   the   hands   of   an   original   Residual
Certificateholder, see "Allocation of the Income of the REMIC to the Residual
Certificates" above.

     Net Losses  of the  REMIC.   The  REMIC will  have a  net  loss for  any
calendar quarter in which its deductions  exceed its gross income.  Such  net
loss would  be allocated  among the Residual  Certificateholders in  the same
manner as the REMIC's taxable income.  The net loss allocable to any Residual
Certificate will not  be deductible by the holder to the extent that such net
loss exceeds such holder's  adjusted basis in such Residual Certificate.  Any
net loss that is not currently deductible by reason of this limitation may be
used  by such Residual  Certificateholder to offset its  share of the REMIC's
taxable  income  in future  periods  (but not  otherwise).    The ability  of
Residual Certificateholders that are individuals or closely held corporations
to deduct net losses may be subject to additional limitations under the Code.

     Non-Interest Expenses  of the  REMIC.  As  a general  rule, the  REMIC's
taxable income will be determined in the same  manner as if the REMIC were an
individual.     However,  all  or   a  portion  of  the   REMIC's  servicing,
administrative and  other  non-interest  expenses  will  be  allocated  as  a
separate  item to Residual Certificateholders that are "pass-through interest
holders."   Such a holder  would be required  to add its  allocable share, if
any, of such expenses to its gross income  and to treat the same amount as an
item of  investment expense.   An  individual would  generally  be allowed  a
deduction for such an expense item only as a miscellaneous itemized deduction
subject to  the limitations under Code Section 67.   That section allows such
deduction only to the  extent that in the aggregate all  such expenses exceed
two percent of  an individual's adjusted gross income.  The REMIC is required
to report  to each pass-through interest holder and  to the IRS such holder's
allocable share,  if any,  of the  REMIC's non-interest  expenses.  The  term
"pass-through  interest holder"  generally  refers  to individuals,  entities
taxed as individuals and certain  pass-through entities, but does not include
real  estate investment trusts.   Residual Certificateholders that are "pass-
through interest  holders" should  consult their own  tax advisors  about the
impact  of these rules  on an investment  in the Residual  Certificates.  See
"Non-Interest Expenses of the REMIC" under "Regular Certificates" above.

     Deferred Interest.   Any Deferred Interest that accrues  with respect to
any ARM Loans held by the REMIC will constitute income  to the REMIC and will
be treated  in a manner  similar to the  Deferred Interest that  accrues with
respect  to   Regular  Certificates   as  described   above  under   "Regular
Certificates--Deferred Interest."

     Excess Inclusions.   A portion of  the income on a  Residual Certificate
(referred to in the  Code as an "excess inclusion") for  any calendar quarter
will be subject to federal income tax  in all events.  Thus, for example,  an
excess  inclusion (i)  may not  be  offset by  any unrelated  losses  or loss
carryovers  of  a  Residual  Certificateholder;  (ii)   will  be  treated  as
"unrelated business taxable income" within the meaning of Code Section 512 if
the Residual  Certificateholder is a  pension fund or any  other organization
that is subject  to tax only  on its unrelated  business taxable income  (see
"Tax-Exempt Investors" below); and (iii) is not eligible for any reduction in
the rate of withholding tax in the case of a Residual  Certificateholder that
is a foreign  investor.   See "Non-U.S.  Persons" below.   The exception  for
thrift institutions is available only to the institution holding the Residual
Certificate,  and  not  to  any  affiliate of  the  institution,  unless  the
affiliate is a subsidiary  all the stock of which, and  substantially all the
indebtedness of which, is held by the institution, and which is organized and
operated exclusively in connection with the organization and operation of one
or more REMICs.

     With respect to any Residual Certificateholder, the excess inclusion for
any  calendar quarter  is  the excess,  if any,  of  (i) the  income of  such
Residual  Certificateholder for  that  calendar  quarter  from  its  Residual
Certificate over (ii)  the sum of the "daily accruals" (as defined below) for
all days during the calendar  quarter on which the Residual Certificateholder
holds such Residual  Certificate.  For this purpose, the  daily accruals with
respect to a Residual Certificate are determined by allocating to each day in
the calendar  quarter its ratable  portion of  the product  of the  "adjusted
issue price" (as defined below) of the Residual Certificate at the  beginning
of the calendar  quarter and 120 percent  of the "Federal long-term  rate" in
effect at the time the Residual Certificate is issued.  For this purpose, the
"adjusted issue  price" of  a Residual  Certificate at  the beginning  of any
calendar  quarter  equals  the  issue  price  of  the  Residual  Certificate,
increased  by  the amount  of  daily accruals  for  all  prior quarters,  and
decreased (but not  below zero) by the  aggregate amount of payments  made on
the Residual Certificate  before the beginning of such quarter.  The "Federal
long-term rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years,  computed and published monthly by
the IRS.

     The Small Business Job Protection Act of 1996 has eliminated the special
rule  permitting Section 593 institutions ("thrift  institutions") to use net
operating  losses  and other  allowable  deductions  to  offset their  excess
inclusion  income from  REMIC residual  certificates  that have  "significant
value" within  the meaning  of the REMIC  Regulations, effective  for taxable
years  beginning after  December 31,  1995, except  with respect  to residual
certificates  continuously held  by a  thrift institution  since  November 1,
1995.

     In  addition, the  Small Business  Job Protection  Act of  1996 provides
three  rules  for  determining  the   effect  on  excess  inclusions  on  the
alternative minimum taxable income of  a residual holder.  First, alternative
minimum taxable income for such  residual holder is determined without regard
to  the  special  rule  that  taxable  income  cannot  be  less  than  excess
inclusions.  Second,  a residual holder's alternative minimum  taxable income
for a  tax year  cannot  be less  than the  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.

     In  the case  of  any  Residual  Certificates  held  by  a  real  estate
investment  trust,  the aggregate  excess  inclusions  with  respect to  such
Residual  Certificates, reduced  (but  not  below zero)  by  the real  estate
investment  trust  taxable  income  (within   the  meaning  of  Code  Section
857(b)(2), excluding  any  net  capital  gain),  will  be allocated among the 
shareholders of such trust in proportion to the dividends  received  by  such
shareholders from such trust, and any amount so allocated will be treated  as
an excess inclusion with respect to a Residual Certificate as if held directly
by such shareholder.  Regulated investment companies, common trust funds, and
certain cooperatives are subject to similar rules.

     Payments.   Any payment  made on  a Residual  Certificate to a  Residual
Certificateholder will be  treated as a non-taxable return of  capital to the
extent it does not exceed  the Residual Certificateholder's adjusted basis in
such  Residual  Certificate.   To  the  extent  a distribution  exceeds  such
adjusted  basis, it will  be treated  as gain from  the sale of  the Residual
Certificate.

     Sale or Exchange of Residual Certificates.  If a Residual Certificate is
sold or exchanged, the seller will generally  recognize gain or loss equal to
the difference between  the amount realized on  the sale or exchange  and its
adjusted basis  in the Residual  Certificate (except that the  recognition of
loss may be limited under the "wash sale" rules described below).  A holder's
adjusted basis  in a Residual Certificate  generally equals the cost  of such
Residual Certificate  to such  Residual Certificateholder,  increased by  the
taxable income of the REMIC that was  included in the income of such Residual
Certificateholder  with respect to  such Residual Certificate,  and decreased
(but  not below zero) by the net  losses that have been allowed as deductions
to such Residual  Certificateholder with respect to such Residual Certificate
and by the distributions received thereon by such Residual Certificateholder.
In general,  any such gain or loss will be  capital gain or loss provided the
Residual  Certificate  is  held  as  a  capital  asset.    However,  Residual
Certificates will be  "evidences of indebtedness" within the  meaning of Code
Section 582(c)(1), so  that gain or loss  recognized from sale of  a Residual
Certificate by  a bank or  thrift institution  to which such  section applies
would be ordinary income or loss.

     Except  as provided in Treasury regulations, if the seller of a Residual
Certificate  reacquires  such  Residual Certificate,  or  acquires  any other
Residual Certificate,  any  residual interest  in  another REMIC  or  similar
interest in a  "taxable mortgage pool" (as  defined in Code Section  7701(i))
during  the period beginning six months  before, and ending six months after,
the date of such sale, such sale will  be subject to the "wash sale" rules of
Code  Section  1091.   In  that  event,  any loss  realized  by  the Residual
Certificateholder  on the  sale will  not be  deductible, but,  instead, will
increase  such Residual  Certificateholder's  adjusted  basis  in  the  newly
acquired asset.

     Mark to Market Rules.   Prospective purchasers of a Residual Certificate
should be  aware that  the IRS recently  released proposed  regulations under
Code  Section 475 (the  "Proposed Mark-to-Market Regulations")  which provide
that any REMIC Residual Certificate acquired after  January 3, 1995 cannot be
marked to  market.   The  Proposed  Mark-to-Market   Regulations  change  the 
temporary regulations  which allowed a  Residual Certificate to  be marked-to
- -market  provided  that  it was not  a "negative  value"  residual  interest.
Prospective  purchasers  of  a  Residual Certificate should consult their tax 
advisors regarding  the  possible  application of the Proposed Mark-to-Market 
Regulations. 

PROHIBITED TRANSACTIONS AND OTHER TAXES

     The REMIC is subject to a tax at a rate equal to 100  percent of the net
income  derived from  "prohibited transactions."   In  general, a  prohibited
transaction means the  disposition of a Mortgage Loan  other than pursuant to
certain specified exceptions, the receipt  of investment income from a source
other than a  Mortgage Loan  or certain other  permitted investments, or  the
disposition of  an asset representing  a temporary investment of  payments on
the Mortgage  Loans pending payment  on the Residual Certificates  or Regular
Certificates.  In addition, the assumption of a Mortgage Loan by a subsequent
purchaser  could cause  the  REMIC to  recognize  gain, which  would  also be
subject to the 100 percent tax on prohibited transactions.

     In addition,  certain contributions  to a REMIC  made after  the Closing
Date could  result in the imposition of  a tax on the REMIC  equal to 100% of
the value of the contributed property.

     It  is not  anticipated that  the REMIC  will engage  in  any prohibited
transactions or receive any contributions  subject to the contributions  tax.
However, in  the event  that the REMIC  is subject  to any  such tax,  unless
otherwise disclosed in the related Supplement, such tax would be  borne first
by the Residual Certificateholders, to the extent of amounts distributable to
them, and then by the Master Servicer.

LIQUIDATION AND TERMINATION

     If the REMIC  adopts a plan of complete  liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's  final tax  return a  date on  which such  adoption is deemed  to
occur, and sells all of its assets  (other than cash) within a 90-day  period
beginning on  such date, the REMIC will recognize no gain or loss on the sale
of its assets, provided that the REMIC credits or distributes  in liquidation
all of the  sale proceeds plus its cash  (other than the amounts  retained to
meets claims) to  holders of Regular and Residual Certificates within the 90-
day period.

     The REMIC will terminate shortly following the retirement of the Regular
Certificates.   If  a  Residual  Certificateholder's  adjusted basis  in  the
Residual Certificate exceeds the amount  of cash distributed to such Residual
Certificateholder in  final liquidation of  its interest, then,  although the
matter is not entirely free from doubt, it would appear that the Residual 
Certificateholder  would be entitled  to a loss  equal to the  amount of such
excess.  It is  unclear whether such  a loss, if allowed,  will be a  capital
loss or an ordinary loss.

ADMINISTRATIVE MATTERS

     Solely for the purpose of the administrative provisions of the Code, the
REMIC will  be treated as  a partnership and the  Residual Certificateholders
will be treated as the partners thereof; however, under Temporary Regulations
if  there  is at  no  time during  the taxable  year  more than  one Residual
Certificateholder, a REMIC shall not be subject  to the rules of Subchapter C
of chapter 63 of the Code, relating to the treatment of Partnership items for
a taxable  year.  Accordingly,  the REMIC will  file an annual  tax return on
Form 1066, U.S.  Real Estate  Mortgage Investment Conduit Income Tax  Return.
In addition,  certain other information  will be furnished quarterly  to each
Residual Certificateholder who  held such Residual Certificate on  any day in
the previous calendar quarter.

