HEADLANDS MORTGAGE SECURITIES INC
S-3/A, 1997-07-11
ASSET-BACKED SECURITIES
Previous: METRO INFORMATION SERVICES INC, 8-K, 1997-07-11
Next: TELEPASSPORT INC, RW, 1997-07-11



   
  As filed with the Securities and Exchange Commission on  JULY 11, 1997

                                                   Registration No. 333-28031
    
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                               AMENDMENT NO. 1 TO
                                   FORM S-3
                            REGISTRATION STATEMENT
                       UNDER THE SECURITIES ACT OF 1933

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

                                (415) 925-5442
 (Address, including zip code, and telephone number, including area code, of
  principal executive offices)

                                Peter T. Paul
                      Headlands Mortgage Securities Inc.
                         700 Larkspur Landing Circle
                                  Suite 240
                         Larkspur, California  94939
                                (415) 461-6790
   (Name, address, including zip code, and telephone number, including area
code, of agent for service)

                               With a copy to:
   
Phillip R. Pollock, Esq.   Michael P. Braun, Esq.   PETER S. HUMPHREYS, ESQ.
Tobin & Tobin              Brown & Wood LLP         DEWEY BALLANTINE
One Montgomery Street      One World Trade Center   1301 AVENUE OF THE AMERICAS
San Francisco, California  New York, New York 10048 NEW YORK, NEW YORK 10019
94104
    
     Approximate date of commencement of proposed sale to the public:

     From time to time on or after the effective date of the registration
statement, as determined by market conditions.

     If  the only securities being  registered on this  form are being offered
pursuant  to  dividend  or  interest  reinvestment  plans,  please check  the
following box. / /
 
   If any of the  securities being registered on this Form are to be offered
on a delayed or  continuous basis pursuant to  Rule 415 under the  Securities
Act of 1933, other than securities  offered only in connection with  dividend
or interest reinvestment plans, please check the following box. /x/

    If this Form  is filed to register additional securities  for an offering
pursuant to Rule 462(b), under the Securities Act, please check the following
box and list the Securities Act registration statement number  of the earlier
effective registration statement for the same offering. / /

    If this  Form is a post-effective amendment filed pursuant to Rule 462(c)
under the  Securities  Act, please  check  the  following box  and  list  the
Securities  Act  registration  statement  number  of  the  earlier  effective
registration statement for the same offering. / /

    If delivery  of the prospectus  is expected to  be made pursuant  to Rule
434, please check the following box. / /

                       CALCULATION OF REGISTRATION FEE
   
<TABLE>
<CAPTION>                                                 Proposed        Proposed
                                           Amount         Maximum          Maximum        Amount of
        Title of Each Class of             to be       Offering Price     Aggregate     Registration
     Securities to Be Registered         Registered     Per Unit(1)       Offering         Fee(2)
                                                                          Price(1)
<S>                                      <C>           <C>                <C>           <C>
Asset Backed Securities . . . . . . .    $750,000,000       100%          $750,000,000   $227,272.73
                                                              
</TABLE>

    (1)  Estimated for the purpose of calculating the registration fee.
    (2)  OF WHICH $303.03 HAS BEEN PREVIOUSLY PAID.
    
    The Registrant hereby amends this Registration Statement  on such date or
dates as  may be necessary to  delay its effective date  until the Registrant
shall  file  a   further  amendment  which  specifically  states   that  this
Registration Statement shall thereafter become effective in accordance with 
Section 8(a) of the Securities
Act of  1933 or until  the Registration  Statement shall become  effective on
such  date as  the  Commission, acting  pursuant  to said  Section  8(a), may
determine.

   
                SUBJECT TO COMPLETION, DATED  JULY 11, 1997
    

   
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.
    

PROSPECTUS SUPPLEMENT
(To Prospectus dated ______________, 199__)
                             $___________________
                                (APPROXIMATE)

          HOME EQUITY LOAN ASSET BACKED CERTIFICATES, SERIES 199_-_
                      HEADLANDS MORTGAGE SECURITIES INC.
                                   SPONSOR

                         (HEADLANDS MORTGAGE COMPANY)
                          SELLER AND MASTER SERVICER

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

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

    Distributions of  principal and interest on the Certificates will be made
on the __________th day of each month or, if such date is not a Business Day,
then on the succeeding Business Day (each, a "Distribution Date"), commencing
___________, 199_.  On  each Distribution Date,  holders of the  Certificates
will be  entitled  to  receive, from  and  to  the limited  extent  of  funds
available in the  Collection Account (as defined  herein), distributions with
respect to interest  and principal calculated  as set forth  under "Summary--
Interest,"  "Summary--Principal  Payments  from  Principal  Collections"  and
"Description of  the Certificates--Distributions on the Certificates" herein.

The Certificates are not guaranteed by the Sponsor, or any affiliate thereof.
(However, the Certificates will be unconditionally and irrevocably guaranteed
as to the payment of the Guaranteed Distributions (as defined herein) on each
Distribution Date  pursuant to the  terms of  a financial guaranty  insurance
policy (the "Policy") to be issued by

                                  (INSURER)

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

     PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION SET FORTH UNDER
           "RISK FACTORS" ON PAGE S-16 HEREIN AND ON PAGE 12 IN THE
                           ACCOMPANYING PROSPECTUS.
     THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST FUND ONLY AND DO 
          NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE SPONSOR,
                    THE TRUSTEE OR ANY AFFILIATE THEREOF, 
               EXCEPT TO THE EXTENT PROVIDED HEREIN.  NEITHER 
                 THE CERTIFICATES NOR THE MORTGAGE LOANS ARE 
                        INSURED OR GUARANTEED BY ANY 
                             GOVERNMENTAL AGENCY.

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

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

</TABLE>

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

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

                                (UNDERWRITER)
_____________, 199_

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

    UNTIL NINETY  DAYS AFTER  THE  DATE OF  THIS PROSPECTUS  SUPPLEMENT,  ALL
DEALERS  EFFECTING  TRANSACTIONS   IN  THE   CERTIFICATES,  WHETHER  OR   NOT
PARTICIPATING IN THIS  DISTRIBUTION, MAY BE REQUIRED TO  DELIVER A PROSPECTUS
SUPPLEMENT  AND PROSPECTUS.  THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
ACTING AS UNDERWRITERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

    This Prospectus  Supplement does not  contain complete  information about
the offering of the Certificates.  Additional information is contained in the
Prospectus  dated __________, ____ and investors  are urged to read both this
Prospectus Supplement and the Prospectus in  full.  Sales of the Certificates
may not be consummated unless the purchaser has received both this Prospectus
Supplement and the Prospectus.

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

                                   SUMMARY

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

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

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

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

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

Removal of Certain
Mortgage Loans;
Additional Balances      In order to permit the Transferor to remove Mortgage
                         Loans from the Trust Fund  at such times, if any, as
                         the overcollateralization exceeds the level required
                         to maintain the ratings on  the Certificates, on any
                         Distribution Date the Transferor may,  but shall not
                         be obligated to, remove  from the Trust Fund certain
                         Mortgage    Loans    without     notice    to    the
                         Certificateholders.  The  Transferor is permitted to
                         designate   the  Mortgage   Loans  to   be  removed.
                         Mortgage Loans  so designated  will only  be removed
                         upon satisfaction of the following conditions (i) No
                         Rapid  Amortization Event  (as  defined herein)  has
                         occurred; (ii)  the  Transferor Interest  as of  the
                         Transfer  Date  (as  defined herein)  (after  giving
                         effect   to  such   removal)  exceeds   the  Minimum
                         Transferor Interest (as defined below); 

        (iii) the transfer of any Mortgage Loans on any Transfer  Date during
        the Managed Amortization  Period (as  defined herein)  shall not,  in
        the reasonable belief  of the Transferor, cause a Rapid  Amortization
        Event  to occur  or an event  which with notice  or lapse  of time or
        both  would   constitute  a  Rapid   Amortization  Event;  (iv)   the
        Transferor  shall have  delivered  to the  Trustee a  "Mortgage  Loan
        Schedule"  containing a list of  all Mortgage  Loans remaining in the
        Trust Fund after  such removal;  (v) the  Transferor shall  represent
        and  warrant that  no selection procedures  which are  adverse to the
        interests of  the Certificateholders or  the Certificate Insurer were
        used  by the  Transferor in  selecting such  Mortgage Loans;  (vi) in
        connection  with the  first such  retransfer of  Mortgage Loans,  the
        Rating Agencies  (as defined herein) shall  have been notified of the
        proposed  transfer and  prior  to the  Transfer  Date shall  not have
        notified the  Transferor in writing that  such transfer would  result
        in  a  reduction  or  withdrawal  of  the  ratings  assigned  to  the
        Certificates without regard to the  Policy; and (vii)  the Transferor
        shall have delivered to  the Trustee and the  Certificate Insurer  an
        officer's certificate confirming the conditions set forth  in clauses
        (i) through  (vi) above.    See  "Description of  the  Certificates--
        Optional Transfers of Mortgage Loans to the Transferor" herein.

        The "Minimum Transferor Interest" as  of any date is an amount  equal
        to the  lesser of  (a) __% of the  Pool Balance on such  date and (b)
        the Transferor Interest as of the Closing Date.
        During the term  of the Trust Fund,  all Additional Balances  will be
        transferred  to and  become  property of  the Trust  Fund.   The Pool
        Balance at any time will generally fluctuate from day  to day because
        the  amount  of  Additional Balances  and  the  amount  of  principal
        payments with respect to the  Mortgage Loans will usually differ from
        day  to day.  Because  the Transferor Interest  is equal  to the Pool
        Balance  minus the  Invested  Amount, the  amount of  the  Transferor
        Interest  will  fluctuate from  day to  day  as draws  are made  with
        respect to the HELOCs and as Principal Collections are received.

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

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

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

Denominations        The  Certificates  will   be  offered  for  purchase  in
                     denominations of $1,000  and multiples  of $1 in  excess
                     thereof.   The interest in the Trust Fund evidenced by a
                     Certificate (the "Percentage Interest") will be equal to
                     the  percentage derived by dividing  the denomination of
                     such Certificate  by the Original  Certificate Principal
                     Balance.
Registration of
Certificates         The Certificates will  initially be issued in book-entry
                     form.  Persons acquiring beneficial  ownership interests
                     in the Certificates (" Certificate Owners") may elect to
                     hold their Certificate interests through  The Depository
                     Trust  Company ("DTC"), in  the United States,  or Cedel
                     Bank,  societe generale  ("  CEDEL")  or  the  Euroclear
                     System (" Euroclear"), in Europe.  Transfers within DTC,
                     CEDEL  or Euroclear,  as the  case may  be,  will be  in
                     accordance with the usual rules and operating procedures
                     of the relevant system.  So long as the Certificates are
                     Book-Entry  Certificates  (as   defined  herein),   such
                     Certificates   will   be  evidenced   by  one   or  more
                     Certificates  registered in  the  name  of  Cede  &  Co.
                     ("Cede"), as the  nominee of DTC or  one of the relevant
                     depositaries      (collectively,      the      "European
                     Depositaries").  Cross-market transfers  between persons
                     holding directly or  indirectly through DTC, on  the one
                     hand, and counterparties holding directly  or indirectly
                     through  CEDEL  or  Euroclear,  on the  other,  will  be
                     effected  in DTC  through Citibank N.A.  ("Citibank") or
                     The  Chase   Manhattan  Bank  ("Chase"),   the  relevant
                     depositaries  of CEDEL  or Euroclear,  respectively, and
                     each a  participating member of  DTC.   The Certificates
                     will initially be  registered in the name  of Cede.  The
                     interests of the  Certificateholders will be represented
                     by book entries on the records  of DTC and participating
                     members thereof.  No  Certificate Owner will be entitled
                     to  receive a  definitive certificate  representing such
                     person's interest,  except in the  event that Definitive
                     Certificates (as  defined herein)  are issued  under the
                     limited circumstances  described under  "Description  of
                     the Certificates--Book-Entry Certificates"  herein.  All
                     references   in  this   Prospectus  Supplement   to  any
                     Certificates  reflect the  rights of  Certificate Owners
                     only as such rights may be exercised through DTC and its
                     participating   organizations  for   so  long   as  such
                     Certificates  are held by DTC.  See "Risk Factors--Book-
                     Entry Certifi
        cates",  "Description of  the  Certificates--Book-Entry Certificates"
        herein and "Annex I" hereto.

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

Master Servicer of the Mortgage

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

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

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

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

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

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

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

        "Liquidation  Loss  Amount"  means with  respect  to  any  Liquidated
        Mortgage Loan, the unrecovered Principal  Balance thereof at  the end
        of the related  Collection Period in which such Mortgage  Loan became
        a  Liquidated   Mortgage  Loan,  after   giving  effect  to  the  Net
        Liquidation Proceeds  in connection  therewith.   The "Investor  Loss
        Amount"  shall be  the product  of the  Investor Floating  Allocation
        Percentage and  the  Liquidation Loss  Amount for  such  Distribution
        Date.   See  "Description of  the Certificates--Distributions  on the
        Certificates" herein.
        Principal    Collections    will    be    allocated    between    the
        Certificateholders    and   the   Transferor   ("Investor   Principal
        Collections"  and "Transferor  Principal Collections",  respectively)
        in accordance with their percentage  interests in the  Mortgage Loans
        of __%  and __%, respectively,  as of  the Cut-off  Date (the  "Fixed
        Allocation   Percentage"),   but  a   lesser   amount  of   Principal
        Collections  may  be  distributed  to Certificateholders  during  the
        Managed  Amortization Period,  as  described  below.   The  "Investor
        Fixed Allocation Percentage" shall be __%.

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

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

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

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

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

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

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

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

The Certificate Insurer      (Insurer) (the "Certificate Insurer") is a      
                                   insurance company  engaged exclusively  in
                             the  business  of   writing  financial  guaranty
                             insurance,  principally in respect of securities
                             offered in domestic  and foreign  markets.   The
                             Certificate Insurer's  claims-paying ability  is
                             r  a  t  e  d          _  _  _  _           b  y
                             _________________________________________    and
                             _       _       _       _       _      b       y
                             ________________________________________.    See
                             "The  Certificate  Insurer" in  this  Prospectus
                             Supplement.

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

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

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

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

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

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

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

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

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

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

Trustee      (                       ), a ____________________________ (the  "
             Trustee")   will   act    as   Trustee    on   behalf   of    the
             Certificateholders.

Mandatory Retransfer of
Certain Mortgage Loans       The  Seller  will make  certain  representations
                             and warranties in the Agreement with respect  to
                             the Mortgage  Loans.    If the  Seller  breaches
                             certain  of its  representations and  warranties
                             with  respect to  any  Mortgage  Loan  and  such
                             breach  materially  and  adversely  affects  the
                             interests   of  the  Certificateholders  or  the
                             Certificate Insurer and is not cured  within the
                             specified  period,  the Mortgage  Loan  will  be
                             removed  from the Trust Fund upon the expiration
                             of  a specified  period from  the date  on which
                             the Seller  becomes aware or  receives notice of
                             such  breach  and  will  be  reassigned  to  the
                             Seller.  See "Description of the  Certificates--
                             Assignment of Mortgage Loans" herein.
   
Federal Income Tax
Consequences         Subject to  the  qualifications set  forth  in  "Federal
                     Income Tax Consequences" herein, special tax  counsel to
                     the Sponsor is of the opinion that, under existing  law,
                     a Certificate  will be treated  as a debt instrument for
                     federal  income tax  purposes as  of  the Closing  Date.
                     Under the Agreement, the Transferor, the Sponsor and the
                     Certificateholders  will agree  to treat  the  NOTES as
                     indebtedness   for   federal   income    tax   purposes.
                     Furthermore, special  tax counsel to  the Sponsor is  of
                     the opinion  that  the Trust  Fund  will  not  be treated
                     as  either  an association  or   a  publicly   traded  
                     partnership   taxable  as   a  corporation.   See 
                     "Federal  Income Tax  Consequences" herein and  in
                     the  Prospectus for additional information concerning 
                     the application         of federal income tax laws.
    
ERISA Considerations         The acquisition  of a Certificate  by a  pension
                             or  other  employee  benefit  plan  (a   "Plan")
                             subject  to   the  Employee   Retirement  Income
                             Security  Act  of  1974,  as amended  ("ERISA"),
                             could,   in   some  instances,   result   in   a
                             "prohibited  transaction" or  other violation of
                             the  fiduciary   responsibility  provisions   of
                             ERISA   and   Code   Section   4975.     Certain
                             exemptions   from  the   prohibited  transaction
                             rules could be applicable to  the acquisition of
                             the   Certificates.      Any    Plan   fiduciary
                             considering whether to  purchase any Certificate
                             on  behalf  of a  Plan should  consult  with its
                             counsel  regarding  the   applicability  of  the
                             provisions of  ERISA and the  Code.  See  "ERISA
                             Considerations" herein and in the Prospectus.

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

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

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

                                 RISK FACTORS

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                           THE CERTIFICATE INSURER

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

                     (Description of Certificate Insurer)

                          HEADLANDS MORTGAGE COMPANY

GENERAL

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

    Headlands is  headquartered in  Northern California,  and has  production
branches in California, Washington, Oregon, Idaho, Nevada and Arizona.  Loans
are  originated  primarily  on  a  wholesale  basis,  through  a  network  of
independent mortgage loan brokers approved  by Headlands.  The Mortgage Loans
were  acquired  by  Headlands  in   one  of  the  three  following   manners:

(i) originated  by  an   independent  broker  and  purchased   by  Headlands,
(ii) originated by a broker and funded by  Headlands, or (iii) originated and
funded by Headlands in the ordinary course of business.

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

SERVICING OVERVIEW

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

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

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

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

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

                          HEADLANDS MORTGAGE COMPANY

                          OVERALL MORTGAGE PORTFOLIO

                    DELINQUENCY AND FORECLOSURE EXPERIENCE

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

Foreclosures Pending          146          0.5%         197         0.6%              179         0.6%
</TABLE>

(table continued)

<TABLE>
                                          December 31,                               March 31,
                                 1995                       1996                        1997
                         Number     Percent of      Number      Percent         Number       Percent
                           of        Servicing         of         of              of            of
                          Loans      Portfolio       Loans     Servicing         Loans      Servicing
                                                               Portfolio                    Portfolio
<S>                     <C>         <C>             <C>        <C>
Total Number/**/           27,261          100%      34,363         100%           29,152         100%

Period of Delinquency:
30-59 days                    283          1.0%         466         1.4%              292         1.0%
60-89 days                     62          0.2%          43         0.1%               70         0.2%
90 days or more                47          0.2%          14         0.0%               16         0.1%
Total Delinquencies
(excluding Foreclosure)       392          1.4%         523         1.5%              378         1.3%

Foreclosures Pending          146          0.5%         197         0.6%              179         0.6%

</TABLE>

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

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

                     HEADLANDS' HOME EQUITY LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

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

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

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

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

                      DESCRIPTION OF THE MORTGAGE LOANS

GENERAL

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

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

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

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

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

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

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

                              PRINCIPAL BALANCES

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

<S>                                               <C>           <C>                     <C>        
$_______ to $_________  . . . . . . . . . .                      $                             %
$_______ to $_________  . . . . . . . . . .
$_______ to $_________ . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ to $_________  . . . . . . . . . .
$_______ and over . . . . . . . . . . . . .
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

</TABLE>
                          GEOGRAPHIC DISTRIBUTION(1)

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





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

</TABLE>

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

                       COMBINED LOAN-TO-VALUE RATIOS(1)

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

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

</TABLE>

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

                                PROPERTY TYPE

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

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

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

</TABLE>

                                LIEN PRIORITY

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

<S>                                                <C>          <C>                      <C> 
First Lien  . . . . . . . . . . . . . . . .                      $                             %
Second Lien . . . . . . . . . . . . . . . .

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

</TABLE>

                                LOAN RATES(1)

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

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

</TABLE>

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

                                    MARGIN

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

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

</TABLE>

                        CREDIT LIMIT UTILIZATION RATES

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

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

</TABLE>

                                CREDIT LIMITS

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

<S>                                               <C>           <C>                      <C>  
$__________to $_________  . . . . . . . . .                      $                             %
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________ . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________ . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________ . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________  . . . . . . . . .
$_________ to $_________ . . . . . . . . .
$_________ and over . . . . . . . . . . . .
     Total  . . . . . . . . . . . . . . . .                      $                           100.00%

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

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

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

</TABLE>

                  MONTHS REMAINING TO SCHEDULED MATURITY(1)

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

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

</TABLE>

                              ORIGINATION YEAR

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

<S>                                                <C>          <C>                      <C> 
____  . . . . . . . . . . . . . . . . . . .                      $                             %
____  . . . . . . . . . . . . . . . . . . .

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

</TABLE>
                              DELINQUENCY STATUS

<TABLE>
<CAPTION>                                                                                Percent of
                                                                                            Pool
          Number of Days Delinquent                 Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
<S>                                               <C>           <C>                      <C>    
0 to 29 . . . . . . . . . . . . . . . . . .                      $                             %
30 to 59  . . . . . . . . . . . . . . . . .
60 to 89  . . . . . . . . . . . . . . . . .

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

</TABLE>

                            TYPE OF MORTGAGE LOAN
<TABLE>
<CAPTION>                                                                                Percent of
                                                                                            Pool
                     Type                           Number                               by Cut-off
                                                      of           Cut-off Date             Date
                                                   Mortgage          Principal            Principal
                                                    Loans             Balance              Balance
<S>                                               <C>           <C>                      <C>     
HELOC . . . . . . . . . . . . . . . . . . .                      $                             %
Closed-End  . . . . . . . . . . . . . . . .

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

</TABLE>

                    MATURITY AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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


                     POOL FACTOR AND TRADING INFORMATION

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

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

                       DESCRIPTION OF THE CERTIFICATES

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

GENERAL

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

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

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

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

BOOK-ENTRY CERTIFICATES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ASSIGNMENT OF MORTGAGE LOANS

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

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

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

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

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

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

AMENDMENTS TO CREDIT LINE AGREEMENTS

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

OPTIONAL TRANSFERS OF MORTGAGE LOANS TO THE TRANSFEROR

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

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

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO COLLECTION ACCOUNT

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

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

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

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

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

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

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

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

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

DISTRIBUTIONS ON THE CERTIFICATES

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

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

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

        (ii)  as payment for the premium for the Policy;

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

RAPID AMORTIZATION EVENTS

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

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

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

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

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

        (other events)

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

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

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

THE POLICY

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

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

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

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

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

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

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

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

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

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

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

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

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

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

REPORTS TO CERTIFICATEHOLDERS

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

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

        (ii)  the amount being distributed to Certificateholders;

        (iii)   the amount of interest included  in such distribution and the
    related Certificate Rate;

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

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

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

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

        (ix)  the Servicing Fee for such Distribution Date;

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

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

        (xii)  the number  and aggregate  Principal Balances of the  Mortgage
    Loans as  to which the  minimum monthly  payment is delinquent  for 30-59
    days, 60-89 days and 90 or more days, respectively, as of the end  of the
    preceding Collection Period;
        (xiii)   the book value of any  real estate which  is acquired by the
    Trust Fund through foreclosure or  grant of deed in lieu  of foreclosure;
    and

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

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

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

COLLECTION AND OTHER SERVICING PROCEDURES ON MORTGAGE LOANS

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

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

HAZARD INSURANCE

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

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

REALIZATION UPON DEFAULTED MORTGAGE LOANS

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

    With respect to  each Collection Period, the Master Servicer will receive
from interest collections in respect of the Mortgage  Loans a portion of such
interest collections  as a  monthly  Servicing Fee  in  the amount  equal  to
approximately ____%  per  annum  ("Servicing  Fee  Rate")  on  the  aggregate
Principal Balances of the Mortgage Loans as  of the first day of the  related
Collection Period (or at  the Cut-off Date for the  first Collection Period).
All assumption fees, late payment charges and other fees and charges,  to the
extent  collected from borrowers, will be retained  by the Master Servicer as
additional servicing compensation.

    The Master  Servicer will  pay certain  ongoing expenses associated  with
the Trust Fund  and incurred by  it in connection  with its  responsibilities
under the  Agreement.  In addition,  the Master Servicer will  be entitled to
reimbursement  for  certain  expenses  incurred  by  it  in  connection  with
defaulted Mortgage Loans and in  connection with the restoration of Mortgaged
Properties,  such  right  of  reimbursement  being  prior  to the  rights  of
Certificateholders to receive any related Net Liquidation Proceeds.

EVIDENCE AS TO COMPLIANCE

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE TRANSFEROR

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

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

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

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

EVENTS OF SERVICING TERMINATION

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

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

RIGHTS UPON AN EVENT OF SERVICING TERMINATION

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

AMENDMENT

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

TERMINATION; RETIREMENT OF THE CERTIFICATES

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

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

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

THE TRUSTEE

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

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

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

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

CERTAIN ACTIVITIES

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


                    DESCRIPTION OF THE PURCHASE AGREEMENT

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

TRANSFERS OF MORTGAGE LOANS

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

REPRESENTATIONS AND WARRANTIES

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

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

TERMINATION

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

                               USE OF PROCEEDS

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


                       FEDERAL INCOME TAX CONSEQUENCES

GENERAL

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

CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

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

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

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

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

TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

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

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

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

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

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

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

POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

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

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

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

FOREIGN INVESTORS

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

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

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

BACKUP WITHHOLDING

    Certain Certificate  Owners may be subject  to backup withholding  at the
rate  of  31%  with respect  to  interest  paid on  the  Certificates  if the
Certificate Owners, upon  issuance, fail to supply the Trustee  or his broker
with  his  taxpayer  identification  number, furnish  an  incorrect  taxpayer
identification  number,  fail  to   report  interest,  dividends,  or   other
"reportable payments" (as defined  in the Code)  properly, or, under  certain
circumstances, fail  to provide the  Trustee or his  broker with a  certified
statement, under  penalty  of perjury,  that  he  is not  subject  to  backup
withholding.

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

                           STATE TAXES

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

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

                             ERISA CONSIDERATIONS

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

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

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

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

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

                       LEGAL INVESTMENT CONSIDERATIONS

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


                                 UNDERWRITING

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

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

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

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

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

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

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

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

                                LEGAL MATTERS

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

                                   EXPERTS

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

                                   RATINGS

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

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

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

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

                            INDEX OF DEFINED TERMS

                                                                         Page
                                                                         ---

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

                                   ANNEX I

        GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

INITIAL SETTLEMENT

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

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

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

SECONDARY MARKET TRADING

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

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

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

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

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

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

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

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

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

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

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

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

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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

No  dealer,  salesman  or  other  person has  been  authorized  to  give  any
information or to  make any representation  not contained in this  Prospectus
Supplement or  the  Prospectus and,  if given  or made,  such information  or
representation  must not  be relied  upon as  having been  authorized  by the
Company or (Underwriter).   This Prospectus Supplement and  the Prospectus do
not constitute  an offer  of any securities  other than  those to  which they
relate  or an offer  to sell, or  a solicitation of  an offer to  buy, to any
person in  any jurisdiction  where  such an  offer or  solicitation would  be
unlawful.    Neither  the  delivery of  this  Prospectus  Supplement  and the
Prospectus nor any sale made hereunder shall, under any circumstances, create
any implication  that the information  contained herein is correct  as of any
time subsequent to their respective dates.

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

PROSPECTUS

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


                            HOME EQUITY LOAN TRUST
                                   199__-__



                                 $___________
                                (Approximate)



                               Home Equity Loan
                          Asset Backed Certificates
                                Series 199_-_




                              HEADLANDS MORTGAGE
                               SECURITIES, INC.
                                   Sponsor
                        (____________________________)
                          Seller and Master Servicer



                   ________________________________________

                            PROSPECTUS SUPPLEMENT
                              ___________, 199_
                   ________________________________________


   
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 11, 1997
PROSPECTUS
    
                      HEADLANDS MORTGAGE SECURITIES INC.
                                   Sponsor

                           Asset Backed Securities
                             (Issuable in Series)
   
     This Prospectus  relates to  the issuance  of Asset Backed  Certificates
(the "Certificates") and Asset Backed Notes (the "  Notes" and, together with
the Certificates,  the "Securities"), which may be sold  from time to time in
one or more series  (each, a "Series") by a Trust Fund  (as defined below) on
terms determined at the time of sale and described in this Prospectus and the
related Prospectus  Supplement.  The Securities  of a Series will  consist of
Certificates which evidence  beneficial ownership of a trust  (each, a "Trust
Fund")  established by  Headlands Mortgage  Securities  Inc. (the  "Sponsor")
and/or  Notes secured by  the assets of  a Trust Fund.   As  specified in the
related Prospectus Supplement, the Trust Fund for a Series of Securities will
include certain assets (the  "Trust Fund Assets") which  will consist of  the
following types of single family mortgage  loans (the "Loans"):  (i) mortgage
loans  secured by  first  and/or  subordinate liens  on  one- to  four-family
residential properties (the "Mortgage  Loans"), (ii) closed-end loans (the  "
Closed End  Loans") and/or  revolving home equity  loans or  certain balances
thereof (the "Revolving  Credit Line Loans", and together with the Closed End
Loans, the "Home Equity Loans") secured by first or subordinate liens on one-
to  four-family residential properties and (iii) home improvement installment
sale  contracts  and  installment  loan  agreements  (the  "Home  Improvement
Contracts") that are either unsecured or secured by subordinate liens on one-
to   four-family  residential  properties,  or  by  purchase  money  security
interests   in  the   home   improvements   financed   thereby   (the   "Home
Improvements").   The  Trust Fund  Assets will  be acquired  by the  Sponsor,
either  directly  or indirectly,  from  one  or  more institutions  (each,  a
"Seller"),  which  may be  affiliates  of the  Sponsor,  and conveyed  by the
Sponsor to  the related Trust Fund.  A Trust  Fund also may include insurance
policies, surety  bonds, cash  accounts, reinvestment  income, guaranties  or
letters  of  credit  to  the  extent  described  in  the  related  Prospectus
Supplement.  See "Index  of Defined Terms" on page 89 of  this Prospectus for
the location of the definitions of certain capitalized terms.
    

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

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

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

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

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

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

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

 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMIS-
 SION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND EXCHANGE
COMMISSION
  OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
          THIS PROSPECTUS OR THE RELATED PROSPECTUS SUPPLEMENT.  ANY
            REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
     Prior to  issuance there will have been no  market for the Securities of
any  Series and there  can be  no assurance that  a secondary market  for any
Securities  will develop,  or if it  does develop,  that it will  continue or
provide Securityholders with  a sufficient level of liquidity  of investment.
This Prospectus may  not be  used to  consummate sales of  Securities of  any
Series  unless  accompanied  by  a  Prospectus Supplement.    Offers  of  the
Securities  may be  made through  one  or more  different methods,  including
offerings through  underwriters, as  more  fully described  under "Method  of
Distribution" herein and in the related Prospectus Supplement.

________________, 1997

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

             PROSPECTUS SUPPLEMENT OR CURRENT REPORT ON FORM 8-K

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

                            AVAILABLE INFORMATION

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

a Web site  at http://www.sec.gov from which such  Registration Statement and
exhibits may be obtained.

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

               INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

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

                          REPORTS TO SECURITYHOLDERS

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

                               SUMMARY OF TERMS

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

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

Sponsor        Headlands Mortgage Securities Inc., a Delaware corporation.

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

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

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

Loans          The Loans will consist of  (i) mortgage loans secured by first
               and/or subordinate  liens on one-  to four-family  residential
               properties (each, a   "Mortgage Loan"), (ii)  closed-end loans
               (the "Closed-End Loans") and/or revolving home equity loans or
               certain balances thereof  (the "Revolving Credit Line  Loans",
               together  with the Closed-End Loans, the "Home Equity Loans"),
               and (iii)  home  improvement installment  sales contracts  and
               installment   loan    agreements   (the    "Home   Improvement
               Contracts").   All  Loans  will  have  been purchased  by  the
               Sponsor, either  directly or through an affiliate, from one or
               more Sellers.

          As specified  in the  related Prospectus  Supplement, the  Mortgage
          Loans  and the  Home Equity  Loans will,  and the  Home Improvement
          Contracts may, be secured by  mortgages or deeds of trust or  other
          similar  security  instruments  creating  a  lien  on  a  Mortgaged
          Property,  which may be subordinated to one or more senior liens on
          the  Mortgaged Property,  as described  in  the related  Prospectus
          Supplement.   As specified  in the  related Prospectus  Supplement,
          Home Improvement Contracts may be unsecured or  secured by purchase
          money security interests in the Home Improvements financed thereby.
          The Mortgaged Properties and the Home Improvements are collectively
          referred to herein as the "Properties".

Description of
  the Securities         Each Security will  represent a beneficial ownership
                         interest in, or be secured by the assets of, a Trust
                         Fund created by the Sponsor pursuant to an Agreement
                         among  the  Sponsor,  the  Master Servicer  and  the
                         Trustee for the  related Series.  The  Securities of
                         any Series may  be issued in one or  more classes as
                         specified in  the related Prospectus Supplement.   A
                         Series of Securities may include one or more classes
                         of  senior  Securities  (collectively,  the  "Senior
                         Securities")  and one or more classes of subordinate
                         Securities (collectively, the 

          "Subordinated   Securities").    Certain   Series  or   classes  of
          Securities may be  covered by insurance policies or  other forms of
          credit  enhancement,  in  each  case  as  described  under  "Credit
          Enhancement" herein and in the related Prospectus Supplement.

