HEADLANDS MORTGAGE SECURITIES INC
S-3, 1997-07-30
ASSET-BACKED SECURITIES
Previous: DEAN WITTER FINANCIAL SERVICES TRUST, NSAR-B, 1997-07-30
Next: BSM BANCORP, 10-Q, 1997-07-30





    As filed with the Securities and Exchange Commission on July 30, 1997
                                            Registration No. 333-            
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

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

                      HEADLANDS MORTGAGE SECURITIES INC.
            (Exact name of registrant as specified in its Charter)
           Delaware                          68-0397342                      
     (State of Incorporation)  (I.R.S. Employer Identification No.)          
                    700 Larkspur Landing Circle, Suite 240
                         Larkspur, California  94939
                                (415) 925-5442
 (Address, including zip code, and telephone number, including area code, of
principal executive offices)

                                Peter T. Paul
                      Headlands Mortgage Securities Inc.
                    700 Larkspur Landing Circle, Suite 240
                         Larkspur, California  94939

                                (415) 461-6790
   (Name, address, including zip code, and telephone number, including area
code, of agent for service)

                               With a copy to:
Phillip R. Pollack, Esq.                Michael P. Braun, Esq.
Tobin & Tobin                           Brown & Wood LLP
One Montgomery Street                   One World Trade Center
San Francisco, California  94104        New York, New York  10048

       Approximate date of commencement of proposed sale to the public:
     From time to time on or after the effective date of the registration
statement, as determined by market conditions.
     If the only securities  being registered on this form are  being offered
pursuant  to  dividend  or  interest reinvestment  plans,  please  check  the
following box. / /
     If any of the securities being registered on this Form are to be offered
on a delayed  or continuous basis pursuant  to Rule 415 under  the Securities
Act  of 1933, other than securities  offered only in connection with dividend
or interest reinvestment plans, please check the following box. /x/
     If  this Form is filed to register additional securities for an offering
pursuant to Rule 462(b), under the Securities Act, please check the following
box and list the  Securities Act registration statement number of the earlier
effective registration statement for the same offering. / /
     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under  the  Securities Act,  please  check  the following  box  and list  the
Securities  Act  registration  statement  number  of  the  earlier  effective
registration statement for the same offering. / /
     If delivery of the  prospectus is expected to  be made pursuant to  Rule
434, please check the following box. / /

                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

                                               Proposed Maximum     Proposed Maximum      Amount of
    Title of Each Class of     Amount to be     Offering Price          Aggregate        Registration
 Securities to Be Registered    Registered        Per Unit(1)       Offering Price(1)       Fee(2)
<S>                            <C>                   <C>              <C>                <C>
Certificates  . . . . . . . .  $885,984,409          100%             $885,984,409       $268,480.12

</TABLE>

     (1)  Estimated for the purpose of calculating the registration fee.
     (2)  $85,984,409 in securities are being carried forward and  $26,055.88
          of the filing  fee is associated with the  securities being carried
          forward and  was  previously  paid with  the  earlier  registration
          statement.

     Pursuant to Rule 429 of  the Securities and Exchange Commission's  Rules
and Regulations under the Securities Act  of 1933, as amended, the Prospectus
and  Prospectus  Supplement  contained in  this  Registration  Statement also
relate  to   the  Registrant's  registration  statement   No.  333-16679,  as
previously filed by the Registrant on Form S-3.

     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 JULY 30, 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)                    $          $             $
 M-1 . . . $                                ( %) (Variable Rate (2))       $          $             $
   Total . $                                        N/A                    $          $             $

</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  Certificates   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 more than  5% of the Cut-Off Date Pool Principal  Balance of
the  Mortgage Pool  deviate from  the characteristics  of the  Mortgage Loans
described herein.

     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.  FICO scores
generally range from 350 to 850 and are available from the three major credit
bureaus:  TRW, Equifax and Trans Union.  These scores estimate, on a relative
basis, which loans  are most likely to  default in the future.   Lower scores
imply higher  default  risk relative  to a  higher  score.   FICO scores  are
empirically  derived  from historical  credit  bureau  data  and represent  a
numerical weighing  of a  borrower's credit  characteristics over  a two-year
period.   A FICO  score is  generated through the  statistical analysis  of a
number    of   credit-related   characteristics   or   variables.      Common
characteristics  include  number  of  credit  lines  (trade  lines),  payment
history,  past delinquencies,  severity of  delinquencies, current  levels of
indebtedness, types of credit, and length  of credit history.  Attributes are
the specific  values of  each characteristic.    A scorecard  (the model)  is
created  with weights or  points assigned to  each attribute.   An individual
loan applicant's  credit score is  derived by summing together  the attribute
weights for that applicant.