     Each Residual Certificateholder is required to treat items on its return
consistently with their treatment on  the REMIC's return, unless the Residual
Certificateholder either files  a statement identifying the  inconsistency or
establishes  that  the  inconsistency  resulted  from  incorrect  information
received from  the REMIC.  The IRS  may assert a deficiency  resulting from a
failure to  comply with  the consistency  requirement without  instituting an
administrative proceeding  at the REMIC level.  The  REMIC does not intend to
register as  a tax shelter  pursuant to Code  Section 6111 because  it is not
anticipated  that the REMIC  will have a net  loss for any  of the first five
taxable years of its existence.  Any person that holds a Residual Certificate
as  a nominee for another person  may be required to  furnish the REMIC, in a
manner to be provided in Treasury  regulations, with the name and address  of
such person and other information.

TAX-EXEMPT INVESTORS

     Any Residual  Certificateholder that is  a pension fund or  other entity
that is subject  to federal income taxation  only on its  "unrelated business
taxable  income" within the  meaning of Code  Section 512 will  be subject to
such  tax  on  that portion  of  the  distributions  received  on a  Residual
Certificate   that  is  considered  an  "excess   inclusion."    See  "Excess
Inclusions" herein.

NON-U.S. PERSONS

     Non-U.S. Persons.   Amounts paid to Residual  Certificateholders who are
not U.S. Persons (see "Regular Certificates -- Non-U.S. Persons") are treated
as interest  for purposes  of the 30%  (or lower  treaty rate)  United States
withholding tax.   Amounts distributed to Residual Holders  should qualify as
"portfolio  interest,"  subject  to  the  conditions  described  in  "Regular
Certificates" above, but only 
to  the extent that  the Mortgage Loans  were originated after  July 18,1984.
Furthermore, the  rate of withholding on any income on a Residual Certificate
that  is  an excess  inclusion will  not  be subject  to reduction  under any
applicable tax treaties.   See "Residual Certificates -- Excess  Inclusions."
If  the portfolio  interest exemption  is  unavailable, such  amount will  be
subject to United  States withholding tax when paid  or otherwise distributed
(or  when the  Residual Certificate  is disposed of)  under rules  similar to
those for withholding upon disposition of debt instruments that have original
issue discount.  The Code,  however, grants the Treasury Department authority
to  issue regulations  requiring that  those  amounts be  taken into  account
earlier than otherwise  provided where necessary to prevent  avoidance of tax
(for example, where the Residual Certificates do not have significant value).
See  "Residual Certificates  -- Excess Inclusions."   If the  amounts paid to
Residual  Certificateholders  that are  not  U.S.   persons  are  effectively
connected with their conduct of a trade or business within the United States,
the  30% (or  lower treaty rate)  withholding will  not apply.   Instead, the
amounts paid  to such non-U.S. Person will be  subject to U.S. federal income
taxation at regular graduated rates.

     For this purpose, a "U.S. Person" includes a citizen or resident  of the
United  States,  a  corporation,  partnership  or  other  entity  created  or
organized under  the laws of  the United States or  any political subdivision
thereof,  an estate whose  income from sources  without the United  States is
includible  in gross  income for  United States  federal income  tax purposes
regardless  of its connection with the conduct of  a trade or business in the
United  States 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.

     Regular  Certificateholders and persons  related to such  holders should
not  acquire any Residual  Certificates, and Residual  Certificateholders and
persons related to Residual Certificateholders should not acquire any Regular
Certificates without consulting their tax advisors as to the possible adverse
tax consequences of doing so.

TAX-RELATED RESTRICTIONS ON TRANSFER

     An entity  may  not  qualify as  a  REMIC unless  there  are  reasonable
arrangements designed  to ensure that  residual interests in such  entity are
not held by "disqualified organizations" (as  defined below).  Further, a tax
is  imposed  on  the  transfer of  a  residual  interest  in  a  REMIC  to  a
"disqualified organization."  The amount of the tax equals the product of (A)
an amount (as determined under regulations) equal to the present value of the
total  anticipated "excess  inclusions"  with respect  to  such interest  for
periods  after the transfer, and (B) the  highest marginal federal income tax
rate applicable to corporations.  The tax is 
imposed on the transferor unless the transfer is through an  agent (including
a  broker or other middlemen) for a disqualified organization, in which event
the tax  is imposed on  the agent.  The  person otherwise liable  for the tax
shall  be relieved of  liability for the  tax if the  transferee furnished to
such  person  an  affidavit  that   the  transferee  is  not  a  disqualified
organization  and, at  the time of  the transfer,  such person does  not have
actual knowledge that the affidavit  is false.  A "disqualified organization"
means (A) the United States,  any State, possession, or political subdivision
thereof,  any  foreign  government, any  international  organization,  or any
agency or  instrumentality of any of  the foregoing (provided that  such term
does not include an instrumentality if all  its activities are subject to tax
and,  except for FHLMC, a majority of  its board of directors is not selected
by any  such governmental agency),  (B) any organization (other  than certain
farmers' cooperatives) generally exempt from federal income taxes unless such
organization is subject to the tax on "unrelated business taxable income" and
(C) a rural electric or telephone cooperative.

     A tax is imposed on a "pass-through entity" (as defined below) holding a
residual interest in a  REMIC if at any time  during the taxable year of  the
pass-through entity  a disqualified organization  is the record holder  of an
interest in  such entity.  The amount  of the tax is equal  to the product of
(A)  the amount of  excess inclusions for  the taxable year  allocable to the
interest held by the disqualified  organization, and (B) the highest marginal
federal income tax rate applicable  to corporations.  The pass-through entity
otherwise liable for  the tax, for any  period during which  the disqualified
organization is the  record holder  of an  interest in such  entity, will  be
relieved of  liability for the  tax if such  record holder furnishes  to such
entity  an  affidavit   that  such  record  holder  is   not  a  disqualified
organization  and, for  such period,  the pass-through  entity does  not have
actual knowledge  that the affidavit  is false.   For this purpose,  a "pass-
through  entity"  means  (i)  a regulated  investment  company,  real  estate
investment trust  or common trust fund,  (ii) a partnership, trust  or estate
and (iii)  certain  cooperatives.   Except  as may  be provided  in  Treasury
regulations, any person  holding an interest  in a pass-through  entity as  a
nominee for another  will, with  respect to  such interest, be  treated as  a
pass-through entity.  The tax on pass-through entities is generally effective
for  periods after  March  31,1988,  except that  in  the  case of  regulated
investment companies,  real estate investment trusts, common  trust funds and
publicly-traded partnerships  the tax  shall apply only  to taxable  years of
such entities beginning after December 31,1988.

     In order to  comply with these rules, the Agreement will provide that no
record or  beneficial ownership  interest in a  Residual Certificate  may be,
directly or indirectly,  purchased, transferred or  sold without the  express
written consent of the Master Servicer.  The Master Servicer will  grant such
consent to a proposed transfer only if it receives the following:  (i) an 
affidavit from  the  proposed transferee  to  the effect  that  it is  not  a
disqualified organization and is not  acquiring the Residual Certificate as a
nominee or agent  for a disqualified organization, and (ii) a covenant by the
proposed transferee to the effect  that the proposed transferee agrees  to be
bound by and to abide by the transfer restrictions applicable to the Residual
Certificate.

     Any   attempted  transfer  or  pledge   in  violation  of  the  transfer
restrictions shall be  absolutely null and void  and shall vest no  rights in
any purported transferee.  Investors  in Residual Certificates are advised to
consult their  own tax  advisors with  respect to  transfers of  the Residual
Certificates and, in addition,  pass-through entities are advised to  consult
their own  tax advisors with  respect to  any tax which  may be imposed  on a
pass-through entity.

     Noneconomic Residual Certificates.  The REMIC Regulations disregard, for
federal  income  tax   purposes,  any  transfer  of  a  Noneconomic  Residual
Certificate to a "U.S. Person," as  defined in the following section of  this
discussion, unless no  significant purpose of  the transfer is to  enable the
transferor  to impede  the assessment  or collection of  tax.   A Noneconomic
Residual  Certificate is  any  Residual  Certificate  (including  a  Residual
Certificate  with a  positive  value  at issuance)  unless,  at  the time  of
transfer,  taking  into account  the Prepayment  Assumption, (i)  the present
value of  the expected  future distributions on  the Residual  Certificate at
least  equals the  product of  the  present value  of the  anticipated excess
inclusions and the highest  corporate income tax rate in effect  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  taxes  accrue on  the anticipated  excess inclusions  in an  amount
sufficient to satisfy the accrued taxes.  A significant purpose to impede the
assessment or collection of tax exists if the transferor,  at the time of the
transfer, either  knew or  should have  known that  the  transferee would  be
unwilling or  unable to pay taxes due  on its share of the  taxable income of
the REMIC.   A transferor is presumed  not to have such knowledge  if (i) the
transferor conducted a  reasonable investigation of  the transferee and  (ii)
the transferee acknowledges to the  transferor that the residual interest may
generate tax  liabilities in  excess  of the  cash  flow and  the  transferee
represents that it  intends to  pay such taxes  associated with the  residual
interest  as they  become  due.   If  a transfer  of  a Noneconomic  Residual
Certificate is  disregarded, the transferor  would continue to be  treated as
the owner of the Residual Certificate and would continue to be subject to tax
on its allocable portion of the net income of the REMIC.

     Foreign Investors.  The REMIC Regulations provide that the transfer of a
Residual  Certificate that  has a  "tax  avoidance potential"  to a  "foreign
person"  will be  disregarded  for federal  income tax  purposes.   This rule
appears  to apply  to a transferee  who is  not a  "U.S. Person",  as defined
below, unless such transferee's income in respect of the Residual Certificate
is effectively connected with the conduct of a United States trade or business.
A Residual Certificate is deemed to have a tax avoidance potential unless, at
the time of transfer, the transferor reasonably  expects  that the REMIC will 
distribute  to the transferee amounts that will equal  at least 30 percent of
each excess inclusion, and that such amounts will be  distributed at or after
the  time  the  excess inclusion accrues  and not later than  the end of  the
calendar year following the year of accrual. If the non-U.S. Person transfers
the Residual Certificate to a U.S. Person, the transfer will  be disregarded,
and the foreign transferor will continue to be treated  as the owner, if  the
transfer has  the effect  of allowing the transferor to  avoid tax on accrued
excess inclusions. The provisions in the REMIC Regulations regarding transfers
of Residual Certificates that have tax avoidance potential to foreign persons
are effective  for all transfers after June  30,1992.  Until further guidance
is issued concerning the treatment  of Residual Certificates held by non-U.S.
Persons, the Pooling and Servicing Agreement  will provide that no record  or
beneficial ownership interest  in a Residual Certificate may  be, directly or
indirectly, transferred to a non-U.S.  Person unless such person provides the
Trustee with a  duly completed I.R.S. Form  4224 and the Trustee  consents to
such transfer in writing.

     For purposes  of this  discussion, a  "U.S. Person"  means a citizen  or
resident of  the United States, or  any political subdivision thereof,  or an
estate or trust, the income of which, from sources outside the United States,
is includible  in gross income for federal  income tax purposes regardless of
its  connection with  the conduct of  a trade  or business within  the United
States.


                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Certain
Federal Income Tax  Considerations", potential investors should  consider the
state income tax consequences of the acquisition,  ownership, and disposition
of the Certificates.  State 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.   Therefore,  potential
investors should consult their  own tax advisors with respect to  the various
tax consequences of investments in the Certificates.


                            PLANS OF DISTRIBUTION

     Certificates are being offered hereby in Series from  time to time (each
Series evidencing a separate Trust) 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 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  Certificates will  be  determined.   Each  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 certificates so offered.  In
firm commitment underwritten offerings, the underwriters will be obligated to
purchase all of  the Certificates of such Series if any such Certificates are
purchased.   Certificates 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 Supplement
relating  thereto  will  contain information  regarding  the  nature  of such
offering and any agreements to be entered into between Sponsor and purchasers
of Certificates of such Series.


                            FINANCIAL INFORMATION

     A new  Trust will be formed with respect  to each Series of Certificates
and no  Trust will engage  in any business  activities or have  any assets or
obligations  prior to  the issuance  of the  related Series  of Certificates.
Accordingly,  no financial  statements  with  respect to  any  Trust will  be
included in this Prospectus or in the related Supplement.

                                    RATING

     It is  a condition to  the issuance of  the Certificates of  each Series
offered hereby and by the Supplement  that they shall be rated in one  of the
four  highest  rating  categories by  the  nationally  recognized statistical
rating agency or agencies specified in the related Supplement.

     Ratings  on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all  distributions on the mortgage assets in
the related trust.   These ratings address the  structural, legal and issuer-
related aspects associated with such certificates, the nature of the mortgage
assets in  the related trust and the credit quality of the credit enhancer or
guarantor,  if any.   Ratings  on mortgage  pass-through certificates  do not
represent  any assessment  of  the  likelihood  of principal  prepayments  by
mortgagors or of the degree by which such prepayments might differ from those
originally anticipated.  As a result, certificateholders might suffer a lower
than anticipated yield,  and, in addition,  holders of stripped  pass-through
certificates  in  extreme  cases  might  fail  to  recoup   their  underlying
investments.