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

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

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

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

Compensating Interest         If  so  specified  in  the  related  Prospectus
                              Supplement,   the  Master   Servicer  will   be
                              required to remit to  the Trustee, with respect
                              to  each Loan in  the related Trust  Fund as to
                              which  a  principal  prepayment in  full  or  a
                              principal payment  which is  in  excess of  the
                              scheduled monthly  payment and is  not intended
                              to cure a delinquency  was received during  any
                              Due Period, an  amount, from and to  the extent
                              of  amounts  otherwise  payable to  the  Master
                              Servicer  as servicing  compensation, equal  to
                              (i) the excess, 

     if any, of (a) 30 days' interest on the principal balance of the related
     Loan  at the Loan  Rate net of  the per annum  rate at  which the Master
     Servicer's  servicing  fee accrues,  over  (b)  the amount  of  interest
     actually received on such Loan during such Due Period, net of the Master
     Servicer's servicing fee or  (ii) such other amount as  described in the
     related Prospectus  Supplement.   See "Description  of the  Securities--
     Compensating Interest".

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

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

A. Subordination         A Series  of Securities may  consist of one  or more
                         classes  of Senior    Securities  and  one  or  more
                         classes  of Subordinated Securities.   The rights of
                         the  holders of  the  Subordinated  Securities of  a
                         Series to receive distributions with respect to  the
                         related Trust  Fund Assets  will be  subordinated to
                         such  rights of the holders of the Senior Securities
                         of  the same Series  to the extent  described in the
                         related Prospectus  Supplement.   This subordination
                         is intended  to  enhance the  likelihood of  regular
                         receipt  by holders  of  Senior  Securities of  such
                         Series of  the full  amount of  monthly payments  of
                         principal  and interest  due them.   The  protection
                         afforded  to the holders  of Senior Securities  of a
                         Series 

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

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

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

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

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

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

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

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

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

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

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

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

Legal Investment         The  Prospectus   Supplement  for  each   Series  of
                         Securities  will  specify  which,  if  any,  of  the
                         classes  of  Securities offered  thereby  constitute
                         "mortgage  related securities"  for purposes  of the
                         Secondary Mortgage  Market Enhancement  Act of  1984
                         ("SMMEA").  Classes  of Securities  that qualify  as
                         "mortgage   related   securities"  will   be   legal
                         investments  for  certain   types  of  institutional
                         investors to the extent  provided in SMMEA, subject,
                         in  any case,  to any  other  regulations which  may
                         govern investments by  such institutional investors.
                         Institutions whose investment activities are subject
                         to  review  by federal  or state  authorities should
                         consult with their 

          counsel  or  the  applicable authorities  to  determine  whether an
          investment in a particular class of Securities (whether or not such
          class  constitutes a  "mortgage  related  security") complies  with
          applicable  guidelines,  policy statements  or  restrictions.   See
          "Legal Investment."
   
Federal Income Tax
  Consequences      The federal  income tax  consequences to  Securityholders
                    will vary  depending on whether one or more elections are
                    made  to treat  the  Trust  Fund  or  specified  portions
                    thereof as a REMIC under the provisions of the Code OR AS
                    A  "FINANCIAL  ASSET   SECURITIZATION  INVESTMENT  TRUST"
                    ("FASIT") WITHIN THE MEANING OF SECTION 860L OF THE CODE.
                    The  Prospectus Supplement for  each Series of Securities
                    will specify whether such an election will be made.

          If  a REMIC  election  is  made,  Securities  representing  regular
          interests in a  REMIC will generally  be taxable to holders  in the
          same  manner as  evidences  of indebtedness  issued  by the  REMIC.
          Stated  interest  on  such regular  interests  will  be taxable  as
          ordinary income and taken into  account using the accrual method of
          accounting, regardless  of the  holder's normal  accounting method.
          If   A FASIT ELECTION  IS MADE, THE MATERIAL  FEDERAL INCOME TAX
          CONSEQUENCES FOR INVESTORS ASSOCIATED  WITH THE PURCHASE, OWNERSHIP
          AND  DISPOSITION OF  SUCH SECURITIES  WILL BE  SET FORTH  UNDER THE
          HEADING "FEDERAL INCOME TAX CONSEQUENCES" IN THE RELATED PROSPECTUS
          SUPPLEMENT.

          IF  NO  REMIC OR  FASIT  election  is  made, interest  (other  than
          original   issue  discount   ("OID"))   on  Securities   that   are
          characterized  as indebtedness for federal income tax purposes will
          be includible in income by holders thereof in accordance with their
          usual method of accounting.

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

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

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

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

          In  the  opinion of    SPECIAL  TAX  COUNSEL, if  a  partnership
          election  is  made,  the  Trust  Fund will  not  be  treated  as an
          association  or  a   publicly  traded  partnership  taxable   as  a
          corporation  as long  as all  of the  provisions of  the applicable
          Agreement  are complied  with  and  the  statutory  and  regulatory
          requirements are  satisfied.    The holders of  the Certificates
          issued  by  such  Trust  Fund, if  any,  will  agree  to treat  the
          Certificates as  equity interests  in a partnership.   IF  THERE IS
          ONLY ONE HOLDER OF THE CERTIFICATES  ISSUED BY SUCH TRUST FUND, THE
          TRUST FUND WILL NOT BE TREATED AS A PARTNERSHIP.  INSTEAD,  IT WILL
          BE TREATED AS AN ENTITY NOT DISTINCT  FROM ITS OWNER, THE HOLDER OF
          THE CERTIFICATES.   IF NOTES  ARE ISSUED BY  SUCH TRUST FUND,  SUCH
          NOTES  WILL  BE TREATED  AS  INDEBTEDNESS  FOR  FEDERAL INCOME  TAX
          PURPOSES.   THE FEDERAL INCOME  TAX CONSEQUENCES TO THE  HOLDERS OF
          THE  NOTES   WILL  BE  THE   SAME  REGARDLESS  OF  THE   NUMBER  OF
          CERTIFICATEHOLDERS.

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

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

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

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

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

                                 RISK FACTORS

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

LIMITED LIQUIDITY

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

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

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

     The Securities will not  represent an interest  in or obligation of  the
Sponsor,  the Master  Servicer,  the  Trustee, any  Seller  or any  of  their
respective affiliates.   The only  obligations, if any,  of the Sponsor  with
respect to the  Trust Fund Assets  or the  Securities of any  Series will  be
pursuant  to  certain  representations and  warranties  and  certain document
delivery requirements.  The Sponsor does not have, and is not expected in the

future to  have, any significant assets with which  to meet any obligation to
repurchase Trust Fund Assets with respect to which there has been a breach of
any representation or  warranty.  If, for example, the  Sponsor were required
to repurchase a Loan, its only sources of funds to make such repurchase would
be  from  funds  obtained  (i)   from  the  enforcement  of  a  corresponding
obligation, if  any, on the part of the related  Seller or originator of such
Loan, or  (ii) to the extent  provided in the  related Prospectus Supplement,
from a 
Reserve  Account or similar  credit enhancement established  to provide funds
for such repurchases.  

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

CREDIT ENHANCEMENT

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

PREPAYMENT AND YIELD CONSIDERATIONS

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

affected by the distribution of  amounts remaining in any Pre-Funding Account
following the  end of  the related  Funding Period.   Any reinvestment  risks
resulting from a  faster or slower incidence of prepayment of Loans held by a
Trust Fund will  be borne entirely by  the holders of one or  more classes of

the related Series of Securities.   See "Yield and Prepayment Considerations"
and "The Agreements--Pre-Funding Account."

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

BALLOON PAYMENTS

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

NATURE OF MORTGAGES

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

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

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

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

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

ENVIRONMENTAL RISKS

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

CERTAIN OTHER LEGAL ASPECTS OF THE LOANS

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

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

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

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

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

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

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

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

RATING OF THE SECURITIES

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

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

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

BOOK-ENTRY REGISTRATION

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

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

PRE-FUNDING ACCOUNTS

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

BANKRUPTCY AND INSOLVENCY RISKS

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

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

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

VALUE OF TRUST FUND ASSETS

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

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

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

GENERAL

     The Securities of each Series will  represent interests in the assets of
the related Trust Fund,  and the Notes of each Series will  be secured by the
pledge of  the assets  of the related  Trust Fund.   The Trust Fund  for each
Series  will  be  held  by  the  Trustee  for  the  benefit  of  the  related
Securityholders.   Each Trust Fund will consist of certain assets (the "Trust
Fund Assets") consisting  of a pool  (each, a "Pool")  comprised of Loans  as
specified in  the related Prospectus  Supplement, together  with payments  in
respect of such Loans, as specified in the related Prospectus Supplement./F1/

The Pool will be created on the first day of the month of the issuance of the
related Series  of Securities  or such  other date  specified in  the related
Prospectus Supplement (the "Cut-off Date").   The Securities will be entitled
to payment from the assets of the related Trust Fund or Funds or other assets
pledged for the  benefit of the Securityholders, as  specified in the related
Prospectus Supplement and  will not be entitled to payments in respect of the
assets of any other trust fund established by the Sponsor.

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

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

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

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

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

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

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

THE LOANS

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

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

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

          (b)  Principal  may be  payable on  a level  debt service  basis to
     fully amortize the Loan over its term, may be calculated on the basis of
     an  assumed amortization schedule that  is significantly longer than the
     original term to  maturity or on an interest rate that is different from


     the  Loan Rate or  may not be amortized  during all or  a portion of the
     original term.  Payment of all or a substantial portion of the principal
     may  be due  on maturity  ("balloon  payment").   Principal may  include
     interest that has  been deferred and added  to the principal balance  of
     the Loan.

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

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

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

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

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

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

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

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

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

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

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

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

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

SUBSTITUTION OF TRUST FUND ASSETS

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

                               USE OF PROCEEDS

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

                                 THE SPONSOR

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

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


                                 LOAN PROGRAM

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

UNDERWRITING STANDARDS

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

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

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

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

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

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

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

QUALIFICATIONS OF SELLERS

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

REPRESENTATIONS BY SELLERS; REPURCHASES

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

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

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

                        DESCRIPTION OF THE SECURITIES

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

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

GENERAL

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

     Each Series of Securities will be issued  in one or more classes.   Each
class of  Certificates of a  Series will evidence  beneficial ownership of  a
specified percentage (which may be 0%) or portion of future interest payments
and a  specified percentage (which may be 0%)  or portion of future principal
payments on,  and each class  of Notes of  a Series  will be secured  by, the
related Trust Fund Assets.   A Series of Securities  may include one or  more
classes  that are senior in right to payment  to one or more other classes of
Securities of such  Series.  Certain Series  or classes of Securities  may be
covered  by  insurance  policies,  surety  bonds or  other  forms  of  credit
enhancement, in each case as  described under "Credit Enhancement" herein and
in the related Prospectus Supplement.  One or more classes of Securities of a
Series may be entitled to receive distributions of principal, interest or any


combination  thereof.  Distributions  on one or  more classes of  a Series of
Securities  may  be  made prior  to  one  or more  other  classes,  after the
occurrence of specified  events, in accordance with a schedule  or formula or
on the basis  of collections from  designated portions  of the related  Trust
Fund Assets, in each case as specified in the  related Prospectus Supplement.
The timing and amounts of such  distributions may vary among classes or  over
time as specified in the related Prospectus Supplement.

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

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

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

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

DISTRIBUTIONS ON SECURITIES

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

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

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

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

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

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

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

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

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

ADVANCES

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

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

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

COMPENSATING INTEREST

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

REPORTS TO SECURITYHOLDERS

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

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

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

     (iii)     the amount of any Advance;

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

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

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

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

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

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

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

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

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

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

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

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

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

CATEGORIES OF CLASSES OF SECURITIES

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

CATEGORIES OF CLASSES              DEFINITION

               PRINCIPAL TYPES

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

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

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

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

Scheduled Principal Class          A  class  that  is  designed  to   receive
                                   principal payments  using a  predetermined
                                   principal  balance  schedule  but  is  not
                                   designated as a Planned Principal Class or

          Targeted Principal Class.   In many cases, the  schedule is derived
          by  assuming two constant prepayment rates for the underlying Trust
          Fund  Assets.     These  two  rates  are  the   endpoints  for  the
          "structuring range" for the Scheduled Principal Class.

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

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

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

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

               INTEREST TYPES

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

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

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

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

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

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

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

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

BOOK-ENTRY REGISTRATION OF SECURITIES

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

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

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

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

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

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

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

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

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


through  or maintain a  custodial relationship with  a Euroclear Participant,
either directly or indirectly.

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

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

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

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

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

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

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

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

                              CREDIT ENHANCEMENT

GENERAL

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

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

SUBORDINATION

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

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

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

LETTER OF CREDIT

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

INSURANCE POLICIES, SURETY BONDS AND GUARANTIES

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

OVER-COLLATERALIZATION

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

RESERVE ACCOUNTS

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

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

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

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

POOL INSURANCE POLICIES

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

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

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

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

CROSS SUPPORT

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

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

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

                     YIELD AND PREPAYMENT CONSIDERATIONS

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

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

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

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

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

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

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

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

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

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

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

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

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

                                THE AGREEMENTS

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

ASSIGNMENT OF THE TRUST FUND ASSETS

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

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

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

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

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

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

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

PAYMENTS ON LOANS; DEPOSITS TO SECURITY ACCOUNT

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

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

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

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

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

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

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

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

     Prospectus Supplement,  any payments required  to be made by  the Master
     Servicer in connection with prepayment interest shortfalls; and

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

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

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

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

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

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

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

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

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

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

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

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

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

PRE-FUNDING ACCOUNT

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

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

SUB-SERVICING BY SELLERS

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

COLLECTION PROCEDURES

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

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

HAZARD INSURANCE

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

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

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

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

PRIMARY MORTGAGE INSURANCE

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

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

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

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

CLAIMS UNDER INSURANCE POLICIES AND OTHER REALIZATION UPON DEFAULTED LOANS

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

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

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

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

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

EVIDENCE AS TO COMPLIANCE

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

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

CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE SPONSOR

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

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

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

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

EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT

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

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

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

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

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

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

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

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

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

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

AMENDMENT

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

TERMINATION; OPTIONAL TERMINATION

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

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

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

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

THE TRUSTEE

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

                      CERTAIN LEGAL ASPECTS OF THE LOANS

     The  following discussion  contains  summaries,  which  are  general  in
nature, of certain legal matters relating  to the Loans.  Because such  legal
aspects are governed primarily by applicable state law (which laws may differ
substantially), the descriptions  do not, except as expressly provided below,
reflect the laws of any 

particular state,  nor do they encompass the laws  of all states in which the
security for the  Loans is situated.  The descriptions are qualified in their
entirety by reference to the applicable federal laws and the appropriate laws
of the states in which Loans may be originated.

GENERAL

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

FORECLOSURE/REPOSSESSION

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

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

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

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

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

ENVIRONMENTAL RISKS

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

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

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

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

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

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

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

RIGHTS OF REDEMPTION

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

ANTI-DEFICIENCY LEGISLATION; BANKRUPTCY LAWS; TAX LIENS

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

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

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

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

DUE-ON-SALE CLAUSES

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

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

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

ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES

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

APPLICABILITY OF USURY LAWS

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

THE HOME IMPROVEMENT CONTRACTS

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

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

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

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

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

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

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

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

INSTALLMENT CONTRACTS

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

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT

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

JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGEES

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

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

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

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

CONSUMER PROTECTION LAWS

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

                       FEDERAL INCOME TAX CONSEQUENCES

GENERAL
   
     The following  is a summary  of the anticipated material  federal income
tax   consequences  of  the  purchase,  ownership,  and  disposition  of  the
Securities and is based  on advice of   SPECIAL TAX  COUNSEL.  The summary
is  based  upon the  provisions  of  the  Code, the  regulations  promulgated
thereunder,  including,  where  applicable,  proposed  regulations,  and  the
judicial and administrative rulings and decisions now in effect, all of which
are subject to  change or possible differing interpretations.   The statutory
provisions,  regulations, and interpretations on which this interpretation is
based are subject to change, and such a change could apply retroactively.
    
     The summary does  not purport to deal with all aspects of federal income
taxation that  may affect particular  investors in light of  their individual
circumstances,  nor  with certain  types  of  investors  subject  to  special
treatment  under the federal income tax laws.  This summary focuses primarily
upon investors  who  will hold  Securities  as "capital  assets"  (generally,
property held for investment) within the meaning of Section 1221 of the Code,
but  much  of  the discussion  is  applicable  to  other  investors as  well.
Prospective  investors  are  advised  to   consult  their  own  tax  advisers
concerning the federal,  state, local and any other  tax consequences to them
of the purchase, ownership and disposition of the Securities.
   
     The federal  income tax consequences  to Holders will vary  depending on
whether (i) the Securities of  a Series are classified as indebtedness;  (ii)
an election is made  to treat the Trust Fund relating to  a particular Series
of Securities as a  REMIC OR A FASIT under the Internal Revenue Code of 1986,
as amended (the "Code"); (iii) the Securities represent an ownership interest
in some or all of the assets included in the Trust Fund for a Series; or (iv)
an election is made to  treat the Trust Fund relating to  a particular Series
of Certificates as a partnership.  The Prospectus Supplement  for each Series
of  Securities will specify  how the Securities  will be treated  for federal
income tax purposes  and will discuss whether  a REMIC OR FASIT  election, if
any, will be made with respect to such Series.  

TAXATION OF DEBT SECURITIES

     Status  as Real Property Loans.  Except to the extent otherwise provided
in  the related  Prospectus Supplement,     SPECIAL TAX COUNSEL  will have
advised the  Sponsor that:   (i) Securities held  by a domestic  building and
loan association  will constitute  "loans... secured by  an interest  in real
property"  within the  meaning of  Code section  7701(a)(19)(C)(v);  and (ii)
Securities  held by  a real  estate  investment trust  will constitute  "real
estate assets" within  the meaning of Code section  856(c)(5)(A) and interest
on such  Securities will  be considered "interest  on obligations  secured by
mortgages  on real  property or  on interests  in real  property" within  the
meaning of Code section 856(c)(3)(B).
    
     The Small Business Job Protection Act of 1996, as part of the  repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code section 593(d) to any taxable year beginning after December 31, 1995.
   
     Interest  and  Acquisition  Discount.   Securities  representing regular
interests in a REMIC ("Regular Interest Securities") are generally taxable to
holders in the  same manner as evidences of indebtedness issued by the REMIC.
Stated  interest  on the  Regular  Interest  Securities  will be  taxable  as
ordinary  income  and  taken  into   account  using  the  accrual  method  of
accounting, regardless  of the Holder's  normal accounting method.   Interest
(other  than  original issue  discount)  on  Securities  (other than  Regular
Interest Securities) that are characterized as indebtedness for federal 
income  tax purposes  will  be includible  in income  by  holders thereof  in
accordance with their usual methods of accounting.  Securities  characterized
as debt for federal income tax purposes and Regular  Interest Securities will
be  referred to hereinafter  collectively as "Debt  Securities."  IF  A FASIT
ELECTION IS MADE, THE MATERIAL  FEDERAL TAX INCOME CONSEQUENCES FOR INVESTORS
ASSOCIATED WITH  THE PURCHASE, OWNERSHIP  AND DISPOSITION OF  SUCH SECURITIES
WILL BE SET FORTH UNDER THE HEADING "FEDERAL INCOME TAX CONSEQUENCES"  IN THE
RELATED PROSPECTUS SUPPLEMENT.
    
     Debt  Securities that are Compound Interest Securities will, and certain
of the other  Debt Securities may, be  issued with "original  issue discount"
("OID").  The  following discussion is based  in part on the  rules governing
OID which  are set forth in  Sections 1271-1275 of the Code  and the Treasury
regulations issued thereunder on February 2, 1994 (the "OID Regulations").  A
Holder should be  aware, however, that the OID  Regulations do not adequately
address certain  issues relevant to  prepayable securities, such as  the Debt
Securities.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

TAXATION OF THE REMIC AND ITS HOLDERS
   
     General.  In the opinion of  SPECIAL TAX COUNSEL, if a REMIC election
is made with respect to a Series of Securities, then the arrangement by which
the Securities  of that Series are issued will be  treated as a REMIC as long
as all of  the provisions of the  applicable Agreement are complied  with and
the statutory and regulatory requirements  are satisfied.  Securities will be
designated  as "regular  interests" or  "residual interests"  in a  REMIC, as
specified in the related Prospectus Supplement.
    
     Except to the extent specified  otherwise in a Prospectus Supplement, if
a  REMIC  election  is made  with  respect  to a  Series  of  Securities, (i)
Securities held by  a domestic building and loan  association will constitute
"a regular or  a residual  interest in a  REMIC" within the  meaning of  Code
Section 7701(a)(19)(C)(xi) (assuming that at  least 95% of the REMIC's assets
consist of cash, government securities, "loans secured by an interest in real
property,"   and   other  types   of   assets  described   in   Code  Section
7701(a)(19)(C)); and (ii)  Securities held by a real  estate investment trust
will  constitute "real  estate assets"  within  the meaning  of Code  Section
856(c)(6)(B), and  income with respect  to the Securities will  be considered
"interest  on  obligations  secured  by  mortgages on  real  property  or  on
interests in real  property" within the meaning of  Code Section 856(c)(3)(B)
(assuming, for both  purposes, that at  least 95% of  the REMIC's assets  are
qualifying assets).  If less than 95% of the REMIC's assets consist of assets
described in  (i) or  (ii) above, then  a Security will  qualify for  the tax
treatment described in (i),  (ii) or (iii) in the proportion  that such REMIC
assets are qualifying assets.

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

REMIC EXPENSES; SINGLE CLASS REMICS

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

TAXATION OF THE REMIC

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

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

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

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

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

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

TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES

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

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

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

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

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

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

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

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

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

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

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

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

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

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

ADMINISTRATIVE MATTERS

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

TAX STATUS AS A GRANTOR TRUST
   
     General.  As  specified in the related Prospectus Supplement  if a REMIC
 election  is not made, in  the opinion of    SPECIAL TAX  COUNSEL, the
Trust Fund relating to a Series of  Securities will be classified for federal
income tax purposes as a grantor trust under Subpart E, Part I  of Subchapter
J of  the  Code and  not  as an  association taxable  as  a corporation  (the
Securities of such Series, "Pass-Through  Securities").  In some Series there
will be no  separation of the principal  and interest payments on  the Loans.
In such circumstances,  a Holder will be  considered to have purchased  a pro
rata undivided interest  in each  of the  Loans.  In  other cases  ("Stripped
Securities"),  sale  of the  Securities  will  produce  a separation  in  the
ownership of all or a portion of the principal payments from all or a portion
of the interest payments on the Loans.
    
     Each Holder must  report on its federal  income tax return its  share of
the gross income derived from the Loans (not reduced by the amount payable as
fees to  the Trustee  and the  Servicer and similar  fees (collectively,  the
"Servicing Fee")),  at the  same time and  in the  same manner as  such items
would have been reported under the Holder's tax accounting method had it held
its interest  in  the Loans  directly,  received directly  its share  of  the
amounts received with  respect to the Loans,  and paid directly its  share of
the  Servicing Fees.    In the  case  of Pass-Through  Securities  other than
Stripped  Securities, such income will consist of a  pro rata share of all of
the  income  derived from  all  of the  Loans and,  in  the case  of Stripped
Securities,  such  income will  consist of  a  pro rata  share of  the income
derived from each stripped bond or  stripped coupon in which the Holder  owns
an interest.   The holder of a Security  will generally be entitled to deduct
such Servicing  Fees under Section  162 or  Section 212  of the  Code to  the
extent that such  Servicing Fees represent "reasonable"  compensation for the
services rendered by the Trustee and the Servicer (or third parties  that are
compensated for the performance of services).   In the case of a noncorporate
holder, however,  Servicing Fees  (to the  extent  not otherwise  disallowed,
e.g.,  because they  exceed reasonable  compensation) will  be deductible  in
computing such holder's  regular tax liability only  to the extent  that such
fees, when  added to  other miscellaneous itemized  deductions, exceed  2% of
adjusted gross income  and may not be  deductible to any extent  in computing
such holder's alternative minimum tax liability.  In addition,  the amount of
itemized  deductions  otherwise  allowable  for   the  taxable  year  for  an
individual whose adjusted gross income exceeds the 
applicable  amount (which  amount will  be  adjusted for  inflation) will  be
reduced by the lesser of (i)  3% of the excess of adjusted gross  income over
the  applicable  amount or  (ii)  80% of  the  amount of  itemized deductions
otherwise allowable for such taxable year.

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

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

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

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

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

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

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

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

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

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

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

SALE OR EXCHANGE

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

MISCELLANEOUS TAX ASPECTS

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

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

TAX TREATMENT OF FOREIGN INVESTORS

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

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

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

TAX CHARACTERIZATION OF THE TRUST FUND AS A PARTNERSHIP
   
      SPECIAL TAX COUNSEL will deliver  its opinion that a Trust Fund  
will not  be  TREATED AS  A publicly traded  partnership  taxable  as a
corporation for federal income  tax purposes.  This opinion will  be based on
the assumption that  the terms of the  Trust Agreement and related  documents
will be complied  with, and on counsel's  conclusions that  the  nature of
the income  of the  Trust  Fund will  exempt it  from the  rule that  certain
publicly traded partnerships  are taxable as corporations or  the issuance of
the Securities  has been structured as a private  placement under an IRS safe
harbor, so that the Trust Fund will not be characterized as a publicly traded
partnership taxable as a corporation.
    
     If the Trust Fund  were taxable as a corporation for  federal income tax
purposes,  the Trust  Fund would be  subject to  corporate income tax  on its
taxable  income.   The  Trust Fund's  taxable income  would  include all  its
income, possibly reduced  by its  interest expense  on the Notes.   Any  such
corporate income tax could materially  reduce cash available to make payments
on the  Notes and distributions  on the Certificates,  and Certificateholders
could be liable for any such tax that is unpaid by the Trust Fund.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES
   
     Treatment of the Notes as Indebtedness.  The Trust Fund will  agree, and
the Noteholders will agree by  their purchase of Notes, to treat the Notes as
debt for federal income tax purposes.    SPECIAL  TAX COUNSEL will, except
as  otherwise  provided  in  the related  Prospectus  Supplement,  advise the
Sponsor that the  Notes will  be classified  as debt for  federal income  tax
purposes.  The discussion below assumes this characterization of the Notes is
correct.
    
     OID, Indexed  Securities, etc.   The discussion  below assumes  that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.  Moreover, the discussion assumes that
the  interest formula  for the  Notes meets  the requirements  for "qualified
stated  interest" under the  OID Regulations, and  that any OID  on the Notes
(i.e., any  excess of  the principal  amount of  the Notes  over their  issue
price) does not  exceed a de minimis  amount (i.e., 0.25% of  their principal
amount multiplied by  the number of full  years included in their  term), all
within the meaning of the OID Regulations.  If 
these conditions are not satisfied with respect to any given series of Notes,
additional tax considerations with respect to such Notes will be disclosed in
the applicable Prospectus Supplement.

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

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

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

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

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

     Backup Withholding.  Each holder of a  Note (other than an exempt holder
such  as  a  corporation,  tax-exempt  organization,  qualified  pension  and
profit-sharing  trust, individual retirement account or nonresident alien who
provides certification as  to status  as a nonresident)  will be required  to
provide, under  penalties of perjury,  a certificate containing  the holder's
name, address, correct federal taxpayer identification number and a statement
that the holder  is not subject  to backup withholding.   Should a  nonexempt
Noteholder fail to provide the required certification, the Trust Fund will be
required  to withhold  31 percent  of  the amount  otherwise  payable to  the
holder,  and remit the  withheld amount  to the IRS  as a credit  against the
holder's federal income tax liability.
   
     Possible  Alternative Treatments  of the  Notes.   If,  contrary to  the
opinion of  SPECIAL TAX COUNSEL, the IRS successfully asserted that one or
more of the Notes did not represent debt for 
federal income tax purposes, the  Notes might be treated as equity  interests
in the  Trust Fund.   If so  treated, the  Trust Fund might  be TREATED  AS A
PUBLICLY  TRADED  PARTNERSHIP taxable  as  a  corporation  with  the  adverse
consequences described above  (and the taxable corporation would  not be able
to reduce  its taxable  income by  deductions for  interest expense  on Notes
recharacterized as equity).   Alternatively, and most  likely in the view  of
special counsel to the Sponsor, the Trust Fund might be treated as a publicly
traded partnership  that would  not be taxable  as a  corporation because  it
would meet  certain qualifying income  tests.  Nonetheless, treatment  of the
Notes as equity interests  in such a publicly  traded partnership could  have
adverse tax consequences to certain holders.   For example, income to certain
tax-exempt  entities (including pension  funds) would be  "unrelated business
taxable income", income to foreign holders generally would be subject to U.S.
tax and U.S.  tax return filing and withholding  requirements, and individual
holders might be  subject to certain limitations  on their ability  to deduct
their share of the Trust Fund's expenses.
    
TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

     Treatment of the Trust  Fund as a Partnership.   The Trust Fund and  the
Master Servicer  will agree, and  the Certificateholders will agree  by their
purchase  of Certificates,  to  treat the  Trust Fund  as  a partnership  for
purposes  of federal and  state income tax,  franchise tax and  any other tax
measured in  whole or in part by  income, with the assets  of the partnership
being  the assets  held by the  Trust Fund,  the partners of  the partnership
being the  Certificateholders, and the  Notes being debt of  the partnership.
However, the  proper characterization of the arrangement  involving the Trust
Fund, the  Certificates, the Notes,  the Trust Fund  and the Servicer  is not
clear because  there is  no authority on  transactions closely  comparable to
that contemplated herein.

     A variety of  alternative characterizations are possible.   For example,
because the Certificates  have certain features  characteristic of debt,  the
Certificates  might  be  considered  debt  of  the  Trust  Fund.    Any  such
characterization would not result in  materially adverse tax consequences  to
Certificateholders as  compared to  the  consequences from  treatment of  the
Certificates  as equity  in a  partnership, described  below.   The following
discussion  assumes that  the Certificates  represent equity  interests in  a
partnership.

     Indexed  Securities, etc.   The  following  discussion assumes  that all
payments  on the  Certificates are denominated  in U.S. dollars,  none of the
Certificates are Indexed Securities or  Strip Certificates, and that a Series
of Securities includes  a single class of Certificates.   If these conditions
are  not  satisfied  with  respect  to  any  given  Series  of  Certificates,
additional  tax considerations  with  respect to  such  Certificates will  be
disclosed in the applicable Prospectus Supplement.

     Partnership Taxation.   As  a partnership,  the Trust  Fund will  not be
subject to federal income tax.  Rather, each 
Certificateholder  will be  required  to separately  take  into account  such
holder's allocated share of income,  gains, losses, deductions and credits of
the Trust Fund.   The Trust Fund's income will consist  primarily of interest
and finance  charges earned on  the Loans (including  appropriate adjustments
for market discount,  OID and bond premium)  and any gain upon  collection or
disposition of Loans.  The Trust Fund's deductions will consist  primarily of
interest  accruing with respect to  the Notes, servicing  and other fees, and
losses or deductions upon collection or disposition of Loans.

     The  tax  items  of a  partnership  are  allocable  to  the partners  in
accordance with the Code, Treasury regulations and  the partnership agreement
(here, the Trust Agreement and related documents).  The Trust Agreement  will
provide, in  general, that the  Certificateholders will be  allocated taxable
income of the Trust Fund for each month  equal to the sum of (i) the interest
that accrues  on the  Certificates in  accordance with  their terms  for such
month, including  interest accruing at  the Pass-Through Rate for  such month
and  interest  on amounts  previously  due on  the  Certificates but  not yet
distributed; (ii) any Trust Fund income attributable to discount on the Loans
that corresponds to  any excess of the  principal amount of  the Certificates
over  their initial  issue  price  (iii) prepayment  premium  payable to  the
Certificateholders  for such  month; and  (iv)  any other  amounts of  income
payable to  the Certificateholders for  such month.  Such  allocation will be
reduced  by any  amortization by  the  Trust Fund  of premium  on  Loans that
corresponds  to any  excess of  the issue  price  of Certificates  over their
principal amount.   All remaining  taxable income of  the Trust Fund  will be
allocated to the Sponsor.  Based on the economic arrangement of  the parties,
this approach  for allocating Trust  Fund income should be  permissible under
applicable Treasury regulations, although no  assurance can be given that the
IRS  would  not require  a  greater  amount  of  income to  be  allocated  to
Certificateholders.  Moreover, even under the foregoing method of allocation,
Certificateholders may be  allocated income equal to  the entire Pass-Through
Rate plus the  other items described above  even though the Trust  Fund might
not  have sufficient cash to make  current cash distributions of such amount.
Thus, cash basis holders will in effect be required to report income from the
Certificates on  the accrual basis  and Certificateholders may  become liable
for taxes on Trust Fund income  even if they have not received cash  from the
Trust Fund to pay  such taxes.  In addition, because tax  allocations and tax
reporting  will be done  on a  uniform basis  for all  Certificateholders but
Certificateholders  may be purchasing Certificates  at different times and at
different prices, Certificateholders  may be required to report  on their tax
returns taxable income  that is greater or  less than the amount  reported to
them by the Trust Fund.