     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 of     Servicing     Number of    Servicing   Number of   Servicing
                        of Loans         Portfolio    Loans         Portfolio     Loans        Portfolio    Loans      Portfolio
                        --------         ---------    ---------     ----------    ---------    ---------   --------    ----------
<S>                     <C>              <C>          <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                  354          1.3%             426       1.5%              392      1.4%            493     1.4%
Foreclosures)

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

      -----------

   Weighted Average
          Life
       (in years)*
   Years to Maturity

</TABLE>


*    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

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

                              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-17
Assumptions                                                  S-25
Available Funds                                              S-20
Bankruptcy Loss Coverage Amount                              S-29
Bankruptcy Losses                                            S-22
Beneficial Owner                                             S-18
Book-Entry Certificates                                      S-8,S-17
CEDE 							     S-18
Certificate Account                                          S-19
Certificateholder                                            S-18
CertificatesCover,                                           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-18
Clearing Corporation                                         S-18
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-18
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-18
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-22
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-21
Prospectus                                                   i
PSA                                                          S-26
Realized Loss                                                S-22
Record Date                                                  S-19
Relief Act Reduction                                         S-20
REMIC                                                        i,S-5,S-30
REO Property                                                 S-17
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 JULY ___, 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 AND IN THE
PROSPECTUS SUPPLEMENT ON PAGE S-7.
                                  __________

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  pay-
                                ments.

                                (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  the 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 each 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 lender  to
realize upon its security.  For example, in a proceeding under the Bankruptcy
Reform  Act of 1978,  as amended  (the "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
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
the  Certificates and  possible reductions  in the  aggregate amount  of such
payments.


                                  THE TRUSTS

*    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.

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.

     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  in such  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.


CATEGORIES OF CLASSES             DEFINITION


                               PRINCIPAL TYPES

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.


                                INTEREST TYPES

Accrual                       A  class  that accretes  the amount  of accrued
                              interest otherwise distributable on such class,
                              which  amount will be added as principal to the
                              principal  balance   of  such  class   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).

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

     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. Section24 (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 will be passed upon for the  Sponsor by
Tobin  &  Tobin,  a  professional  corporation,  San  Francisco,  California.
Certain federal income tax consequences with respect to the Certificates will
be  passed upon for  the Sponsor  by Brown  & Wood LLP,  New York,  New York.
Brown & Wood LLP, New York, New York will act as counsel for the Underwriter.

                       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
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  has 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.

     The  Treasury Department has issued final regulations concerning certain
aspects of  REMIC tax  administration.  Under  those regulations,  a Residual
Certificateholder  must be designated  as the  REMIC's "tax  matters person."
The tax  matters person,  generally,  has responsibility  for overseeing  and
providing   notice  to  the  other  Residual  Certificateholders  of  certain
administrative  and judicial proceedings  regarding the REMIC's  tax affairs.
Unless otherwise indicated in the related  Prospectus Supplement, the Sponsor
will be designated as tax matters  person for each REMIC, and in  conjunction
with the Trustee will act as the agent of the Residual  Certificateholders in
the preparation and  filing of the REMIC's  federal and state income  tax and
other information.

     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  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  60
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   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
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   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
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 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
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>

<S>                                                <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 represen-
tations must not be  relied upon.  This  Pro-                         (Approximate)
spectus Supplement and the  Prospectus do not
constitute  an offer  to sell  or a solicita-
tion of  an offer to  buy any of  the securi-
ties offered hereby, nor an offer  of Offered
Certificates in any state or  jurisdiction in
which, or to any  person to whom, such  offer
would  be unlawful.    The  delivery of  this              HEADLANDS MORTGAGE SECURITIES INC.
Prospectus Supplement  or  the Prospectus  at                            Sponsor
any time does not imply  that the information
contained herein  or therein is correct as of
any time subsequent to its date;  however, if                 (HEADLANDS MORTGAGE COMPANY)
any  material change  occurs while  this Pro-                  Seller and Master Servicer
spectus Supplement  or the Prospectus  is re-
quired by law to  be delivered, this Prospec-
tus  Supplement or the Prospectus is required
by law to be delivered,  this Prospectus Sup-
plement 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 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          		$  242,424.25
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          				$    627,424.25

____________________


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The  Registrant's Certificate of  Incorporation and By-Laws  provide for
indemnification of  directors and officers  of the Registrant to  the fullest
extent permitted by Delaware law.

     Section  145  of the  Delaware  General  Corporation Law,  provides,  in
substance, that Delaware corporations  shall have the power,  under specified
circumstances, to indemnify  their directors, officers, employees  and agents
in connection with  actions, suits or proceedings  brought against them by  a
third  party or in the right  of the corporation, by  reason of the fact that
they  were or  are such  directors,  officers, employees  or agents,  against
expenses  incurred in  any such  action, suit  or  proceeding.   The Delaware
General  Corporation Law  also  provides  that  the Registrant  may  purchase
insurance on behalf of any such director, officer, employee or agent.