   
     A  security  rating  is  not  a  recommendation  to  buy,  sell  or hold
securities and may be  subject to revision or withdrawal  at any time by  the
assigning  rating organization.   Further,  such ratings  do not  address the
effect  of prepayments  on  the  yield anticipated  by  the  investor.   Each
security  rating should  be  evaluated independently  of  any other  security
rating.
    



                            INDEX TO DEFINED TERMS

                                                                         PAGE
                                                                         ----

1986 Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  63
Accrual Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Accrual Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Appraised Value . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
ARM . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
ARM Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Assumed Reinvestment Rate   . . . . . . . . . . . . . . . . . . . . . . .  24
Balloon Payments  . . . . . . . . . . . . . . . . . . . . . . . . . . .  5,16
Bankruptcy Bond   . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 31
Bankruptcy Code   . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
Buydown Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Buydown Loans   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Certificate Account . . . . . . . . . . . . . . . . . . . . . . . . . .  6,38
Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Certificate Register  . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . 15,17
Class Certificate Balance . . . . . . . . . . . . . . . . . . . . . . . .  23
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Companion Classes . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Contingent Regulations  . . . . . . . . . . . . . . . . . . . . . . . . .  64
Cooperatives  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Cooperative Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   9
D&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Deferred Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . . 21,38
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
FHA   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4,17
FHA Insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
FHA Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
FHLMC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
FHLMC Act   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
FHLMC Certificate Group   . . . . . . . . . . . . . . . . . . . . . . . .  19
Fitch   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
FNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
FNMA Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
Fraud Loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9,30
Garn--St Germain Act  . . . . . . . . . . . . . . . . . . . . . . . . . .  51
GNMA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1
GNMA Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GNMA I Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GNMA II Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  18
GPMs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
Housing Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
HUD   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  17
Indemnified Parties . . . . . . . . . . . . . . . . . . . . . . . . . . .  43
Index . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Interest Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . .  23
IO Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  57
Issuer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61,68
Labor Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Last Scheduled Distribution Date  . . . . . . . . . . . . . . . . . . . .  24
Legislative History . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Lockout Periods . . . . . . . . . . . . . . . . . . . . . . . . . . . .  5,16
LTV   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Master REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Master Servicing Fee  . . . . . . . . . . . . . . . . . . . . . . . . . .  42
Mezzanine Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  7,29
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Assets . . . . . . . . . . . . . . . . . . . . . . . . . . .  1,4,15
Mortgage Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .   6
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Mortgage Note(s)  . . . . . . . . . . . . . . . . . . . . . . . . . . .  5,15
Mortgage Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Mortgage Pool Insurance Policy  . . . . . . . . . . . . . . . . . . . .  8,29
Mortgage Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . .  15
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . .   57,63
PACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Payment Lag Certificates  . . . . . . . . . . . . . . . . . . . . . . . .  67
Phantom Income  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Plan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
PO Certificates   . . . . . . . . . . . . . . . . . . . . . . . . . . . .   7
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Pool Insurer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Pooling Agreement   . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
Pre-Issuance Accrued Interest . . . . . . . . . . . . . . . . . . . . . .  67
Prepayment Assumption   . . . . . . . . . . . . . . . . . . . . . . . . 60,64
Primary Insurer . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Primary Mortgage Insurance Policy   . . . . . . . . . . . . . . . . . . .  16
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . .  72
PTE 83-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Regular Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1,56
REMIC Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
REO Property  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  28
Reserve Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8,31
Residual Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .  62
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1,4,15
Senior Certificates   . . . . . . . . . . . . . . . . . . . . . . . . . .   6
Senior Certificateholders   . . . . . . . . . . . . . . . . . . . . . . .   8
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Special Hazard Insurer  . . . . . . . . . . . . . . . . . . . . . . . . .  30
Special Hazard Insurance Policy   . . . . . . . . . . . . . . . . . . . .   9
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4,34
Stripped ARM Obligations  . . . . . . . . . . . . . . . . . . . . . . . .  60
Stripped Bond Certificates  . . . . . . . . . . . . . . . . . . . . . . .  59
Stripped Coupon Certificates  . . . . . . . . . . . . . . . . . . . . . .  59
Subordinate Certificates  . . . . . . . . . . . . . . . . . . . . . . . .   7
Subordinate Certificateholders  . . . . . . . . . . . . . . . . . . . . .   8
Subsidiary REMIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  62
Supplement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1,4
TACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Thrift Institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  71
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1,15
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  48
Underwriter's Exemptions  . . . . . . . . . . . . . . . . . . . . . . . .  52
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . .  61,73,75
VA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  4,17
VA Guaranty . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
Waiver Letter . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9,30




<TABLE>
<CAPTION>

   
- ---------------------------------------------        --------------------------------------------
<C>                                                  <C>
No  person  has been  authorized to  give any
information or  to  make any  representations
other than those  contained in  this Prospec-
tus  Supplement  or the  Prospectus  and,  if                             $
given  or  made, such  information or  repre-
sentations  must not  be relied  upon.   This                         (Approximate)
Prospectus Supplement  and the  Prospectus do
not constitute an  offer to sell or a solici-
tation of  an offer to buy  any of  the secu-
rities offered  hereby, nor  an offer  of Of-
fered Certificates in any state or  jurisdic-
tion in  which,  or to  any  person to  whom,              
such offer would  be unlawful.  The  delivery              HEADLANDS MORTGAGE SECURITIES INC.
of  this  Prospectus Supplement  or the  Pro-                            Sponsor
spectus at any time  does not imply that  the
information contained  herein  or therein  is
correct  as  of  any time  subsequent  to its                 (HEADLANDS MORTGAGE COMPANY)
date; however,  if any material change occurs                  Seller and Master Servicer
while this Prospectus Supplement or  the Pro-
spectus is required  by law to be  delivered,
this Prospectus Supplement or the Prospectus
will be amended or supplemented accordingly.
             ------------------                                       Mortgage Pass-Through
                                                                      Certificates,
              TABLE OF CONTENTS                                       Series 199_-_
                                         PAGE

            PROSPECTUS SUPPLEMENT
Summary of Terms  . . . . . . . . . . .   S-1
Risk Factors  . . . . . . . . . . . . .   S-7                                                    
The Mortgage Pool . . . . . . . . . . .   S-8                     ---------------------
Servicing of Mortgage Loans . . . . . .  S-12                     PROSPECTUS SUPPLEMENT
Description of the Certificates . . . .  S-17                     ----------------------                               
Prepayment and Yield Considerations . .  S-24
Credit Support  . . . . . . . . . . . .  S-29
Use of Proceeds . . . . . . . . . . . .  S-30
Federal Income Tax Consequences . . . .  S-30
ERISA Considerations  . . . . . . . . .  S-30
Method of Distribution  . . . . . . . .  S-31
Legal Matters . . . . . . . . . . . . .  S-31                        _________, 199__
Certificate Rating  . . . . . . . . . .  S-31
Index of Defined Terms  . . . . . . . .  S-33

                                                                           PROSPECTUS
                  PROSPECTUS
Prospectus Supplement . . . . . . . . . .   2
Additional Information  . . . . . . . . .   2
Incorporation of Certain Documents by
Reference . . . . . . . . . . . . . . . .   2
Summary of the Prospectus . . . . . . . .   4
Risk Factors. . . . . . . . . . . . . . .  13
The Trusts. . . . . . . . . . . . . . . .  15
Description of Certificates . . . . . . .  22
Credit Enhancement. . . . . . . . . . . .  28
Yield and Prepayment Considerations . . .  32
The Sponsor . . . . . . . . . . . . . . .  34
Use of Proceeds . . . . . . . . . . . . .  34
Mortgage Loan Program . . . . . . . . . .  34
The Pooling and Servicing Agreement . . .  36
Certain Legal Aspects of the Mortgage
  Loans . . . . . . . . . . . . . . . . .  45
ERISA Considerations  . . . . . . . . . .  52
Legal Investment Considerations . . . . .  54
Legal Matters . . . . . . . . . . . . . .  55
Federal Income Tax Consequences . . . . .  55
State Tax Considerations . . . . . . . . . 76
Plans of Distribution. . . . . . . . . . . 76
Financial Information. . . . . . . . . . . 76
Rating . . . . . . . . . . . . . . . . . . 76
Index to Defined Terms . . . . . . . . . . 78
    
- ----------------------------------------------             -----------------------------------------





</TABLE>


                                   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                           $  257,575.76
Printing and Engraving                         $   75,000.00
Legal Fees and Expenses                        $  150,000.00
Trustee Fees and Expenses                      $   25,000.00
Rating Agency Fees                             $  120,000.00
Miscellaneous                                  $   15,000.00

Total                                          $  642,575.76

____________________


    
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 Brown & Wood  LLP as to  legality of the Certificates
           (including consent of such firm).
     8.1   Opinion of Brown & Wood LLP as to certain tax matters (included in
           exhibit 5.1 hereof).
    23.1   Consent  of Brown &  Wood LLP (included in  exhibits 5.1 and  8.1
           hereof).
    24.1*  Power of Attorney.
_____________
  *Filed previously with the Commission on November 22, 1996 as an exhibit to
the Registration Statement on Form S-3 (No. 333-16779).
    

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 15th day of January, 1997.


                                   HEADLANDS MORTGAGE SECURITIES INC.


                                   By  /s/ Gilbert J. MacQuarrie           
                                      -------------------------------------
                                     Name:  Gilbert J. MacQuarrie
                                     Title:  Vice President

    

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

   

*                           President and Director            January 15, 1997
- ------------------
Peter T. Paul             (Principal Executive Officer)


/s/ Gilbert J. MacQuarrie      Vice President, Secretary,     January 15, 1997
- -------------------------      Treasurer and Director 
Gilbert J. MacQuarrie          (Principal Financial 
                               Officer and Principal 
                               Accounting Officer)


*                                       Director              January 15, 1997
- -------------------------
Becky S. Poisson


*                                       Director              January 15, 1997
- ----------------------------------
Steve Abreu


*                                       Director              January 15, 1997
- ----------------------------------
Kenneth Siprelle



*                                       Director              January 15, 1997
- ----------------------------------
John Edmonds




*By:/s/ Gilbert J. MacQuarrie          
    -----------------------------------
    Name: Gilbert J. MacQuarrie
    Attorney-in-Fact
    

   
                                         Exhibit Index

Exhibit No.          Description of Exhibit
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 Brown & Wood LLP as to legality of the
                     Certificates (including the 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 Brown & Wood LLP (included in exhibits 5.1
                     and 8.1 hereof).
24.1*                Power of Attorney
______________
   * Filed previously with the Commission on November 22, 1996 as an exhibit
to the Registration Statement on Form S-3 (No. 333-16779)



                                                  Exhibit 3.1
                                                  Certificate of Incorporation



                         CERTIFICATE OF INCORPORATION

                                      OF

                      HEADLANDS MORTGAGE SECURITIES INC.
                           (A DELAWARE CORPORATION)

     FIRST:  Name.  The name of the corporation (the "Corporation") is
             ----
Headlands Mortgage Securities Inc.

     SECOND:  Delaware Office and Registered Agent.  The address of its
              ------------------------------------
registered office in  the State of Delaware is The Corporation Trust Company,
1209 Orange  Street, in the  City of Wilmington,  County of New  Castle.  The
name  of  its registered  agent  at  such address  is  The  Corporation Trust
Company.

     THIRD:  Purpose.  The nature of the business to be conducted is limited
             -------
solely to the following:

     (a)  to  become a  member  of,  and to  make  investments in,  Headlands
Mortgage L.L.C., a Delaware limited liability company ("HMLLC"), and to enter
into and perform  agreements relating to  the operations of  HMLLC or  making
contributions to or purchases from HMLLC;

     (b)  to  acquire  mortgage  loans  and  participation  in  interests  in
mortgage loans and mortgage securities  issued and/or guaranteed as to timely
payment  of  interest and/or  principal by  the Government  National Mortgage
Association,  Federal National  Mortgage Association  and  Federal Home  Loan
Mortgage  Corporation  (such  mortgage  loans,  participation  interests  and
mortgage securities,  collectively,  "mortgage assets")  by  contribution  or
purchase  for the  purpose of  effecting the  securitization thereof,  either
directly or through other entities, and whether such securitization  involves 
securities ("Securities") backed  by or evidencing an interest in, such 
mortgage assets;

     (c)  to enter into agreements for the servicing of mortgage assets;

     (d)  to  hold, sell, transfer or pledge  ownership interests in mortgage
assets and the proceeds therefrom from time to time;

     (e)  to issue debt secured by mortgage assets; and

     (f)  to engage in  any activity and to exercise  any powers permitted to
corporations under the laws of the State of Delaware, provided that  they are
incident  to the  foregoing and  necessary  or convenient  to accomplish  the
foregoing.