     All of  the taxable income  allocated to a  Certificateholder that  is a
pension, profit sharing  or employee benefit plan or  other tax-exempt entity
(including  an  individual  retirement account)  will  constitute  "unrelated
business taxable income" generally taxable to such a holder under the Code.

     An individual taxpayer's share of  expenses of the Trust Fund (including
fees  to  the Servicer  but  not  interest  expense) would  be  miscellaneous
itemized deductions.   Such deductions might be disallowed  to the individual
in whole or in part and might result in such holder being  taxed on an amount
of income that exceeds the amount of cash actually distributed to such holder
over the life of the Trust Fund.

     The  Trust Fund intends to make all  tax calculations relating to income
and allocations to Certificateholders on an aggregate basis.  If the IRS were
to require that such calculations be made separately for each Loan, the Trust
Fund might be  required to incur additional  expense but it is  believed that
there would not be a material adverse effect on Certificateholders.

     Discount and  Premium.  It  is believed that  the Loans were  not issued
with  OID,  and,  therefore, the  Trust  Fund  should  not  have OID  income.
However, the  purchase price  paid by  the Trust  Fund for the  Loans may  be
greater or less than the remaining principal balance of the Loans at the time
of purchase.   If  so,  the Loan  will have  been acquired  at  a premium  or
discount, as the case may be.  (As  indicated above, the Trust Fund will make
this calculation on an aggregate basis, but might be required to recompute it
on a Loan by Loan basis.)

     If the Trust  Fund acquires the Loans  at a market discount  or premium,
the Trust Fund will elect to include any such discount in income currently as
it  accrues over the life of the Loans  or to offset any such premium against
interest income on the  Loans.  As indicated above, a portion  of such market
discount income or premium deduction may be allocated to Certificateholders.

     Section 708 Termination.   Under Section 708 of the Code, the Trust Fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital and  profits interests in  the Trust Fund  are sold or  exchanged
within a 12-month period.   If such a termination occurs, the Trust Fund will
be  considered to distribute  its assets to  the partners, who  would then be
treated   as  recontributing  those  assets  to  the  Trust  Fund  as  a  new
partnership.    The  Trust  Fund  will  not  comply  with  certain  technical
requirements  that might apply  when such a  constructive termination occurs.
As a result, the Trust Fund may  be subject to certain tax penalties and  may
incur  additional   expenses  if  it   is  required  to  comply   with  those
requirements.  Furthermore, the Trust Fund might not be able to comply due to
lack of data.

     Disposition of  Certificates.  Generally,  capital gain or loss  will be
recognized on a  sale of Certificates  in an amount  equal to the  difference
between the amount  realized and the  seller's tax basis in  the Certificates
sold.   A Certificateholder's tax basis in a Certificate will generally equal
the  holder's cost  increased by  the  holder's share  of  Trust Fund  income
(includible  in income)  and  decreased by  any  distributions received  with
respect  to  such  Certificate.   In  addition,  both the  tax  basis  in the
Certificates and the amount realized on a sale of a Certificate would include
the holder's share of the Notes and other liabilities of the Trust 
Fund.  A holder acquiring Certificates at different prices may be required to
maintain a  single aggregate  adjusted tax basis  in such  Certificates, and,
upon sale  or  other disposition  of  some of  the Certificates,  allocate  a
portion of such  aggregate tax basis  to the Certificates  sold (rather  than
maintaining  a  separate  tax  basis  in each  Certificate  for  purposes  of
computing gain or loss on a sale of that Certificate).

     Any gain on the sale of a Certificate attributable to the holder's share
of  unrecognized accrued  market discount  on  the Loans  would generally  be
treated as ordinary income to  the holder and would give rise to  special tax
reporting requirements.   The Trust  Fund does not  expect to have  any other
assets that would give rise to such special reporting requirements.  Thus, to
avoid  those special  reporting requirements,  the Trust  Fund will  elect to
include market discount in income as it accrues.

     If a Certificateholder  is required to recognize an  aggregate amount of
income (not including  income attributable to disallowed  itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise
to a capital loss upon the retirement of the Certificates.

     Allocations Between Transferors  and Transferees.  In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for   a   particular   calendar   month  will   be   apportioned   among  the
Certificateholders  in proportion  to the  principal  amount of  Certificates
owned by them as of the  close of the last day of such month.  As a result, a
holder purchasing Certificates may be  allocated tax items (which will affect
its tax liability  and tax basis) attributable  to periods before  the actual
transaction.

     The use of  such a monthly convention  may not be permitted  by existing
regulations.   If  a monthly convention  is not  allowed (or only  applies to
transfers of  less than  all of  the partner's interest),  taxable income  or
losses of the  Trust Fund might be reallocated  among the Certificateholders.
The Trust Fund's method of allocation between transferors and transferees may
be revised to conform to a method permitted by future regulations.

     Section 754 Election.   In the event that a  Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher  (lower) basis in the  Certificates than the selling Certificateholder
had.   The tax  basis of  the Trust  Fund's assets  will not  be adjusted  to
reflect that higher  (or lower) basis unless  the Trust Fund were  to file an
election under Section 754 of the Code.  In order to avoid the administrative
complexities that would be  involved in keeping accurate accounting  records,
as well as potentially onerous  information reporting requirements, the Trust
Fund will not make  such election.  As a result,  Certificateholders might be
allocated a  greater or  lesser amount  of Trust  Fund income  than would  be
appropriate based on their own purchase price for Certificates.

     Administrative Matters.  The  Owner Trustee is required to keep  or have
kept  complete and accurate  books of  the Trust  Fund.   Such books  will be
maintained for financial  reporting and tax purposes on  an accrual basis and
the fiscal year  of the Trust Fund  will be the  calendar year.  The  Trustee
will file a partnership information return  (IRS Form 1065) with the IRS  for
each taxable year of the Trust  Fund and will report each Certificateholder's
allocable share of items of Trust Fund income  and expense to holders and the
IRS  on  Schedule  K-1.   The  Trust  Fund  will  provide  the  Schedule  K-l
information  to  nominees  that fail  to  provide  the  Trust Fund  with  the
information statement described  below and such nominees will  be required to
forward  such  information to  the  beneficial  owners of  the  Certificates.
Generally,  holders  must file  tax  returns  that  are consistent  with  the
information return filed by the Trust Fund  or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies .

     Under Section 6031 of the Code, any  person that holds Certificates as a
nominee at any time  during a calendar year is required to  furnish the Trust
Fund  with a  statement containing  certain information  on the  nominee, the
beneficial owners  and the Certificates  so held.  Such  information includes
(i) the name, address  and taxpayer identification number of  the nominee and
(ii) as  to each  beneficial owner (x)  the name, address  and identification
number of such  person, (y) whether such person is a  United States person, a
tax-exempt entity  or a foreign government, an international organization, or
any wholly  owned agency or  instrumentality of either of  the foregoing, and
(z)  certain information on  Certificates that were  held, bought or  sold on
behalf  of  such  person  throughout the  year.    In  addition, brokers  and
financial  institutions that hold Certificates through a nominee are required
to furnish directly to the Trust Fund  information as to themselves and their
ownership of Certificates.  A clearing agency registered under Section 17A of
the Exchange Act is not required to furnish any such information statement to
the Trust Fund.  The information referred to above for any calendar year must
be  furnished to  the  Trust Fund  on  or before  the  following January  31.
Nominees, brokers and  financial institutions that fail to  provide the Trust
Fund with the information described above may be subject to penalties.

     The Sponsor will be designated as the tax matters partner in the related
Trust  Agreement and,  as  such,  will be  responsible  for representing  the
Certificateholders  in  any dispute  with the  IRS.   The  Code  provides for
administrative  examination of  a partnership  as if  the partnership  were a
separate and  distinct taxpayer.   Generally, the statute of  limitations for
partnership items does  not expire before three years after the date on which
the  partnership information  return  is filed.    Any adverse  determination
following  an audit of the return of the Trust Fund by the appropriate taxing
authorities  could   result  in   an  adjustment  of   the  returns   of  the
Certificateholders, and, under certain circumstances, a Certificateholder may
be precluded from separately litigating a proposed adjustment to the items of
the Trust Fund.  An adjustment could also result in an audit of a 
Certificateholder's  returns  and adjustments  of  items not  related  to the
income and losses of the Trust Fund.

     Tax Consequences to Foreign Certificateholders.  It is not clear whether
the  Trust Fund would be considered  to be engaged in  a trade or business in
the United States for purposes of  federal withholding taxes with respect  to
non-U.S. persons because there is no  clear authority dealing with that issue
under facts substantially similar to those described  herein.  Although it is
not expected  that the Trust Fund would be engaged  in a trade or business in
the United  States for such purposes, the  Trust Fund will withhold  as if it
were  so engaged  in order to  protect the  Trust Fund from  possible adverse
consequences of a failure to withhold.  The Trust Fund expects to withhold on
the   portion  of   its  taxable   income  that   is  allocable   to  foreign
Certificateholders  pursuant to Section  1446 of the Code,  as if such income
were effectively connected to a U.S. trade or  business, at a rate of 35% for
foreign  holders that  are taxable  as corporations and  39.6% for  all other
foreign holders.  Subsequent adoption of Treasury regulations or the issuance
of other administrative  pronouncements may require the Trust  Fund to change
its withholding procedures.   In determining  a holder's withholding  status,
the  Trust Fund  may rely  on IRS  Form  W-8, IRS  Form W-9  or the  holder's
certification of nonforeign status signed under penalties of perjury.

     The term "U.S. Person" means a citizen or resident of the United States,
a corporation, partnership  or other entity created or organized  in or under
the laws of  the United States  or any political  subdivision thereof, or  an
estate whose income is subject to  U.S. federal income tax regardless of  its
source of income, or  a trust if a court within the United  States is able to
exercise primary supervision  of the administration of  the trust and  one or
more United States fiduciaries have  the authority to control all substantial
decisions of the trust.

     Each  foreign holder  might be  required  to file  a U.S.  individual or
corporate  income tax  return (including, in  the case of  a corporation, the
branch profits tax) on its  share of the Trust  Fund's income.  Each  foreign
holder must obtain  a taxpayer identification number from the  IRS and submit
that number  to the  Trust Fund on  Form W-8 in  order to  assure appropriate
crediting  of  the taxes  withheld.   A  foreign  holder  generally would  be
entitled  to file  with the  IRS a  claim for  refund  with respect  to taxes
withheld by the Trust Fund taking the position that no taxes were due because
the  Trust  Fund was  not engaged  in  a U.S.  trade or  business.   However,
interest payments made (or  accrued) to a Certificateholder who is  a foreign
person generally  will be considered  guaranteed payments to the  extent such
payments are determined without regard  to the income of the Trust Fund.   If
these  interest payments are  properly characterized as  guaranteed payments,
then  the interest will not be considered  "portfolio interest." As a result,
Certificateholders will  be subject to  United States federal income  tax and
withholding tax  at  a rate  of  30  percent, unless  reduced  or  eliminated
pursuant  to an applicable treaty.  In such case, a foreign holder would only
be entitled to 
claim a refund  for that portion  of the taxes  in excess of  the taxes  that
should be withheld with respect to the guaranteed payments.

     Backup Withholding.  Distributions made on the Certificates and proceeds
from the sale of  the Certificates will be subject to  a "backup" withholding
tax of 31% if, in general, the Certificateholder fails to comply with certain
identification  procedures, unless the  holder is  an exempt  recipient under
applicable provisions of the Code.

                           STATE TAX CONSIDERATIONS

     In addition to the federal income tax consequences described in "Federal
Income Tax Consequences,"  potential investors should consider the  state and
local income tax  consequences of the acquisition, ownership, and disposition
of the Securities.  State and  local income tax law may differ  substantially
from the corresponding federal law,  and this discussion does not  purport to
describe  any  aspect  of the  income  tax  laws of  any  state  or locality.
Therefore,  potential investors  should consult  their own tax  advisors with
respect to  the various state and local tax  consequences of an investment in
the Securities.

                             ERISA CONSIDERATIONS

     The following describes certain considerations under ERISA and the Code,
which  apply  only  to Securities  of  a  Series that  are  not  divided into
subclasses.  If Securities are divided into subclasses the related Prospectus
Supplement  will contain  information concerning  considerations relating  to
ERISA and the Code that are applicable to such Securities.

     ERISA imposes  requirements on employee  benefit plans  (and on  certain
other  retirement  plans and  arrangements,  including  individual retirement
accounts  and  annuities, Keogh  plans  and collective  investment  funds and
separate accounts in which such plans, accounts or arrangements are invested)
(collectively " Plans")  subject to ERISA and on persons  who are fiduciaries
with respect to such Plans.  Generally,  ERISA applies to investments made by
Plans.  Among other things, ERISA  requires that the assets of Plans  be held
in  trust and  that the  trustee,  or other  duly authorized  fiduciary, have
exclusive authority and discretion to  manage and control the assets  of such
Plans.  ERISA also imposes certain  duties on persons who are fiduciaries  of
Plans.   Under  ERISA,  any person  who exercises  any  authority or  control
respecting  the  management  or  disposition  of  the  assets of  a  Plan  is
considered to be  a fiduciary of such Plan (subject to certain exceptions not
here relevant).   Certain employee benefit plans, such  as governmental plans
(as defined  in ERISA Section 3(32)) and, if  no election has been made under
Section 410(d) of the Code, church plans (as defined in ERISA Section 3(33)),
are not subject to ERISA requirements.  Accordingly, assets of such plans may
be  invested  in  Securities  without  regard  to  the  ERISA  considerations
described above and below, subject to the provisions of applicable state law.
Any such plan which is qualified and exempt from taxation under 
Code  Sections 401(a)  and  501(a),  however, is  subject  to the  prohibited
transaction rules set forth in Code Section 503. 

     On  November 13, 1986, the United States Department of Labor (the "DOL")
issued  final regulations concerning  the definition of  what constitutes the
assets of a Plan.  (Labor Reg. Section 2510.3-101) Under this regulation, the
underlying  assets and properties  of corporations, partnerships  and certain
other entities  in which a Plan makes an  "equity" investment could be deemed
for  purposes  of  ERISA  to be  assets  of  the  investing  Plan in  certain
circumstances.  However, the regulation provides that, generally,  the assets
of a corporation  or partnership in which a  Plan invests will not  be deemed
for purposes  of ERISA  to be  assets of  such Plan  if  the equity  interest
acquired  by  the   investing  Plan  is  a  publicly-offered   security.    A
publicly-offered security, as defined in  the Labor Reg. Section  2510.3-101,
is a security that  is widely held, freely transferable  and registered under
the Securities Exchange Act of 1934, as amended.

     In  addition  to  the  imposition  of  general  fiduciary  standards  of
investment prudence  and diversification, ERISA  prohibits a  broad range  of
transactions involving  Plan  assets and  persons  (" Parties  in  Interest")
having  certain  specified relationships  to  a Plan  and  imposes additional
prohibitions where Parties  in Interest are fiduciaries with  respect to such
Plan.   Because  the  Loans may  be  deemed  Plan assets  of  each Plan  that
purchases Securities, an  investment in the Securities  by a Plan might  be a
prohibited transaction under  ERISA Sections 406  and 407 and  subject to  an
excise  tax under  Code Section  4975  unless a  statutory or  administrative
exemption applies.

     In Prohibited  Transaction Exemption  83-1 ("PTE  83-1"), which  amended
Prohibited   Transaction  Exemption  81-7,  the  DOL  exempted  from  ERISA's
prohibited transaction rules  certain transactions relating to  the operation
of residential  mortgage pool  investment trusts and  the purchase,  sale and
holding of "mortgage pool pass-through certificates" in the initial  issuance
of  such certificates.   PTE  83-1  permits, subject  to certain  conditions,
transactions which might otherwise be prohibited between Plans and Parties in
Interest with respect to those  Plans related to the origination, maintenance
and termination  of mortgage  pools consisting of  mortgage loans  secured by
first  or second  mortgages or  deeds of  trust on  single-family residential
property,  and the  acquisition and  holding of  certain mortgage  pool pass-
through  certificates representing  an  interest in  such  mortgage pools  by
Plans.    If  the  general  conditions  (discussed  below)  of PTE  83-1  are
satisfied, investments by a Plan in Securities that represent interests in  a
Pool consisting of Loans ("Single Family Securities") will be exempt from the
prohibitions  of  ERISA  Sections  406(a)  and  407  (relating  generally  to
transactions with  Parties in Interest who  are not fiduciaries) if  the Plan
purchases the Single  Family Securities at no more than fair market value and
will  be exempt  from the prohibitions  of ERISA  Sections 406(b)(1)  and (2)
(relating generally to  transactions with fiduciaries)  if, in addition,  the
purchase is approved by an independent fiduciary, no sales commission is paid
to the pool sponsor, the Plan does not 
purchase more than 25% of all  Single Family Securities, and at least  50% of
all Single Family Securities are purchased by persons independent of the pool
sponsor  or  pool  trustee.   PTE  83-1  does not  provide  an  exemption for
transactions involving Subordinate Securities.  Accordingly, no transfer of a
Subordinate Security or a Security which is not a Single Family  Security may
be made to a Plan unless specified in the related Prospectus Supplement.

     The discussion in this and the next succeeding paragraph applies only to
Single Family  Securities.   The Sponsor believes  that, for purposes  of PTE
83-1,  the  term  "mortgage  pass-through  certificate"  would  include:  (i)
Securities  issued  in  a  Series  consisting  of  only  a  single  class  of
Securities; and (ii) Securities issued in a Series in which there is only one
class of such  Securities; provided that the Securities in the case of clause
(i), or the  Securities in the case  of clause (ii), evidence  the beneficial
ownership of both a specified percentage of future interest payments (greater
than 0%)  and a specified  percentage (greater  than 0%) of  future principal
payments  on the Loans.  It  is not clear whether  a class of Securities that
evidences the beneficial ownership in a Trust Fund divided into  Loan groups,
beneficial ownership of  a specified percentage of interest  payments only or
principal payments only, or a notional amount of either principal or interest
payments, or a  class of Securities entitled to receive  payments of interest
and principal on the Loans  only after payments to other classes or after the
occurrence  of certain  specified events  would be  a "mortgage  pass-through
certificate" for purposes of PTE 83-1.

     PTE 83-1 sets forth three general conditions which must be satisfied for
any transaction to be eligible for exemption: (i) the maintenance of a system
of insurance or other protection  for the pooled mortgage loans and  property
securing  such loans, and for indemnifying Securityholders against reductions
in  pass-through payments due to property damage or defaults in loan payments
in an  amount not  less  than the  greater of  one percent  of the  aggregate
principal  balance of  all covered  pooled  mortgage loans  or the  principal
balance of the largest covered pooled mortgage  loan; (ii) the existence of a
pool  trustee  who is  not an  affiliate  of the  pool sponsor;  and  (iii) a
limitation  on  the  amount of  the  payment retained  by  the  pool sponsor,
together with other funds  inuring to its benefit, to not  more than adequate
consideration for selling the mortgage loans plus reasonable compensation for
services provided by the pool sponsor to the pool.  The Sponsor believes that
the first general condition referred to above will  be satisfied with respect
to the Securities  in a Series issued without a subordination feature, or the
Securities only  in a  Series issued with  a subordination  feature, provided
that  the  subordination and  Reserve Account,  subordination by  shifting of
interests, the pool  insurance or other form of  credit enhancement described
under  "Credit Enhancement"  herein (such  subordination,  pool insurance  or
other  form of  credit  enhancement being  the system  of insurance  or other
protection  referred to  above) with  respect  to a  Series of  Securities is
maintained  in an  amount not  less than the  greater of  one percent  of the
aggregate principal  balance of  the Loans  or the  principal balance of  the
largest Loan.  See "Description of the 
Securities" herein.  In the absence of  a ruling that the system of insurance
or  other protection  with respect  to a Series  of Securities  satisfies the
first general  condition referred  to above, there  can be no  assurance that
these features  will be  so  viewed by  the DOL.   The  Trustee  will not  be
affiliated with the Sponsor.

     Each  Plan  fiduciary  who  is  responsible  for  making  the investment
decisions whether to purchase or commit to purchase and to hold Single Family
Securities must make its own determination as to whether the first  and third
general  conditions,  and the  specific conditions  described briefly  in the
preceding  paragraphs,  of  PTE  83-1  have  been  satisfied, or  as  to  the
availability of  any  other prohibited  transaction  exemptions.   Each  Plan
fiduciary   should  also  determine  whether,  under  the  general  fiduciary
standards of  investment prudence and  diversification, an investment  in the
Securities  is appropriate  for the  Plan,  taking into  account the  overall
investment policy of  the Plan and the  composition of the Plan's  investment
portfolio.

     The  DOL has granted  to certain underwriters  individual administrative
exemptions  (the "Underwriter  Exemptions") from  certain  of the  prohibited
transaction rules of  ERISA and the related excise tax  provisions of Section
4975 of the Code  with respect to the  initial purchase, the holding  and the
subsequent  resale  by Plans  of  certificates  in pass-through  trusts  that
consist of  certain receivables,  loans and other  obligations that  meet the
conditions and requirements of the Underwriter Exemptions.

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

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

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

          (3)  the certificates required by  the Plan have received  a rating
     at the time of such acquisition that is one of the three highest generic
     rating categories  from Standard &  Poor's Ratings Group, a  Division of
     The  McGraw-Hill  Companies  ("S&P"),  Moody's Investors  Service,  Inc.
     ("Moody's"), Duff & Phelps Credit  Rating Co. ("DCR") or Fitch Investors
     Service, Inc. ("Fitch");

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

          (5)  the  sum  of  all  payments   made  to  and  retained  by  the
     underwriters in connection with the distribution of the 
     certificates  represents  not  more  than  reasonable  compensation  for
     underwriting  the certificates;  the sum  of  all payments  made to  and
     retained by the  seller pursuant to the  assignment of the loans  to the
     trust fund represents not more than the fair market value of such loans;
     the  sum of all  payments made to  and retained by the  servicer and any
     other servicer represents not more than reasonable compensation for such
     person's services  under the agreement  pursuant to which the  loans are
     pooled  and reimbursements  of  such  person's  reasonable  expenses  in
     connection therewith; and

          (6)  the  Plan  investing  in the  certificates  is  an "accredited
     investor" as defined in Rule 501(a)(1) of Regulation D of the Securities
     and Exchange Commission under the Securities Act of 1933 as amended.

     The trust fund must also meet the following requirements:

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

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

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

     Moreover,  the  Underwriter  Exemptions generally  provide  relief  from
certain self-dealing/conflict  of interest prohibited  transactions that  may
occur  when the  Plan fiduciary causes  a Plan  to acquire certificates  in a
trust as  to which  the fiduciary  (or its affiliate)  is an  obligor on  the
receivables held in the trust provided that, among other requirements: (i) in
the  case  of  an acquisition  in  connection  with the  initial  issuance of
certificates, at least  fifty percent (50%) of each class  of certificates in
which  Plans  have  invested  is  acquired  by  persons  independent  of  the
Restricted Group (as  defined below), (ii) such fiduciary  (or its affiliate)
is an  obligor with respect to five  percent (5%) or less of  the fair market
value of the  obligations contained in the trust; (iii) the Plan's investment
in certificates of any class does not exceed twenty-five percent (25%) of all
of the certificates of that class outstanding at the time of the acquisition;
and (iv) immediately after the  acquisition, no more than twenty-five percent
(25%) of  the assets  of the  Plan with  respect to  which such  person is  a
fiduciary is invested in certificates representing an interest in one or more
trusts  containing  assets  sold  or  serviced  by  the  same  entity.    The
Underwriter Exemptions  do not apply  to Plans  sponsored by the  Seller, the
related Underwriter,  the  Trustee, the  Master  Servicer, any  insurer  with
respect to the Loans, any obligor with respect to Loans included in the Trust
Fund constituting more than five 
percent (5%) of the aggregate unamortized  principal balance of the assets in
the Trust Fund, or any affiliate of such parties (the "Restricted Group").

     The Prospectus Supplement  for each Series  of Securities will  indicate
the classes of Securities, if any, offered thereby as to which it is expected
that an Underwriter Exemption will apply.

     The Underwriter Exemption  contains several requirements, some  of which
differ  from  those in  PTE  83-l.   The  Underwriter  Exemption contains  an
expanded  definition  of  "certificate"  which  includes  an  interest  which
entitles the  holder to pass-through  payments of principal,  interest and/or
other payments.  The Underwriter Exemption contains an expanded definition of
"trust"  which  permits the  trust  corpus  to  consist of  secured  consumer
receivables.   The  definition  of  "trust", however,  does  not include  any
investment pool unless, inter alia, (i) the investment pool consists only  of
assets of the type  which have been included in other  investment pools, (ii)
certificates evidencing  interests in such  other investment pools  have been
purchased by investors  other than Plans for  at least one year  prior to the
Plan's acquisition of certificates pursuant to the Underwriter Exemption, and
(iii) certificates in such other investment  pools have been rated in one  of
the  three  highest generic  rating  categories  of  the four  credit  rating
agencies noted  below.  Generally,  the Underwriter Exemption holds  that the
acquisition of  the certificates by  a Plan must  be on terms  (including the
price for the  certificates) that are  at least as  favorable to the Plan  as
they would be  in an arm's length  transaction with an unrelated party.   The
Underwriter Exemption requires that the rights and interests evidenced by the
certificates not be  "subordinated" to the rights and  interests evidenced by
other certificates  of the  same trust.   The Underwriter  Exemption requires
that  certificates acquired by a Plan  have received a rating  at the time of
their  acquisition  that  is  in one  of  the  three  highest  generic rating
categories  of  S&P,  Moody's,  Fitch  or DCR.    The  Underwriter  Exemption
specifies that the pool trustee must not be an affiliate of the pool sponsor,
nor  an affiliate  of the  Underwriter, the  pool servicer, any  obligor with
respect to mortgage  loans included in the trust constituting  more than five
percent of the aggregate  unamortized principal balance of the assets  in the
trust, or any affiliate of such entities.  Finally, the Underwriter Exemption
stipulates that any Plan investing in the certificates must be an "accredited
investor" as defined  in Rule 501(a)(1) of Regulation D of the Securities and
Exchange Commission under the Securities Act of 1933, as amended.

     Any Plan fiduciary which proposes to cause a Plan to purchase Securities
should  consult with  their counsel concerning  the impact  of ERISA  and the
Code,  the applicability of PTE  83-1 and the  Underwriter Exemption, and the
potential consequences in their specific  circumstances, prior to making such
investment.  Moreover, each Plan fiduciary should determine whether under the
general fiduciary  standards of  investment prudence  and diversification  an
investment in the Securities is appropriate for the Plan, taking into account
the overall  investment policy of the Plan and  the composition of the Plan's
investment portfolio.

                               LEGAL INVESTMENT

     The Prospectus  Supplement for  each series of  Securities will  specify
which,  if any,  of  the  classes of  Securities  offered thereby  constitute
"mortgage related securities"  for purposes of the  Secondary Mortgage Market
Enhancement Act of  1984 ("SMMEA").   Classes of  Securities that qualify  as
"mortgage related securities" will be legal investments for persons,  trusts,
corporations,  partnerships,  associations,  business  trusts,  and  business
entities  (including depository  institutions, life  insurance  companies and
pension funds) created pursuant  to or existing under the laws  of the United
States or of any state (including  the District of Columbia and Puerto  Rico)
whose authorized  investments are  subject to state  regulations to  the same
extent as, under  applicable law, obligations  issued by or guaranteed  as to
principal  and interest  by the United  States or  any such entities.   Under
SMMEA, if a state enacted legislation  prior to October 4, 1991  specifically
limiting the legal investment authority of  any such entities with respect to
"mortgage  related securities", Securities  will constitute legal investments
for entities subject to such legislation only to the extent provided therein.
Approximately twenty-one states adopted such legislation prior to the October
4,  1991 deadline.    SMMEA provides,  however,  that in  no  event will  the
enactment  of any  such legislation  affect the  validity of  any contractual
commitment to purchase, hold or invest in  securities, or require the sale or
other disposition of  securities, so long as such  contractual commitment was
made  or such  securities  were  acquired  prior to  the  enactment  of  such
legislation.

     SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings  banks may invest  in, sell or  otherwise deal  in Securities
without limitations as to the percentage of their assets represented thereby,
federal credit unions may invest in mortgage related securities, and national
banks may purchase  securities for  their own account  without regard to  the
limitations  generally applicable to  investment securities  set forth  in 12
U.S.C.  24  (Seventh), subject    in each  case  to such  regulations  as the
applicable federal  authority may  prescribe.   In  this connection,  federal
credit unions should review the National Credit Union Administration ("NCUA")
Letter  to Credit Unions No.  96, as modified by Letter  to Credit Unions No.
108,  which includes  guidelines to  assist federal  credit unions  in making
investment  decisions  for   mortgage  related  securities  and   the  NCUA's
regulation "Investment and  Deposit Activities" (12  C.F.R. Part 703),  which
sets forth  certain restrictions on  investments by federal credit  unions in
"mortgage  related securities"  (in each  case whether  or  not the  class of
Securities under consideration  for purchase constituted a  "mortgage related
security").

     All  depository institutions considering an investment in the Securities
(whether  or not  the class  of Securities  under consideration  for purchase
constitutes   a  "mortgage  related  security")  should  review  the  Federal
Financial  Institutions Examination Council's Supervisory Policy Statement on
the 
Securities Activities (to the extent adopted by their respective  regulators)
(the "Policy  Statement") setting forth, in relevant part, certain securities
trading and sales practices deemed unsuitable for an institution's investment
portfolio, and guidelines  for (and  restrictions on)  investing in  mortgage
derivative products,  including  "mortgage  related  securities",  which  are
"high-risk  mortgage  securities"   as  defined  in  the   Policy  Statement.
According  to  the  Policy Statement,  such  "high-risk  mortgage securities"
include securities such as Securities not entitled to distributions allocated
to  principal or  interest, or  Subordinated  Securities.   Under the  Policy
Statement,  it  is  the  responsibility  of  each  depository  institution to
determine, prior to purchase (and  at stated intervals thereafter), whether a
particular  mortgage derivative product  is a "high-risk  mortgage security",
and whether the purchase (or retention) of such a product would be consistent
with the Policy Statement.

     The  foregoing does  not take  into consideration  the  applicability of
statutes,  rules,  regulations,  orders  guidelines  or  agreements generally
governing investments  made  by a  particular  investor, including,  but  not
limited  to  "prudent investor"  provisions  which may  restrict  or prohibit
investment in securities which are not "interest bearing" or "income paying".

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

                            METHOD OF DISTRIBUTION

     Securities are  being offered hereby in  Series from time to  time (each
Series evidencing or  relating to a separate  Trust Fund) through any  of the
following methods:

          1.    By   negotiated  firm  commitment  underwriting   and  public
     reoffering by underwriters;

          2.   By agency  placements through  one or  more   placement agents
     primarily with institutional investors and dealers; and

          3.   By  placement  directly  by  the  Sponsor  with  institutional
     investors.

     A  Prospectus Supplement  will be  prepared for  each Series  which will
describe the method of offering being used for that Series and will set forth
the identity of any  underwriters thereof and either the price  at which such
Series is being offered,  the nature and amount of any underwriting discounts
or  additional compensation  to such  underwriters  and the  proceeds of  the
offering  to the  Sponsor, or  the  method by  which the  price at  which the
underwriters will  sell the Securities  will be determined.   Each Prospectus
Supplement for an underwritten offering will also contain information 
regarding  the  nature   of  the  underwriters'  obligations,   any  material
relationship  between the Sponsor and any underwriter and, where appropriate,
information regarding any discounts or concessions to be allowed or reallowed
to dealers  or others and  any arrangements to  stabilize the market  for the
Securities  so  offered.    In firm  commitment  underwritten  offerings, the
underwriters will  be obligated  to purchase  all of  the Securities of  such
Series if any such Securities are  purchased.  Securities may be acquired  by
the underwriters for their own  accounts and may be resold from time  to time
in one  or more transactions,  including negotiated transactions, at  a fixed
public offering price or at varying prices determined at the time of sale.

     Underwriters and agents  may be entitled  under agreements entered  into
with  the Sponsor  to indemnification  by the  Sponsor against  certain civil
liabilities, including  liabilities  under the  Securities  Act of  1933,  as
amended, or to contribution with  respect to payments which such underwriters
or agents may be required to make in respect thereof.

     If a Series  is offered other than through  underwriters, the Prospectus
Supplement relating thereto will contain information regarding the  nature of
such offering  and any agreements to be entered  into between the Sponsor and
purchasers of Securities of such Series.

                                LEGAL MATTERS
   
     The validity of  the Certificates will be passed upon for the Sponsor by
Tobin  &  Tobin,  a  professional  corporation,  San  Francisco,  California.
Certain federal income tax consequences with respect to the Certificates will
be passed upon for  the Sponsor by Brown  & Wood LLP,  NEW YORK, NEW YORK  OR
DEWEY BALLANTINE, New York, New York.   Brown & Wood LLP, NEW YORK,  NEW YORK
OR  DEWEY  BALLANTINE,  New  York, New  York  will  act  as  counsel for  the
Underwriter.
    