ITEM 16.  FINANCIAL STATEMENT AND EXHIBITS.

     1.1  Form of Underwriting Agreement. *
     3.1  Certificate of Incorporation of the Registrant. 
     3.2  Bylaws of the Registrant. *
     4.1  Form of Pooling and Servicing Agreement. *
     5.1  Opinion  of  Tobin &  Tobin  as  to  legality of  the  Certificates
(including consent of such firm).
     8.1  Opinion of Brown &  Wood LLP as to  certain tax matters  (including
consent of such firm).
     23.1 Consent of Brown & Wood LLP (included in exhibit 8.1 hereof).
     23.2 Consent of Tobin & Tobin (included in exhibits 5.1 hereof).
     24.1      Power of Attorney (included at page II-3).
_____________
   *Filed previously  with the Commission  as an exhibit to  the Registration
Statement on Form S-3 (No. 333-16679).


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 30th day of July, 1997.

                                   HEADLANDS MORTGAGE SECURITIES INC.


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

                              POWER OF ATTORNEY


     KNOW  ALL MEN  BY THESE  PRESENTS,  that the  undersigned Directors  and
Officers  of  Headlands  Mortgage Securities  Inc.,  a  Delaware corporation,
hereby  constitute and appoint Peter T. Paul  and Gilbert J. MacQuarrie, each
with full  power of  substitution and resubstitution,  their true  and lawful
attorneys and  agents  to sign  the names  of the  undersigned Directors  and
Officers in the  capacities indicated below to the  registration statement to
which this Power  of Attorney is attached  as an exhibit, and  all amendments
(including  post-effective  amendments)  and  supplements  thereto,  and  all
instruments or documents filed as a  part thereof or in connection therewith,
and to file the same, with all exhibits thereto, and all other instruments or
documents  in  connection   therewith,  with  the  Securities   and  Exchange
Commission; and each of the undersigned hereby ratifies and confirms all that
said attorneys, agents or any of them shall  do or cause to be done by virtue
thereof.

     Pursuant  to  the requirements  of  the  Securities  Act of  1933,  this
Registration  Statement has  been  signed  by the  following  persons in  the
capacities and on the dates indicated.


Signature                             Title                         Date
- ---------                             -----                         ----


/s/Peter T. Paul                   President and Director      July 30, 1997
- ----------------------------------
Peter T. Paul                      (Principal Executive Officer)


/s/Gilbert J. MacQuarrie           Vice President, Secretary,  July 30, 1997
- ---------------------------------- Treasurer and Director 
Gilbert J. MacQuarrie              (Principal Financial 
                                   Officer and Principal 
                                   Accounting Officer)


/s/ Becky S. Poidon                     Director                July  30, 1997
- ----------------------------------
Becky S. Poisson


/s/ Steve Abreu                         Director                July  30, 1997
- ----------------------------------
Steve Abreu


                                        Director                July 30, 1997
- ----------------------------------
Kenneth Siprelle


                                        Director                July 30, 1997
- ----------------------------------
John Edmonds


                               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  Tobin & Tobin  as to legality of  the Certificates
               (including consent of such firm).
     8.1       Opinion  of  Brown  &  Wood  LLP as  to  certain  tax  matters
               (including consent of such firm).
     23.1      Consent of Brown & Wood LLP (included in exhibit 8.1 hereof).
     23.2      Consent of Tobin & Tobin (included in exhibit 5.1 hereof).



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

*  Filed previously  with the Commission  as an  exhibit to  the Registration
Statement on Form S-3 (No. 333-16679).


                                                                Exhibit 3.1

              AMENDED AND RESTATED CERTIFICATE OF INCORPORATION

                                      OF

                      HEADLANDS MORTGAGE SECURITIES INC.


__________________________________________________________________

                   Pursuant to Sections 245 and 242 of the
               General Corporation Law of the State of Delaware

__________________________________________________________________


     Headlands Mortgage Securities Inc., a corporation organized and existing
under the laws of the State of Delaware (the "Corporation"), hereby certifies
as follows:

     FIRST:   The name  of the Corporation  is Headlands  Mortgage Securities
Inc. and  the original  Certificate of Incorporation  of the  Corporation was
filed with  the Secretary of State of  the State of Delaware  on November 18,
1996.

     SECOND:   On  June  30, 1997,  a resolution  amending and  restating the
Certificate of Incorporation  of the Corporation, to read  in its entirety as
set forth  in Attachment  A  attached hereto,  was  duly adopted  by  written
consent of the sole  stockholder of the Corporation,  all in accordance  with
the provisions  of Sections 242 and  245 of the Delaware  General Corporation
Law.