     FOURTH:  Capitalization.  The total number of shares of stock which the
              --------------

Corporation shall have authority to issue is one hundred (100) shares, all of
one class  and designated Common Stock,  and having a  par value of  one cent
($.01) per share.

     FIFTH:  Incorporator.  The name and mailing address of the incorporator
             ------------
is  as follows:  Phillip R. Pollock, Esq.,  c/o Tobin & Tobin, One Montgomery
Street, 15th Floor, San Francisco, California 94104.

     SIXTH:  Indemnification.  The Corporation shall, to the full extent
             ---------------
permitted by  Section 145  of the  General Corporation  Law of  the State  of
Delaware, as  amended from  time to time  (the "Delaware  General Corporation
Law"), indemnify all persons whom it may indemnify pursuant thereto.

     SEVENTH:  Special Provisions.  The following provisions are for the
               ------------------
management  of  the  business and  for  the  conduct of  the  affairs  of the
Corporation and for the further creation,  definition,  limitation  and  
regulation  of  the  powers  of  the Corporation and of its directors and 
stockholders:

     (a)  Subject to  the remainder of  this subparagraph (a), the  number of
          directors  of the Corporation  shall be fixed by,  or in the manner
          provided in, the  Bylaws of the  Corporation.  At all  times, there
          shall  be not fewer than two (2) Independent Directors on the board
          of directors of the Corporation.   For purposes of this Certificate
          of Incorporation,  "Independent Director" shall  mean an individual
          who  is not, and  has not been  during the preceding  five years, a
          direct,  indirect or beneficial limited partner, officer, director,
          general  partner,  employee,  affiliate,  associate,  financier  or
          customer of, or  supplier to, any of Headlands  Mortgage Company, a
          California  corporation  ("HMC"),  any Subsidiary  of  HMC,  or any
          Affiliate of HMC (other than the Corporation) (each of HMC and each
          such  Subsidiary or  Affiliate is  herein  referred to  as an  "HMC
          Person").   As used  herein, the term  "Affiliate," when  used with
          respect to a Person, means any other Person controlling, controlled
          by, or  under common control  with, such Person; the  term "Person"
          means an individual, partnership, corporation (including a business
          trust),  joint stock  company,  trust, unincorporated  association,
          joint  venture,   limited  liability  company,   limited  liability
          partnership,  government or  any  agency or  political  subdivision
          thereof or  any other entity;  and the term "Subsidiary"  means any
          corporation with respect to which  more than 50% of the outstanding
          capital stock having  ordinary voting power to elect  a majority of
          the board of directors of such corporation (irrespective of whether
          at  the time capital  stock of any  other class or  classes of such
          corporation shall or might have voting power upon the occurrence of
          any contingency)  is at  the time directly  or indirectly  owned by
          HMC.

     (b)  The directors of the Corporation may from time to time adopt, amend
          or repeal  any of the  Bylaws of the Corporation,  including Bylaws
          adopted by the stockholders, but stockholders may from time to time
          specify  provisions  of the  Bylaws  that  may  not be  amended  or
          repealed by the directors.

     (c)  Meetings of stockholders may be held within or without the State of
          Delaware, as the Bylaws provide.

     (d)  Notwithstanding   any  other  provision   of  this  Certificate  of
          Incorporation and any  provision of law that otherwise  so empowers
          the  Corporation,  the  Corporation shall  not,  without  the prior
          approval  of  the board  of  directors  of the  Corporation,  which
          approval shall include the affirmative vote of all the directors of
          the Corporation (including each Independent Director) do any of the
          following:

          (1)  amend or change  this Certificate of  Incorporation (including
               adoption of any  new provisions or the repeal  of any existing
               provisions hereto);

          (2)  enter into any transaction with any HMC Person;

          (3)  dissolve,  liquidate,  consolidate,  merge   or  sell  all  or
               substantially all of the Corporation's assets;

          (4)  commence a voluntary  case or other proceeding with respect to
               the Corporation  under any applicable  bankruptcy, insolvency,
               reorganization,  debt,  arrangement,   dissolution,  or  other
               similar law, or  permit or arrange for the  appointment of, or
               the taking  of possession of any of the Corporation's property
               by,  a receiver,  liquidator, assignee, trustee,  custodian or
               other similar official;

          (5)  approve a reduction in, or transfer  to surplus of, any of the
               capital  of the  Corporation pursuant  to Section  244  of the
               Delaware General Corporation Law;

          (6)  issue  any debt securities or undertake any direct or indirect
               debt obligations of any kind; provided, however, that the
                                             --------  -------
               Corporation shall not issue, assume or guarantee any liability 
               (regardless of unanimous board of  directors approval) unless 
               such liability  is approved in writing by each of the rating 
               agencies that have rated any Securities  at the time 
               outstanding,  except as permitted  in Article THIRD and  for 
               liabilities incurred in connection with the administration of 
               the Corporation;

          (7)  consent to any  change in either the Certificate  of Formation
               of HMLLC or the Limited Liability Company Agreement of HMLLC;

          (8)  consent to  the commencement by  HMLLC of a voluntary  case or
               other proceeding under any  applicable bankruptcy, insolvency,
               reorganization,  debt,  arrangement,   dissolution,  or  other
               similar law, or  permit or arrange for the  appointment of, or
               the  taking of  possession of  any of  HMLLC's property  by, a
               receiver, liquidator, assignee, trustee, custodian or  similar
               official;

          (9)  withdraw as a member from HMLLC; or

          (10) approve  (as a  member of  HMLLC) any  action with  respect to
               HMLLC that  requires a unanimous vote of HMLLC's members under
               the Limited Liability Company Agreement of HMLLC.

     (e)  In approving any  of the actions in  clause (3), (4), (6),  or (8),
          clause  (10) (to  the  extent  such vote  is  required pursuant  to
          Section 7.07(3)  or  Section 7.07(4)  or  Section 7.07(6)  (to  the
          extent such action would affect Section 7.07(3) or (4)), of HMLLC's
          Limited Liability  Company Agreement), or clause (1) (to the extent
          the proposed action would affect such clause (3), (4), (6), (8), or
          (10)) of subparagraph (d)  above, the directors of  the Corporation
          shall, to the extent permitted by applicable law, take into account
          the interests of the secured creditors of  HMLLC.  In approving any
          of  the actions in clause  (3), (4), or  (6) or clause  (1) (to the
          extent the  proposed action would  affect such clause (3),  (4), or
          (6))  or subparagraph (d)  above, the directors  of the Corporation
          shall, to the extent permitted by applicable law, take into account
          the interests of the secured creditors of the Corporation.

     (f)  An  Independent Director  of the  Corporation  shall not  act as  a
          trustee in bankruptcy for any HMC Person.

     (g)  If  an Independent  Director resigns  or otherwise  ceases to  be a
          director  of the Corporation, a replacement Independent Director of
          the Corporation shall be selected pursuant to the provisions of the
          Bylaws of the Corporation.

     (h)  Notwithstanding any provision set forth  herein or in the Bylaws of
          the  Corporation  which  may  be  to the  contrary,  the  board  of
          directors  of the Corporation  shall not  vote at  a meeting  or by
          unanimous consent without a meeting  pursuant to Section 141 of the
          Delaware General Corporation Law with respect to any of the actions
          set  forth  in  any  of  clauses  (1)  through  (10)  inclusive  of
          subparagraph  (d) of this  paragraph, or  subparagraph (f)  of this
          paragraph  unless,  at  the  time   of  such  vote,  at  least  one
          Independent  Director is  serving  as  a member  of  said board  of
          directors.

     (i)  The following provisions  shall be applicable to  the Corporation's
          conduct of business:

          (1)  the Corporation's assets shall not be commingled with those of
               any  other entity,  including any  corporate  parent or  other
               Affiliate of  the Corporation, provided  that such restriction
               shall not preclude the  Corporation from repaying indebtedness
               or making distributions to any shareholder of the Corporation,
               so long as all such transactions are properly reflected on the
               books and records of the Corporation;

          (2)  the  Corporation shall pay from its  own funds all obligations
               and   indebtedness  incurred   by   it,  provided   that   the
               organizational expenses  of the  Corporation may  be initially
               paid  by Affiliates  of the  Corporation so  long as  they are
               promptly reimbursed by the Corporation;

          (3)  if  the  Corporation maintains  offices in  the office  of any
               Affiliate of the  Corporation, the Corporation shall  pay fair
               market rent for any such office space of such Affiliate;

          (4)  the  Corporation shall  conduct its  own business  in its  own
               name;

          (5)  the Corporation shall maintain separate bank accounts,  books,
               records and financial statements;

          (6)  the Corporation shall maintain its books, records, resolutions
               and agreements as official records;

          (7)  the  Corporation shall maintain  adequate capital in  light of
               contemplated business operations;

          (8)  the  Corporation  shall   observe  all  corporate   and  other
               organizational formalities;

          (9)  the Corporation  shall maintain  an arm's-length  relationship
               with Affiliates;

          (10) the  Corporation shall not  guarantee or become  obligated for
               the debts of any other entity or hold out its credit  as being
               available to satisfy the obligations of others;

          (11) the Corporation shall not acquire obligations or securities of
               Affiliates;

          (12) the Corporation shall  not make any loans to  any other person
               or entity;

          (13) the Corporation  shall use  separate stationery, invoices  and
               checks;

          (14) the  Corporation shall  not pledge  its assets  to secure  the
               obligations of any other entity;

          (15) the  Corporation shall hold  itself out as  a separate entity,
               and not fail  to correct any known  misunderstanding regarding
               its separate identity; and

          (16) the  Corporation shall  not  identify  itself  or any  of  its
               Affiliates as a division or part of the other.

     (j)  In addition  to the  powers and authorities  hereinabove or  by law
          expressly conferred upon them, the directors of the Corporation are
          hereby empowered  to exercise all  such powers  and to do  all such
          acts  and things as  may be exercised  or done  by the Corporation,
          subject to the provisions of the Delaware  General   Corporation   
          Law,  of   this  Certificate   of Incorporation  and  of  the Bylaws
          of  the  Corporation; provided, however, that no  bylaw, whether 
                                --------  -------
          adopted by the  stockholders or by the directors of the Corporation,
          shall invalidate any prior act of the directors  which would have  
          been valid if  such bylaw  had not been adopted.

     EIGHTH:  Personal Liability of Directors.  A director of this
              -------------------------------
Corporation  shall  not  be  personally  liable to  the  Corporation  or  its
stockholders for monetary damages for breach of fiduciary duty as a director,
except for liability:

     (a)  for any breach of the director's duty of loyalty to the Corporation
          or its stockholders,

     (b)  for  acts  or  omissions  not  in  good  faith,  or  which  involve
          intentional misconduct or a knowing violation of law,

     (c)  under Section 174 of the Delaware General Corporation Law, or

     (d)  for any  transaction from  which the  director derived  an improper
          personal benefit.

     NINTH:  Amendments.  The Corporation reserves the right to amend, alter,
             ----------
change or repeal any provision contained in this Certificate of Incorporation
in the manner now or hereafter prescribed by law, subject to the restrictions
contained in subparagraphs  (d) and (3) of paragraph  SEVENTH hereof, and all
rights and powers conferred hereby on stockholders, directors and officers of
the Corporation are  subject to this reservation; provided,  however, that no
amendment to Article  THIRD, SEVENTH or NINTH shall be  effective without the
Corporation having  received confirmation from each rating  agency rating any
outstanding Securities that such amendment will not result in the termination
or lowering of the rating of such Securities. 

     IN  WITNESS  WHEREOF,  the   undersigned  incorporator  hereby  formally
acknowledges under penalties  of perjury that  this is his  act and deed  and
that the facts stated herein are  true, and accordingly has hereunto set  his
hand this 15th day of November, 1996.

					/s/ Phillip R. Pollock
					--------------------------------
                                        Phillip R. Pollock, Incorporator




                                                                Exhibit 3.2
                                                                Bylaws
                                    BYLAWS

                                      OF

                      HEADLANDS MORTGAGE SECURITIES INC.