                            FINANCIAL INFORMATION

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

                                    RATING

     It is  a condition  to the  issuance of  the Securities  of each  Series
offered hereby  and by  the Prospectus Supplement  that they shall  have been
rated  in  one of  the  four  highest  rating  categories by  the  nationally
recognized statistical  rating agency or  agencies (each, a  "Rating Agency")
specified in the related Prospectus Supplement.

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

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

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

                            INDEX OF DEFINED TERMS
Term                                                                     Page
- - ----                                                                   ----
Accretion Directed  . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Accrual Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Amortizable Bond Premium Regulations  . . . . . . . . . . . . . . . . . .  61
APR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Available Funds . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
balloon payment . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Belgian Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Beneficial owner  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Book-Entry Securities . . . . . . . . . . . . . . . . . . . . . . . . . .  31
borrower  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Buydown Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Buydown Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Capitalized Interest Account  . . . . . . . . . . . . . . . . . . . . . .  43
Cash Flow Bond Method . . . . . . . . . . . . . . . . . . . . . . . . . .  67
CEDEL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
CEDEL Participants  . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
CERCLA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14, 51
Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Class Security Balance  . . . . . . . . . . . . . . . . . . . . . . . . .  26
Closed End Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Closed-End Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
CLTV  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 10, 58
Collateral Value  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Combined Loan-to-Value Ratio  . . . . . . . . . . . . . . . . . . . . . .  21
Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Companion classes . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Component Securities  . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Contingent Regulations  . . . . . . . . . . . . . . . . . . . . . . . . .  59
contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54
Cut-off Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 18
Cut-off Date Principal Balance  . . . . . . . . . . . . . . . . . . . . .  24
DCR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Debt Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
Definitive Certificate  . . . . . . . . . . . . . . . . . . . . . . . . .  31
Detailed Description  . . . . . . . . . . . . . . . . . . . . . . . . . .  19
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16, 31
Eligible Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Eligible Investments  . . . . . . . . . . . . . . . . . . . . . . . . . .  36
EPA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  51
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Euroclear Participants  . . . . . . . . . . . . . . . . . . . . . . . . .  33
European Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Excess servicing  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
FASIT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10
FHA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Financial Intermediary  . . . . . . . . . . . . . . . . . . . . . . . . .  31
Fitch . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Fixed Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Foreign person  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
Funding Period  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Garn-St Germain Act . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
Headlands . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  22
Holder in Due Course Rules  . . . . . . . . . . . . . . . . . . . . . . .  15
Home Equity Loans . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Home Improvement Contracts  . . . . . . . . . . . . . . . . . . . .  1, 4, 20
Home Improvements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Indenture . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Installment Contract  . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Insurance Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Insured Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Interest Only . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Interest Weighted Securities  . . . . . . . . . . . . . . . . . . . . . .  60
Inverse Floating Rate . . . . . . . . . . . . . . . . . . . . . . . . . .  31
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 35
L/C Percentage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 35
Lender  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  55
Liquidation Expenses  . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Liquidation Proceeds  . . . . . . . . . . . . . . . . . . . . . . . . . .  41
Loan Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Loan-to-Value Ratio . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
lockout periods . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  19
LTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Master Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Master Servicing Agreement  . . . . . . . . . . . . . . . . . . . . . . .  18
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Morgan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Mortgage  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Mortgage Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Mortgaged Properties  . . . . . . . . . . . . . . . . . . . . . . . . . .  20
NCUA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
Nonresidents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Notional Amount Securities  . . . . . . . . . . . . . . . . . . . . . . .  29
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  10, 58
OID Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
PACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  29
Partial Accrual . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Parties in Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Pass-Through Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Pass-Through Securities . . . . . . . . . . . . . . . . . . . . . . . . .  66
Pay-Through Security  . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Planned Principal Class . . . . . . . . . . . . . . . . . . . . . . . . .  29
Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Policy Statement  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  79
Pool  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 17
Pool Insurance Policy . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Pool Insurer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . . .  24
Pre-Funded Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 16
Prepayment Assumption . . . . . . . . . . . . . . . . . . . . . . . . . .  60
Primary Mortgage Insurance Policy . . . . . . . . . . . . . . . . . . . .  20
Principal Only  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Principal Prepayments . . . . . . . . . . . . . . . . . . . . . . . . . .  27
Properties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 20
Proposed Mark-to-Market Regulations . . . . . . . . . . . . . . . . . . .  65
PTE 83-1  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  75
Purchase Price  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  23
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
Ratio Strip Securities  . . . . . . . . . . . . . . . . . . . . . . . . .  67
RCRA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Refinance Loan  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  21
Regular Interest Securities . . . . . . . . . . . . . . . . . . . . . . .  58
Relevant Depositary . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Relief Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
REMIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 25, 58
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 26
Residual Interest Security  . . . . . . . . . . . . . . . . . . . . . . .  63
Restricted Group  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Retained Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . .  24
Revolving Credit Line Loans . . . . . . . . . . . . . . . . . . . . . .  1, 4
Riegle Act  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
Rules . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  32
S&P . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
Scheduled Principal Class . . . . . . . . . . . . . . . . . . . . . . . .  30
Secured Creditor Exclusion  . . . . . . . . . . . . . . . . . . . . . . .  51
Securities  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4
Security Account  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  40
Security Owners . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Security Register . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
Securityholders . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Sellers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Senior Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 34
Sequential Pay  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Series  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Short-Term Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
Single Family Properties  . . . . . . . . . . . . . . . . . . . . . . . .  20
Single Family Securities  . . . . . . . . . . . . . . . . . . . . . . . .  75
SMMEA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9, 78
   
SPECIAL TAX COUNSEL . . . . . . . . . . . . . . . . . . . . . . . . . . .  11
    
Sponsor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 22
Strip . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Stripped Securities . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
Sub-Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Sub-Servicers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  18
Sub-Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . .  43
Subordinated Securities . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Subsequent Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
Support Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
TACs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
Targeted Principal Class  . . . . . . . . . . . . . . . . . . . . . . . .  30
Terms and Conditions  . . . . . . . . . . . . . . . . . . . . . . . . . .  33
Thrift institutions . . . . . . . . . . . . . . . . . . . . . . . . . . .  64
TIN . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
Title V . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  54, 55
Trust Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .  18, 24
Trust Fund  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Trust Fund Assets . . . . . . . . . . . . . . . . . . . . . . . . .  1, 4, 17
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4, 24
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
Underwriter Exemptions  . . . . . . . . . . . . . . . . . . . . . . . . .  76
VA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Variable Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  31


                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
   
     The following table sets forth the estimated expenses in connection with
the issuance and distribution of the   SECURITIES being registered under
this Registration Statement, other than underwriting discounts and
commissions:

SEC Registration Fee               $   222,272.73
Printing and Engraving             $    35,000.00
Legal Fees and Expenses            $    65,000.00
Trustee Fees and Expenses          $    15,000.00
Accounting Fees and Expenses       $    25,000.00
Blue Sky Fees and Expenses         $     5,000.00 
Rating Agency Fees                 $   125,000.00
Miscellaneous                      $     5,000.00 

 TOTAL(*)                          $   502,272.73

____________________
*     ALL AMOUNTS EXCEPT THE SEC REGISTRATION FEE ARE ESTIMATES OF
     EXPENSES INCURRED IN CONNECTION WITH THE ISSUANCE AND DISTRIBUTION OF A
     SERIES OF SECURITIES IN AN AGGREGATE PRINCIPAL AMOUNT ASSUMED FOR THESE
     PURPOSES TO BE EQUAL TO $250,000,000 OF SECURITIES REGISTERED HEREBY.
    
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.
     4.2   Form of Trust Agreement.
     4.3   Form of Indenture.
     4.4   Form of Mortgage Loan Purchase Agreement.
     5.1   Opinion of Tobin & Tobin as to legality of the Certificates
(including consent of such firm).
     8.1   Opinion of Brown & Wood LLP as to certain tax matters
(including consent of such firm).
     23.1  Consent of Tobin & Tobin (included in exhibit 5.1 hereof).
     23.1  Consent of Brown & Wood LLP (included in exhibit 8.1 hereof).
     24.1 Power of Attorney (included at II-5). 
    
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  11TH day of July, 1997.
    
                                   HEADLANDS MORTGAGE SECURITIES, INC.


                                   By  /s/ Gilbert J. MacQuarrie           
                                               
                                       --------------
                                     Name: Gilbert J. MacQuarrie
                                     Title: Vice President
   
     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

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


 /s/ Peter T. Paul       President and Director        July
- - -------------------
                                                        11, 1997

Peter T. Paul            (Principal Executive Officer)


 /s/ Gilbert J.          Vice President, Secretary,    July  11, 1997
      MacQuarrie         Treasurer and Director 
- - --------------------	 (Principal Financial Officer
Gilbert J. MacQarrie	 and Principal Accounting
			 Officer)


*                        Director                      July  11, 1997
- - ----------------------------------
Steve Abreu


*                        Director                      July  11, 1997
- - ----------------------------------
Kenneth Siprelle


*                        Director                      July 
- - ----------------------------------
John Edmonds




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

    Name: Gilbert J. MacQuarrie
    Attorney-in-Fact

                              POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned Director of
Headlands Mortgage Securities Inc., a Delaware corporation, hereby
constitutes and appoints Peter T. Paul and Gilbert J. MacQuarrie, each with
full power of substitution and resubstitution, her true and lawful attorneys
and agents to sign the name of the undersigned Director in the capacity
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 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 person in the
capacity and on the date indicated.


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

 /s/ Becky S. Poisson    Director                  July  11, 1997
- - ---------------------
Becky S. Poisson
    



                                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.
   4.2       Form of Trust Agreement.
   4.3       Form of Indenture.
   4.4       Form of Mortgage Loan Purchase Agreement.
   5.1       Opinion of  Tobin & Tobin  as to legality of  the Certificates
             (including consent of such firm).
   8.1       Opinion  of  Brown  &  Wood  LLP as  to  certain  tax  matters
             (including consent of such firm).
   23.1      Consent of Tobin & Tobin (included in exhibit 5.1 hereof).
   23.1      Consent of Brown & Wood LLP (included in exhibit 8.1 hereof).


                                                                  Exhibit 1.1
                                               Form of Underwriting Agreement

                      HEADLANDS MORTGAGE SECURITIES INC.


                          $___________ (approximate)

                 Home Equity Loan Asset Backed Certificates,
                                Series 199_-_


                                                                       (Date)

                            UNDERWRITING AGREEMENT
                           ----------------------



(Underwriter)



Ladies and Gentlemen:

          SECTION 1.  Introduction.  Headlands Mortgage Securities Inc., a
                      ------------
Delaware  corporation (the  "Company"), proposes  to  sell to  you (sometimes
referred to herein as the "Underwriter"), $__________ principal amount of its
Home Equity  Loan Asset Backed  Certificates identified in Schedule  I hereto
(the  "Offered  Certificates")  having  the  aggregate  Initial   Certificate
Balances set forth in Schedule I (subject  to an upward or downward variance,
not to  exceed  the percentage  set forth  in such  Schedule  I, the  precise
Initial Certificate Balance within such range to be determined by the Company
in its  sole discretion).   The Offered  Certificates, together with  the ___
Classes  of subordinate certificates (the "Non-Offered Certificates") and the
Class of  residual certificates  (the "Residual  Certificates", and  together
with  the  Offered   Certificates  and  the  Non-Offered   Certificates,  the
"Certificates"), evidence  the entire ownership  interest in the assets  of a
trust fund (the "Trust") consisting primarily of home equity revolving credit
line  loans made under home equity revolving  credit line loan agreements and
closed-end  home equity  loans, as  described  in Schedule  I (the  "Mortgage
Loans")  acquired by  the  Company  pursuant to  the  Mortgage Loan  Purchase
Agreement (the "Loan Purchase Agreement"),  dated as of (      ), between the
Company  and Headlands Mortgage Company (the "Seller"), and having, as of the
close of  business on the date  specified in Schedule  I as the  cut-off date
(the "Cut-Off Date"),  the aggregate principal balance set  forth in Schedule
I.  An election will be made to treat the Trust as a (                       
    ) for purposes  of federal income taxation.   The Certificates are  to be
issued pursuant  to a  pooling and servicing  agreement (the  "Pooling Agree-
ment"),  dated as  of the Cut-Off  Date, among  the Company, as  sponsor, the
Seller, Headlands Mortgage Company, as master servicer (in such capacity, the
"Master Servicer") and (                  ), as trustee (the "Trustee").  The
Offered  Certificates  will  be  issued  in  the  denominations specified  in
Schedule I.

     Capitalized terms used herein that are not otherwise defined herein have
the meanings assigned thereto in the Pooling Agreement.

          SECTION 2.  Representations and Warranties of the Company.  Each
                      ---------------------------------------------
of the Seller and  the Company represents and warrants to  the Underwriter as
follows:

          (a)  A Registration Statement on Form S-3 (File No. 333-(        ))
     (i) has been prepared by the Company in conformity with the requirements
     of the Securities Act of 1933, as amended (the "Act") and the rules  and
     regulations (the "Rules  and Regulations of the United States Securities
     and Exchange Commission  (the "Commission") thereunder, (ii)  been filed
     with the Commission under  the Act and (iii) became effective  under the
     Act.   Copies of such Registration  Statement have been delivered by the
     Company to the Underwriter.  As used in this Agreement, "Effective Time"
     means the date and the time as of which such Registration  Statement, or
     the most recent post-effective  amendment thereto, if any,  was declared
     effective  by the  Commission; "Effective  Date" means  the date  of the
     Effective  Time.    "Registration  Statement"  means  such  registration
     statement at the Effective Time, including any documents incorporated by
     reference  therein at  such time;  "Preliminary  Prospectus" means  each
     prospectus  included  in   such  Registration  Statement,  including   a
     preliminary prospectus supplement  which, as completed,  may be used  in
     connection with the sale  of the Offered Certificates; and  "Prospectus"
     means such final prospectus, as  supplemented by a prospectus supplement
     (the  "Prospectus Supplement") relating  to the Offered  Certificates in
     the form  first filed with the  Commission pursuant to  paragraph (1) or
     (4) of Rule 424(b) of the Rules and Regulations.  Reference  made herein
     to any  Preliminary Prospectus or to  the Prospectus shall be  deemed to
     refer to  and include  any documents  incorporated by  reference therein
     pursuant to Item  12 of Form S-3 under  the Act, as of the  date of such
     Preliminary  Prospectus or the Prospectus,  as the case  may be, and any
     reference to any amendment  or supplement to any Preliminary  Prospectus
     or the  Prospectus shall be deemed to refer  to and include any document
     filed under  the Securities  Exchange Act of  1934 (the  "Exchange Act")
     after the date of such Preliminary Prospectus or the  Prospectus, as the
     case   may  be,  and  incorporated  by  reference  in  such  Preliminary
     Prospectus or the Prospectus,  as the case may be; and  any reference to
     any amendment to  the Registration Statement shall be  deemed to include
     any report of the Company filed  with the Commission pursuant to Section
     13(a) or 15(d)  of the  Exchange Act  after the Effective  Time that  is
     incorporated by reference  in the Registration Statement.   There are no
     contracts or documents of the Company which are required to be  filed as
     exhibits to  the Registration Statement  pursuant to the Act  which have
     not been so  filed or incorporated by  reference therein on or  prior to
     the Effective Date.  The conditions for use of Form S-3, as set forth in
     the General Instructions thereto, have been satisfied.

          To the  extent that the Underwriter (i) has provided to the Company
     Collateral Term Sheets (as hereinafter defined) that the Underwriter has
     provided  to   a  prospective  investor,  the  Company  has  filed  such
     Collateral Term  Sheets as an exhibit to a report on Form 8-K within two
     business  days  of its  receipt  thereof, or  (ii)  has provided  to the
     Company   Structural  Term  Sheets or  Computational Materials  (each as
     defined  below)  that the  Underwriter  has  provided  to a  prospective
     investor, the Company will file or cause to be filed with the Commission
     a  report  on  Form  8-K  containing  such  Structural  Term  Sheet  and
     Computational Materials,  as soon  as reasonably  practicable after  the
     date of this  Agreement, but in  any event, not  later than the date  on
     which the Prospectus is filed  with the Commission pursuant to  Rule 424
     of the Rules and Regulations.

          (b)  The documents  incorporated by  reference  in the  Preliminary
     Prospectus or Prospectus, as the case may be, when they became effective
     or were  filed with the Commission, as the case may be, conformed in all
     material respects to the requirements of the Act or the Exchange Act, as
     applicable, and  the Rules and  Regulations, and none of  such documents
     contained an untrue statement  of a material fact or omitted  to state a
     material fact  required to be  stated therein or  necessary to  make the
     statements therein  not misleading; and  any further documents  so filed
     and  incorporated  by   reference  in  the  Preliminary   Prospectus  or
     Prospectus, as the case  may be, when such documents become effective or
     are filed with the Commission, as  the case may be, will conform in  all
     material respects to the requirements of the Act or the Exchange Act, as
     applicable, and the Rules and Regulations and will not contain an untrue
     statement of a material fact or omit to state a material  fact necessary
     in  order  to   make  the  statements  therein,  in  the  light  of  the
     circumstances under which they were made, not misleading.

          (c)  The  Registration Statement  conforms, and the  Prospectus and
     any further amendments or  supplements to the Registration Statement  or
     the Prospectus  will, when they become  effective or are  filed with the
     Commission,  as  the  case may  be,  conform  in  all  respects  to  the
     requirements of the Act and the Rules and Regulations.  The Registration
     Statement, as of the Effective Date thereof, did  not contain any untrue
     statement of a material fact or omit to state any material fact required
     to be  stated therein or  necessary to make  the statements therein  not
     misleading.  The  Prospectus, as amended or supplemented  at the Closing
     Date, if applicable, will not contain any untrue statement of a material
     fact or omit to state a  material fact necessary to make the  statements
     contained therein,  in the light  of the circumstances under  which they
     were made, not  misleading; except that the foregoing  does not apply to
     statements or omissions in the Registration Statement or the Prospectus,
     as   amended  or  supplemented,   if  applicable,  based   upon  written
     information furnished to the Company by the Underwriter specifically for
     use therein. 

          (d)  Since the respective dates as of which information is given in
     the Prospectus, except  as otherwise stated therein, (i)  there has been
     no material  adverse change  in the  condition, financial  or otherwise,
     earnings, affairs or  business prospects of the Company,  whether or not
     arising in the ordinary course of  business and (ii) there have been  no
     material transactions  entered into by  the Company other than  those in
     the ordinary course of business. 

          (e)  Each of the Company and  the Seller has been duly incorporated
     and is validly existing as a corporation in good standing under the laws
     of its respective jurisdiction of incorporation with corporate power and
     authority  to execute, deliver and perform the transactions contemplated
     by  this  Agreement,  the  Loan  Purchase   Agreement  and  the  Pooling
     Agreement.

          (f)  Each of the Company and the Seller  is not in violation of its
     respective charter or in default in the performance or observance of any
     obligation, agreement, covenant  or condition contained in  any material
     contract,  indenture, mortgage,  loan agreement,  note,  lease or  other
     instrument  to  which  it is  a  party or  by  which  it or  any  of its
     properties may be bound; no consent, approval, authorization or order of
     any  court or  governmental  authority  or agency  is  required for  the
     consummation   by  the  Company  or  the   Seller  of  the  transactions
     contemplated by this Agreement, except such as may be required under the
     Act, the Rules and Regulations or state securities or Blue Sky laws; and
     the  execution  and  delivery  of  this  Agreement,  the  Loan  Purchase
     Agreement  and  the  Pooling  Agreement  and  the  consummation  of  the
     transactions contemplated  herein and  therein  by the  Company and  the
     Seller will  not conflict  with or  constitute a breach  of, or  default
     under, or result  in the creation or  imposition of any lien,  charge or
     encumbrance upon  any property or  assets of  either the Company  or the
     Seller pursuant  to, any  material contract,  indenture, mortgage,  loan
     agreement, note,  lease or other instrument to  which the Company or the
     Seller is a party or by which either such party may be bound or to which
     any of the property  or assets of the Company or  the Seller is subject,
     nor will such  action result in any  violation of the provisions  of the
     charter or  by-laws of  either the  Company or  the Seller  or any  law,
     administrative regulation  or administrative or court  decree applicable
     to either the Company or the Seller.

          (g)  There is no  action, investigation, suit or  proceeding before
     or by any court or governmental agency or body, domestic or foreign, now
     pending  or, to the  knowledge of the Company  or the Seller, threatened
     against  or affecting  either the  Company  or the  Seller, which  might
     result in  any material  adverse change in  the condition,  financial or
     otherwise, earnings, affairs or business prospects of the Company or the
     Seller,  or might  materially  and adversely  affect  the properties  or
     assets thereof or might materially and adversely  affect the performance
     by the Company or the Seller of its respective obligations under, or the
     validity  and enforceability  of,  this  Agreement,  the  Loan  Purchase
     Agreement or the Pooling Agreement.

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

          (i)  The Certificates have been duly authorized, and, when executed
     and  authenticated  in accordance  with  the provisions  of  the Pooling
     Agreement  and   delivered  to  and,   with  respect   to  the   Offered
     Certificates,  paid  for by  the  Underwriter  in  accordance with  this
     Agreement, will  be validly issued  and outstanding and entitled  to the
     benefits of the Pooling Agreement.

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

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

          (l)  At   the  Closing  Date,  the  Certificates  and  the  Pooling
     Agreement  will conform  in  all material  respects to  the descriptions
     thereof contained in the Prospectus.

          (m)  At the Closing Date, the  Class A Certificates shall have been
     rated  in  the  highest  rating  category by  at  least  two  nationally
     recognized rating agencies.

          (n)  The Company is not aware of (i) any request by the  Commission
     for  any  further  amendment  of  the   Registration  Statement  or  the
     Prospectus or for  any additional information, (ii) the  issuance by the
     Commission of  any  stop  order  suspending  the  effectiveness  of  the
     Registration Statement or the institution or threatening of any proceed-
     ing for  that purpose  or  (iii) any  notification with  respect to  the
     suspension of the qualification of  the Offered Certificates for sale in
     any jurisdiction or the initiation  or threatening of any proceeding for
     such purpose.

          (o)  _____________ is an independent public accountant with respect
     to the Master  Servicer, the Seller and  the Company as required  by the
     Act and the Rules and Regulations.

          (p)  Each  of the  Company  and the  Seller possesses  all material
     licenses, certificates, authorities or permits issued by the appropriate
     state, federal  or foreign  regulatory agencies  or bodies necessary  to
     conduct the  business  now  conducted by  it  and as  described  in  the
     Prospectus, and neither  the Seller nor the Company  has received notice
     of proceedings  relating to the  revocation or modification of  any such
     license,  certificate,  authority  or permit  which,  singly  or  in the
     aggregate, if the subject of an unfavorable decision, ruling or finding,
     would  materially  and adversely  affect  the conduct  of  its business,
     operations or financial condition.

          (q)  The  Pooling Agreement is not  required to be registered under
     the Trust Indenture Act of  1939, as amended, as  in effect on the  date
     hereof.

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

          (s)  On  the  Closing   Date,  each  of  the   representations  and
     warranties  of  the Seller  and the  Company  set forth  in  the Pooling
     Agreement and in the Loan Sale Agreement will be true and correct in all
     material respects.

          Any  certificate signed by an  officer of either  the Seller or the
Company and  delivered to  you or counsel  for the Underwriter  in connection
with an offering of the Offered Certificates shall be deemed, and shall state
that it  is, a representation and warranty as  to the matters covered thereby
to each person to  whom the representations and warranties in  this Section 1
are made.

          SECTION 3.  Purchase, Sale and Delivery of Offered Certificates. 
                      ---------------------------------------------------
On  the  basis  of  the representations,  warranties  and  agreements  herein
contained,  but subject  to the terms  and conditions  herein set  forth, the
Company  agrees to instruct  the Trustee to  issue and agrees  to sell to the
Underwriter, and  the Underwriter  agrees to purchase  from the Company  at a
purchase  price set  forth in  Schedule  1 hereto,  the respective  principal
amount of Offered Certificates set forth in Schedule I hereto.

     The Company will  deliver the Offered  Certificates to the  Underwriter,
against payment  of the purchase  price therefor in  same day funds  wired to
such bank  as may be  designated by the Company,  or by such  other manner of
payment as may agreed upon by the Company and you, at the offices of (       
              ), on (        ) or at such other place or time not  later than
seven full business  days thereafter as  you and the Company  determine, such
time being referred to herein as the "Closing Date." 

     The  Offered   Certificates  so  to   be  delivered  will  be   in  such
denominations and registered in  such names as you request two  full business
days prior  to the  Closing  Date, as  the  case may  be,  and will  be  made
available for examination by the Underwriter no later than 2:00 p.m. New York
City time on the first business day prior to the Closing Date.

          SECTION 4.  Offering by the Underwriter.  It is understood that the
                      ---------------------------
Underwriter  proposes  to offer  the  Offered  Certificates  subject to  this
Agreement for sale to the public on the terms as set forth in the Prospectus.

          SECTION 5.  Covenants of the Company.   The Company hereby
                      ------------------------
covenants and agrees with the Underwriter that:

          (a)  Immediately following  the  execution of  this Agreement,  the
     Company will prepare the Prospectus Supplement in a form approved by the
     Underwriter setting  forth the  amount of  Offered Certificates  covered
     thereby and the terms thereof not otherwise specified in the Prospectus,
     the price at which the Offered  Certificates are to be purchased by  the
     Underwriter from the Company, either  the initial public offering  price
     or the method by  which the price at which the  Offered Certificates are
     to be sold  will be determined, the selling  concessions and allowances,
     if  any, and such other information  as the Company deems appropriate in
     connection  with  the offering  of  such Offered  Certificates,  but the
     Company will not file any amendments to the Registration Statement as in
     effect with  respect to the  Offered Certificates, or any  amendments or
     supplements to the  Prospectus, without your consent, which  will not be
     unreasonably withheld.

          (b)  If, during  such period of  time after the  first date of  the
     public offering of the Offered Certificates as in the opinion of counsel
     for the Underwriter a prospectus relating to the Offered Certificates is
     required  by  law  to be  delivered  in  connection  with  sales by  the
     Underwriter  or dealer,  any  event occurs  as  a  result of  which  the
     Prospectus as then amended or supplemented would, in the judgment of the
     Underwriter and its counsel, include  any untrue statement of a material
     fact, or omit  to state a material fact necessary to make the statements
     therein, in light  of the circumstances under which they  were made, not
     misleading, or if it is necessary at any time to amend or supplement the
     Prospectus to  comply with the  Act or any  other law, the  Company will
     promptly  prepare  and  file  with   the  Commission,  an  amendment  or
     supplement which will correct such statement or omission or an amendment
     that will  effect such  compliance and  will notify  you and,  upon your
     request, prepare  and furnish without  charge to the Underwriter  and to
     any  dealer in securities as  many copies as  you may from  time to time
     reasonably  request of  an amended  Prospectus  or a  supplement to  the
     Prospectus which will correct such  statement or omission or effect such
     compliance.

          (c)  The Company will deliver to the Underwriter such number of the
     following documents  as the  Underwriter shall  reasonably request:  (i)
     conformed copies  of the Registration  Statement and  of each  amendment
     thereto (including exhibits filed therewith or incorporated by reference
     therein);  (ii) the Prospectus and  any amendment or supplement thereto;
     and  (iii) any  document  incorporated by  reference  in the  Prospectus
     (including exhibits thereto). 

          (d)  The Company will endeavor, in cooperation with you, to qualify
     the  Offered Certificates  for offering  and sale  under the  applicable
     securities laws  of such  states and other  jurisdictions of  the United
     States as  you may designate,  and will maintain such  qualifications in
     effect  for as  long as  may  be required  for the  distribution  of the
     Offered  Certificates; provided, however, that  the Company shall not be
     required to qualify to do business  in any jurisdiction where it is  now
     not qualified or to take any action which would subject it to general or
     unlimited service of  process in  any jurisdiction  in which  it is  now
     subject to  service of process.   The Company will  file such statements
     and reports as may be required by the laws of each jurisdiction in which
     the Offered Certificates have been qualified as above provided.

          (e)   The  Company will  notify  you immediately,  and confirm  the
     notice in writing, of  the issuance by the Commission of  any stop order
     suspending  the effectiveness  of  the  Registration  Statement  or  the
     initiation of any proceedings  for that purpose.  The  Company will make
     every reasonable effort to prevent the  issuance of any stop order  and,
     if any  stop  order is  issued, to  obtain the  lifting  thereof at  the
     earliest possible moment.

          (f)  The Company  will make generally  available to holders  of the
     Offered Certificates  as soon as practicable, but in any event not later
     than 90 days after the close of  the period covered thereby, an earnings
     statement  of the  Trust  (which  need not  be  audited) complying  with
     Section 11(a) of the 1933 Act and the  Rules and Regulations (including,
     at  the option  of the Company,  Rule 158)  and covering a  period of at
     least twelve consecutive  months beginning not later than  the first day
     of the first fiscal quarter following the Closing Date.

          (g)  Neither  the Seller  or the  Company will, without  your prior
     written consent, publicly offer or sell or contract to sell any mortgage
     pass-through certificates, mortgage pass-through notes or collateralized
     mortgage obligations or other  similar securities representing interests
     in or  secured by other  mortgage-related assets originated or  owned by
     either such entity for a period of 30 days following the commencement of
     the offering of the Offered Certificates to the public.

          (h)  So long as the Offered Certificates shall be outstanding,  the
     Company  will deliver  to the  Underwriter  the annual  statement as  to
     compliance  delivered to  the Trustee  pursuant to  Section ____  of the
     Pooling  Agreement and  the annual  statement of  a firm  of independent
     public accountants furnished to the  Trustee pursuant to Section ____ of
     the Pooling Agreement,  as soon as such statements  are furnished to the
     Trustee.

          (i)  The Company will  apply the net proceeds from the  sale of the
     Offered Certificates in the manner set forth in the Prospectus.

          SECTION 6.  Conditions to the Obligations of the Underwriter.  The
                      ------------------------------------------------
obligations  of  the  Underwriter  to   purchase  and  pay  for  the  Offered
Certificates on  the Closing  Date will  be subject  to the  accuracy of  the
representations and  warranties on the  part of  the Seller  and the  Company
herein as of the date hereof  and as of the Closing Date with  the same force
and effect as if  made as of that date, to the performance  by the Seller and
the Company  of their respective  obligations hereunder and to  the following
additional conditions precedent:

          (a)  The  Underwriter  shall  have  received  confirmation  of  the
     effectiveness of the Registration Statement.   Prior to the Closing Date
     no stop order suspending the effectiveness of the Registration Statement
     shall have  been issued and no  proceedings for that purpose  shall have
     been instituted, or to the knowledge  of the Company or you, shall  have
     been contemplated by the Commission.  Any request of  the Commission for
     inclusion of additional information in the Registration Statement or the
     Prospectus shall have been complied with.