     IN WITNESS WHEREOF,  Headlands Mortgage Securities Inc.  has caused this
certificate  to be  signed by  its Vice  President, Secretary  and Treasurer,
Gilbert J. MacQuarrie,  who hereby acknowledges that the  facts herein stated
are true  and that this  Certificate is  his act and  deed, this 30th  day of
June, 1997.


                    HEADLANDS MORTGAGE SECURITIES INC.


                    By   /s/ Gilbert J. MacQuarrie     
                      ---------------------------------
                                                       

                       Gilbert J. MacQuarrie
                       Vice President, Treasurer and Secretary


ATTACHMENT A

     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 acquire mortgage  loans and participation interests  in mortgage
loans and mortgage  securities issued and/or guaranteed as  to timely payment
of interest  and/or  principal   by  the  Governmental   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
the issuance of securities ("Securities") backed by or evidencing an interest
in, such mortgage assets;
     (b)  to enter into  agreements for the  servicing and administration  of
mortgage assets;
     (c)  to hold, sell, transfer or  pledge ownership interests in  mortgage
assets and the proceeds therefrom from time to time;
     (d)  to issue debt secured by mortgage assets;
     (e)  to hold,  pledge or otherwise  deal with Securities and  to loan or
invest or  otherwise apply proceeds  from mortgage assets, funds  received in
respect  of Securities  and any other  income as  determined by the  board of
directors of the Corporation; 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 thousand (100,000)
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 (and
          is not  and has not  been an associate  of), a direct,  indirect or
          beneficial  stockholder,  officer, director,  employee,  affiliate,
          associate,  financier or  customer of,  or  supplier to,  Headlands
          Mortgage  Company,  a   California  corporation  ("HMC"),   or  any
          subsidiary  or  affiliate  of  HMC  (each  of  HMC  and  each  such
          subsidiary or affiliate is herein  referred to as an "HMC Person").
          As used  herein, "associate"  shall mean, when  used to  indicate a
          relationship with any person (a) any corporation or organization of
          which  such  person is  an  officer,  director  or partner  or  is,
          directly or indirectly, the beneficial owner of 10% or  more of any
          class of equity securities, (b) any trust or other estate in  which
          such person serves as trustee or in a similar capacity, and (c) any
          relative or spouse of  such person, or any relative of such spouse,
          who  resides at  the same  address as  such person,  but such  term
          excludes Headlands  Mortgage L.L.C.  ("HMLLC") and  the Corporation
          and any  subsidiary of  the Corporation;  "affiliate" of  an entity
          shall mean  a person  that directly, or  indirectly through  one or
          more intermediaries, controls or is  controlled by, or is under the
          common control with such entity,  but such term excludes HMLLC, the
          Corporation and any  subsidiary of the Corporation;  "person" shall
          mean any individual,  partnership, firm, corporation,  association,
          trust, unincorporated  organization or other entity, as well as any
          syndicate  or group  deemed  to  be a  person  pursuant to  Section
          13(d)(3) of  the Securities Exchange  Act of 1934, as  amended; and
          "subsidiary" shall  mean any corporation  a majority of  the voting
          stock of  which is  owned, directly or  indirectly, through  one or
          more subsidiaries, by  HMC, but excluding  the Corporation and  any
          subsidiary of the Corporation.

     (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 of 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; or

          (6)  issue,  assume or guarantee  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 will not result  in the termination or lowering of  the rating then
assigned to any outstanding Securities then rated by any rating agency. 

     (e)  In approving  any of  the actions  in clauses  (3), (4)  or (6)  or
          clause (1)  (to the  extent the proposed  action would  affect such
          clause (3), (4) or (6)) 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 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  (6)  inclusive  of
          subparagraph  (d) 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
               its 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, except  as may
               be  required in  connection with  conducting  its business  in
               accordance with Article THIRD;

          (11) the Corporation shall not acquire obligations or securities of
               affiliates,  except  as  may be  required  in  connection with
               conducting its business in accordance with Article THIRD;

          (12) the Corporation shall  not make any loans to  any other person
               or  entity,  except  as may  be  required  in  connection with
               conducting its business in accordance with Article THIRD;

          (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 (e) 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 Articles 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.

                                                  Exhibit 5.1         
                                                  Opinion of Tobin & Tobin





                                July 24, 1997




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

          Re:  Headlands Mortgage Securities Inc.
               Registration Statement on Form S-3 
               -----------------------------------

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 $885,984,409.
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 Bylaws,
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:

          I.   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.

          II.  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), the  corporation laws  of the
State of Delaware 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/ Tobin & Tobin

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






                                   July 30, 1997





Headlands Mortgage Securities Inc.
700 Larkspur Landing Circle, Suite 240
Larkspur, California 94939

     Re:  Headlands Mortgage Securities Inc.
          Registration Statement on Form S-3
          ----------------------------------

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 $885,984,409.   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