                    (hereinafter called the "Corporation")
                                  ARTICLE I
                                   OFFICES
                                  -------
          Section 1.  Registered Office.  The registered office of the
          ---------   -----------------
Corporation shall  be in the City of Wilmington,  County of New Castle, State
of Delaware.

           Section 2.  Other Offices.  The Corporation may also have offices
           ---------   -------------
at such other places  both within and  without the State  of Delaware as  the
Board of Directors may from time to time determine.

                                  ARTICLE II
                           MEETINGS OF STOCKHOLDERS
                          ------------------------

          Section 1.  Place of Meetings.  Meetings of the stockholders for
          ---------   -----------------
the election of directors or for any other purpose shall be held at such time
and  place, either  within or  without  the State  of Delaware,  as  shall be
designated from time  to time  by the Board  of Directors and  stated in  the
notice of the meeting or in a duly executed waiver of notice thereof.

          Section 2.  Annual Meetings.  The Annual Meetings of Stockholders
          ---------   ---------------
shall be  held on such date and at such time as shall be designated from time
to time by the Board of Directors and stated in the notice of the meeting, at
which meetings the stockholders shall elect by a plurality vote a Board of 
Directors, and transact such other business as may properly be brought before
the meeting.   Written notice of the  Annual Meeting stating the  place, date
and hour of the  meeting shall be given to each  stockholder entitled to vote
at such meeting not less than ten nor more than sixty days before the date of
the meeting.

          Section 3.  Special Meetings.  Unless otherwise prescribed by law
          ---------   ----------------
or by the Certificate of Incorporation, Special Meetings of Stockholders, for
any purpose or purposes, may be called  by either (i) the Chairman, if  there
be one, or (ii)  the President, (iii)  any Vice President,  if there be  one,
(iv) the Secretary or (v) any Assistant Secretary, if there be one, and shall
be called  by any such officer at the request in writing of a majority of the
Board of  Directors or  at the request  in writing  of stockholders  owning a
majority of the  capital stock of the Corporation issued  and outstanding and
entitled  to vote.  Such  request shall state the purpose  or purposes of the
proposed meeting.   Written notice  of a Special  Meeting stating  the place,
date and  hour of  the  meeting and  the purpose  or purposes  for which  the
meeting is called shall  be given not less than ten nor  more than sixty days
before the date of the  meeting to each stockholder entitled to  vote at such
meeting.

          Section 4.  Quorum.  Except as otherwise provided by law or by the
          ---------   ------
Certificate  of Incorporation, the holders of a majority of the capital stock
issued and  outstanding and  entitled to vote  thereat, present in  person or
represented by proxy, shall constitute  a quorum at all meetings  of the 
stockholders for the transaction of business.  If, however, such quorum shall
not be present or represented at any meeting of  the stockholders, the 
stockholders entitled  to vote thereat, present in person  or represented by 
proxy,  shall have power to  adjourn the meeting from  time to  time, without
notice other  than announcement  at the meeting, until a quorum  shall be 
present or represented.   At such adjourned meeting at which a quorum shall
be present or represented, any business  may be transacted which might  have 
been transacted at the  meeting as originally noticed.  If  the adjournment
is for  more than thirty days, or  if after the adjournment a new record date
is fixed for the adjourned meeting, a notice of the adjourned meeting shall 
be given to each stockholder entitled to  vote at the meeting.

          Section 5.  Voting.  Unless otherwise required by law, the
          ---------   ------
Certificate of Incorporation or these Bylaws, any question brought before any
meeting  of stockholders shall  be decided  by the vote  of the  holders of a
majority of  the  stock represented  and  entitled  to vote  thereat.    Each
stockholder represented  at a  meeting of stockholders  shall be  entitled to
cast one vote  for each share of  the capital stock entitled to  vote thereat
held by such stockholder.   Such votes may be cast in person  or by proxy but
no proxy shall  be voted on or after  three years from its  date, unless such
proxy provides  for  a  longer  period.   The  Board  of  Directors,  in  its
discretion, or the officer of the Corporation presiding at a meeting of 
stockholders, in his or her discretion, may require  that any  votes cast at  
such meeting  shall be cast  by written ballot.

          Section 6.  Consent of Stockholders in Lieu of Meeting.  Unless
          ---------   ------------------------------------------
otherwise provided  in the Certificate of Incorporation,  any action required
or permitted to be taken at any Annual or Special Meeting  of Stockholders of
the Corporation,  may be taken  without a  meeting, without prior  notice and
without a vote, if a  consent in writing, setting forth the  action so taken,
shall be signed by the holders of outstanding stock having not less than  the
minimum  number of votes  that would be  necessary to authorize  or take such
action at a meeting at which all shares entitled to vote thereon were present
and voted.  Prompt  notice of the  taking of the  corporate action without  a
meeting  by less  than  unanimous written  consent shall  be  given to  those
stockholders who have not consented in writing.

          Section 7.  List of Stockholders Entitled to Vote.  The officer of
          ---------   -------------------------------------
the Corporation who has  charge of the stock ledger of  the Corporation shall
prepare and make, at least ten  days before every meeting of stockholders,  a
complete list of the  stockholders entitled to vote at the  meeting, arranged
in alphabetical  order, and showing  the address of each  stockholder and the
number of shares registered in the name of each stockholder.  Such list shall
be open to the examination by any stockholder, for any purpose germane to the
meeting,  during  ordinary  business hours,  for a   period of  at least  ten  
days  prior  to the meeting,  either at a  place  within the  city  where the 
meeting  is to be held, which  place shall be specified in  the notice of the
meeting,  or, if  not so  specified, at  the place where the meeting is to be 
held. The list shall also be produced and kept  at the time and place  of the
meeting   during  the  whole   time thereof,  and  may  be inspected  by  any 
stockholder of the Corporation who is present.

          Section 8.  Stock Ledger.  The stock ledger of the Corporation
          ---------   ------------
shall be the only evidence as to who are the stockholders entitled to examine
the stock ledger, the list  required by Section 7 of  this Article II or  the
books of  the Corporation, or to vote in person or by proxy at any meeting of
stockholders.

                                 ARTICLE III
                                  DIRECTORS
                                 ---------

          Section 1.  Number and Election of Directors.  The Board of
          ---------   --------------------------------
Directors shall  consist of not less than two  nor more than fifteen members,
the exact number  of which shall initially  be fixed by the  Incorporator and
thereafter from time to time by the Board of Directors, subject to Section 11
of this Article.   Except as provided in Section 2 of this Article, directors
shall be elected  by a  plurality of  the votes  cast at  Annual Meetings  of
Stockholders, and each director  so elected shall hold office  until the next
Annual Meeting and until his or her successor is duly  elected  and qualified,
or  until his  or her  earlier  resignation or removal.  Any director may 
resign at any time upon notice to the Corporation.  Directors need not be 
stockholders.

          Section 2.  Vacancies.  Subject to Section 11 of this Article,
          ---------   ---------
vacancies and newly created directorships  resulting from any increase in the
authorized number  of directors may be filled by  a majority of the directors
then  in office, though less than a quorum,  or by a sole remaining director,
and the directors  so chosen shall hold office until the next annual election
and until  their successors  are duly elected  and qualified, or  until their
earlier resignation or removal.

          Section 3.  Duties and Powers.  The business of the Corporation
          ---------   -----------------
shall be  managed by or under  the direction of the Board  of Directors which
may exercise all such powers  of the Corporation, subject to  the Certificate
of  Incorporation, and  do all  such  lawful acts  and things  as are  not by
statute or by the Certificate of Incorporation or by these Bylaws directed or
required to be exercised or done by the stockholders.

          Section 4.  Meetings.  The Board of Directors of the Corporation
          ---------   --------
may hold  meetings, both  regular and special,  either within or  without the
State of Delaware.   Regular meetings of  the Board of Directors may  be held
without notice at  such time and  at such place as  may from time to  time be
determined by  the Board  of Directors.   Special  meetings of  the Board  of
Directors may  be called by the Chairman, if  there be one, the President, or
any  directors.  Notice  thereof  stating the  place, date  and hour  of  the
meeting  shall  be  given  to  each  director either  by mail  not less  than 
forty-eight  (48)  hours  before  the  date of  the meeting,  by telephone or 
telegram  on  twenty-four  (24)   hours' notice,  or on  such  shorter notice  
as  the  person  or  persons  calling  such meeting  may  deem  necessary  or 
appropriate in the circumstances. 

          Section 5.  Quorum.  Except as may be otherwise specifically
          ---------   ------
provided by  law, the Certificate  of Incorporation or  these Bylaws,  at all
meetings  of the  Board  of Directors,  a  majority of  the  entire Board  of
Directors shall constitute a quorum  for the transaction of business  and the
act of a majority of the directors present at any meeting at which there is a
quorum shall be the act  of the Board of Directors.  If a quorum shall not be
present at  any  meeting of  the Board  of Directors,  the directors  present
thereat may adjourn the meeting from time  to time, without notice other than
announcement at the meeting, until a quorum shall be present.

          Section 6.  Actions of Board.  Unless otherwise provided by the
          ---------   ----------------
Certificate  of  Incorporation  or  these  Bylaws,  any  action  required  or
permitted  to be taken  at any meeting  of the Board  of Directors  or of any
committee  thereof may be taken without a meeting,  if all the members of the
Board of  Directors or  committee, as  the case  may be,  consent thereto  in
writing,  and  the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors or committee.

          Section 7.  Meetings by Means of Conference Telephone.  Unless
          ---------   -----------------------------------------
otherwise provided  by  the Certificate  of  Incorporation or  these  Bylaws,
members  of  the Board  of  Directors of  the Corporation,  or  any committee
designated by  the Board of  Directors, may participate  in a meeting  of the
Board of Directors  or such committee by  means of a conference  telephone or
similar communications equipment by means of  which all persons participating
in the meeting can hear each  other, and participation in a meeting  pursuant
to this Section 7 shall constitute presence in person at such meeting.

          Section 8.  Committees.  The Board of Directors may, by resolution
          ---------   ----------
passed by a majority of the entire Board of Directors, designate one or  more
committees, each committee to consist  of two or more of the directors of the
Corporation.  The Board of Directors  may designate one or more directors  as
alternate  members  of   any  committee,  who  may  replace   any  absent  or
disqualified member at any meeting of any  such committee.  In the absence or
disqualification  of  a  member of  a  committee,  and in  the  absence  of a
designation by  the Board of Directors of an  alternate member to replace the
absent  or disqualified member, the member or  members thereof present at any
meeting  and not  disqualified from voting,  whether or  not he, she  or they
constitute a quorum, may unanimously  appoint another member of the Board  of
Directors to  act at the meeting in  the place of any  absent or disqualified
member.  Any committee, to the extent allowed by law and provided in the 
resolution establishing such  committee, shall have  and may exercise  all 
the powers  and authority  of the Board  of Directors  in the management of 
the  business and affairs of the Corporation.  Each  committee  shall keep  
regular  minutes  and  report to  the  Board  of Directors when required.

          Section 9.  Compensation.  The directors may be paid their
          ---------   ------------
expenses, if any, of attendance at each meeting of the Board of Directors and
may be  paid a  fixed sum  for attendance  at each  meeting of  the Board  of
Directors or a stated salary as director.  No such payment shall preclude any
director from  serving the  Corporation in any  other capacity  and receiving
compensation  therefor.   Members of  special or  standing committees  may be
allowed like compensation for attending committee meetings.

          Section 10.  Interested Directors.  No contract or transaction
          ----------   --------------------
between the Corporation  and one  or more  of its directors  or officers,  or
between  the Corporation and any other corporation, partnership, association,
or other organization in  which one or more of its  directors or officers are
directors or  officers,  or have  a  financial  interest, shall  be  void  or
voidable solely for this reason, or solely because the director or officer is
present  at or  participates in  the  meeting of  the Board  of  Directors or
committee thereof which  authorizes the  contract or  transaction, or  solely
because his, her or their votes are counted  for such purpose if (i)  the 
material facts as  to his, her or their relationship or interest and as to 
the contract or transaction are  disclosed or are known  to the Board  of 
Directors or the  committee, and the  Board of Directors or committee  in 
good faith authorizes the  contract or transaction by the affirmative  votes 
of a majority of the  disinterested directors, even though the  disinterested
directors be  less  than  a quorum;  or  (ii)  the material facts  as to his,
her or their relationship  or interest as  to the contract  or transaction  
are  disclosed  or are  known  to the  stockholders entitled to  vote thereon,
and the contract  or transaction  is specifically approved in good faith by 
vote of the stockholders;  or (iii) the contract or transaction  is fair as 
to  the Corporation as of the  time it is authorized, approved or  ratified, 
by the Board of Directors,  a committee thereof or the stockholders.  Common 
or interested directors may be  counted in determining the  presence of  a 
quorum at  a meeting  of the Board  of Directors  or of a committee which 
authorizes the contract or transaction.