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

          (c)  You shall have received an opinion of Tobin & Tobin LLP, dated
     the Closing Date, to the effect that:

               (i)  The Company  has been  duly incorporated  and is  validly
          existing  as a  corporation  in  good standing  under  the laws  of
          Delaware with corporate power and authority to execute, deliver and
          perform the transactions  contemplated by this Agreement,  the Loan
          Purchase Agreement and the Pooling Agreement;

              (ii)  Each of this  Agreement, the Loan Purchase  Agreement and
          the  Pooling Agreement  has  been  duly  authorized,  executed  and
          delivered by the Company;

             (iii)  The Certificates have been duly authorized,  executed and
          delivered by the Company;

              (iv)  No consent, approval, authorization or order of any court
          or  governmental   authority  or   agency  is   required  for   the
          consummation by the Company of the transactions contemplated by the
          terms of this Agreement, the Loan Purchase Agreement or the Pooling
          Agreement,  except   such  as  may  be  required  under  the  state
          securities or Blue Sky laws  of any jurisdiction in connection with
          the  offering,  sale or  acquisition of  the Certificates  and such
          other approvals as have been obtained;

               (v)  The sale  of the Mortgage Loans to the  Trust pursuant to
          the  Pooling  Agreement,   the  execution  and  delivery   of  this
          Agreement, the Loan Purchase Agreement and the Pooling Agreement by
          the Company and  the consummation of the  transactions contemplated
          herein or therein do not conflict  with or constitute a breach  of,
          or default  under, or result in  the creation or imposition  of any
          lien,  charge or  encumbrance upon  any property  or assets  of the
          Company  pursuant  to any  material contract,  indenture, mortgage,
          loan  agreement,  note, lease  or  other  instrument  to which  the
          Company  is a party or by which it  may be bound or to which any of
          the property or  assets of  the Company is  subject, nor will  such
          action result in any violation of  the provisions of the charter or
          by-laws of the  Company, or any  law, administrative regulation  or
          administrative or court decree applicable to the Company; 

              (vi)  Assuming  each of  the Loan  Purchase  Agreement and  the
          Pooling  Agreement has been duly authorized, executed and delivered
          by the parties thereto, each of such documents constitutes a legal,
          valid  and binding obligation  of the Company,  enforceable against
          the  Company  in   accordance  with  its  terms,   subject,  as  to
          enforceability,   to   bankruptcy,    insolvency,   reorganization,
          moratorium,  or  other  similar  laws affecting  creditors'  rights
          generally and to general principles of equity regardless of whether
          enforcement is sought in a proceeding in equity or at law;

             (vii)  The Registration Statement has become effective under the
          Act; no stop order suspending the effectiveness of the Registration
          Statement has been issued and  no proceedings for that purpose have
          been instituted or  threatened under the Act;  and the Registration
          Statement,  the Prospectus and each amendment or supplement thereto
          (other than the financial and statistical information therein as to
          which such counsel need express  no opinion) as of their respective
          effective  or issue  dates  complied  as to  form  in all  material
          respects  with  the requirements  of  the  Act  and the  Rules  and
          Regulations;

            (viii)  The Pooling Agreement and the Certificates conform in all
          material  respects to  the descriptions  thereof  contained in  the
          Registration Statement and the Prospectus;

              (ix)  The   Pooling  Agreement  will  not  be  required  to  be
          qualified under  the Trust Indenture  Act of 1939, as  amended, and
          neither  the Company  nor the  Trust is  required to  be registered
          under the Investment Company Act of 1940, as amended;

               (x)  Assuming that the Certificates have been duly authorized,
          executed  and authenticated  in  the  manner  contemplated  in  the
          Pooling Agreement, when  delivered and paid for by  you as provided
          in this  Agreement,  the  Certificates purchased  by  you  will  be
          validly issued and outstanding and  entitled to the benefits of the
          Pooling Agreement;

              (xi)  There   are    no   legal   or    governmental   actions,
          investigations or  proceedings pending  to which  the Company  is a
          party,  or,  to  the best  knowledge  of  such counsel,  threatened
          against  the  Company,   (A)  asserting  the  invalidity   of  this
          Agreement,  the Pooling Agreement  or Loan Purchase  Agreement, (B)
          seeking to prevent the  sale of the Mortgage Loans to  the Trust or
          the consummation  of any of  the transactions contemplated  by this
          Agreement, the Loan Purchase Agreement or the  Pooling Agreement or
          (C) which might materially and adversely affect the performance  by
          the  Company  of  its   obligations  under,  or  the  validity   or
          enforceability  of,  the  Loan   Purchase  Agreement,  the  Pooling
          Agreement or the Mortgage Loans;

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

            (xiii)  To  the best  of such  counsel's knowledge, there  are no
          material  contracts, indentures or  other documents of  a character
          required  to  be  described  or  referred to  in  the  Registration
          Statement  or the  Prospectus  or to  be filed  as exhibits  to the
          Registration  Statement other than  those described or  referred to
          therein or filed or incorporated by reference as exhibits thereto.

     Such counsel also shall  state that it has no reason  to believe that at
     its  effective  date  the Registration  Statement  contained  any untrue
     statement of  a material  fact  or omitted  to state  any material  fact
     required  to be  stated  therein  or necessary  to  make the  statements
     therein  not misleading  or  that  the Prospectus  on  the Closing  Date
     includes any  untrue statement of  a material fact  or omits to  state a
     material fact necessary to make the statements  therein, in the light of
     the circumstances under which they were made, not misleading (other than
     the financial and statistical information  contained therein as to which
     such counsel need express no opinion);

          (d)  You shall have  received an opinion of Tobin  & Tobin, counsel
     to  the Seller and  Master Servicer ("HMC"), dated  the Closing Date, to
     the effect that:

               (i)  HMC  has been duly incorporated, is validly existing as a
          corporation in  good standing under  the laws  of the state  of its
          incorporation  with  corporate  power  and  authority  to  execute,
          deliver  and   perform  the   transactions  contemplated  by   this
          Agreement, the Loan Purchase Agreement and the Pooling Agreement;

              (ii)  Each of  this Agreement,  the Pooling  Agreement and  the
          Loan  Purchase Agreement  has been  duly  authorized, executed  and
          delivered by HMC;

             (iii)  No consent, approval, authorization or order of any court
          or  governmental   authority  or   agency  is   required  for   the
          consummation by HMC of the  transactions contemplated by the  terms
          of  this  Agreement, the  Loan  Purchase Agreement  or  the Pooling
          Agreement,  except such as may be  required under the "Blue Sky" or
          state securities  laws of any  jurisdiction in connection  with the
          offering, sale or  acquisition of the  Certificates and such  other
          approvals as have been obtained;

              (iv)  The sale of the Mortgage Loans to the Company pursuant to
          the Loan  Purchase Agreement,  the execution  and delivery  of this
          Agreement, the Loan Purchase Agreement and the Pooling Agreement by
          HMC and the  consummation of any  of the transactions  contemplated
          herein or therein  do not conflict with or constitute  a breach of,
          or default under,  or result in the  creation or imposition of  any
          lien,  charge or  encumbrance upon  any property  or assets  of HMC
          pursuant  to  any  material  contract,  indenture,  mortgage,  loan
          agreement, note,  lease or other instrument to which HMC is a party
          or by which it may be  bound or to which any property or  assets of
          HMC is subject, nor will such action result in any violation of the
          provisions  of  the  charter  or   by-laws  of  HMC,  or  any  law,
          administrative  regulation  or   administrative  or  court   decree
          applicable to the Seller;

               (v)  There   are   no    legal   or   governmental    actions,
          investigations or proceedings pending to  which HMC is a party, or,
          to the best knowledge of  such counsel, threatened against HMC, (A)
          asserting the invalidity  of this Agreement, the  Pooling Agreement
          or Loan  Purchase Agreement, (B) seeking to prevent the sale of the
          Mortgage Loans to  the Company  or the consummation  of any of  the
          transactions  contemplated  by this  Agreement,  the  Loan Purchase
          Agreement or  the Pooling Agreement  or (C) which  might materially
          and adversely  affect  the performance  by HMC  of its  obligations
          under, or  the validity  or  enforceability of,  the Loan  Purchase
          Agreement, the Pooling Agreement or the Mortgage Loans;

              (vi)  Assuming that each of the Loan Purchase Agreement and the
          Pooling  Agreement  has  each been  duly  authorized,  executed and
          delivered by the  other parties thereto, each constitutes  a legal,
          valid and  binding obligation  of HMC,  enforceable against HMC  in
          accordance  with  its  terms,  subject,  as  to  enforceability  to
          bankruptcy, insolvency, reorganization, moratorium or other similar
          laws  affecting   creditors'  rights   generally  and   to  general
          principles of equity regardless of whether enforcement is sought in
          a proceeding in equity or at law; and

          (e)  You shall have received copies  of any opinions of counsel for
     the  Company  that the  Company  is required  to deliver  to  the Rating
     Agency.  Any such opinions shall be dated the Closing Date and addressed
     to the Underwriter  or accompanied by reliance letters  addressed to the
     Underwriter.

          (f)  You shall have received from (                 ), counsel  for
     the Underwriter,  such opinion or  opinions, dated the Closing  Date, in
     form and substance satisfactory to you, with respect to the organization
     of  the Company,  the  validity of  the  Certificates, the  Registration
     Statement, the Prospectus and other  related matters as you may require,
     and the Company  shall have furnished to such counsel  such documents as
     they may reasonably  request for the  purpose of  enabling them to  pass
     upon such matters.

          (g)  You shall have received  from (                 ), special tax
     counsel for the Company, dated the Closing Date, to the effect that:

               (i)  The statements in the Prospectus under the headings (    
                   ) and the summaries thereof under the headings (          
                    ) and the  statements in the Prospectus  Supplement under
          the headings (                           ) and  the summary thereof
          under the heading  (                          )  to the extent they
          constitute matters of Federal law or legal conclusions with respect
          thereto, have been reviewed by such counsel and are  correct in all
          material respects; and

              (ii)  The  Trust described in the Prospectus Supplement and the
          Pooling Agreement will qualify as a (                              
                    ).

          (h)  At the Closing  Date you shall have received  a certificate of
     each of an executive officer  of the Seller and the Company, dated as of
     the Closing Date, to the  effect that the representations and warranties
     contained in  Section 2  are true and  correct with  the same  force and
     effect as though made on and as of the Closing Date.

          (i)  You shall  have received from (                 ), independent
     public  accountants, two  letters, the  first delivered  the day  of but
     prior to the execution of, and dated the date of, this Agreement and the
     other dated the Closing Date, addressed to the  Underwriter, in the form
     heretofore agreed (and in the case of the second such  letter consistent
     with  the first  such letter)  with  such variations  as are  reasonably
     acceptable to you.

          (j)  You shall have received an opinion of _______________________,
     counsel to  the Trustee, dated  the Closing Date, in  form and substance
     satisfactory to you and your counsel, to the effect that:

               (i)  the Trustee  has been  duly incorporated  and is  validly
          existing    as   a   ______________   under   the   laws   of   the
          _________________ and has the power and authority to enter into and
          to perform all actions required of it under the Pooling Agreement;

              (ii)  the Pooling Agreement has been duly authorized,  executed
          and delivered  by the  Trustee and constitutes  a legal,  valid and
          binding  obligation of the Trustee, enforceable against the Trustee
          in accordance with its terms,  except as such enforceability may be
          limited by (A) bankruptcy, insolvency, liquidation, reorganization,
          moratorium, conservatorship, receivership or other similar laws now
          or hereafter  in effect relating  to the enforcement  of creditors'
          rights in general, and (B) general principles of equity (regardless
          of  whether such  enforceability is considered  in a  proceeding in
          equity or at law) as well as concepts of reasonableness, good faith
          and fair dealing;

             (iii)  the  Certificates   have  been  duly   authenticated  and
          delivered by the Trustee;

              (iv)  the  execution and delivery  of the Pooling  Agreement by
          the Trustee and the performance by the Trustee of the terms thereof
          do not conflict  with or result in  a violation of  (A) any law  or
          regulation  of  the  United  States  of America  or  the  State  of
          ___________ governing the  banking or trust powers  of the Trustee,
          or (B) the certificate of incorporation  or articles of association
          or by-laws of the Trustee; and

               (v)  no  approval, authorization or other action by, or filing
          with, any governmental authority of the United States of America or
          the  State of ___________  having jurisdiction over  the banking or
          trust  powers of  the Trustee  is required  in connection  with the
          execution and delivery  by the Trustee of the  Pooling Agreement or
          the performance by the Trustee thereunder.

          (k)  Each  Class of Offered Certificates shall  have been rated not
     less than "(   )" and "(   )" by (               ) and (                
        ), respectively, (each a "Rating  Agency") and such ratings shall not
     have been rescinded.

          (l)  At  the Closing  Date counsel for  the Underwriter  shall have
     been  furnished with  such  other  documents and  opinions  as they  may
     reasonably require.

          If any condition specified  in this Section 6  shall not have  been
fulfilled  when and  as  required  to be  fulfilled,  this  Agreement may  be
terminated by the  Underwriter by  notice to the  Company at any  time at  or
prior to the Closing Date, and such termination shall be without liability of
any party to any other party except as provided in Section 7.

          SECTION 7.  Payment of Expenses.  The Company will pay all costs,
                      -------------------
expenses, fees  and taxes  incident to (i)  the preparation  by the  Company,
including,  printing,   filing  and  distribution   under  the  Act   of  the
Registration  Statement (including financial statements and exhibits), of the
Prospectus, each Preliminary Prospectus and all amendments and supplements to
any of them prior to or during the period specified in Section 5(b), (ii) the
preparation, printing (including  word processing and duplication  costs) and
delivery   of  this  Agreement,   the  Pooling  Agreement,   Preliminary  and
Supplemental   Blue  Sky  Memoranda  and  all  other  agreements,  memoranda,
correspondence and  other documents printed and delivered  in connection with
the offering  of the  Offered Certificates, (iii)  the registration  with the
Commission, and the issuance by the Company of the Offered Certificates, (iv)
the registration or  qualification of the Offered Certificates  for offer and
sale under the securities or Blue Sky laws of the several states as described
in  Section 5(d)  (including the  reasonable fees  and disbursements  of your
counsel relating  to such  registration or qualification),  (v) the  fees and
expenses of the Rating Agencies, (vi) filings and clearance with the National
Association of Securities  Dealers, Inc. in connection with  the offering, if
applicable, and (vii) the performance by the Company of its other obligations
under this Agreement.

     If this Agreement is terminated by you in accordance with the provisions
of Section 6 or Section  10, the Company shall reimburse you for  all of your
out-of-pocket  expenses, including the  reasonable fees and  disbursements of
counsel for the Underwriter.

          SECTION 8.  Indemnification and Contribution.
                      --------------------------------

          (a)  The  Seller and  the Company  jointly and  severally agree  to
     indemnify and hold harmless the Underwriter and each person, if any, who
     controls the Underwriter  within the meaning of Section 15 of the Act or
     Section  20 of the  Exchange Act, from  and against any  and all losses,
     claims,  damages, liabilities,  judgments  and expenses  whatsoever,  as
     incurred,  arising  out  of  any  untrue  statement  or  alleged  untrue
     statement of a material fact  contained in the Registration Statement or
     the  omission or  alleged  omission  to state  therein  a material  fact
     required  to be  stated  therein  or necessary  to  make the  statements
     therein not misleading or arising out of any untrue statement or alleged
     untrue  statement  of  a  material  fact contained  in  any  Preliminary
     Prospectus  or the  Prospectus or  the omission  or alleged  omission to
     state therein a material fact  necessary to make the statements therein,
     in light of  the circumstances in which they were  made, not misleading,
     except insofar as  such losses, claims, damages,  liabilities, judgments
     or  expenses are  caused  by any  such untrue  statement or  omission or
     alleged untrue statement or omission based upon information furnished in
     writing to  the Company  by the Underwriter  expressly for  use therein.
     This indemnity agreement will  be in addition to any liability which the
     Company may  otherwise have  to the  persons referred  to above  in this
     Section 8(a).

          (b)  The  Underwriter agrees  to indemnify  and  hold harmless  the
     Company, the directors of the Company,  the officers of the Company  who
     sign the  Registration Statement and  each person, if any,  who controls
     the  Company  within the  meaning of  either  Section 15  of the  Act or
     Section  20 of  the Exchange Act  from and  against any and  all losses,
     claims,  damages,  liabilities, judgments  and  expenses whatsoever,  as
     incurred,  arising  out  of  any  untrue  statement  or  alleged  untrue
     statement of a material fact contained in the Registration Statement, or
     the  omission or  alleged  omission  to state  therein  a material  fact
     required  to be  stated  therein  or necessary  to  make the  statements
     therein not misleading or arising out of any untrue statement or alleged
     untrue statement  of  a  material  fact  contained  in  any  Preliminary
     Prospectus or the  Prospectus or the omission or the alleged omission to
     state therein a material fact  necessary to make the statements therein,
     in light of the  circumstances in which they were made,  not misleading,
     but in each case only to the extent that the untrue statement or alleged
     untrue statement  or omission or  alleged omission was made  in reliance
     upon and in conformity with written information furnished to the Company
     by the Underwriter expressly for  use in the Registration Statement, the
     Preliminary  Prospectus, the Prospectus  or any amendment  or supplement
     thereto.  This indemnity agreement will be in  addition to any liability
     which the Underwriter may have to the  persons referred to above in this
     Section 8(b).

          (c)  In case any  action or proceeding (including  any governmental
     or regulatory investigation or proceeding) shall be instituted involving
     any  person in  respect  of which  indemnity may  be sought  pursuant to
     either  of the  two preceding  paragraphs or  Section 8(h),  such person
     (hereinafter called  the indemnified  party) shall  promptly notify  the
     person against whom such indemnity may be sought (hereinafter called the
     indemnifying party) in  writing and the indemnifying party, upon request
     of the  indemnified party, shall  assume the defense  thereof, including
     the employment  of counsel  reasonably satisfactory  to the  indemnified
     party to represent the indemnified party and any others the indemnifying
     party may  designate and  shall pay the  fees and disbursements  of such
     counsel related to  such proceeding.  In any such  action or proceeding,
     any indemnified party  shall have the right  to retain its own  counsel,
     but the  fees and expenses  of such counsel  shall be at  the expense of
     such indemnified  party  unless  (i)  the  indemnifying  party  and  the
     indemnified party  shall have mutually  agreed to the retention  of such
     counsel or (ii) the  named parties to any such proceeding (including any
     impleaded  parties)  include   both  the  indemnifying  party   and  the
     indemnified party and representation of both parties by the same counsel
     would be  inappropriate due to  actual or potential  differing interests
     between them.  It  is understood that the indemnifying  party shall not,
     in connection  with any  proceeding or related  proceedings in  the same
     jurisdiction, be liable for (a) the reasonable fees and expenses of more
     than  one  separate firm  (in  addition to  any local  counsel)  for the
     Underwriter and all persons, if  any, who control the Underwriter within
     the meaning of either Section 15 of the  Securities Act or Section 20 of
     the Exchange Act and (b) the  reasonable fees and expenses of  more than
     one separate firm (in  addition to any local  counsel) for the  Company,
     its directors, its officers who sign the Registration Statement and each
     person,  if any, who  controls the Company within  the meaning of either
     such Section and that all such fees  and expenses shall be reimbursed as
     they  are incurred.   In  the  case of  any such  separate firm  for the
     Underwriter and such control persons of the Underwriter, such firm shall
     be designated in writing by  the Underwriter.  In  the case of any  such
     separate firm for the Company,  and such directors, officers and control
     persons of the Company, such firm shall be designated in writing  by the
     Company.  The indemnifying party shall not be liable for any  settlement
     of any proceeding  effected without its written consent,  but if settled
     with such consent or if there be a final judgment for the plaintiff, the
     indemnifying party agrees  to indemnify the  indemnified party from  and
     against any loss or liability by reason of  such settlement or judgment.
     No indemnifying  party shall, without  the prior written consent  of the
     indemnified party, effect  any settlement of  any pending or  threatened
     proceeding in respect  of which any indemnified  party is or  could have
     been a  party and  indemnity could  have been  sought hereunder  by such
     indemnified  party, unless  such  settlement includes  an  unconditional
     release of such indemnified party from all liability on  claims that are
     the subject matter of such proceeding.

          (d)  If the indemnification provided for in this Section  8(a), (b)
     or (h) is unavailable to an indemnified party in respect of  any losses,
     claims, damages, liabilities, judgments or expenses referred to therein,
     then each indemnifying  party, in lieu of  indemnifying such indemnified
     party,  shall  contribute  to  the   amount  paid  or  payable  by  such
     indemnified  party  as   a  result  of  such  losses,  claims,  damages,
     liabilities and  expenses (i) in  such proportion  as is  appropriate to
     reflect the relative benefits received by the  Seller and the Company on
     the one hand and  the Underwriter on the other from  the offering of the
     Offered Certificates  or (ii) if the  allocation provided by  clause (i)
     above  is not  permitted by  applicable law,  in  such proportion  as is
     appropriate to  reflect not  only the relative  benefits referred  to in
     clause (i)  above but  also the  relative fault  of the  Seller and  the
     Company on  the one hand and the Underwriter  on the other in connection
     with the statements or omissions  which resulted in such losses, claims,
     damages,  liabilities  or  expenses,  as  well  as  any  other  relevant
     equitable considerations.  The relative benefits received  by the Seller
     and the Company  on the one hand and the Underwriter  on the other shall
     be deemed to be in such proportions  that the Underwriter is responsible
     for its  pro rata portion  of such losses, liabilities,  claims, damages
     and expenses determined in accordance with the ratio that the excess  of
     the aggregate resale  price received by the Underwriter  for the Offered
     Certificates  over  the  purchase  price  paid to  the  Company  by  the
     Underwriter  (before deducting expenses)  bears to the  aggregate resale
     price received by the Underwriter  for the Offered Certificates, and the
     Company  and  the Seller  shall  be responsible  for  the balance.   The
     relative fault  of the Seller  and the Company on  the one hand  and the
     Underwriter  on the  other shall  be determined  by reference  to, among
     other  things, whether  the  untrue  or alleged  untrue  statement of  a
     material  fact  or the  omission  to state  a material  fact  relates to
     information supplied by  the Seller and the Company, on the one hand, or
     by the Underwriter, on the other hand, and the parties' relative intent,
     knowledge,  access to information and  opportunity to correct or prevent
     such statement or omission.

          (e)  The Seller,  the Company  and  the Underwriter  agree that  it
     would not be just and equitable if contribution pursuant to Section 8(d)
     were determined  by  pro  rata allocation  or  by any  other  method  of
     allocation which does not  take account of the  equitable considerations
     referred to in the immediately preceding  paragraph.  The amount paid or
     payable  by  an indemnified  party as  a result  of the  losses, claims,
     damages,  liabilities,  judgments   or  expenses  referred  to   in  the
     immediately preceding paragraph  shall be deemed to  include, subject to
     the limitations set forth above,  any legal or other expenses reasonably
     incurred by  such indemnified party in connection  with investigating or
     defending any such  action or claim.  Notwithstanding  the provisions of
     Section  8(d),  in  no  event  shall  the  Underwriter  be  required  to
     contribute  any  amount in  excess  of the  amount  by  which the  total
     underwriting commission received by such Underwriter for the sale of the
     Offered Certificates underwritten by such Underwriter and distributed to
     the public exceeds  the amount of any damages which  the Underwriter has
     otherwise  been  required to  pay by  reason of  such untrue  or alleged
     untrue  statement or omission or alleged  omission.  No person guilty of
     fraudulent misrepresentation (within the meaning of Section 11(f) of the
     Act)  shall be  entitled to  contribution from  any  person who  was not
     guilty of such fraudulent misrepresentation.  

          ((f) The Underwriter confirms that the information set forth (i) in
     the last paragraph  on the cover page  and (ii) in the  second paragraph
     under the caption  "Method of Distribution" in the Prospectus Supplement
     is correct and constitutes the  only information furnished in writing to
     the  Company  by  or  on  behalf of  the  Underwriter  specifically  for
     inclusion in the Registration Statement and the Prospectus.) 

          (g)  The   Underwriter  agrees  to  provide  the  Company  (i)  all
     Collateral Term Sheets,  immediately upon distribution to  any potential
     investor  and (ii)  any  other  Derived Information  no  later than  two
     Business Days prior to which the Prospectus Supplement is required to be
     filed pursuant to  Rule 424.  For  purposes of this Agreement,  the term
     "Derived Information"  means such  portion, if  any, of  the information
     delivered to the Company by the Underwriter pursuant to this Section for
     filing with the Commission on Form 8-K as:

               (i)  is  not contained in  the Prospectus without  taking into
          account information incorporated therein by reference; 

              (ii)  does not constitute Seller-Provided Information; and

             (iii)  is of the type of information defined as  Collateral Term
          Sheets,  Structural Term Sheets or Computational Materials (as such
          terms are interpreted in the No-Action Letters (as defined below)).

          "Seller-Provided  Information" means  the information  contained on
any computer tape furnished  to the Underwriter by the Seller  or the Company
concerning the assets comprising the Trust.

          The terms "Collateral Term Sheet" and "Structural Term Sheet" shall
have the respective meanings assigned to them in the February 13, 1995 letter
(the  "PSA Letter") of  Cleary, Gottlieb, Steen  & Hamilton on  behalf of the
Public Securities  Association (which  letter, and  the SEC staff's  response
thereto, were  publicly available February  17, 1995).  The  term "Collateral
Term Sheet" as used herein includes any subsequent Collateral Term Sheet that
reflects  a  substantive change  in  the  information  presented.   The  term
"Computational Materials" has  the meaning assigned to it in the May 17, 1994
letter (the "Kidder Letter" and together  with the PSA Letter, the "No-Action
Letters") of Brown  & Wood on  behalf of Kidder, Peabody  & Co., Inc.  (which
letter, and the SEC staff's response thereto, were publicly available May 20,
1994).

     (h)  The Underwriter  agrees, assuming  all Seller-Provided  Information
(as defined  below) is  accurate and  complete in  all material  respects, to
indemnify and hold harmless the  Company, each of the Company's officers  and
directors  and each  person who controls  the Company  within the  meaning of
Section  15  of  the Act  against  any  and all  losses,  claims,  damages or
liabilities, joint or several, to which they may become subject under the Act
or  otherwise, insofar  as such  losses, claims,  damages or  liabilities (or
actions in  respect  thereof) arise  out  of or  are  based upon  any  untrue
statement of a material fact contained in the Derived Information provided by
the Underwriter, or arise  out of or are  based upon the omission  or alleged
omission to state  therein a material fact  required to be stated  therein or
necessary  to make the statements therein, in  the light of the circumstances
under which they were made, not misleading, and agrees to reimburse each such
indemnified party for any legal or other expenses reasonably incurred by such
entity or person  in connection with investigating or  defending or preparing
to defend any  such loss, claim, damage, liability or action as such expenses
are incurred.   The  obligations of the  Underwriter under this  Section 8(h)
shall be  in addition to  any liability  which the Underwriter  may otherwise
have.  The procedures set forth  in Section 8(c) shall be equally  applicable
to this Section 8(h).

  SECTION 9.  Representations, Warranties and Agreements to Survive Delivery. 

              --------------------------------------------------------------
All
representations,  warranties and agreements  contained in this  Agreement, or
contained  in  certificates of  officers  of  the  Company submitted  hereto,
including indemnity and  contribution agreements, shall remain  operative and
in full force and effect, regardless of any termination of this Agreement, or
any investigation  made by  or on  behalf of  the Underwriter  or any  person
controlling the Underwriter by  or on behalf of the Company,  its officers or
directors,  and   shall  survive  acceptance  and  payment  for  the  Offered
Certificates hereunder.

          SECTION 10.  Effectiveness of Agreement and Termination.  This
                       ------------------------------------------
Agreement shall  become effective upon  the execution and delivery  hereof by
the parties hereto.


          This Agreement may be  terminated for any reason at  any time prior
to the  Closing Date by the Underwriter upon  the giving of written notice of
such termination to the Company, if prior  to the Closing Date (i) there  has
been, since  the respective  dates as of  which information  is given  in the
Registration  Statement,  any  material  adverse  change  in  the  condition,
financial or otherwise, earnings,  business affairs or business prospects  of
the Company, whether  or not arising in  the ordinary course of  business, or
(ii) there has occurred  any outbreak or escalation  of hostilities or  other
calamity  or crisis  or  material change  in  existing financial,  political,
economic or  securities market conditions, the effect of  which is such as to
make it, in the judgment of the Underwriter, impracticable or  inadvisable to
market the Offered Certificates in  the manner contemplated in the Prospectus
or enforce  contracts for  the sale  of the  Offered  Certificates, or  (iii)
trading generally on either the American Stock Exchange or the New York Stock
Exchange has been  suspended, or minimum or  maximum prices for trading  have
been  fixed, or maximum ranges for  prices for securities have been required,
by either  of said  exchanges or  by order  of  the Commission  or any  other
governmental  authority, or  if a  banking  moratorium has  been declared  by
either Federal, New York State or New York City authorities.  In the event of
any such  termination, the provisions  of Section 7, the  indemnity agreement
and  contribution provisions set  forth in Section  8, and  the provisions of
Sections 9 and 13 shall remain in effect.

           (SECTION 11.  Default.  If, on the Closing Date any one or more of
                         -------
the Underwriters shall  fail or refuse to purchase  Offered Certificates that
it or they have agreed to purchase hereunder on such date, and the  aggregate
principal amount of Offered Certificates which such defaulting Underwriter or
Underwriters agreed  but failed  or  refused to  purchase  is not  more  than
one-tenth of the aggregate principal amount of the Offered Certificates to be
purchased on such  date, the other Underwriters shall  be obligated severally
in  the proportions  that the  principal amount  of Offered  Certificates set
forth opposite  their respective names  in Schedule I bears to  the aggregate
principal  amount of Offered Certificates set forth opposite the names of all
such non-defaulting  Underwriters, or  in such other  proportions as  you may
specify,  to  purchase   the  Offered  Certificates  which   such  defaulting
Underwriter or Underwriters agreed but failed or  refused to purchase on such
date; provided that in no event shall the principal amount
      --------
of Offered Certificates that any  Underwriter has agreed to purchase pursuant
to Section 3 be increased pursuant to this  Section 11 by an amount in excess
of one-ninth  of such  principal amount of  Offered Certificates  without the
written consent of such Underwriter.  If, on the Closing Date any Underwriter
or Underwriters shall fail or refuse to purchase Offered Certificates and the
aggregate   principal  amount  of  Offered  Certificates  and  the  aggregate
principal amount of  Offered Certificates with respect to  which such default
occurs is  more than one-tenth of  the aggregate principal amount  of Offered
Certificates to be  purchased on such date, and  arrangements satisfactory to
you  and the Company  for the purchase  of such Offered  Certificates are not
made  within  36 hours after  such  default, this  Agreement  shall terminate
without  liability on  the  part  of any  non-defaulting  Underwriter or  the
Company.  In any such case either you  or the Company shall have the right to
postpone the Closing  Date but  in no event  for longer  than seven days,  in
order that the required changes, if any, in the Registration Statement and in
the Prospectus or  in any other  documents or arrangements  may be  effected.
Any  action taken  under  this  paragraph shall  not  relieve any  defaulting
Underwriter  from liability  in respect  of any  default of  such Underwriter
under this Agreement.)

          SECTION 12.  Notices.  All notices and other communications
                       -------
hereunder shall be in writing and shall be  deemed to have been duly given if
mailed or transmitted by  any standard form of telecommunication.  Notices to
the Underwriter directed to (    ); notices to the Company shall  be directed
to it  at Headlands  Mortgage Securities Inc.,  700 Larkspur  Landing Circle,
Suite 240, Larkspur, California 94939, attention: (    ).

          SECTION 13.  Parties.  This Agreement shall inure to the benefit
                       -------
of and  be binding  upon the  Seller and  the Company,  the Underwriter,  any
controlling  persons referred to  herein and their  respective successors and
assigns.   Nothing expressed or  mentioned in this  Agreement is  intended or
shall be construed to give any other person, firm or corporation any legal or
equitable right, remedy or claim under or in respect of this Agreement or any
provision herein  contained.  No  purchaser of Offered Certificates  from the
Underwriter shall  be  deemed to  be a  successor by  reason  merely of  such
purchase.

          SECTION 14.  Governing Law.  This Agreement shall be governed by
                       -------------
the laws of the State of New York.

          SECTION 15.  Counterparts.  This Agreement may be signed in two or
                       ------------
more counterparts each of which shall be an original, with the same effect as
if the signatures thereto and hereto were upon the same instrument.

     If  the  foregoing is  in  accordance  with  your understanding  of  our
agreement, please sign this Agreement and return it to us.

                              Very truly yours,

                              HEADLANDS MORTGAGE COMPANY



                              By ________________________________
                                 Name:
                                 Title:


                              HEADLANDS MORTGAGE SECURITIES INC.



                              By ________________________________
                                 Name:
                                 Title:


Confirmed and Accepted, as of
the date first above written:


(UNDERWRITER)



By _______________________

                                  SCHEDULE I





Offered Certificates:  Home Equity Loan Asset Backed Certificates, Series
- - --------------------


199_-_, Class A-1, Class X and Class M-1.

Initial Principal Amount of Offered Certificates:  
- - ------------------------------------------------


             Class                  Initial Class Certificate Balance

Class A-1                      $
Class X                        $
Class M-1                      $


Purchase Price:
- - --------------

Class                              Purchase Price
- - -------------------------------------------------

Class A-1                          %/*/
Class X                            %/*/
Class M-1                          %/*/
                              //
                              //

_______________________
/*/Plus accrued interest
at the applicable Certificate 
Rate from the Cut-off Date to,
but not including, the Closing
Date.


Classes of Book-Entry Certificates:
- - ----------------------------------

Description of Mortgage Loans:     (Adjustable) rate home equity revolving
- - -----------------------------
credit  line  loans  made  under  home  equity  revolving  credit  line  loan
agreements and closed-end home equity loans secured by first and second deeds
of trust or mortgages on one- to four- family residential properties.

Denominations:                     The Offered Certificates will be issued
- - -------------
in book-entry form.  Each such Class of Certificates will be evidenced by one
or more certificates  registered in the  name of CEDE  & Co. ("CEDE")  in the
aggregate  amount equal  to the  Initial  Class Certificate  Balance of  such
Class.  Interests in such Classes of Offered Certificates issued in  the name
of  CEDE may be purchased by  investors in minimum denominations of $(      )
and integral multiples of $(      ).

Cut-Off Date:  (Date)
- - ------------

Certificate Rate:
- - ----------------

               Class          Rate
             Class A-1    % per annum
             Class X      % per annum
             Class M-1    % per annum
                                                                      


                                                                  Exhibit 3.1
                                                 Certificate of Incorporation


                         CERTIFICATE OF INCORPORATION

                                      OF

                      HEADLANDS MORTGAGE SECURITIES INC.
                           (A DELAWARE CORPORATION)

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

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

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

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

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

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

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

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

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

     FOURTH:  Capitalization.  The total number of shares of stock which the
              --------------
Corporation shall have authority to issue is one hundred (100) shares, all of
one  class and designated  Common Stock, and  having a par  value of one cent
($.01) per share.

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

     SIXTH:  Indemnification.  The Corporation shall, to the full extent


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

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

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

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

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

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


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

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




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

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

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

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

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

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

          (9)  withdraw as a member from HMLLC; or

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

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

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

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



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



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

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

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

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

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

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

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

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

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

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

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





                                                                  Exhibit 3.2
                                                                       Bylaws

                                    BYLAWS

                                      OF

                      HEADLANDS MORTGAGE SECURITIES INC.