          Section 11.  Independent Directors.
          ----------   ---------------------
          (a)  At all times, there shall be not less than two (2) Independent
Directors (as such term is defined in Paragraph SEVENTH of the Certificate of
Incorporation).

          (b)  If at any time a director ceases to be an Independent Director
of  the  Corporation, such  director  who  has ceased  to  be  an Independent
Director shall immediately resign as a director and shall be  replaced 
pursuant to the terms of Section  5 of this Article III by an  Independent 
Director qualifying as such under this Section 11.  The failure of any director
to resign upon such director's ceasing to be an Independent Director under the
circumstances set forth in the immediately preceding sentence hereof shall  be
grounds for removal of  such director for cause.

                                  ARTICLE IV
                                   OFFICERS
                                   --------

          Section 1.  General.  The officers of the Corporation shall be
          ---------   -------
chosen by  the Board of Directors and shall be a President, a Secretary and a
Treasurer.   The  Board of Directors,  in its  discretion, may also  choose a
Chairman of the Board of Directors (who  must be a director) and one or  more
Vice  Presidents,  Assistant  Secretaries,  Assistant  Treasurers  and  other
officers.   Any number  of offices  may be  held by the  same person,  unless
otherwise  prohibited  by  law,  the Certificate  of  Incorporation  or these
Bylaws.  The  officers of  the Corporation  need not be  stockholders of  the
Corporation nor,  except  in  the  case  of the  Chairman  of  the  Board  of
Directors, need such officers be directors of the Corporation.

          Section 2.  Election.  The Board of Directors at its first meeting
          ---------   --------
held  after each Annual Meeting of the  Stockholders shall elect the officers
of the Corporation  who shall  hold their  offices for such  terms and  shall
exercise  such powers and perform such  duties as  shall  be determined  from
time to time by the Board of Directors; and all  officers of the  Corporation
shall hold office until their successors are  chosen and qualified, or  until
their earlier resignation or removal.  Any  officer  elected by  the Board of 
Directors may be removed at any time by the affirmative vote of a majority of
the  Board  of  Directors.   Any  vacancy  occurring in  any  office  of  the 
Corporation shall be  filled by the Board of Directors.  The salaries of  all
officers of the Corporation shall be fixed by the Board of Directors.

          Section 3.  Voting Securities Owned by the Corporation.  Powers of
          ---------   ------------------------------------------
attorney,  proxies,   waivers  of  notice  of  meeting,  consents  and  other
instruments relating to  securities owned by the Corporation  may be executed
in the name of and on behalf of the Corporation by the  President or any Vice
President  and any such  officer may,  in the  name of and  on behalf  of the
Corporation, take  all such action as any such  officer may deem advisable to
vote in  person  or  by proxy  at  any meeting  of  security holders  of  any
corporation  in which  the Corporation  may  own securities  and at  any such
meeting shall possess and may exercise any and all rights and  power incident
to the ownership  of such  securities and  which, as the  owner thereof,  the
Corporation might  have exercised  and possessed  if present.   The  Board of
Directors may,  by resolution, from time to time  confer like powers upon any
other person or persons.

          Section 4.  Chairman of the Board of Directors.  The Chairman of
          ---------   ----------------------------------
the Board of Directors, if there be one, shall preside at all meetings of the
stockholders  and of the  Board of Directors.   He or she  shall be the Chief
Executive Officer of the Corporation,  and except where by law  the signature
of the President  is required, the Chairman  of the Board of  Directors shall
possess the same  power as the President to sign  all contracts, certificates
and other instruments of the Corporation which may be authorized by the Board
of  Directors.   During  the  absence or  disability  of  the President,  the
Chairman  of  the  Board of  Directors  shall  exercise  all the  powers  and
discharge all  the duties  of the President.   The Chairman  of the  Board of
Directors shall  also perform such other  duties and may exercise  such other
powers as from time to time may be assigned to him or her  by these Bylaws or
by the Board of Directors.

          Section 5.  President.  The President shall, subject to the control
          ---------   ---------
of the  Board of Directors and, if there be one, the Chairman of the Board of
Directors, have  general supervision of  the business of the  Corporation and
shall see  that all  orders and  resolutions of  the Board  of Directors  are
carried into effect.  He or she shall execute all bonds, mortgages, contracts
and other instruments of the Corporation requiring a seal, under the  seal of
the Corporation, except  where required or permitted  by law to  be otherwise
signed and executed and except that the other officers of the Corporation may
sign and execute documents when so authorized  by these Bylaws, the Board  of 
Directors  or the President.  In the absence  or  disability  of the Chairman 
of  the  Board of  Directors, or  if there  be  none,  the   President  shall  
preside  at  all  meetings  of the stockholders  and the Board  of Directors.
If there  be no  Chairman of the Board of Directors, the President  shall  be 
the Chief Executive Officer of  the  Corporation.   The  President shall also
perform such  other duties  and may exercise such other powers as  from  time 
to  time may be assigned to him or her by these Bylaws  or  by  the  Board of 
Directors.

          Section 6.  Vice Presidents.  At the request of the President or
          ---------   ---------------
in  his or her absence or in the event  of his or her inability or refusal to
act  (and if  there  be no  Chairman of  the  Board of  Directors), the  Vice
President or  the Vice  Presidents if there  is more than  one (in  the order
designated  by  the  Board of  Directors)  shall  perform the  duties  of the
President, and when so acting, shall have all the powers of and be subject to
all the restrictions upon the  President.  Each Vice President shall  perform
such other duties and  have such other powers as the Board  of Directors from
time  to time  may  prescribe.   If  there be  no Chairman  of  the Board  of
Directors and no Vice President, the  Board of Directors shall designate  the
officer  of the Corporation who,  in the absence  of the President  or in the
event of the inability or refusal of the  President to act, shall perform the
duties of the President, and when so acting, shall have all the powers of 
and be subject to all the restrictions upon the President.

          Section 7.  Secretary.  The Secretary shall attend all meetings of
          ---------   ---------
the Board of  Directors and all meetings  of stockholders and record  all the
proceedings  thereat in  a book to  be kept  for that purpose;  the Secretary
shall also  perform like  duties for the  standing committees  when required.
The Secretary shall give, or cause to be given, notice of all meetings of the
stockholders  and special  meetings  of  the Board  of  Directors, and  shall
perform  such other duties as may be prescribed  by the Board of Directors or
President, under whose  supervision he  or she  shall be.   If the  Secretary
shall be unable or  shall refuse to cause to be given  notice of all meetings
of the stockholders  and special meetings of  the Board of Directors,  and if
there be no  Assistant Secretary, then either  the Board of Directors  or the
President may choose another officer to cause  such notice to be given.   The
Secretary shall have custody of the seal of the Corporation and the Secretary
or any Assistant  Secretary, if there be  one, shall have authority  to affix
the  same to  any instrument  requiring  it and  when so  affixed, it  may be
attested by the signature  of the Secretary or  by the signature of any  such
Assistant Secretary.   The Board of  Directors may give general  authority to
any  other officer to  affix the  seal of the  Corporation and  to attest the
affixing by his  or her signature.   The Secretary shall see  that all books,
reports, statements, certificates and other  documents and records required  
by law to be  kept or filed are properly kept or filed, as the case may be.

          Section 8.  Treasurer.  The Treasurer shall have the custody of the
          ---------   ---------
corporate funds and securities  and shall keep full and  accurate accounts of
receipts and  disbursements in books  belonging to the Corporation  and shall
deposit all  moneys and other valuable effects in the  name and to the credit
of the Corporation in  such depositories as may be designated by the Board of
Directors.  The  Treasurer shall disburse the funds of the Corporation as may
be  ordered  by  the Board  of  Directors, taking  proper  vouchers  for such
disbursements, and  shall render to the President and the Board of Directors,
at its  regular meetings,  or when  the Board  of Directors  so requires,  an
account of  all his  or her transactions  as Treasurer  and of  the financial
condition of the  Corporation.  If  required by the  Board of Directors,  the
Treasurer shall give the Corporation a bond in such sum and with such  surety
or  sureties as  shall be  satisfactory  to the  Board of  Directors  for the
faithful  performance  of  the  duties of  his  or  her  office  and for  the
restoration to  the Corporation, in  case of  his or her  death, resignation,
retirement or removal from office, of all  books, papers, vouchers, money and
other property of whatever  kind in his or her possession or under his or her
control belonging to the Corporation.

          Section 9.  Assistant Secretaries.  Except as may be otherwise
          ---------   ---------------------
provided  in these  Bylaws, Assistant  Secretaries,  if there  be any,  shall
perform such duties and have such powers as from time to time may be assigned
to them  by the  Board of Directors,  the President,  any Vice  President, if
there be one, or the Secretary, and in the absence of the Secretary or in the
event of his or her disability or refusal to act, shall perform the duties of
the  Secretary, and  when  so acting,  shall have  all the  powers of  and be
subject to all the restrictions upon the Secretary.

          Section 10.  Assistant Treasurers.  Assistant Treasurers, if there
          ----------   --------------------
be any, shall perform such  duties and have such powers as from  time to time
may be assigned to them  by the Board of  Directors, the President, any  Vice
President, if  there be  one, or  the Treasurer, and  in the  absence of  the
Treasurer or in the  event of his or her disability or  refusal to act, shall
perform  the duties of the Treasurer, and when  so acting, shall have all the
powers of and  be subject to  all the  restrictions upon the  Treasurer.   If
required by the  Board of Directors,  an Assistant  Treasurer shall give  the
Corporation a bond in such  sum and with such surety or sureties  as shall be
satisfactory to the Board  of Directors for  the faithful performance of  the
duties  of his or her office  and for the restoration  to the Corporation, in
case of his  or her death, resignation, retirement or removal from office, of
all books, papers, vouchers, money and other property of whatever  kind  in 
his  or  her possession  or under  his  or her  control belonging to the 
Corporation.

          Section 11.  Other Officers.  Such other officers as the Board of
          ----------   --------------
Directors may  choose shall perform such duties and  have such powers as from
time to time may be assigned to them by the Board of Directors.  The Board of
Directors may delegate to any other  officer of the Corporation the power  to
choose  such other  officers and  to  prescribe their  respective duties  and
powers.

                                  ARTICLE V
                                    STOCK
                                    -----
 
         Section 1.  Form of Certificates.  Every holder of stock in the
          ---------   --------------------
Corporation shall be entitled to have a certificate signed in the name of the
Corporation (i) by the Chairman of the Board of Directors, the President or a
Vice President and  (ii) by the Treasurer  or an Assistant Treasurer,  or the
Secretary or an Assistant Secretary of the Corporation, certifying the number
of shares owned by him or her in the Corporation.

          Section 2.  Signatures.  Any or all of the signatures on a
          ---------   ----------
certificate may  be a  facsimile.   In case  any officer,  transfer agent  or
registrar who has signed or whose facsimile signature has been placed  upon a
certificate shall have ceased to be such officer, transfer agent or registrar
before such certificate is issued, it may be issued by the Corporation with 
the  same effect  as  if  he or  she  were such  officer,  transfer agent  or
registrar at the date of issue.

          Section 3.  Lost Certificates.  The Board of Directors may direct
          ---------   -----------------
a new certificate to be issued in place of any certificate theretofore issued
by the  Corporation alleged to have been lost,  stolen or destroyed, upon the
making of an affidavit of that fact by the person claiming the certificate of
stock to be lost, stolen or destroyed.  When authorizing  such issue of a new
certificate, the Board of Directors may, in its discretion and as a condition
precedent to the issuance thereof, require the  owner of such lost, stolen or
destroyed certificate, or  his or her legal representative,  to advertise the
same in  such manner as the  Board of Directors shall require  and/or to give
the Corporation a bond  in such sum as it may direct as indemnity against any
claim  that  may  be  made  against  the  Corporation  with  respect  to  the
certificate alleged to have been lost, stolen or destroyed.

          Section 4.  Transfers.  Stock of the Corporation shall be
          ---------   ---------
transferable in  the  manner prescribed  by  the  law and  in  these  Bylaws.
Transfers of stock shall be made on the books of the Corporation only by  the
person  named  in  the  certificate  or  by  his  or  her  attorney  lawfully
constituted in  writing and upon  the surrender of the  certificate therefor,
which shall be canceled before a new certificate shall be issued.