                    (HEREINAFTER CALLED THE "CORPORATION")

                                  ARTICLE I

                                   OFFICES
                                   -------

          Section 1.  Registered Office.  The registered office of the
          ---------   -----------------
Corporation shall  be in the City of Wilmington,  County of New Castle, State
of Delaware.

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

                                  ARTICLE II

                           MEETINGS OF STOCKHOLDERS
                           ------------------------

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

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

          Section 3.  Special Meetings.  Unless otherwise prescribed by law
          ---------   ----------------
or by the Certificate of Incorporation, Special Meetings of Stockholders, for
any purpose or  purposes, may be called by either (i)  the Chairman, if there
be one, or  (ii) the President, (iii)  any Vice President,  if there be  one,
(iv) the Secretary or (v) any Assistant Secretary, if there be one, and shall
be called by any such officer at the request in writing of  a majority of the
Board  of Directors  or at the  request in  writing of stockholders  owning a
majority of the  capital stock of the Corporation issued  and outstanding and
entitled to vote.   Such request shall state  the purpose or purposes of  the
proposed meeting.   Written notice  of a Special  Meeting stating  the place,
date  and hour  of the  meeting and  the  purpose or  purposes for  which the
meeting is called shall be  given not less than ten nor more  than sixty days
before  the date of the meeting to each  stockholder entitled to vote at such
meeting.

          Section 4.  Quorum.  Except as otherwise provided by law or by the
          ---------   ------
Certificate of Incorporation,  the holders of a majority of the capital stock
issued and  outstanding and entitled  to vote  thereat, present in  person or
represented  by  proxy, shall  constitute  a quorum  at all  meetings  of the
stockholders for the transaction of business.  If, however, such quorum shall
not  be  present  or represented  at  any meeting  of  the  stockholders, the
stockholders entitled  to vote thereat,  present in person or  represented by
proxy, shall have  power to adjourn  the meeting from  time to time,  without
notice  other than  announcement  at the  meeting, until  a  quorum shall  be
present or represented.  At such adjourned meeting at which a quorum shall be
present or represented, any business may be transacted which might  have been
transacted at the meeting as originally  noticed.  If the adjournment is  for
more than thirty days, or if after the adjournment a new record date is fixed
for the adjourned meeting,  a notice of the adjourned meeting  shall be given
to each stockholder entitled to vote at the meeting.

          Section 5.  Voting.  Unless otherwise required by law, the
          ---------   ------
Certificate of Incorporation or these Bylaws, any question brought before any
meeting  of stockholders shall  be decided by  the vote  of the holders  of a
majority of  the  stock represented  and  entitled  to vote  thereat.    Each
stockholder represented  at a  meeting of stockholders  shall be  entitled to
cast one vote  for each share of  the capital stock entitled  to vote thereat
held by such stockholder.  Such  votes may be cast in person or  by proxy but
no proxy shall be voted  on or after three years  from its date, unless  such
proxy  provides  for  a  longer period.    The  Board  of  Directors, in  its
discretion,  or the  officer  of the  Corporation presiding  at a  meeting of
stockholders, in his  or her discretion, may  require that any votes  cast at
such meeting shall be cast by written ballot.

          Section 6.  Consent of Stockholders in Lieu of Meeting.  Unless
          ---------   ------------------------------------------
otherwise provided in the  Certificate of Incorporation, any action  required
or permitted to be taken at any Annual or  Special Meeting of Stockholders of
the Corporation,  may be  taken without a  meeting, without prior  notice and
without a vote, if  a consent in writing, setting forth  the action so taken,
shall be signed by the holders of outstanding stock having not  less than the
minimum number of  votes that would  be necessary to  authorize or take  such
action at a meeting at which all shares entitled to vote thereon were present
and voted.   Prompt notice  of the taking  of the corporate  action without a
meeting  by  less than  unanimous written  consent  shall be  given  to those
stockholders who have not consented in writing.

          Section 7.  List of Stockholders Entitled to Vote.  The officer of
          ---------   -------------------------------------
the Corporation  who has charge of the stock  ledger of the Corporation shall
prepare and make, at  least ten days before every meeting  of stockholders, a
complete list of the  stockholders entitled to vote at the  meeting, arranged
in alphabetical  order, and showing  the address of each  stockholder and the
number of shares registered in the name of each stockholder.  Such list shall
be open to the examination by any stockholder, for any purpose germane to the
meeting, during ordinary  business hours, for a  period of at least  ten days
prior to the meeting, either at a place within the city where the meeting  is
to be held, which  place shall be specified in the notice of the meeting, or,
if not so specified, at the place where the meeting is to be  held.  The list
shall also  be produced and kept at the time  and place of the meeting during
the whole  time  thereof, and  may be  inspected by  any  stockholder of  the
Corporation who is present.

          Section 8.  Stock Ledger.  The stock ledger of the Corporation
          ---------   ------------
shall be the only evidence as to who are the stockholders entitled to examine
the stock ledger,  the list required by Section  7 of this Article  II or the
books of the Corporation, or to vote in  person or by proxy at any meeting of
stockholders.


                                 ARTICLE III

                                  DIRECTORS
                                  ---------

          Section 1.  Number and Election of Directors.  The Board of
          ---------   --------------------------------
Directors shall consist of  not less than two nor more  than fifteen members,
the exact number  of which shall initially  be fixed by the  Incorporator and
thereafter from time to time by the Board of Directors, subject to Section 11
of this Article.  Except as provided in Section 2 of  this Article, directors
shall be  elected by  a plurality  of the  votes cast at  Annual Meetings  of
Stockholders, and each director so elected  shall hold office until the  next
Annual Meeting and until his or her  successor is duly elected and qualified,
or until his or her  earlier resignation or removal.  Any director may resign
at  any  time  upon  notice  to  the  Corporation.    Directors  need  not be
stockholders.

          Section 2.  Vacancies.  Subject to Section 11 of this Article,
          ---------   ---------
vacancies and newly created directorships  resulting from any increase in the
authorized number  of directors may be filled by  a majority of the directors
then in office, though  less than a quorum, or by  a sole remaining director,
and the directors  so chosen shall hold office until the next annual election
and until  their successors are  duly elected  and qualified, or  until their
earlier resignation or removal.

          Section 3.  Duties and Powers.  The business of the Corporation
          ---------   -----------------
shall be  managed by or under  the direction of the Board  of Directors which
may exercise all  such powers of the Corporation, subject  to the Certificate
of  Incorporation, and  do all  such  lawful acts  and things  as are  not by
statute or by the Certificate of Incorporation or by these Bylaws directed or
required to be exercised or done by the stockholders.

          Section 4.  Meetings.  The Board of Directors of the Corporation
          ---------   --------
may hold  meetings, both regular  and special, either  within or  without the
State of Delaware.   Regular meetings of the  Board of Directors may  be held
without notice  at such time and  at such place as  may from time to  time be
determined by  the Board  of Directors.   Special  meetings of  the Board  of
Directors may be called by the Chairman,  if there be one, the President,  or
any  directors.   Notice thereof  stating  the place,  date and  hour  of the
meeting  shall  be  given to  each  director  either by  mail  not  less than
forty-eight  (48) hours  before  the date  of  the meeting,  by  telephone or
telegram on twenty-four (24) hours' notice, or on such shorter notice  as the
person or persons  calling such meeting may deem necessary  or appropriate in
the circumstances.

          Section 5.  Quorum.  Except as may be otherwise specifically
          ---------   ------
provided by law,  the Certificate  of Incorporation or  these Bylaws, at  all
meetings  of  the Board  of  Directors, a  majority  of the  entire  Board of
Directors shall constitute a quorum  for the transaction of business and  the
act of a majority of the directors present at any meeting at which there is a
quorum shall be the act  of the Board of Directors.  If a quorum shall not be
present at  any meeting  of the  Board of  Directors,  the directors  present
thereat may adjourn the meeting from time to time, without notice  other than
announcement at the meeting, until a quorum shall be present.

          Section 6.  Actions of Board.  Unless otherwise provided by the
          ---------   ----------------
Certificate  of  Incorporation  or  these  Bylaws,  any  action  required  or
permitted to  be taken at  any meeting of  the Board of  Directors or of  any
committee thereof may be taken  without a meeting, if all the  members of the
Board of  Directors or  committee, as  the case  may be,  consent thereto  in
writing,  and  the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors or committee.

          Section 7.  Meetings by Means of Conference Telephone.  Unless
          ---------   -----------------------------------------
otherwise  provided by  the  Certificate of  Incorporation  or these  Bylaws,
members of  the Board  of  Directors of  the  Corporation, or  any  committee
designated by the  Board of Directors,  may participate in  a meeting of  the
Board of Directors  or such committee by  means of a conference  telephone or
similar  communications equipment by means of which all persons participating
in the meeting can  hear each other, and participation in  a meeting pursuant
to this Section 7 shall constitute presence in person at such meeting.

          Section 8.  Committees.  The Board of Directors may, by resolution
          ---------   ----------
passed by a majority of the entire Board of Directors,  designate one or more
committees, each  committee to consist of two or more of the directors of the
Corporation.  The Board of Directors  may designate one or more directors  as
alternate  members  of   any  committee,  who  may  replace   any  absent  or
disqualified member at any  meeting of any such committee.  In the absence or
disqualification  of  a  member of  a  committee,  and in  the  absence  of a
designation by  the Board of Directors of an  alternate member to replace the
absent or disqualified member,  the member or members thereof  present at any
meeting  and not  disqualified from voting,  whether or  not he, she  or they
constitute a quorum,  may unanimously appoint another member of  the Board of
Directors to act at  the meeting in the  place of any absent  or disqualified
member.  Any  committee, to  the extent allowed  by law  and provided in  the
resolution establishing such  committee, shall  have and may exercise all the
powers and  authority of  the Board  of Directors  in the  management of  the
business  and affairs of the Corporation.   Each committee shall keep regular
minutes and report to the Board of Directors when required.

          Section 9.  Compensation.  The directors may be paid their
          ---------   ------------
expenses, if any, of attendance at each meeting of the Board of Directors and
may be  paid a  fixed sum  for attendance  at each  meeting of  the Board  of
Directors or a stated salary as director.  No such payment shall preclude any
director from  serving the  Corporation in any  other capacity  and receiving
compensation  therefor.   Members of  special or  standing committees  may be
allowed like compensation for attending committee meetings.

          Section 10.  Interested Directors.  No contract or transaction
          ----------   --------------------
between the Corporation  and one  or more  of its directors  or officers,  or
between  the Corporation and any other corporation, partnership, association,
or  other organization in which one or  more of its directors or officers are
directors  or officers,  or  have  a financial  interest,  shall  be void  or
voidable solely for this reason, or solely because the director or officer is
present  at or  participates in  the  meeting of  the Board  of  Directors or
committee  thereof which  authorizes the contract  or transaction,  or solely
because his,  her or  their votes  are counted  for such purpose  if (i)  the
material facts as to his, her or their relationship or interest and as to the
contract or transaction are disclosed or are  known to the Board of Directors
or the  committee, and  the Board  of Directors  or committee  in good  faith
authorizes the contract or transaction by the affirmative votes of a majority
of the disinterested  directors, even though  the disinterested directors  be
less than  a quorum;  or (ii)  the material  facts as  to his,  her or  their
relationship or interest  as to the contract or transaction  are disclosed or
are known to the  stockholders entitled to vote thereon, and  the contract or
transaction  is  specifically   approved  in  good  faith  by   vote  of  the
stockholders;  or  (iii) the  contract  or  transaction  is fair  as  to  the
Corporation as of  the time it  is authorized, approved  or ratified, by  the
Board  of Directors,  a committee  thereof or  the stockholders.    Common or
interested directors may  be counted in determining the presence  of a quorum
at a meeting of the Board of Directors or of a committee which authorizes the
contract or transaction.

          Section 11.  Independent Directors.
          ----------   ---------------------
          (a)  At all times, there shall be not less than two (2) Independent
Directors (as such term is defined in Paragraph SEVENTH of the Certificate of
Incorporation).

          (b)  If at any time a director ceases to be an Independent Director
of  the Corporation,  such  director  who has  ceased  to be  an  Independent
Director  shall  immediately resign  as  a  director  and shall  be  replaced
pursuant  to the terms  of Section  5 of this  Article III  by an Independent
Director  qualifying as  such under  this  Section 11.   The  failure  of any
director to resign upon such director's ceasing to be an Independent Director
under  the circumstances  set  forth in  the  immediately preceding  sentence
hereof shall be grounds for removal of such director for cause.

                                  ARTICLE IV

                                   OFFICERS
                                   --------

          Section 1.  General.  The officers of the Corporation shall be
          ---------   -------
chosen by the Board of Directors and  shall be a President, a Secretary and a
Treasurer.   The  Board of Directors,  in its  discretion, may also  choose a
Chairman of the Board  of Directors (who must be a director)  and one or more
Vice  Presidents,  Assistant  Secretaries,  Assistant  Treasurers  and  other
officers.   Any  number of  offices may be  held by  the same  person, unless
otherwise  prohibited  by law,  the  Certificate  of  Incorporation or  these
Bylaws.  The  officers of  the Corporation  need not be  stockholders of  the
Corporation nor,  except  in  the  case  of the  Chairman  of  the  Board  of
Directors, need such officers be directors of the Corporation.

          Section 2.  Election.  The Board of Directors at its first meeting
          ---------   --------
held after each Annual Meeting of  the Stockholders shall elect the  officers
of  the Corporation  who shall hold  their offices  for such terms  and shall
exercise such powers and perform such duties as shall be determined from time
to time by  the Board of Directors; and all officers of the Corporation shall
hold office until  their successors are chosen and  qualified, or until their
earlier  resignation  or  removal.   Any  officer  elected  by  the Board  of
Directors may be removed at any time by the affirmative vote of a majority of
the Board  of  Directors.    Any  vacancy occurring  in  any  office  of  the
Corporation shall be filled by  the Board of Directors.  The salaries  of all
officers of the Corporation shall be fixed by the Board of Directors.

          Section 3.  Voting Securities Owned by the Corporation.  Powers of
          ---------   ------------------------------------------
attorney,  proxies,  waivers  of  notice   of  meeting,  consents  and  other
instruments relating to  securities owned by the Corporation  may be executed
in the name of and on behalf of the Corporation by the  President or any Vice
President and  any such  officer may,  in the name  of and  on behalf  of the
Corporation, take  all such action as any such  officer may deem advisable to
vote  in person  or  by proxy  at  any meeting  of  security holders  of  any
corporation in  which  the Corporation  may own  securities and  at any  such
meeting shall possess and may exercise any and all rights and  power incident
to the ownership  of such  securities and  which, as the  owner thereof,  the
Corporation  might have  exercised and  possessed if  present.  The  Board of
Directors may,  by resolution, from time to time  confer like powers upon any
other person or persons.

          Section 4.  Chairman of the Board of Directors.  The Chairman of
          ---------   ----------------------------------
the Board of Directors, if there be one, shall preside at all meetings of the
stockholders and  of the Board of  Directors.  He  or she shall be  the Chief
Executive Officer  of the Corporation, and except  where by law the signature
of the President  is required, the Chairman  of the Board of  Directors shall
possess the same power as the  President to sign all contracts,  certificates
and other instruments of the Corporation which may be authorized by the Board
of  Directors.   During  the  absence  or disability  of  the  President, the
Chairman of  the  Board  of  Directors shall  exercise  all  the  powers  and
discharge all  the duties  of the President.   The  Chairman of the  Board of
Directors shall  also perform such other  duties and may  exercise such other
powers as from time to  time may be assigned to him or her by these Bylaws or
by the Board of Directors.

          Section 5.  President.  The President shall, subject to the control
          ---------   ---------
of the Board of Directors and, if there  be one, the Chairman of the Board of
Directors, have  general supervision of  the business of the  Corporation and
shall see  that all  orders and  resolutions of  the Board  of Directors  are
carried into effect.  He or she shall execute all bonds, mortgages, contracts
and other instruments of the Corporation requiring  a seal, under the seal of
the Corporation,  except where required or  permitted by law  to be otherwise
signed and executed and except that the other officers of the Corporation may
sign and execute documents  when so authorized by these Bylaws,  the Board of
Directors or the President.  In the absence or  disability of the Chairman of
the Board of Directors,  or if there be none, the President  shall preside at
all meetings of the stockholders and the  Board of Directors.  If there be no
Chairman  of  the  Board  of  Directors, the  President  shall  be  the Chief
Executive Officer of the Corporation.   The President shall also perform such
other  duties and may exercise such other powers  as from time to time may be
assigned to him or her by these Bylaws or by the Board of Directors.

          Section 6.  Vice Presidents.  At the request of the President or
          ---------   ---------------
in  his or her absence or in the event  of his or her inability or refusal to
act  (and if  there be  no  Chairman of  the Board  of  Directors), the  Vice
President  or the Vice  Presidents if there  is more  than one (in  the order
designated by  the  Board  of Directors)  shall  perform the  duties  of  the
President, and when so acting, shall have all the powers of and be subject to
all the restrictions  upon the President.  Each Vice  President shall perform
such  other duties and have such other powers  as the Board of Directors from
time  to time  may  prescribe.   If  there be  no  Chairman of  the Board  of
Directors and no  Vice President, the Board of  Directors shall designate the
officer of  the Corporation who,  in the absence  of the President  or in the
event of the inability or  refusal of the President to act, shall perform the
duties of the President, and when so acting, shall have all the powers of and
be subject to all the restrictions upon the President.

          Section 7.  Secretary.  The Secretary shall attend all meetings of
          ---------   ---------
the Board of  Directors and all meetings  of stockholders and record  all the
proceedings  thereat in  a book to  be kept  for that purpose;  the Secretary
shall also  perform like  duties for the  standing committees  when required.
The Secretary shall give, or cause to be given, notice of all meetings of the
stockholders  and special  meetings  of  the Board  of  Directors, and  shall
perform such other duties as  may be prescribed by the Board  of Directors or
President, under whose  supervision he  or she  shall be.   If the  Secretary
shall  be unable or shall refuse to cause  to be given notice of all meetings
of the stockholders  and special meetings of  the Board of Directors,  and if
there be no  Assistant Secretary, then either  the Board of Directors  or the
President may choose another  officer to cause such notice to  be given.  The
Secretary shall have custody of the seal of the Corporation and the Secretary
or any Assistant  Secretary, if there be  one, shall have authority  to affix
the same  to  any instrument  requiring it  and when  so affixed,  it may  be
attested  by the signature of  the Secretary or by the  signature of any such
Assistant Secretary.   The Board of  Directors may give  general authority to
any  other officer  to affix the  seal of  the Corporation and  to attest the
affixing by his  or her signature.   The Secretary shall see that  all books,
reports, statements, certificates and other documents and records required by
law to be kept or filed are properly kept or filed, as the case may be.

          Section 8.  Treasurer.  The Treasurer shall have the custody of the
          ---------   ---------
corporate funds and  securities and shall keep full and  accurate accounts of
receipts and  disbursements in books  belonging to the Corporation  and shall
deposit all moneys and  other valuable effects in the name  and to the credit
of the Corporation in such depositories as may be designated by the  Board of
Directors.  The Treasurer shall disburse the funds of the Corporation  as may
be  ordered  by  the Board  of  Directors,  taking proper  vouchers  for such
disbursements, and shall render to the  President and the Board of Directors,
at its  regular meetings,  or when  the Board  of Directors  so requires,  an
account of all  his or  her transactions  as Treasurer and  of the  financial
condition of  the Corporation.   If required by  the Board of  Directors, the
Treasurer shall give the Corporation a bond in  such sum and with such surety
or  sureties  as shall  be satisfactory  to  the Board  of Directors  for the
faithful performance  of  the  duties  of  his or  her  office  and  for  the
restoration to  the Corporation, in  case of his  or her  death, resignation,
retirement or removal from office, of all books, papers, vouchers, money  and
other property of whatever kind in his or her possession or under his or  her
control belonging to the Corporation.

          Section 9.  Assistant Secretaries.  Except as may be otherwise
          ---------   ---------------------
provided  in these  Bylaws, Assistant  Secretaries,  if there  be any,  shall
perform such duties and have such powers as from time to time may be assigned
to them  by the  Board of Directors,  the President,  any Vice  President, if
there be one, or the Secretary, and in the absence of the Secretary or in the
event of his or her disability or refusal to act, shall perform the duties of
the  Secretary, and  when so  acting, shall  have all  the powers  of  and be
subject to all the restrictions upon the Secretary.

          Section 10.  Assistant Treasurers.  Assistant Treasurers, if there
          ----------   --------------------
be  any, shall perform such duties and have  such powers as from time to time
may be assigned to them  by the Board of  Directors, the President, any  Vice
President, if  there be  one, or  the Treasurer, and  in the  absence of  the
Treasurer or in the event of  his or her disability or refusal to  act, shall
perform  the duties of the Treasurer, and when  so acting, shall have all the
powers of and  be subject to  all the  restrictions upon the  Treasurer.   If
required  by the Board  of Directors, an  Assistant Treasurer shall  give the
Corporation  a bond in such sum and with  such surety or sureties as shall be
satisfactory to the Board  of Directors for the  faithful performance of  the
duties  of his or her office  and for the restoration  to the Corporation, in
case of his or her death, resignation, retirement or removal from  office, of
all books, papers, vouchers, money and other property of whatever kind in his
or her possession or under his or her control belonging to the Corporation.

          Section 11.  Other Officers.  Such other officers as the Board of
          ----------   --------------
Directors may  choose shall perform such duties and  have such powers as from
time to time may be assigned to them by the Board of Directors.  The Board of
Directors may delegate to any other  officer of the Corporation the power  to
choose  such other  officers and  to  prescribe their  respective duties  and
powers.

                                  ARTICLE V

                                    STOCK
                                    -----

          Section 1.  Form of Certificates.  Every holder of stock in the
          ---------   --------------------
Corporation shall be entitled to have a certificate signed in the name of the
Corporation (i) by the Chairman of the Board of Directors, the President or a
Vice President and  (ii) by the Treasurer  or an Assistant Treasurer,  or the
Secretary or an Assistant Secretary of the Corporation, certifying the number
of shares owned by him or her in the Corporation.


          Section 2.  Signatures.  Any or all of the signatures on a
          ---------   ----------
certificate may  be a  facsimile.   In case  any officer,  transfer agent  or
registrar who has signed or whose facsimile signature has been placed  upon a
certificate shall have ceased to be such officer, transfer agent or registrar
before such certificate is issued, it  may be issued by the Corporation  with
the  same effect  as  if  he or  she  were such  officer,  transfer agent  or
registrar at the date of issue.

          Section 3.  Lost Certificates.  The Board of Directors may direct
          ---------   -----------------
a new certificate to be issued in place of any certificate theretofore issued
by the  Corporation alleged to have been lost,  stolen or destroyed, upon the
making of an affidavit of that fact by the person claiming the certificate of
stock to  be lost, stolen or destroyed.  When authorizing such issue of a new
certificate, the Board of Directors may, in its discretion and as a condition
precedent to the issuance thereof, require the  owner of such lost, stolen or
destroyed certificate, or  his or her legal representative,  to advertise the
same in such  manner as the Board of  Directors shall require and/or  to give
the Corporation a bond in such sum as  it may direct as indemnity against any
claim  that  may  be  made  against  the  Corporation  with  respect  to  the
certificate alleged to have been lost, stolen or destroyed.

          Section 4.  Transfers.  Stock of the Corporation shall be
          ---------   ---------
transferable  in  the manner  prescribed  by  the law  and  in  these Bylaws.
Transfers of stock shall be made on the  books of the Corporation only by the
person  named  in  the  certificate  or  by  his  or  her  attorney  lawfully
constituted in  writing and upon  the surrender of the  certificate therefor,
which shall be canceled before a new certificate shall be issued.

          Section 5.  Record Date.  In order that the Corporation may
          ---------   -----------
determine the stockholders entitled to notice of or to vote at any meeting of
stockholders or  any adjournment thereof,  or entitled to express  consent to
corporate action in writing without a meeting, or entitled to receive payment
of any dividend or other distribution or allotment of any rights, or entitled
to exercise any  rights in respect of  any change, conversion or  exchange of
stock, or for the purpose of any other  lawful action, the Board of Directors
may  fix, in advance, a record date, which  shall not be more than sixty days
nor less than ten days  before the date of such meeting, nor  more than sixty
days prior to  any other action.   A determination of stockholders  of record
entitled to  notice of or to vote at a meeting of stockholders shall apply to
any  adjournment  of  the  meeting;  provided, however,  that  the  Board  of
Directors may fix a new record date for the adjourned meeting.

          Section 6.  Beneficial Owners.  The Corporation shall be entitled
          ---------   -----------------
to recognize the exclusive  right of a person registered on  its books as the
owner of  shares to receive dividends, and to vote as such owner, and to hold
liable  for calls  and assessments a  person registered  on its books  as the
owner of shares, and shall  not be bound to recognize any  equitable or other
claim to or interest in such share or shares on the part of any other person,
whether or  not it  shall have  express or  other notice  thereof, except  as
otherwise provided by law.

                                  ARTICLE VI

                                   NOTICES
                                   -------

          Section 1.  Notices.  Whenever written notice is required by law,
          ---------   -------
the  Certificate  of Incorporation  or  these  Bylaws,  to  be given  to  any
director, member of a  committee or stockholder, such notice may  be given by
mail, addressed to  such director, member  of a committee or  stockholder, at
his or her  address as  it appears on  the records  of the Corporation,  with
postage thereon  prepaid, and such notice shall be  deemed to be given at the
time when  the same shall  be deposited in  the United States mail.   Written
notice may also be given personally or by telegram, telex or cable.

          Section 2.  Waivers of Notice.  Whenever any notice is required by
          ---------   -----------------
law, the Certificate  of Incorporation or  these Bylaws, to  be given to  any
director, member of a committee or  stockholder, a waiver thereof in writing,
signed by the  person or persons entitled  to said notice, whether  before or
after the time stated therein, shall be deemed equivalent thereto.

                                 ARTICLE VII

                              GENERAL PROVISIONS
                              ------------------

          Section 1.  Dividends.  Dividends upon the capital stock of the
          ---------   ---------
Corporation,  subject to the provisions  of the Certificate of Incorporation,
if any,  may be declared by the Board of  Directors at any regular or special
meeting,  and may be  paid in cash, in  property or in  shares of the capital
stock.   Before payment of any  dividend, there may  be set aside out  of any
funds  of the  Corporation available for  dividends such  sum or sums  as the
Board  of Directors  from time  to time,  in its  absolute discretion,  deems
proper as a  reserve or  reserves to  meet contingencies,  or for  equalizing
dividends, or for  repairing or maintaining any property  of the Corporation,
or for  any proper purpose, and the Board  of Directors may modify or abolish
any such reserve.

          Section 2.  Disbursements.  All checks or demands for money and
          ---------   -------------
notes of the Corporation  shall be signed by such officer or officers or such
other  person or persons  as the  Board of  Directors may  from time  to time
designate.

          Section 3.  Fiscal Year.  The fiscal year of the Corporation shall
          ---------   -----------
be fixed by resolution of the Board of Directors.

          Section 4.  Corporate Seal.  The corporate seal shall have
          ---------   --------------
inscribed thereon the name of  the Corporation, the year of its  organization
and the words "Corporate Seal, Delaware."  The seal may be used by causing it
or a facsimile thereof to be impressed or affixed or reproduced or otherwise.

                                 ARTICLE VIII

                               INDEMNIFICATION
                               ---------------

          Section 1.  Power to Indemnify in Actions, Suits or Proceedings
          ---------
Other Than Those by or in the Right of the Corporation.  Subject to Section 3
of this Article VIII, the Corporation shall indemnify any person who was-----
- - --------------------------- or is a party or is threatened to be made a party
to any threatened,  pending or completed action, suit  or proceeding, whether
civil, criminal, administrative or investigative  (other than an action by or
in  the right of the Corporation) by reason of  the fact that he or she is or
was a director  or officer of  the Corporation, or  is or was  a director  or
officer  of the Corporation  serving at the  request of the  Corporation as a
director or officer, employee  or agent of another  corporation, partnership,
joint  venture, trust,  employee  benefit plan  or other  enterprise, against
expenses  (including attorneys' fees),  judgments, fines and  amounts paid in
settlement actually and reasonably incurred by him or  her in connection with
such action, suit or  proceeding if he or  she acted in  good faith and in  a
manner he  or she reasonably  believed to be  in or not  opposed to the  best
interests of  the Corporation,  and, with respect  to any criminal  action or
proceeding,  had no  reasonable  cause  to believe  his  or  her conduct  was
unlawful.  The  termination of  any action,  suit or  proceeding by  judgment
order,  settlement, conviction,  or  upon a  plea of  nolo contendere  or its
equivalent, shall not, of  itself, create a  presumption that the person  did
not act in good faith and in a  manner which he or she reasonably believed to
be  in or not  opposed to  the best interests  of the Corporation,  and, with
respect to any criminal action or proceeding, had reasonable cause to believe
that his or her conduct was unlawful.

          Section 2.  Power to Indemnify in Actions, Suits or Proceedings by
          ---------
or in the Right  of the Corporation.   Subject to Section  3 of this  Article
VIII, the Corporation shall indemnify any person who was or is a party or is-
- - -----------  threatened to  be  made a  party to  any threatened,  pending or
completed action or suit by or in  the right of the Corporation to procure  a
judgment  in its  favor by  reason of the  fact that  he or  she is or  was a
director, or  officer of the Corporation, or is or  was a director or officer
of the Corporation serving  at the request of the Corporation  as a director,
officer,  employee  or  agent  of  another  corporation,  partnership,  joint
venture,  trust, employee benefit  plan or other  enterprise against expenses
(including attorneys' fees) actually and reasonably incurred by him or her in
connection with the defense or settlement of such action or suit if he or she
acted in good faith and in a manner he or she reasonably believed to be in or
not  opposed  to  the best  interests  of  the  Corporation;  except that  no
indemnification shall be made in respect of any claim, issue or matter as  to
which such person  shall have been adjudged  to be liable to  the Corporation
unless and  only to the  extent that the  Court of Chancery  or the court  in
which such action or  suit was brought shall determine upon application that,
despite the adjudication of liability but in view of all the circumstances of
the case, such person is fairly and reasonably entitled to indemnity for such
expenses which the Court of Chancery or such other court shall deem proper.

          Section 3.  Authorization of Indemnification.  Any indemnification
          ---------   --------------------------------
under  this Article  VIII (unless ordered  by a  court) shall be  made by the
Corporation only as authorized in the specific case upon a determination that
indemnification of  the director  or officer is  proper in  the circumstances
because he  or she has  met the applicable  standard of conduct  set forth in
Section  1 or  Section 2 of  this Article  VIII, as  the case  may be.   Such
determination shall be made (i) by the Board of Directors  by a majority vote
of a quorum consisting of directors who were not parties to such action, suit
or  proceeding, or  (ii) if  such a  quorum is  not obtainable,  or, even  if
obtainable a  quorum of disinterested  directors so  directs, by  independent
legal  counsel in a  written opinion or  (iii) by  the stockholders.   To the
extent,  however, that  a director  or officer  of the  Corporation has  been
successful on  the merits  or otherwise  in defense  of any  action, suit  or
proceeding described above,  he or she shall be  indemnified against expenses
(including attorneys' fees) actually and reasonably incurred by him or her in
connectiontherewith, withoutthe necessityof authorizationin thespecific case.

          Section 4.  Good Faith Described.  For purposes of any
          ---------   --------------------
determination under Section 3 of this Article VIII, a person shall  be deemed
to have acted in good faith and in a manner he or  she reasonably believed to
be in  or not  opposed to  the best  interests of  the Corporation,  or, with
respect to any criminal action or proceeding, to have had no reasonable cause
to believe his or her conduct was unlawful, if his or her  action is based on
the records or  books of account of the Corporation or another enterprise, or
on information supplied to  him or her by the officers of  the Corporation or
any other enterprise in the course of their duties, or on the advice of legal
counsel  for the  Corporation  or  another enterprise  or  on information  or
records given or reports made to the Corporation or another enterprise  by an
independent certified  public accountant or  by an appraiser or  other expert
selected with reasonable care by the Corporation or another enterprise.   The
term "another  enterprise" as  used in this  Section 4  shall mean  any other
corporation  or any partnership, joint  venture, trust, employee benefit plan
or other enterprise of which such person is or was  serving at the request of
the Corporation as a director, officer, employee or agent.  The provisions of
this Section 4 shall not be deemed to be exclusive or to limit in any way the
circumstances  in which  a person may  be deemed  to have met  the applicable
standard of conduct  set forth in Sections 1  and 2 of this  Article VIII, as
the case may be.

          Section 5.  Indemnification by a Court.  Notwith-standing any
          ---------   --------------------------
contrary determination in the  specific case under Section 3  of this Article
VIII,  and notwithstanding the  absence of any  determination thereunder, any
director or officer may  apply to any court of competent  jurisdiction in the
State  of Delaware  for indemnification  to the extent  otherwise permissible
under  Sections  1  and  2  of  this  Article  VIII.     The  basis  of  such
indemnification by  a  court shall  be  a determination  by  such court  that
indemnification of  the director  or officer is  proper in  the circumstances
because he or  she has met the applicable  standards of conduct set  forth in
Sections 1 or 2 of this Article VIII, as the case may be.  Neither a contrary
determination in the specific case under  Section 3 of this Article VIII  nor
the  absence  of any  determination  thereunder shall  be  a defense  to such
application  or create  a presumption  that the  director or  officer seeking
indemnification has not  met any applicable standard  of conduct.   Notice of
any application for indemnification pursuant to this Section 5 shall be given
to  the  Corporation  promptly upon  the  filing  of  such  application.   If
successful,  in   whole  or  in   part,  the  director  or   officer  seeking
indemnification shall also be entitled to be paid the expense of  prosecuting
such application.

          Section 6.  Expenses Payable in Advance.  Expenses incurred by a
          ---------   ---------------------------
director or  officer in  defending or investigating  a threatened  or pending
action, suit or proceeding shall be paid by the Corporation in advance of the
final disposition  of such  action, suit  or proceeding  upon  receipt of  an
undertaking by or on behalf of such  director or officer to repay such amount
if it  shall ultimately be determined  that he or  she is not entitled  to be
indemnified by the Corporation as authorized in this Article VIII.

          Section 7.  Nonexclusivity of Indemnification and Advancement of
          ---------
Expenses.   The indemnification  and advancement of  expenses provided  by or
granted pursuant to  this Article VIII shall  not be deemed exclusive  of any
other  rights  to  which  those  seeking indemnification  or  advancement  of
expenses  may be  entitled  under  any Bylaw,  agreement,  contract, vote  of
stockholders   or  disinterested  directors  or  pursuant  to  the  direction
(howsoever embodied)  of any  court of  competent jurisdiction or  otherwise,
both as to action in his or her official capacity and as to action in another
capacity while  holding such office,  it being the policy  of the Corporation
that indemnification of  the persons specified  in Sections 1  and 2 of  this
Article VIII  shall be  made to  the fullest  extent permitted by  law.   The
provisions  of  this  Article VIII  shall  not  be  deemed  to  preclude  the
indemnification of any person who is not specified in Sections 1 or 2 of this
Article  VIII  but  whom  the Corporation  has  the  power  or  obligation to
indemnify under the provisions of the General Corporation Law of the State of
Delaware, or otherwise.

          Section 8.  Insurance.  The Corporation may purchase and maintain
          ---------   ---------
insurance on  behalf of any person who is or was a director or officer of the
Corporation, or is or was a director or officer of the Corporation serving at
the request of the  Corporation as a director, officer, employee  or agent of
another corporation, partnership, joint venture, trust, employee benefit plan
or other  enterprise against any  liability asserted  against him or  her and
incurred by him  or her in  any such capacity, or  arising out of his  or her
status as such, whether  or not the Corporation would  have the power or  the
obligation  to  indemnify  him  or  her  against  such  liability  under  the
provisions of this Article VIII.

          Section 9.  Certain Definitions.  For purposes of this Article
          ---------   -------------------
VIII,  references to  "the Corporation"  shall  include, in  addition to  the
resulting corporation, any constituent corporation (including any constituent
of  a  constituent)  absorbed in  a  consolidation  or merger  which,  if its
separate  existence had  continued, would  have  had power  and authority  to
indemnify its  directors or  officers, so  that any  person who  is or  was a
director or officer of such constituent corporation,  or is or was a director
or officer  of such constituent  corporation serving at  the request of  such
constituent corporation as a director,  officer, employee or agent of another
corporation,  partnership, joint  venture, trust,  employee  benefit plan  or
other enterprise, shall  stand in the same  position under the provisions  of
this  Article VIII with respect to  the resulting or surviving corporation as
he or she  would have  with respect  to such constituent  corporation if  its
separate  existence  had continued.    For  purposes  of this  Article  VIII,
references to "fines"  shall include  any excise taxes  assessed on a  person
with respect to an  employee benefit plan; and references to  "serving at the
request of the Corporation" shall include any service as a director, officer,
employee or agent  of the Corporation  which imposes duties  on, or  involves
services by,  such director or  officer with respect  to an employee  benefit
plan, its participants or beneficiaries; and a person who acted in good faith
and in a manner  he or she reasonably believed to be in  the interests of the
participants and beneficiaries of an employee benefit plan shall be deemed to
have acted in a manner "not opposed to the best interests of the Corporation"
as referred to in this Article VIII.

          Section 10.  Survival of Indemnification and Advancement of
          ----------
Expenses.   The indemnification and  advancement of expenses provided  by, or
granted pursuant to, this Article  VIII shall, unless otherwise provided when
authorized or  ratified,  continue as  to a  person who  has ceased  to be  a
director or officer  and shall inure to  the benefit of the  heirs, executors
and administrators of such a person.

          Section 11.  Limitation on Indemnification.  Notwithstanding
          ----------   -----------------------------
anything  contained  in  this  Article  VIII  to  the  contrary,  except  for
proceedings to enforce rights to  indemnification (which shall be governed by
Section 5  hereof), the Corporation shall  not be obligated to  indemnify any
director  or  officer in  connection  with  a  proceeding (or  part  thereof)
initiated  by  such person  unless  such  proceeding  (or part  thereof)  was
authorized or consented to by the Board of Directors of the Corporation.

          Section 12.  Indemnification of Employees and Agents.  The
          ----------   ---------------------------------------
Corporation may, to the  extent authorized from time to time  by the Board of
Directors,  provide rights  to  indemnification  and  to the  advancement  of
expenses  to  employees  and  agents  of the  Corporation  similar  to  those
conferred in this Article VIII to directors and officers of the Corporation.

                                  ARTICLE IX

                                  AMENDMENTS
                                  ----------

          Section 1.  These Bylaws may be altered, amended or repealed, in
          ---------
whole or in part, or new Bylaws may  be adopted by the stockholders or by the
Board  of  Directors,  provided, however,  that  notice  of such  alteration,
amendment, repeal  or adoption of  new Bylaws be  contained in the  notice of
such meeting  of stockholders or Board of Directors, as the case may be.  All
such amendments must be approved  by either the holders of a  majority of the
outstanding capital stock  entitled to vote thereon  or by a majority  of the
entire  Board of Directors, provided, however, that Section 11 of Article III
may only be amended by the unanimous vote of the entire Board of Directors.

          Section 2.  Entire Board of Directors.  As used in this Article IX
          ---------   -------------------------
and in these Bylaws generally, the term "entire Board of Directors" means the
total number  of directors which the Corporation would  have if there were no
vacancies.

                SECRETARY'S CERTIFICATE OF ADOPTION OF BYLAWS
                                      OF
                      HEADLANDS MORTGAGE SECURITIES INC.

          I, the undersigned, do hereby certify:
          1.  That  I am the duly  elected and acting Secretary  of Headlands
Mortgage Securities Inc., a Delaware corporation.
          2.    That the  foregoing  Bylaws  constitute  the Bylaws  of  said
Corporation  as adopted  by the  Board of  Directors  of said  Corporation on
November 18, 1996.
               IN WITNESS WHEREOF,  I have hereunto  subscribed my name  this
18th day of November, 1996.

                              /s/ Gilbert J. MacQuarrie     
                              ------------------------------
                              Secretary


                                                                  Exhibit 4.1
                                      Form of Pooling and Servicing Agreement







                                                                 




                     HEADLANDS MORTGAGE SECURITIES INC.,
                                as Depositor,


                          (                      ),
                           as Seller and Servicer,


                            (                   ),
                                as Transferor,


                                     and


                               (____________),
                                  as Trustee


                           _______________________

                       POOLING AND SERVICING AGREEMENT

                              Dated as of (   )

                            ______________________


             Revolving Home Equity Loan Asset-Backed Certificates

                                Series 199_-_



                                                                 

                              TABLE OF CONTENTS

                                                             Page
                                                             ----

                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions . . . . . . . . . . . . . . . . . . . . .   1
     Section 1.02.  Interest Calculations . . . . . . . . . . . . . . . .  22

                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates;


                                Tax Treatment

     Section 2.01.  Conveyance of Mortgage Loans; Retention
                     of Obligation to Fund Advances Under 
                     Credit Line Agreements . . . . . . . . . . . . . . .  23
     Section 2.02.  Acceptance by Trustee; Retransfer of
                     Mortgage Loans . . . . . . . . . . . . . . . . . . .  27
     Section 2.03.  Representations and Warranties Regarding
                     the Servicer and the Transferor  . . . . . . . . . .  29
     Section 2.04.  Representations and Warranties of the
                     Transferor Regarding the Mortgage Loans;
                     Retransfer of Certain Mortgage Loans . . . . . . . .  31
     Section 2.05.  Covenants of the Depositor and the
                     Transferor . . . . . . . . . . . . . . . . . . . . .  38
     Section 2.06.  Retransfers of Mortgage Loans at 
                     Election of Transferor . . . . . . . . . . . . . . .  39
     Section 2.07.  Execution and Authentication of 
                     Certificates . . . . . . . . . . . . . . . . . . . .  40
     Section 2.08.  Tax Treatment . . . . . . . . . . . . . . . . . . . .  40
     Section 2.09.  Representations and Warranties of the
                     Depositor  . . . . . . . . . . . . . . . . . . . . .  40
     Section 2.10.  Conveyance of the Subsequent Mortgage
                     Loans  . . . . . . . . . . . . . . . . . . . . . . .  41

                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans

     Section 3.01.  The Servicer  . . . . . . . . . . . . . . . . . . . .  44
     Section 3.02.  Collection of Certain Mortgage Loan
                     Payments . . . . . . . . . . . . . . . . . . . . . .  45
     Section 3.03.  Withdrawals from the Collection Account . . . . . . .  47
     Section 3.04.  Maintenance of Hazard Insurance; Property
                     Protection Expenses  . . . . . . . . . . . . . . . .  48
     Section 3.05.  Assumption and Modification Agreements  . . . . . . .  49
     Section 3.06.  Realization Upon Defaulted Mortgage
                     Loans; Repurchase of Certain Mortgage 
                     Loans  . . . . . . . . . . . . . . . . . . . . . . .  49
     Section 3.07.  Trustee to Cooperate  . . . . . . . . . . . . . . . .  50
     Section 3.08.  Servicing Compensation; Payment of
                     Certain Expenses by Servicer . . . . . . . . . . . .  51
     Section 3.09.  Annual Statement as to Compliance . . . . . . . . . .  51
     Section 3.10.  Annual Servicing Report . . . . . . . . . . . . . . .  52
     Section 3.11.  Annual Opinion of Counsel . . . . . . . . . . . . . .  52
     Section 3.12.  Access to Certain Documentation and
                     Information Regarding the Mortgage Loans . . . . . .  52
     Section 3.13.  Maintenance of Certain Servicing
                     Insurance Policies . . . . . . . . . . . . . . . . .  53
     Section 3.14.  Reports to the Securities and Exchange
                     Commission . . . . . . . . . . . . . . . . . . . . .  53
     Section 3.15.  Tax Returns . . . . . . . . . . . . . . . . . . . . .  53
     Section 3.16.  Information Required by the Internal
                     Revenue Service Generally and Reports 
                     of Foreclosures and Abandonments of 
                     Mortgaged Property . . . . . . . . . . . . . . . . .  54

                                  ARTICLE IV

                            Servicing Certificate

     Section 4.01.  Servicing Certificate . . . . . . . . . . . . . . . .  55
     Section 4.02.  Claims upon the Policy  . . . . . . . . . . . . . . .  58
     Section 4.03.  Spread Account  . . . . . . . . . . . . . . . . . . .  59
     Section 4.04.  Effect of Payments by the Credit
                     Enhancer; Subrogation  . . . . . . . . . . . . . . .  59


                                  ARTICLE V

                          Payments and Statements to
               Certificateholders; Rights of Certificateholders

     Section 5.01.  Distributions . . . . . . . . . . . . . . . . . . . .  61
     Section 5.02.  Calculation of the Class A Certificate
                     Rate . . . . . . . . . . . . . . . . . . . . . . . .  64
     Section 5.03.  Statements to Certificateholders  . . . . . . . . . .  64
     Section 5.04.  Rights of Certificateholders  . . . . . . . . . . . .  66
     Section 5.05.  Funding Account . . . . . . . . . . . . . . . . . . .  66

                                  ARTICLE VI

                               The Certificates

     Section 6.01.  The Certificates  . . . . . . . . . . . . . . . . . .  69
     Section 6.02.  Registration of Transfer and Exchange of
                     Investor Certificates; Appointment of
                     Registrar  . . . . . . . . . . . . . . . . . . . . .  69
     Section 6.03.  Mutilated, Destroyed, Lost or Stolen
                     Certificates . . . . . . . . . . . . . . . . . . . .  72
     Section 6.04.  Persons Deemed Owners . . . . . . . . . . . . . . . .  72
     Section 6.05.  Restrictions on Transfer of Transferor
                     Certificates . . . . . . . . . . . . . . . . . . . .  72
     Section 6.06.  Appointment of Paying Agent . . . . . . . . . . . . .  74
     Section 6.07.  Acceptance of Obligations.  . . . . . . . . . . . . .  75

                                 ARTICLE VII

                The Servicer, the Transferor and the Depositor

     Section 7.01.  Liability of the Transferor, the Servicer
                     and the Depositor  . . . . . . . . . . . . . . . . .  76
     Section 7.02.  Merger or Consolidation of, or Assumption
                     of the Obligations of, the Servicer, the
                     Transferor or the Depositor  . . . . . . . . . . . .  76
     Section 7.03.  Limitation on Liability of the Servicer
                     and Others . . . . . . . . . . . . . . . . . . . . .  76
     Section 7.05.  Delegation of Duties  . . . . . . . . . . . . . . . .  78
     Section 7.06.  Indemnification of the Trust by the
                     Servicer . . . . . . . . . . . . . . . . . . . . . .  78
     Section 7.07.  Indemnification of the Trust by the
                     Transferor . . . . . . . . . . . . . . . . . . . . .  78
     Section 7.08.  Limitation on Liability of the Trans-
                     feror  . . . . . . . . . . . . . . . . . . . . . . .  79
     Section 7.09.  Limitation on Liability of the
                     Depositor  . . . . . . . . . . . . . . . . . . . . .  79

                                 ARTICLE VIII

                            Servicing Termination

     Section 8.01.  Events of Servicing Termination . . . . . . . . . . .  80
     Section 8.02.  Trustee to Act; Appointment of
                     Successor  . . . . . . . . . . . . . . . . . . . . .  82
     Section 8.03.  Notification to Certificateholders  . . . . . . . . .  83

                                  ARTICLE IX

                                 The Trustee

     Section 9.01.  Duties of Trustee . . . . . . . . . . . . . . . . . .  84
     Section 9.02.  Certain Matters Affecting the Trustee . . . . . . . .  85
     Section 9.03.  Trustee Not Liable for Certificates or
                     Mortgage Loans . . . . . . . . . . . . . . . . . . .  87


     Section 9.04.  Trustee May Own Certificates  . . . . . . . . . . . .  88
     Section 9.05.  Servicer to Pay Trustee's Fees and
                     Expenses . . . . . . . . . . . . . . . . . . . . . .  88
     Section 9.06.  Eligibility Requirements for Trustee  . . . . . . . .  88
     Section 9.07.  Resignation or Removal of Trustee . . . . . . . . . .  89
     Section 9.08.  Successor Trustee . . . . . . . . . . . . . . . . . .  90
     Section 9.09.  Merger or Consolidation of Trustee  . . . . . . . . .  90
     Section 9.10.  Appointment of Co-Trustee or Separate
                     Trustee  . . . . . . . . . . . . . . . . . . . . . .  90
     Section 9.11.  Limitation of Liability . . . . . . . . . . . . . . .  92
     Section 9.12.  Trustee May Enforce Claims Without
                     Possession of Certificates . . . . . . . . . . . . .  92
     Section 9.13.  Suits for Enforcement . . . . . . . . . . . . . . . .  92

                                  ARTICLE X

                                 Termination

     Section 10.01.  Termination  . . . . . . . . . . . . . . . . . . . .  94

                                  ARTICLE XI

                          Rapid Amortization Events

     Section 11.01.  Rapid Amortization Events  . . . . . . . . . . . . .  97
     Section 11.02.  Additional Rights Upon the Occurrence of
                      Certain Events  . . . . . . . . . . . . . . . . . .  98

                                 ARTICLE XII

                           Miscellaneous Provisions

     Section 12.01.  Amendment  . . . . . . . . . . . . . . . . . . . . . 101
     Section 12.02.  Recordation of Agreement . . . . . . . . . . . . . . 103
     Section 12.03.  Limitation on Rights of Certificate-
                      holders . . . . . . . . . . . . . . . . . . . . . . 103
     Section 12.04.  Governing Law  . . . . . . . . . . . . . . . . . . . 104
     Section 12.05.  Notices  . . . . . . . . . . . . . . . . . . . . . . 104
     Section 12.06.  Severability of Provisions . . . . . . . . . . . . . 105
     Section 12.07.  Assignment . . . . . . . . . . . . . . . . . . . . . 105
     Section 12.08.  Certificates Nonassessable and Fully
                      Paid  . . . . . . . . . . . . . . . . . . . . . . . 105
     Section 12.09.  Third-Party Beneficiaries  . . . . . . . . . . . . . 105
     Section 12.10.  Counterparts . . . . . . . . . . . . . . . . . . . . 105
     Section 12.11.  Effect of Headings and Table of
                      Contents  . . . . . . . . . . . . . . . . . . . . . 105
     Section 12.12.  Insurance Agreement  . . . . . . . . . . . . . . . . 105


EXHIBIT
- - -------

EXHIBIT A - FORM OF CERTIFICATE . . . . . . . . . . . . . . . . . . . . . A-1
EXHIBIT B - FORM OF TRANSFEROR CERTIFICATE  . . . . . . . . . . . . . . . B-1
EXHIBIT C - MORTGAGE LOAN SCHEDULE  . . . . . . . . . . . . . . . . . . . C-1
EXHIBIT D - RESERVED  . . . . . . . . . . . . . . . . . . . . . . . . . . D-1
EXHIBIT E - ANNUAL OPINION OF COUNSEL . . . . . . . . . . . . . . . . . . E-1
EXHIBIT F - FORM OF CREDIT LINE AGREEMENT . . . . . . . . . . . . . . . . F-1
EXHIBIT G - RESERVED  . . . . . . . . . . . . . . . . . . . . . . . . . . G-1
EXHIBIT H - RESERVED  . . . . . . . . . . . . . . . . . . . . . . . . . . H-1
EXHIBIT I - LETTER OF REPRESENTATIONS . . . . . . . . . . . . . . . . . . I-1
EXHIBIT J - RESERVED  . . . . . . . . . . . . . . . . . . . . . . . . . . J-1
EXHIBIT K - FORM OF INVESTMENT LETTER . . . . . . . . . . . . . . . . . . K-1
EXHIBIT L - FORM OF REQUEST FOR RELEASE . . . . . . . . . . . . . . . . . L-1




This Pooling  and Servicing Agreement, dated  as of (                ), among
HEADLANDS MORTGAGE SECURITIES INC., as Depositor (the "Depositor"), (        
            ), as Seller  and Servicer (in such capacities,  the "Seller" and
the "Servicer"), (                   ), as Transferor (the "Transferor"), and
(_________________), as Trustee (the "Trustee"),


                        W I T N E S S E T H  T H A T:
                       ----------------------------

     In consideration of  the mutual agreements herein contained, the parties
hereto agree as follows:


                                  ARTICLE I

                                 Definitions


     Section 1.01.  Definitions.  Whenever used in this Agreement, the
                    -----------
following  words and phrases,  unless the  context otherwise  requires, shall
have the meanings specified in this Article.

     Accelerated Principal Distribution Amount:  With respect to any
     -----------------------------------------
Distribution  Date, the  amount,  if any,  required  to  reduce the  Class  A
Certificate Principal Balance (after giving effect to the distribution of all
other  amounts actually  distributed  on  the Class  A  Certificates on  such
Distribution Date)  so that the  Invested Amount (immediately  following such
Distribution Date) exceeds  the Class A Certificate Principal  Balance (as so
reduced) by the Required Overcollateralization Amount.

     Additional Balance:  As to any HELOC and day, the aggregate amount of
     ------------------
all Draws conveyed to the Trust pursuant to Section 2.01.

     Adjustment Date:  With respect to any HELOC and Interest Period, the
     ---------------
second LIBOR Business Day preceding the first day of such Interest Period.

     Affiliate:  With respect to any Person, any other Person controlling,
     ---------
controlled by  or under common  control with such   Person.  For  purposes of
this  definition, "control"  means the  power  to direct  the management  and
policies of  a Person, directly  or indirectly, whether through  ownership of
voting  securities,   by  contract   or  otherwise   and  "controlling"   and
"controlled" shall have meanings correlative to the foregoing.

     Agreement:  This Pooling and Servicing Agreement and all amendments
     ---------
hereof and supplements hereto. 

     Alternative Principal Payment:  As to any Distribution Date, the greater
     -----------------------------
of (x) ___% of the Class A Certificate Principal Balance immediately prior to
the Distribution  Date or (y)  the amount (but not  less than zero)  equal to
Principal Collections for such Distribution  Date less the aggregate of Draws
under the Credit Line Agreements during the related Collection Period.

     Appraised Value:  As to any Mortgaged Property, the value established
     ---------------
by a drive by inspection of such Mortgaged Property made to establish compli-
ance with  the underwriting criteria  then in  effect in connection  with the
application for the Mortgage Loan secured by such Mortgaged Property.

     Asset Balance:  As to any Mortgage Loan, other than a Liquidated
     -------------
Mortgage Loan, and day, the related Cut-Off Date Asset Balance, plus (i) with
                                                                ----
respect to each HELOC, any Additional Balance in respect of such HELOC, minus
                                                                        -----
(ii) with  respect  to  each  Mortgage  Loan,  all  collections  credited  as
principal  against the Asset Balance of any  such Mortgage Loan in accordance
with  the  related Loan  Agreement.    For  purposes  of this  definition,  a
Liquidated Mortgage Loan  shall be deemed to  have an Asset Balance  equal to
the Asset Balance of the related Mortgage Loan immediately prior to the final
recovery  of  related Liquidation  Proceeds  and  an  Asset Balance  of  zero
thereafter.

     Assignment of Mortgage:  With respect to any Mortgage, an assignment,
     ----------------------
notice of transfer or  equivalent instrument, in recordable  form, sufficient
under the laws of the jurisdiction in which the related Mortgaged Property is
located to reflect the sale of the Mortgage to the Trustee, which assignment,
notice of transfer or equivalent instrument may be in the form of one or more
blanket assignments covering the Mortgage  Loans secured by Mortgaged Proper-
ties located in the same jurisdiction.

     Authorized Newspaper:  A newspaper of general circulation in the Borough
     --------------------
of Manhattan,  The City  of New  York, printed  in the  English language  and
customarily  published on  each Business  Day,  whether or  not published  on
Saturdays, Sundays and holidays.

     BIF:  The Bank Insurance Fund, as from time to time constituted, created
     ---
under the  Financial Institutions  Reform,  Recovery and  Enhancement Act  of
1989,  or if  at any  time after  the execution  of this instrument  the Bank
Insurance Fund is not existing and performing duties now assigned to  it, the
body performing such duties on such date.

     Billing Cycle:  With respect to any Mortgage Loan and Collection Period,
     -------------
the billing period  specified in the related Loan  Agreement and with respect
to which amounts billed are received during such Collection Period.

     Book-Entry Certificate:  Any Investor Certificate registered in the name
     ----------------------
of the Depository  or its  nominee, ownership  of which is  reflected on  the
books of the  Depository or on the books  of a Person maintaining  an account
with such  Depository (directly or  as an indirect participant  in accordance
with the rules of such Depository).

     Business Day:  Any day other than (i) a Saturday or a Sunday or (ii) a
     ------------
day on which banking institutions in the State of New York, California or the
State in  which  the  Corporate  Trust  Office is  located  are  required  or
authorized by law to be closed.

     Certificate:  A Class A Certificate, a Class S Certificate or a
     -----------
Transferor Certificate.

     Certificate Owner:  The Person who is the beneficial owner of a
     -----------------
Book-Entry Certificate.

     Certificate Register and Certificate Registrar:  The register maintained
     ----------------------------------------------
and the registrar appointed pursuant to Section 6.02.

     Certificateholder or Holder:  The Person in whose name a Certificate is
     ---------------------------
registered in the  Certificate Register, except that, solely  for the purpose
of giving any consent,  direction, waiver or request pursuant to  this Agree-
ment, (x) any Investor Certificate registered in the name  of the Transferor,
or any Person known to a Responsible Officer to be an Affiliate of either the
Depositor or  the Transferor and (y)  any Investor Certificate  for which the
Transferor, or any Person  known to a Responsible Officer to  be an Affiliate
of  either such entity  is the  Certificate Owner shall  be deemed  not to be
outstanding (unless to the knowledge of a Responsible  Officer (i) the Trans-
feror, or such Affiliate is acting as trustee or nominee for a Person who  is
not an  Affiliate of the  Transferor and who  makes the voting  decision with
respect  to  such  Investor  Certificate  or (ii)  the  Transferor,  or  such
Affiliate is the Certificate Owner of  all the Investor Certificates) and the
Percentage  Interest evidenced  thereby shall  not be  taken into  account in
determining whether the requisite amount of Percentage Interests necessary to
effect any such consent, direction, waiver or request has been obtained.

     Class A Certificate:  Any certificate executed and authenticated by the
     -------------------
Trustee substantially in the form set forth in Exhibit A-1 hereto.

     Class A Certificate Carry Forward Interest:  As to any Distribution
     ------------------------------------------
Date,  the  amount,  if  any,  by  which  interest  accrued  on  the  Class A
Certificates at the  Class A Certificate Rate  (without giving effect to  the
proviso in  the definition thereof)  for the related Interest  Period exceeds
the Class A Interest Payment Cap.

     Class A Certificate Distribution Amount:  As to any Distribution Date,
     ---------------------------------------
the  sum of  all  amounts  to  be  distributed  to the  Holders  of  Class  A
Certificates pursuant to Article V and Article XI hereof.

     Class A Certificate Interest:  With respect to any Distribution Date,
     ----------------------------
interest  for  the  related  Interest   Period  at  the  applicable  Class  A
Certificate Rate on the Class A Certificate Principal Balance as of the first
day of such Interest Period (after giving effect to the distributions made on
the first day of such Interest Period).

     Class A Certificate Principal Balance:  With respect to any Distribution
     -------------------------------------
Date, (a) the Original Class A Certificate Principal Balance less (b) the
                                                             ----
aggregate  of  amounts actually  distributed  as  principal  on the  Class  A
Certificates.

     Class A Certificate Rate:  With respect to the first Interest Period,
     ------------------------
_____%, and for  any subsequent Interest Period,  the sum of (a) LIBOR  as of
the second LIBOR Business Day prior to the  first day of such Interest Period
and (b) ___%; provided, however, that in no event shall the Class A Certifi
              --------  -------
cate  Rate with respect  to any Interest  Period exceed the  Maximum Rate for
such Interest Period.

     Class A Certificateholder:  The Holder of a Class A Certificate.
     -------------------------

     Class A Interest Payment Cap:  With respect to any Distribution Date,
     ----------------------------
an amount  equal to  accrued interest  on the  Class A Certificate  Principal
Balance for the related Interest Period at the Maximum Rate.

     Class S Certificate:  Any Certificate executed and authenticated by the
     -------------------
Trustee substantially in the form set forth in Exhibit A-2.

     Class S Certificate Interest:  With respect to any Distribution Date,
     ----------------------------
interest for the related Interest Period  at the Class S Certificate Rate  on
the  Class S  Notional Amount  as of  the first  day of such  Interest Period
(after giving effect to distributions made on  the first day of such Interest
Period).

     Class S Certificateholder:  The Holder of a Class S Certificate.
     -------------------------

     Class S Notional Amount:  With respect to any Distribution Date, the
     -----------------------
Class  A Certificate  Principal Balance  for such  Distribution Date  (before
giving effect to distributions made on such Distribution Date).

     Closed-End Loan:  Each Mortgage Loan originated under a Loan Agreement
     ---------------
providing  for a single  advance of funds  on the date of  origination and no
additional advances during the term of such Mortgage Loan.

     Closing Date:  (date).
     ------------

     Code:  The Internal Revenue Code of 1986, as the same may be amended
     ----
from time to time (or any successor statute thereto).

     Collection Account:  The custodial account or accounts created and
     ------------------
maintained for the benefit of  the Investor Certificateholders and the Credit
Enhancer pursuant  to Section 3.02(b).   The Collection  Account shall be  an
Eligible Account.

     Collection Period:  With respect to any Distribution Date and any
     -----------------
Mortgage Loan, the calendar month preceding such Distribution Date.

     Combined Loan-to-Value Ratio:  With respect to any HELOC as of any date,
     ----------------------------
the percentage equivalent of the fraction, the numerator of which is  the sum
of (i) the Credit Limit and (ii)  the outstanding principal balance as of the
date of  execution of  the related  original  Credit Line  Agreement (or  any
subsequent  date  as of  which  such  outstanding  principal balance  may  be
determined in connection with an increase in the Credit Limit for such HELOC)
of any mortgage loan  or mortgage loans that are senior or  equal in priority
to the HELOC  and that is or are  secured by the same  Mortgaged Property and
the denominator of which is the Valuation of the related Mortgaged  Property.
With  respect  to any  Closed-End  Loan,  the  percentage equivalent  of  the
fraction,  the numerator of  which is the  sum of (i)  the original principal
balance of such Closed-End Loan and (ii) the outstanding principal balance as
of the  date of execution of the related  Loan Agreement of any mortgage loan
or mortgage loans that are senior or equal in priority to the Closed-End Loan
and that is or are secured by the same Mortgaged Property and the denominator
of which is the Valuation of the related Mortgaged Property.

     Corporate Trust Office:  The principal office of the Trustee at which
     ----------------------
at any  particular time its  corporate business shall be  administered, which
office on the Closing  Date is located at   ________________________________,
Attention: ___________________.

     Credit Enhancement Draw Amount:  As to any Distribution Date, an amount
     ------------------------------
equal to the sum of (1) the amount  by which (a) the amount to be distributed
to  Investor   Certificateholders  pursuant  to  Sections   5.01(a)(iii)  and
5.01(a)(iv)  exceeds (b)  the  sum of  (i) the  amount  of Investor  Interest
Collections  on  deposit  in  the  Collection Account  on  the  Business  Day
preceding such  Distribution Date that  is available to be  applied therefor,
(ii) the amount,  if any, deposited in  the Collection Account in  respect of
such Distribution Date pursuant to Section 4.05, (iii) the amount transferred
to  the Collection  Account  from  the Funding  Account  pursuant to  Section
5.05(c)(iii) and (iv)  any amount transferred from the Spread  Account to the
Collection Account  pursuant to  Section 4.03, (2)  the Guaranteed  Principal
Distribution Amount and (3) any Preference Claim for such Distribution Date.

     Credit Enhancer:  (                 ), a (New York monoline stock
     ---------------
insurance company), any successor thereto  or any replacement credit enhancer
substituted pursuant to Section 4.03.

     Credit Enhancer Default:  The failure by the Credit Enhancer to make a
     -----------------------
payment required under the Policy in accordance with the terms thereof.

     Credit Limit:  As to any HELOC, the maximum Asset Balance permitted
     ------------
under the terms of the related Credit Line Agreement.

     Credit Limit Utilization Rate:  As to any HELOC, the percentage
     -----------------------------
equivalent of a  fraction the numerator  of which is  the Cut-Off Date  Asset
Balance for such  Mortgage Loan and the  denominator of which is  the related
Credit Limit.

     Credit Line Agreement:  With respect to any HELOC, the related credit
     ---------------------
line account agreement executed by the related Mortgagor and any amendment or
modification thereof.

     Custodial Agreement:  Any Custodial Agreement between any Custodian and
     -------------------
the Trustee,  which is  reasonably acceptable  in form and  substance to  the
Credit  Enhancer,  relating to  the custody  of  the Mortgage  Loans  and the
Related Documents.

     Custodian:  Any custodian appointed by the Trustee under a Custodial
     ---------
Agreement to  maintain all  or a portion  of the  Mortgage Files  pursuant to
Section 2.01(b).

     Cut-Off Date:  With respect to each Initial Mortgage Loan, (date) and
     ------------
with  respect to  each  Subsequent  Mortgage Loan,  the  date on  which  such
Subsequent Mortgage Loan was transferred to the Trust.

     Cut-Off Date Asset Balance:  With respect to any Mortgage Loan, the
     --------------------------
unpaid principal balance thereof as of the Cut-Off Date.

     Cut-Off Date Pool Balance:  The Pool Balance calculated as of the Cut
     -------------------------
Off Date.

     Defective Mortgage Loan:  A Mortgage Loan subject to retransfer pursuant
     -----------------------
to Section 2.02, 2.04 or 2.09.

     Definitive Certificates:  As defined in Section 6.02(c).
     -----------------------

     Delivery Event:  As defined in Section 2.01.
     --------------

     Depositor:  Headlands Mortgage Securities Inc. or its successor in
     ---------
interest.