          Section 5.  Record Date.  In order that the Corporation may
          ---------   -----------
determine the stockholders entitled to notice of or to vote at any meeting of
stockholders or  any adjournment thereof,  or entitled to express  consent to
corporate action in writing without a meeting, or entitled to receive payment
of any dividend or other distribution or allotment of any rights, or entitled
to exercise any  rights in respect of  any change, conversion or  exchange of
stock, or for  the purpose of any other lawful action, the Board of Directors
may  fix, in advance, a record date, which  shall not be more than sixty days
nor less than ten days  before the date of such meeting, nor  more than sixty
days prior to  any other action.   A determination of stockholders  of record
entitled to  notice of or to vote at a meeting of stockholders shall apply to
any  adjournment  of  the  meeting;  provided, however,  that  the  Board  of
Directors may fix a new record date for the adjourned meeting.

          Section 6.  Beneficial Owners.  The Corporation shall be entitled
          ---------   -----------------
to recognize the exclusive right of  a person registered on its books  as the
owner of shares to receive dividends, and to vote as such owner,  and to hold
liable  for calls  and assessments a  person registered  on its books  as the
owner  of shares, and shall not be bound  to recognize any equitable or other
claim to or interest in such share or shares on the part of any other person,
whether or not it shall have express or other notice thereof, except as 
otherwise provided by law.

                                  ARTICLE VI
                                   NOTICES
                                  -------

          Section 1.  Notices.  Whenever written notice is required by law,
          ---------   -------
the  Certificate  of Incorporation  or  these  Bylaws,  to  be given  to  any
director, member of a committee or  stockholder, such notice may be given  by
mail, addressed  to such director,  member of a committee  or stockholder, at
his  or her  address as it  appears on  the records of  the Corporation, with
postage thereon prepaid, and such notice  shall be deemed to be given at  the
time when the  same shall be  deposited in the United  States mail.   Written
notice may also be given personally or by telegram, telex or cable.

          Section 2.  Waivers of Notice.  Whenever any notice is required by
          ---------   -----------------
law, the Certificate  of Incorporation or  these Bylaws, to  be given to  any
director, member of  a committee or stockholder, a waiver thereof in writing,
signed by the  person or persons entitled  to said notice, whether  before or
after the time stated therein, shall be deemed equivalent thereto.

                                 ARTICLE VII
                              GENERAL PROVISIONS
                             ------------------

          Section 1.  Dividends.  Dividends upon the capital stock of the
          ---------   ---------
Corporation,  subject to the provisions  of the Certificate of Incorporation,
if any, may be declared by the Board of Directors  at any  regular or special
meeting, and  may be paid  in  cash, in property or  in shares of the capital
stock.   Before payment of any dividend,  there  may  be set  aside  out  of 
any  funds  of  the Corporation available for  dividends such sum or sums as 
the Board of Directors from time to time, in its absolute discretion, deems 
proper as a reserve or reserves to meet  contingencies,  or  for  equalizing
dividends,  or  for  repairing  or maintaining any property of the  
Corporation, or for any proper  purpose, and the Board of Directors may modify
or abolish any such reserve.

          Section 2.  Disbursements.  All checks or demands for money and
          ---------   -------------
notes of the Corporation shall be signed by such officer or  officers or such
other person  or persons  as the  Board of  Directors may from  time to  time
designate.

          Section 3.  Fiscal Year.  The fiscal year of the Corporation shall
          ---------   -----------
be fixed by resolution of the Board of Directors.

          Section 4.  Corporate Seal.  The corporate seal shall have
          ---------   --------------
inscribed  thereon the name of the Corporation,  the year of its organization
and the words "Corporate Seal, Delaware."  The seal may be used by causing it
or a facsimile thereof to be impressed or affixed or reproduced or otherwise.

                                 ARTICLE VIII
                               INDEMNIFICATION
                               ---------------
          Section 1.  Power to Indemnify in Actions, Suits or Proceedings
          ---------
Other Than Those by or in the Right of the Corporation.  Subject to Section 3
of this Article VIII, the Corporation shall indemnify any person who was-----
- --------------------------- or is a party or is threatened to be made a party
to any threatened,  pending or completed action, suit  or proceeding, whether
civil, criminal, administrative or investigative  (other than an action by or
in  the right of the Corporation) by reason of  the fact that he or she is or
was  a director or  officer of the  Corporation, or is  or was  a director or
officer of  the Corporation serving  at the request  of the Corporation  as a
director or officer,  employee or agent of another  corporation, partnership,
joint  venture, trust,  employee benefit  plan or  other  enterprise, against
expenses (including  attorneys' fees), judgments,  fines and amounts  paid in
settlement actually  and reasonably incurred by him or her in connection with
such action, suit  or proceeding if  he or she acted  in good faith and  in a
manner  he or she  reasonably believed to  be in or  not opposed  to the best
interests  of the Corporation,  and, with respect  to any  criminal action or
proceeding,  had  no reasonable  cause  to believe  his  or  her conduct  was
unlawful.   The  termination of  any action, suit  or proceeding  by judgment
order, settlement,  conviction, or  upon a  plea of  nolo  contendere or  its
equivalent, shall not, of itself, create a presumption that the person did not
act  in good faith and in a manner which  he or she reasonably believed to  be
in or not opposed  to the best interests  of the Corporation, and, with  
respect to any criminal action or proceeding, had reasonable cause to believe 
that his or her conduct was unlawful.

          Section 2.  Power to Indemnify in Actions, Suits or Proceedings by
          ---------
or in the  Right of the Corporation.   Subject to  Section 3 of this  Article
VIII, the Corporation shall indemnify any person who was or is a party or is-
- ----------- threatened  to be  made a  party to  any  threatened, pending  or
completed action or suit  by or in the right of the  Corporation to procure a
judgment in  its favor  by reason of  the fact  that he  or she  is or was  a
director, or officer of the Corporation,  or is or was a director  or officer
of the  Corporation serving at the request of  the Corporation as a director,
officer,  employee  or  agent  of  another  corporation,  partnership,  joint
venture, trust,  employee benefit plan  or other enterprise  against expenses
(including attorneys' fees) actually and reasonably incurred by him or her in
connection with the defense or settlement of such action or suit if he or she
acted in good faith and in a manner he or she reasonably believed to be in or
not  opposed  to  the best  interests  of  the  Corporation; except  that  no
indemnification shall be made in  respect of any claim, issue or matter as to
which such person  shall have been adjudged  to be liable to  the Corporation
unless and only  to the extent  that the Court  of Chancery or  the court  in
which such action or suit was brought shall determine upon application that, 
despite the adjudication of liability but  in view of all the circumstances
of the case, such person is fairly and reasonably  entitled to indemnity for 
such expenses which the Court of Chancery or such other court shall deem 
proper.

          Section 3.  Authorization of Indemnification.  Any indemnification
          ---------   --------------------------------
under this Article  VIII (unless  ordered by a  court) shall be  made by  the
Corporation only as authorized in the specific case upon a determination that
indemnification of  the director  or officer is  proper in  the circumstances
because he  or she has  met the applicable  standard of conduct set  forth in
Section  1 or  Section 2 of  this Article  VIII, as  the case  may be.   Such
determination shall be made (i) by the  Board of Directors by a majority vote
of a quorum consisting of directors who were not parties to such action, suit
or proceeding,  or (ii)  if such  a quorum  is not  obtainable,  or, even  if
obtainable a  quorum of  disinterested directors  so directs,  by independent
legal  counsel in a  written opinion  or (iii) by  the stockholders.   To the
extent, however,  that a  director or  officer  of the  Corporation has  been
successful on  the merits  or otherwise  in defense  of any  action, suit  or
proceeding described above,  he or she shall be  indemnified against expenses
(including attorneys' fees) actually and reasonably incurred by him or her in
connection therewith, without the necessity of authorization in  the specific
case.

          Section 4.  Good Faith Described.  For purposes of any
          ---------   --------------------
determination under Section  3 of this Article VIII, a person shall be deemed
to have acted in good faith and in  a manner he or she reasonably believed to
be in  or not  opposed to  the best interests  of the  Corporation, or,  with
respect to any criminal action or proceeding, to have had no reasonable cause
to believe his or her conduct was unlawful,  if his or her action is based on
the records or books of account of  the Corporation or another enterprise, or
on information supplied to him  or her by the officers of  the Corporation or
any other enterprise in the course of their duties, or on the advice of legal
counsel  for the  Corporation  or  another enterprise  or  on information  or
records given or  reports made to the Corporation or another enterprise by an
independent certified  public accountant or  by an appraiser or  other expert
selected with reasonable care by the Corporation or another enterprise.   The
term  "another enterprise"  as used in  this Section  4 shall mean  any other
corporation or any  partnership, joint venture, trust, employee  benefit plan
or other enterprise of  which such person is or was serving at the request of
the Corporation as a director, officer, employee or agent.  The provisions of
this Section 4 shall not be deemed to be exclusive or to limit in any way the
circumstances in which  a person  may be  deemed to have  met the  applicable
standard of conduct  set forth in Sections  1 and 2 of this  Article VIII, as
the case may be.

          Section 5.  Indemnification by a Court.  Notwith-standing any
          ---------   --------------------------
contrary determination in  the specific case under Section 3  of this Article
VIII, and notwithstanding  the absence of  any determination thereunder,  any
director or officer may apply to  any court of competent jurisdiction in  the
State of  Delaware for  indemnification to  the extent  otherwise permissible
under  Sections  1  and  2  of  this   Article  VIII.    The  basis  of  such
indemnification  by  a court  shall be  a  determination by  such  court that
indemnification of  the director  or officer is  proper in  the circumstances
because he or she  has met the applicable  standards of conduct set  forth in
Sections 1 or 2 of this Article VIII, as the case may be.  Neither a contrary
determination in  the specific case under Section 3  of this Article VIII nor
the  absence of  any determination  thereunder  shall be  a  defense to  such
application  or create  a presumption  that the  director or  officer seeking
indemnification has not  met any applicable standard  of conduct.  Notice  of
any application for indemnification pursuant to this Section 5 shall be given
to  the  Corporation promptly  upon  the  filing  of such  application.    If
successful,  in   whole  or  in   part,  the  director  or   officer  seeking
indemnification shall also be  entitled to be paid the expense of prosecuting
such application.

          Section 6.  Expenses Payable in Advance.  Expenses incurred by a
          ---------   ---------------------------
director or officer in defending or investigating a threatened  or pending  
action,  suit  or proceeding  shall  be  paid by  the Corporation  in  
advance of  the final  disposition of  such action,  suit or proceeding upon 
receipt of an undertaking by or on behalf of such director or officer to  
repay such amount if it shall ultimately be determined that he or she is  not 
entitled to  be indemnified by  the Corporation as  authorized in this Article
VIII.

          Section 7.  Nonexclusivity of Indemnification and Advancement of
          ---------
Expenses.   The indemnification  and advancement of  expenses provided  by or
granted pursuant to  this Article VIII shall  not be deemed exclusive  of any
other  rights to  which  those  seeking  indemnification  or  advancement  of
expenses  may be  entitled  under  any Bylaw,  agreement,  contract, vote  of
stockholders   or  disinterested  directors  or  pursuant  to  the  direction
(howsoever embodied)  of any court  of competent  jurisdiction or  otherwise,
both as to action in his or her official capacity and as to action in another
capacity while  holding such office, it  being the policy  of the Corporation
that indemnification  of the persons  specified in Sections  1 and 2  of this
Article VIII  shall be  made to  the fullest  extent permitted  by law.   The
provisions  of  this  Article  VIII  shall  not  be deemed  to  preclude  the
indemnification of any person who is not specified in Sections 1 or 2 of this
Article  VIII  but  whom the  Corporation  has  the  power or  obligation  to
indemnify under the provisions  of  the General  Corporation  Law of  the 
State  of  Delaware, or otherwise.

          Section 8.  Insurance.  The Corporation may purchase and maintain
          ---------   ---------
insurance on  behalf of any person who is or was a director or officer of the
Corporation, or is or was a director or officer of the Corporation serving at
the request of the  Corporation as a director, officer, employee  or agent of
another corporation, partnership, joint venture, trust, employee benefit plan
or other  enterprise against  any liability asserted  against him or  her and
incurred by him  or her in  any such capacity, or  arising out of his  or her
status  as such, whether or  not the Corporation would have  the power or the
obligation  to  indemnify  him  or  her  against  such  liability  under  the
provisions of this Article VIII.

          Section 9.  Certain Definitions.  For purposes of this Article
          ---------   -------------------
VIII,  references to  "the Corporation"  shall  include, in  addition to  the
resulting corporation, any constituent corporation (including any constituent
of  a  constituent) absorbed  in  a consolidation  or  merger  which, if  its
separate  existence had  continued, would  have  had power  and authority  to
indemnify its  directors or  officers, so  that any  person who  is or  was a
director or officer of such constituent corporation, or is or was  a director
or officer of  such constituent corporation  serving at  the request of  such
constituent corporation as a director, officer,  employee  or  agent  of  
another  corporation,  partnership,  joint venture, trust, employee benefit 
plan or other enterprise, shall stand in the same position  under the 
provisions of this Article  VIII with respect to the resulting or surviving
corporation as he or  she would have with  respect to such constituent  
corporation if its  separate existence had continued.   For purposes of this 
Article VIII, references to "fines" shall include any excise taxes assessed 
on  a person  with respect  to an employee  benefit plan;  and references to
"serving  at the request of the Corporation"  shall include any service as 
a  director, officer, employee or  agent of the Corporation  which imposes 
duties  on, or involves  services by, such  director or  officer with respect
to an employee benefit plan, its participants or beneficiaries; and a person 
who acted in good faith and in a manner he or  she reasonably believed to be
in the  interests of the participants and beneficiaries  of an employee
benefit plan shall  be deemed to have  acted in a manner "not  opposed to the
best interests of the Corporation" as referred to in this Article VIII.

          Section 10.  Survival of Indemnification and Advancement of
          ----------
Expenses.   The indemnification and  advancement of expenses provided  by, or
granted pursuant to, this Article  VIII shall, unless otherwise provided when
authorized  or ratified,  continue as  to a  person who  has ceased  to  be a
director or officer  and  shall  inure  to  the  benefit  of  the  heirs,  
executors  and administrators of such a person.

          Section 11.  Limitation on Indemnification.  Notwithstanding
          ----------   -----------------------------
anything  contained  in  this  Article  VIII  to  the  contrary,  except  for
proceedings to enforce rights to  indemnification (which shall be governed by
Section 5 hereof),  the Corporation shall not  be obligated to  indemnify any
director  or  officer in  connection  with  a  proceeding (or  part  thereof)
initiated  by  such person  unless  such  proceeding  (or part  thereof)  was
authorized or consented to by the Board of Directors of the Corporation.

          Section 12.  Indemnification of Employees and Agents.  The
          ----------   ---------------------------------------
Corporation may, to the extent  authorized from time to time by the  Board of
Directors,  provide  rights  to  indemnification and  to  the  advancement of
expenses  to  employees  and  agents  of the  Corporation  similar  to  those
conferred in this Article VIII to directors and officers of the Corporation.

                                  ARTICLE IX
                                  AMENDMENTS
                                  ----------
 
         Section 1.  These Bylaws may be altered, amended or repealed, in
         ---------
whole or  in part, or new Bylaws may be adopted by the stockholders or by the
Board  of  Directors,  provided,  however, that  notice  of  such alteration,
amendment, repeal or  adoption of new  Bylaws be contained  in the notice  of
such meeting of stockholders or Board of Directors, as the case may  be.  All
such amendments must  be  approved by  either the  holders of  a  majority of
the outstanding capital stock  entitled to vote thereon  or by a majority  of
the entire Board of Directors, provided, however,  that Section 11 of Article
III may only be amended by the unanimous vote of the entire Board of 
Directors.

          Section 2.  Entire Board of Directors.  As used in this Article IX
          ---------   -------------------------
and in these Bylaws generally, the term "entire Board of Directors" means the
total number  of directors which the Corporation would  have if there were no
vacancies.

                SECRETARY'S CERTIFICATE OF ADOPTION OF BYLAWS
                                      OF
                      HEADLANDS MORTGAGE SECURITIES INC.

          I, the undersigned, do hereby certify:

          1.  That  I am the duly  elected and acting Secretary  of Headlands
Mortgage Securities Inc., a Delaware corporation.

          2.    That the  foregoing  Bylaws  constitute  the Bylaws  of  said
Corporation as  adopted  by the  Board of  Directors of  said Corporation  on
November 18, 1996.

               IN WITNESS WHEREOF, I have hereunto subscribed  my  name  this 
18th day of November, 1996.

			      /s/ Gilbert J. MacQuarrie
			      ----------------------------
                              Secretary




                                                                Exhibit 5.1 
                         Opinion of Brown & Wood LLP with Respect to Legality

 
 
 
 
 
 
                             January 15, 1997 
 
 
 
Headlands Mortgage Securities Inc. 
700 Larkspur Landing Circle, Suite 250 
Larkspur, California 94939 
 
    Re: Headlands Mortgage Securities Inc. 
        Registration Statement on Form S-3 (No. 333-16679) 
        ----------------------------------------- 
 
Ladies and Gentlemen: 
 
    We have acted as counsel to Headlands Mortgage Securities Inc., a  
Delaware corporation (the "Company"), in connection with the preparation of a
registration statement  on Form  S-3 (the  "Registration Statement")  for the
registration with the Securities and Exchange Commission under the Securities
Act of  1933, as amended  (the "Act"), of mortgage  pass-through certificates
(the "Certificates") in an aggregate  principal amount of up to $850,000,000.
As described in  the Registration Statement, the Certificates  will be issued
from time to time in series.  Each series of Certificates will be issued by a
trust (each,  a "Trust")  formed by  the Company  pursuant to  a pooling  and
servicing  agreement (each,  a "Pooling and  Servicing Agreement")  among the
Company, a master  servicer (the "Master Servicer"), a  seller (the "Seller")
and a trustee (the "Trustee").  Each series of Certificates issued by a Trust
may include one  or more classes of  Certificates.  The Certificates  will be
sold from time to time pursuant  to certain underwriting agreements (each, an
"Underwriting   Agreement")  among  the   Company  and  the   underwriter  or 
underwriters named therein. 
 
    We have examined and relied  upon copies of the Company's  Certificate of
Incorporation, the Company's By-laws, the Registration Statement, the form of
Pooling and  Servicing Agreement  and the forms  of Certificates  included as
exhibits thereto, the form of  Underwriting Agreement and such other records,
documents and  statutes as  we  have deemed  necessary for  purposes of  this
opinion. 

    In our  examination we  have assumed the  genuineness of all  signatures,
the  authenticity  of  all  documents  submitted  to  us  as  originals,  the
conformity to original documents of all documents submitted to us as certified
or  photostatic copies and  the authenticity of the originals of such 
documents.  As to  any facts material to  the opinions expressed herein that 
were not independently established or verified, we have relied upon statements
and representations of officers and other representatives of the Company 
and others. 
 
    Based upon the foregoing, we are of the opinion that: 
 
    1.  When any  Pooling and  Servicing Agreement  relating to  a series  of
Certificates has been duly and validly authorized by all  necessary action on
the part  of the  Company and  has been duly  executed and  delivered by  the
Company,  the Master  Servicer, the Seller,  the Trustee and  any other party
thereto, such Pooling and Servicing  Agreement will constitute a legal, valid
and  binding agreement  of the  Company, enforceable  against the  Company in
accordance  with its terms,  except as enforcement thereof  may be limited by 
bankruptcy,  insolvency or  other laws  relating  to or  affecting
creditors' rights generally or by general equity principles. 
 
    2. When  a  series of  Certificates  has  been duly  authorized  by  all
necessary action on  the part of  the Company (subject  to the terms  thereof
being  otherwise  in compliance  with  applicable  law  at such  time),  duly
executed and  authenticated by the Trustee for such series in accordance with
the  terms of  the related  Pooling and  Servicing Agreement  and  issued and
delivered  against  payment   therefor  as  described  in   the  Registration
Statement, such  series of Certificates  will be legally and  validly issued,
fully paid and nonassessable, and the holders thereof will be entitled to the
benefits of the related Pooling and Servicing Agreement. 
 
    In rendering  the foregoing  opinions, we  express no  opinion as to  the
laws  of any  jurisdiction  other than  the  laws of  the State  of  New York
(excluding choice  of law principles  therein) and  the federal  laws of  the
United States of America. 

    We hereby consent  to the  filing of  this letter  as an  exhibit to  the
Registration Statement and  to the references to this firm  under the heading
"Legal Matters"  in the base  prospectus and prospectus supplement  forming a
part of the  Registration Statement, without admitting that  we are "experts"
within the meaning of the Act or  the Rules and Regulations of the Commission
issued thereunder,  with respect to  any part of the  Registration Statement,
including this exhibit. 


 
                             Very truly yours, 
 
 
                             /s/ Brown & Wood LLP  
 


                                                                  Exhibit 8.1
                                                  Opinion of Brown & Wood LLP
                                                  with respect to Tax Matters






                                   January 15, 1997





Headlands Mortgage Securities Inc.
700 Larkspur Landing Circle, Suite 250
Larkspur, California 94939

     Re:  Headlands Mortgage Securities Inc.
          Registration Statement on Form S-3 (No. 333-16679)
          --------------------------------------------------

Ladies and Gentlemen:

     We have  acted as special  tax counsel to Headlands  Mortgage Securities
Inc.,  a  Delaware  corporation  (the  "Company"),  in  connection  with  the
preparation  of  a registration  statement  on  Form  S-3 (the  "Registration
Statement") for the  registration with the Securities and Exchange Commission
(the "Commission") under the  Securities Act of 1933, as amended (the "Act"),
of  mortgage pass-through certificates  (the "Certificates") in  an aggregate
principal  amount of up  to $850,000,000.   As described  in the Registration
Statement, the Certificates will be issued from time to time in series.  Each
series of Certificates will be issued by a trust  (each, a "Trust") formed by
the Company pursuant to a pooling  and servicing agreement (each, a  "Pooling
and Servicing Agreement")  among the Company, a master  servicer (the "Master
Servicer"), a seller  (the "Seller")  and a  trustee (the  "Trustee").   Each
series of Certificates issued by a  Trust may include one or more classes  of
Certificates.  The  Certificates will be sold  from time to time  pursuant to
certain underwriting agreements (each, an "Underwriting Agreement") among the
Company and the underwriter or underwriters named therein.

     In  arriving at the  opinion expressed below, we  have assumed that each
Pooling  and Servicing  Agreement will  be duly  authorized by  all necessary
corporate action on the part of the Company, the Seller, the Trustee  and the
Master Servicer for such series of Certificates and will be duly executed and
delivered by  the Company, the  Seller, the  Trustee and the  Master Servicer
substantially in the applicable form filed or incorporated by reference as an
exhibit to the Registration Statement,  that each series of Certificates will
be duly executed  and delivered in substantially  the forms set forth  in the
related Pooling and Servicing Agreement filed or incorporated by reference as
an exhibit to the  Registration Statement, and that Certificates will be sold
as described in the Registration Statement.

     We have  advised the Registrant  with respect to certain  federal income
tax consequences of the  proposed issuance of the Certificates.   This advice
is summarized under  the headings "Summary of The Prospectus -- Tax Status of
REMIC Certificates", "-- Tax Status  of Non-REMIC Certificates" and  "Federal
Income Tax Consequences" in the  prospectus relating to the Certificates (the
"Prospectus"), all  a part of  the Registration Statement.   Such description
does not purport to discuss all possible federal income tax ramifications  of
the proposed  issuance of  the Certificates,  but with respect  to those  tax
consequences that are discussed, in  our opinion, the description is accurate
in all material respects.  

     This opinion is  based on the facts  and circumstances set forth  in the
Registration  Statement and  in the  other  documents reviewed  by  us.   Our
opinion as  to the matters  set forth herein  could change with respect  to a
particular  series  of  Certificates as  a  result  of  changes  in facts  or
circumstances,  changes in  the  terms of  the documents  reviewed by  us, or
changes in  the law subsequent  to the date  hereof.  Because  the Prospectus
contemplates series  of Certificates with numerous different characteristics,
you should be  aware that  the particular characteristics  of each series  of
Certificates  must be  considered  in determining  the applicability  of this
opinion to a particular series of Certificates.

     We hereby consent  to the filing  of this  letter as an  exhibit to  the
Registration  Statement and to  a reference to  this firm (as  counsel to the
Registrant)  under the  heading  "Federal  Income  Tax Consequences"  in  the
Prospectus forming a part of  the Registration Statement, without implying or
admitting  that we are "experts" within  the meaning of the  Act or the rules
and regulations of the Commission issued thereunder, with respect to any part
of the Registration Statement, including this exhibit.

                                   Very truly yours,

                                   /s/ Brown & Wood LLP



    


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