     Depository:  The initial Depository shall be The Depository Trust
     ----------
Company, the nominee  of which is  Cede &  Co., as the  registered Holder  of
Class  A Certificates evidencing  $__________ in initial  aggregate principal
amount of the Class  A Certificates and as the  registered Holder of Class  S
Certificates evidencing $______ in  initial aggregate notional amount of  the
Class S  Certificates.   The Depository  shall at  all times  be a  "clearing
corporation" as  defined in Section 8-102(3)  of the UCC of the  State of New
York.

     Depository Participant:  A broker, dealer, bank or other financial
     ----------------------
institution or other Person for whom from time to time the Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     Determination Date:  With respect to any Distribution Date, the third
     ------------------
Business Day prior to such Distribution Date.

     Distribution Date:  The (fifteenth) day of each month, or if such day
     -----------------
is not  a Business Day,  then the next Business  Day, beginning in  the month
immediately following the month of the initial issuance of the Certificates.

     Draw:  With respect to any HELOC, an additional borrowing by the
     ----
Mortgagor  subsequent to  the Cut-Off  Date  in accordance  with the  related
Mortgage Note.

     Due Date:  As to any Mortgage Loan, the twenty-fifth day of the month.
     --------

     Electronic Ledger:  The electronic master record of home equity credit
     -----------------
line mortgage loans  maintained by the  Servicer or by  the (Transferor),  as
appropriate.

     Eligible Account:  An account that is either (i) maintained with a
     ----------------
depository institution whose  (a) short-term debt obligations  throughout the
time of any deposit  therein are rated in the highest  short-term debt rating
category by  Standard & Poor's  and (b) short-term and  long-term obligations
throughout the time  of any deposit  therein are rated at  least P-1 and  A2,
respectively  by Moody's,  (ii)  an  account or  accounts  maintained with  a
depository institution with a minimum long term unsecured debt rating of Baa3
by Moody's  provided that the deposits in such  account or accounts are fully
insured by  either the BIF or  the SAIF, or (iii) a  segregated trust account
maintained  (A) with  the corporate  trust department  of the Trustee  in its
fiduciary capacity,  or (B) with an  institution with capital and  surplus of
not less than $50,000,000 and with a  minimum long-term unsecured debt rating
of at  least Baa3 by Moody's and BBB- by Standard & Poor's or (iv) an account
otherwise  acceptable to  each  Rating  Agency and  the  Credit Enhancer,  as
evidenced at closing by delivery of a rating letter by each Rating Agency and
thereafter by  delivery of a  letter from each  Rating Agency and  the Credit
Enhancer to the Trustee, within 30 days of receipt of notice of such deposit,
to reduce  or withdraw  its then-current rating  of the  Certificates without
regard to the Policy.

     Eligible Investments:  One or more of the following (excluding any
     --------------------
callable investments purchased at a premium):

            (i)  direct obligations of, or obligations fully guaranteed as to
     timely payment of principal  and interest by,  the United States or  any
     agency  or instrumentality thereof,  provided that such  obligations are
     backed by the full faith and credit of the United States;

           (ii)  repurchase agreements on obligations specified in clause (i)
     maturing  not  more than  three  months  from  the date  of  acquisition
     thereof, provided that the short-term  unsecured debt obligations of the
     party agreeing to repurchase such obligations  are at the time rated  by
     each Rating Agency  in its highest short-term rating  category (which is
     A-1+ for Standard & Poor's and P-1 for Moody's);

          (iii)  certificates  of   deposit,  time   deposits  and   bankers'
     acceptances (which,  if Moody's is a  Rating Agency, shall  each have an
     original maturity of not more than 90 days and, in the case  of bankers'
     acceptances, shall  in no event have  an original maturity of  more than
     365 days) of  any U.S. depository institution or  trust company incorpo-
     rated under  the laws  of the  United States  or any  state thereof  and
     subject to  supervision and examination by federal  and/or state banking
     authorities,  provided that the unsecured short-term debt obligations of
     such depository institution or trust  company at the date of acquisition
     thereof have been rated by each of Moody's  and Standard & Poor's in its
     highest unsecured short-term debt rating category;

           (iv)  commercial paper  (having  original maturities  of not  more
     than 270 days)  of any  corporation incorporated under  the laws of  the
     United States or any state thereof which on the date of  acquisition has
     been rated by Standard & Poor's and Moody's  in their highest short-term
     debt rating categories;

            (v)  short term investment funds ("STIFS") sponsored by any trust
     company  or national banking association incorporated  under the laws of
     the United States or any state thereof which on the date  of acquisition
     has been  rated by Standard  & Poor's  and Moody's  in their  respective
     highest applicable rating category; and

           (vi)  interests  in any  money market  fund which  at the  date of
     acquisition of the  interests in such fund and throughout  the time such
     interests  are held  in such  fund has  a rating of  Aaa by  Moody's and
     either AAAm or AAAm-G by Standard &  Poor's or such lower rating as will
     not result in the qualification,  downgrading or withdrawal of the then-
     current  rating  assigned to  the  Certificates  by  each Rating  Agency
     without regard to the Policy;

          (vii)  other  obligations or securities that are acceptable to each
     Rating  Agency  and  the  Credit  Enhancer  as  an  Eligible  Investment
     hereunder and will  not result in a reduction in the then current rating
     of the  Certificates without  regard to  the Policy,  as evidenced by  a
     letter to  such effect from such  Rating Agency and the  Credit Enhancer
     and with respect  to which the Servicer has  received confirmation that,
     for tax  purposes, the investment complies with  the last clause of this
     definition;

provided that no instrument described hereunder shall evidence either the
- - --------
right to receive (a) only interest with respect to the obligations underlying
such  instrument or  (b) both  principal and  interest payments  derived from
obligations  underlying  such  instrument  and  the  interest  and  principal
payments with respect  to such instrument provided a yield to maturity at par
greater  than  120% of  the  yield  to  maturity  at par  of  the  underlying
obligations; and provided, further, that no instrument described hereunder
                 --------  -------
may be  purchased at  a price  greater  than par  if such  instrument may  be
prepaid or called at a price less than its purchase price prior to its stated
maturity.

     Eligible Substitute Mortgage Loan:  A Mortgage Loan substituted by the
     ---------------------------------
Transferor for  a Defective  Mortgage Loan which  must, on  the date  of such
substitution, (i) have  an outstanding  Asset Balance  (or in the  case of  a
substitution of more than one Mortgage Loan for a Defective Mortgage Loan, an
aggregate Asset Balance), not (ten percent more or ten) percent less than the
Transfer Deficiency, if  any, relating to such Defective  Mortgage Loan; (ii)
have a Loan Rate not less than (the Loan Rate of the Defective Mortgage Loan)
and not more than (1)% in excess of  the Loan Rate of such Defective Mortgage
Loan; (iii)  with respect to each HELOC, have a  Loan Rate based on the (same
Index  with adjustments  to such Loan  Rate made  on the same)  Interest Rate
Adjustment Date as that of the Defective Mortgage Loan; (iv) with  respect to
each HELOC, have a Gross Margin that  is (not less) than the Gross Margin  of
the Defective Mortgage  Loan and not more than (100) basis points higher than
the Gross Margin for the Defective Mortgage Loan; (v) have a Mortgage  of the
same or higher  level of priority as  the Mortgage relating to  the Defective
Mortgage Loan at  the time such Mortgage  was transferred to the  Trust; (vi)
have a remaining term to maturity not more than (six) months earlier than the
remaining  term to maturity of the Defective Mortgage Loan; (vii) comply with
each representation and warranty set forth in Section 2.04 (deemed to be made
as of  the date of substitution); and (viii)  have an original Combined Loan-
to-Value Ratio not  greater than that of  the Defective Mortgage Loan.   More
than one Eligible Substitute Mortgage Loan may be substituted for a Defective
Mortgage Loan if  such Eligible Substitute Mortgage Loans  meet the foregoing
attributes in the aggregate and  such substitution is approved in  writing in
advance by the Credit Enhancer.

     Endorsement:  As defined in the Policy.
     -----------

     ERISA:  Employee Retirement Income Security Act of 1974, as amended.
     -----

     Event of Servicing Termination:  As defined in Section 8.01.
     ------------------------------

     FDIC:  The Federal Deposit Insurance Corporation or any successor
     ----
thereto.

     Fiscal Agent:  As defined in the Policy.
     ------------

     Foreclosure Profit:  With respect to a Liquidated Mortgage Loan, the
     ------------------
amount, if any,  by which (i) the  aggregate of its Net  Liquidation Proceeds
exceeds  (ii) the  related Asset  Balance (plus  accrued and  unpaid interest
thereon at the  applicable Loan  Rate from  the date interest  was last  paid
through  the last day  in the related  Collection Period)  of such Liquidated
Mortgage  Loan immediately  prior to  the final  recovery of  its Liquidation
Proceeds.

     Funding Account:  The custodial account or accounts established and
     ---------------
maintained   with   the   Trustee   for   the   benefit   of   the   Investor
Certificateholders pursuant to Section 5.05.  The Funding Account shall be an
Eligible Account.

     Funding Period:  The period commencing on the Closing Date and ending
     --------------
on the earlier  of (i) the close  of business on the  (________) Distribution
Date, and (ii) the commencement of the Rapid Amortization Period.

     Gross Margin:  As to any HELOC, the percentage set forth as the "Gross
     ------------
Margin" for such HELOC on Exhibit C hereto.

     Guaranteed Distribution:  With respect to any Distribution Date, the sum
     -----------------------
of the (i) the Guaranteed  Principal Distribution Amount and (ii) the  amount
to be distributed to Certificateholders pursuant to Sections 5.01(a)(iii) and
5.01(a)(iv) for such Distribution Date.

     Guaranteed Principal Distribution Amount:  With respect to (i) any
     ----------------------------------------
Distribution Date  on or after  which the Transferor Subordinated  Amount has
been reduced to zero, other than the Distribution Date in ______________, the
amount, if  any, required to reduce the Class A Certificate Principal Balance
(after giving  effect  to  the  distributions  of  Interest  Collections  and
Principal Collections that are allocable to principal on the Class A Certifi-
cates on such Distribution Date) to the Invested Amount immediately following
such Distribution Date and (ii)  the Distribution Date in ______________, the
amount by which the outstanding  Class A Certificate Principal Balance (after
giving effect  to Interest Collections  allocable and distributable  to prin-
cipal on the Class A Certificates on such Distribution Date) exceeds  the sum
of  the  amounts  on  deposit  in  the Collection  Account  available  to  be
distributed to  the Class A  Certificateholders pursuant  to Section  5.01(b)
hereof. 

     HELOC:  Any Mortgage Loan originated pursuant to a Loan Agreement
     -----
providing for Draws.

     Index:  With respect to each Interest Rate Adjustment Date for a HELOC,
     -----
the highest "prime rate" as published in the "Money Rates" table of The Wall
                                                                    --------
Street Journal as of the first business day of the calendar month.
- - --------------

     Initial Closed-End Loan:  Each Closed-End Loan transferred and assigned
     -----------------------
to the Trustee on the Closing Date.

     Initial Cut-Off Date Pool Balance: $______________.
     ----------------------------------

     Initial HELOC:  Each HELOC transferred and assigned to the Trustee on
     -------------
the Closing Date.

     Initial Mortgage Loan:  Each Initial HELOC and Initial Closed-End Loan.
     ---------------------

     Insolvency Event:  As defined in Section 11.02.
     ----------------

     Insurance Agreement:  The insurance and reimbursement agreement dated
     -------------------
as  of (date) among the Depositor,  the Transferor, the Servicer, the Trustee
and the Credit Enhancer, including any amendments and supplements thereto.

     Insurance Proceeds:  Proceeds paid by any insurer (other than the Credit
     ------------------
Enhancer)  pursuant to  any insurance  policy  covering a  Mortgage Loan,  or
amounts required to be paid by the Servicer pursuant to the last sentence  of
Section 3.04, net of any component thereof (i) covering any expenses incurred
by or on behalf  of the Servicer in connection with  obtaining such proceeds,
(ii) that is  applied to the restoration  or repair of the  related Mortgaged
Property, (iii) released  to the Mortgagor in accordance  with the Servicer's
normal servicing procedures  or (iv) required to  be paid to any  holder of a
mortgage senior to such Mortgage Loan.

     Interest Collections:  As to any Distribution Date, the sum of all
     --------------------
payments  by or on  behalf of Mortgagors  and any  other amounts constituting
interest (including without limitation such portion of Insurance Proceeds and
Net  Liquidation Proceeds  as  is  allocable to  interest  on the  applicable
Mortgage Loan) collected by the  Servicer under the Mortgage Loans (excluding
any fees  (including annual fees)  or late charges or  similar administrative
fees  paid by  Mortgagors) during  the  related Collection  Period minus  the
Servicing Fee payable to the Servicer with respect to  the related Collection
Period.  The terms of the related  Loan Agreement shall determine the portion
of each payment in respect  of such Mortgage Loan that  constitutes principal
or interest.

     Interest Period:  With respect to any Distribution Date other than the
     ---------------
first Distribution  Date, the period beginning on  the preceding Distribution
Date and ending on the day preceding such Distribution Date, and  in the case
of the first Distribution Date, the period beginning on the Closing  Date and
ending on the day preceding the first Distribution Date.

     Interest Rate Adjustment Date:  With respect to each HELOC, any date on
     -----------------------------
which the Loan  Rate is adjusted in  accordance with the related  Credit Line
Agreement.

     Invested Amount:  With respect to any Distribution Date, an amount equal
     ---------------
to the Original Invested Amount minus (i) the amount of Principal Collections
previously  distributed  to  Class  A  Certificateholders (including  amounts
previously  distributed   to  Class   A  Certificateholders   from  Principal
Collections on  deposit in the  Funding Account) and minus  (ii) the Investor
Loss Amounts for prior Distribution Dates.

     Investor Certificate:  Any Class A Certificate or Class S Certificate. 
     --------------------

     Investor Certificateholder:  The Holder of an Investor Certificate.
     --------------------------

     Investor Fixed Allocation Percentage:  (98)%.
     ------------------------------------

     Investor Floating Allocation Percentage:  With respect to any
     ---------------------------------------
Distribution Date, the percentage equivalent  of a fraction, the numerator of
which is  the  Invested Amount  at the  close of  business  on the  preceding
Distribution  Date  (or  at  the  Closing  Date  in  the  case  of  the first
Distribution Date)  and the denominator of  which is the sum of  (a) the Pool
Balance, calculated as  of the beginning of the related Collection Period and
(b) the amount of Principal Collections on deposit in the Funding  Account as
of the close of business on the preceding Distribution Date.

     Investor Interest Collections:  As to any Distribution Date, the product
     -----------------------------
of (i) the Interest Collections during the related Collection Period and (ii)
the Investor Floating Allocation Percentage for such Distribution Date.

     Investor Loss Amount:  With respect to any Distribution Date, the amount
     --------------------
equal to the product of (i)  the Investor Floating Allocation Percentage  for
such Distribution Date and (ii) the aggregate of the Liquidation Loss Amounts
for such Distribution Date.

     Investor Loss Reduction Amount:  With respect to any Distribution Date,
     ------------------------------
the portion, if any,  of the Investor Loss Amount for  such Distribution Date
and all prior Distribution Dates that has not been (a) distributed to Class A
Certificateholders  on such Distribution Date pursuant to Section 5.01(a)(iv)
or  5.01(a)(v)  or  by way  of  the  Credit Enhancement  Draw  Amount  or (b)
reallocated to the Transferor Principal Balance pursuant to Section 5.01(c). 

     LIBOR:  As to any date, the rate for United States dollar deposits for
     -----
one month  which appear on  the Telerate Screen  LIBOR Page 3750 as  of 11:00
A.M., London time.  If such rate does not appear on such  page (or such other
page as  may replace  that page  on that service,  or if  such service  is no
longer offered, such  other service for displaying LIBOR  or comparable rates
as may  be reasonably selected by  the Depositor after consultation  with the
Trustee), the rate will be  the Reference Bank Rate.   If no such  quotations
can  be obtained and no Reference Bank Rate is available, LIBOR will be LIBOR
applicable to the preceding Distribution Date.

     LIBOR Business Day:  Any day other than (i) a Saturday or a Sunday or
     ------------------
(ii) a day on which banking  institutions in the State of New York  or in the
city of London, England are required or authorized by law to be closed.

     Lien:  Any mortgage, deed of trust, pledge, conveyance, hypothecation,
     ----
assignment, participation, deposit arrangement,  encumbrance, lien (statutory
or other), preference, priority right or interest or other security agreement
or preferential   arrangement  of any kind  or nature  whatsoever, including,
without limitation, any conditional sale or  other title retention agreement,
any financing lease  having substantially the same economic effect  as any of
the foregoing and the filing of any financing statement under the  UCC (other
than any such  financing statement filed for informational  purposes only) or
comparable  law  of  any  jurisdiction  to evidence  any  of  the  foregoing;
provided, however, that any assignment pursuant to Section 7.02 hereof shall
- - --------  -------
not be deemed to constitute a Lien.

     Lifetime Rate Cap:  With respect to each HELOC with respect to which the
     -----------------
related Mortgage Note provides for a lifetime rate cap, the maximum Loan Rate
permitted over the life of such  HELOC under the terms of the  related Credit
Line Agreement, as set forth on Exhibit C hereto.

     Liquidated Mortgage Loan:  As to any Distribution Date, any Mortgage
     ------------------------
Loan in respect of which the Servicer has determined, in accordance  with the
servicing  procedures  specified  herein,  as  of  the  end  of  the  related
Collection Period, that all Liquidation  Proceeds which it expects to recover
with respect to the disposition of such Mortgage Loan or the related REO have
been recovered.

     Liquidation Expenses:  Out-of-pocket expenses (exclusive of overhead)
     --------------------
which are incurred  by the Servicer in connection with the liquidation of any
Mortgage  Loan  and not  recovered  under  any insurance  policy,  including,
without limitation, legal fees and expenses, any unreimbursed amount expended
pursuant to Section 3.06 (including, without limitation, amounts  advanced to
correct defaults  on any mortgage loan which is  senior to such Mortgage Loan
and amounts advanced  to keep  current or  pay off  a mortgage  loan that  is
senior to such  Mortgage Loan) respecting  the related Mortgage Loan  and any
related  and unreimbursed expenditures  with respect to  real estate property
taxes,  water  or   sewer  taxes,  condominium  association   dues,  property
restoration or preservation or insurance against casualty, loss or damage.

     Liquidation Loss Amount:  With respect to any Distribution Date and any
     -----------------------
Mortgage  Loan that  becomes a  Liquidated Mortgage  Loan during  the related
Collection  Period, the unrecovered Asset Balance thereof  at the end of such
Collection Period,  after  giving  effect  to the  Net  Liquidation  Proceeds
applied in reduction of such Asset Balance.

     Liquidation Proceeds:  Proceeds (including Insurance Proceeds but not
     --------------------
including amounts  drawn under  the Policy) received  in connection  with the
liquidation of  any Mortgage Loan  or related REO, whether  through trustee's
sale, foreclosure sale or otherwise.

     Loan Agreement:  With respect to any HELOC, the related Credit Line
     --------------
Agreement.  With respect to any Closed-End Loan, the related Mortgage Note.

     Loan Rate:  With respect to any HELOC and as of any day, the per annum
     ---------
rate of interest  applicable under the related  Credit Line Agreement  to the
calculation of interest  for such day on  the Asset Balance of  such Mortgage
Loan.   With respect to any Closed-End Loan  and as of any day, the fixed per
annum rate of interest payable under the related Mortgage Note.

     Loan Rate Cap:  With respect to each HELOC, the lesser of (i) the
     -------------
Lifetime  Rate Cap, if  any, or (ii)  the applicable state  usury ceiling, if
any.

     Managed Amortization Period:  The period from the termination of the
     ---------------------------
Funding Period to the Rapid Amortization Commencement Date.

     Maximum Principal Payment:  With respect to any Distribution Date, the
     -------------------------
Investor  Fixed Allocation Percentage  of the Principal  Collections for such
Distribution Date.

     Maximum Rate:  As to any Interest Period, the Weighted Average Net Loan
     ------------
Rate  for the  Collection Period  during  which such  Interest Period  begins
(adjusted to an effective rate  reflecting accrued interest calculated on the
basis of the actual number of days in the Collection Period commencing in the
month in which such Interest Period  commences and a year assumed to  consist
of 360 days).

     Minimum Monthly Payment:  With respect to any Mortgage Loan and any
     -----------------------
month, the minimum  amount required to  be paid by  the related Mortgagor  in
that month.

     Minimum Transferor Interest:  With respect to any date, an amount equal
     ---------------------------
to  the lesser  of ((a)  5% of  the Pool  Balance on  such date  and (b)  the
Transferor Principal Balance as of the Closing Date).

     Moody's:  Moody's Investors Service, Inc. or its successor in interest.
     -------

     Mortgage:  The mortgage, deed of trust or other instrument creating a
     --------
first or  second lien on  an estate in  fee simple interest  in real property
securing a Mortgage Loan.

     Mortgage File:  The mortgage documents listed in Section 2.01 pertaining
     -------------
to  a particular Mortgage  Loan and any  additional documents required  to be
added to the Mortgage File pursuant to this Agreement.

     Mortgage Loan Schedule:  With respect to any date, the schedule of
     ----------------------
Mortgage  Loans included in the Trust on such  date.  The schedule of Initial
Mortgage  Loans as of the  Cut-Off Date is  the schedule set  forth herein as
Exhibit C, which schedule  sets forth as to  each such Mortgage Loan,  to the
extent applicable, (i) the Cut-Off Date Asset Balance, (ii) the Credit Limit,
(iii) the Gross Margin, (iv) the  Lifetime Rate Cap, (v) the account  number,
(vi) the current Loan Rate, (vii) the Combined Loan-to-Value  Ratio, (viii) a
code specifying the property type,  (ix) a code specifying documentation type
and (x) a code specifying lien position.   The Mortgage Loan Schedule will be
deemed  to  be amended  from time  to  time to  reflect  Additional Balances,
Eligible Substitute Mortgage Loans and Subsequent Mortgage Loans.

     Mortgage Loans:  The mortgage loans, including any Additional Balances
     --------------
with  respect thereto,  that  are  transferred and  assigned  to the  Trustee
pursuant to Section  2.01, together with the Related  Documents, exclusive of
Mortgage Loans that are  retransferred to the Depositor, the Servicer  or the
Transferor from time to time pursuant to Section 2.02, 2.04, 2.05, 2.06, 2.09
or 3.01 as  from time to time are held as a part  of the Trust.  The mortgage
loans  originally  so held  are  identified  in  the Mortgage  Loan  Schedule
delivered on  the Closing Date.   The Mortgage  Loans shall also  include any
Eligible  Substitute  Mortgage  Loan  substituted  by  the Transferor  for  a
Defective Mortgage Loan pursuant to Sections 2.02 and 2.04.

     Mortgage Note:  With respect to a HELOC, the Credit Line Agreement
     -------------
pursuant  to which  the  related  mortgagor agrees  to  pay the  indebtedness
evidenced  thereby and secured  by the related  Mortgage.  With  respect to a
Closed-End  Loan, the note pursuant to  which the related Mortgagor agrees to
pay  the indebtedness  evidenced  thereby  which is  secured  by the  related
Mortgage.

     Mortgaged Property:  The underlying property, including any real
     ------------------
property and improvements thereon, securing a Mortgage Loan.

     Mortgagor:  The obligor or obligors under a Loan Agreement.
     ---------

     Net Liquidation Proceeds:  With respect to any Liquidated Mortgage Loan,
     ------------------------
Liquidation Proceeds net of Liquidation Expenses.

     Net Loan Rate:  With respect to any Mortgage Loan and as to any day, the
     -------------
Loan Rate less the Servicing Fee Rate,  the Premium Fee Rate and the  Trustee
Fee Rate.

     Officer's Certificate:  A certificate signed by the President, an
     ---------------------
Executive  Vice President,  a Senior  Vice  President, a  Vice President,  an
Assistant Vice President,  the Treasurer, Assistant Treasurer,  Controller or
Assistant Controller of the Depositor, the Servicer or the Transferor, as the
case may be, and delivered to the Trustee.

     Opinion of Counsel:  A written opinion of counsel acceptable to the
     ------------------
Trustee, who  may be in-house counsel for the  Depositor, the Servicer or the
Transferor (except that any opinion pursuant  to Section 7.04 or relating  to
taxation must be an opinion of  independent outside counsel) and who, in  the
case of  opinions delivered to the Credit Enhancer  and the Rating Agency, is
reasonably acceptable to it.

     Original Class A Certificate Principal Balance:  $__________.
     ----------------------------------------------

     Original Invested Amount:  $_________ (Same as Original Class A Certif
     ------------------------
icate Principal Balance.)

     Overcollateralization Amount:  At the time of reference thereto, the
     ----------------------------
amount, if any, by which the Invested Amount exceeds the Class  A Certificate
Principal Balance.

     Paying Agent:  Any paying agent appointed pursuant to Section 6.06.
     ------------

     Percentage Interest:  As to any Investor Certificate, the percentage
     -------------------
obtained by dividing the principal  denomination (or notional amount) of such
Investor  Certificate by  the aggregate  of the  principal denominations  (or
notional amounts) of all Investor Certificates of the same class.

     Person:  Any individual, corporation, partnership, joint venture,
     ------
association,  joint-stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

     Policy:  The financial guaranty insurance policy number _______, dated
     ------
as of the Closing Date, issued by the Credit Enhancer to the  Trustee for the
benefit of the Investor Certificateholders.

     Pool Balance:  With respect to any date, the aggregate of the Asset
     ------------
Balances of all Mortgage Loans as of such date.

     Pool Factor:  With respect to any Distribution Date, the percentage,
     -----------
carried  to  seven places,  obtained  by  dividing  the Class  A  Certificate
Principal  Balance  for  such  Distribution  Date by  the  Original  Class  A
Certificate Principal Balance.

     Preference Claim:  As defined in Section 4.02.
     ----------------

     Premium Fee Rate:  As described in the Insurance Agreement.
     ----------------

     Principal Collections:  As to any Distribution Date, the sum of all
     ---------------------
payments by  or on behalf  of Mortgagors and  any other amounts  constituting
principal (including but  not limited to any portion of Insurance Proceeds or
Net Liquidation Proceeds   allocable to principal of  the applicable Mortgage
Loan,  and Transfer  Deposit  Amounts,  but  excluding  Foreclosure  Profits)
collected by the Servicer under the Mortgage Loans during the related Collec-
tion  Period.  The  terms of the  related Loan Agreement  shall determine the
portion of  each payment  in  respect of  a  Mortgage Loan  that  constitutes
principal or interest.

     Purchase Agreement:  The Mortgage Loan Purchase Agreement, dated as of
     ------------------
the  Cut-off  Date, between  Headlands,  as  seller,  and Headlands  SPC,  as
purchaser, with respect to the Mortgage Loans.

     Rapid Amortization Commencement Date:  The earlier of (i) the
     ------------------------------------
Distribution  Date in  ______________  and (ii)  the  Distribution Date  next
succeeding  the Collection  Period in  which  a Rapid  Amortization Event  is
deemed to occur pursuant to Section 11.01.

     Rapid Amortization Event:  As defined in Section 11.01.
     ------------------------

     Rapid Amortization Period:  The period commencing on the Rapid
     -------------------------
Amortization Date and continuing until  the termination of the Trust pursuant
to Section 10.01.

     Rating Agency:  Any statistical credit rating agency, or its successor,
     -------------
that rated the Investor  Certificates at the request of the  Depositor at the
time of  the  initial issuance  of the  Certificates.   If such  agency or  a
successor  is  no  longer  in   existence,  "Rating  Agency"  shall  be  such
statistical credit  rating agency, or other comparable  Person, designated by
the Depositor and the Credit Enhancer,  notice of which designation shall  be
given to the Trustee.  References herein to the highest short  term unsecured
rating  category of a Rating Agency shall mean  A-1+ or better in the case of
Standard & Poor's and P-1 or better in the case of Moody's and in the case of
any other Rating Agency shall mean the ratings such other Rating Agency deems
equivalent to  the foregoing ratings.  References herein to the highest long-
term  rating category  of a  Rating Agency  shall mean "AAA"  in the  case of
Standard &  Poor's and "Aaa" in  the case of Moody's  and in the case  of any
other Rating Agency, the rating such other Rating  Agency deems equivalent to
the foregoing ratings.

     Record Date:  The last day preceding the related Distribution Date;
     -----------
provided, however, that following the date on which Definitive Certificates
- - --------  -------
are available pursuant to Section 6.02(c)  the Record Date shall be the  last
day  of  the  calendar  month  preceding  the  month  in  which  the  related
Distribution Date occurs.

     Reference Bank Rate:  As to any Interest Period as follows:  the
     -------------------
arithmetic mean (rounded upwards, if  necessary, to the nearest one sixteenth
of a percent) of  the offered rates for United States dollar deposits for one
month which are offered by the Reference Banks as of 11:00 A.M., London time,
on  the second LIBOR  Business Day  prior to the  first day  of such Interest
Period to  prime banks  in the London  interbank market for  a period  of one
month in amounts  approximately equal to the outstanding  Class A Certificate
Principal Balance; provided that at least two such Reference Banks provide
                   --------
such rate.   If fewer than two offered rates appear,  the Reference Bank Rate
will be the arithmetic mean of the rates quoted by one or more major banks in
New York City, selected by the Depositor after consultation with the Trustee,
as of 11:00 A.M., New York City time, on such date for  loans in U.S. Dollars
to leading European  Banks for a period of one month in amounts approximately
equal to  the outstanding Class A Certificate Principal  Balance.  If no such
quotations can be obtained, the Reference Bank Rate shall be LIBOR applicable
to the preceding Interest Period.

     Reference Banks:  Three major banks that are engaged in the London
     ---------------
interbank market,  selected  by the  Depositor  after consultation  with  the
Trustee.

     Related Documents:  As defined in Section 2.01.
     -----------------

     REO:  A Mortgaged Property that is acquired by the Trust in foreclosure
     ---
or by deed in lieu of foreclosure.

     Required Overcollateralization Amount:  As defined in the Insurance
     -------------------------------------
Agreement.

     Responsible Officer:  When used with respect to the Trustee, any officer
     -------------------
of  the Trustee  with direct  responsibility for  the administration  of this
Agreement and also, with respect to a particular matter, any other officer to
whom  such matter  is  referred because  of such  officer's knowledge  of and
familiarity with the particular subject.

     Retransfer Date:  As defined in Section 2.06.
     ---------------

     Retransfer Notice Date:  As defined in Section 2.06.
     ----------------------

     SAIF:  The Savings Association Insurance Fund, as from time to time
     ----
constituted,  created under the  Financial Institutions Reform,  Recovery and
Enhancement  Act of  1989, or  if at  any time  after the  execution  of this
instrument  the  Savings Association  Insurance  Fund  is  not  existing  and
performing duties now assigned to it, the body performing such duties on such
date.

     Scheduled Principal Collections Distribution Amount:  With respect to
     ---------------------------------------------------
any Distribution Date  during the Funding Period or  the Managed Amortization
Period and the Class A Certificates, an amount equal to the lesser of (i) the
Maximum Principal Payment  and (ii) the Alternative Principal  Payment.  With
respect to any Distribution Date in respect of the Rapid Amortization Period,
the Maximum Principal Payment.

     Seller:  (                ), a (                ) corporation and any
     ------
successor thereto.

     Servicer:  (             ), a (                 ) corporation, any
     --------
successor  thereto  and, after  its  termination as  Servicer,  any successor
hereunder.

     Servicing Certificate:  A certificate completed and executed by a
     ---------------------
Servicing Officer in accordance with Section 4.01.

     Servicing Fee:  With respect to any Distribution Date, the product of
     -------------
(i) the Servicing Fee Rate divided by 12 and (ii) the aggregate Asset Balance
of the  Mortgage Loans on  the first day  of the Collection  Period preceding
such Distribution  Date (or  at the Cut-Off  Date with  respect to  the first
Distribution Date).

     Servicing Fee Rate:  ____% per annum.
     ------------------

     Servicing Officer:  Any officer of the Servicer involved in, or
     -----------------
responsible for, the administration and servicing of the Mortgage Loans whose
name and specimen  signature appear on a list of servicing officers furnished
to  the Trustee (with a copy  to the Credit Enhancer)  by the Servicer on the
Closing Date, as such list may be amended from time to time.

     Spread Account:  The account created pursuant to Section 4.03 and
     --------------
maintained pursuant to the Insurance Agreement.

     Spread Account Maximum:  As defined in the Insurance Agreement.
     ----------------------

     Standard & Poor's:  Standard & Poor's Ratings Services, a division of
     -----------------
The McGraw-Hill Companies, Inc., or its successor in interest.

     Subsequent Mortgage Loan:  Each HELOC acquired pursuant to Section 2.10
     ------------------------
with funds on deposit in the Funding Account during the Funding Period on the
related Subsequent Transfer Date.

     Subsequent Transfer Date:  With respect to Subsequent Mortgage Loans,
     ------------------------
any Distribution Date during the Funding Period.

     Telerate Screen LIBOR Page 3750:  The display designated as page 3750
     -------------------------------
on the Telerate Service (or such other page as may replace page  3750 on that
service  for the  purpose of  displaying London  inter-bank offered  rates of
major banks).  

     Transfer Date:  With respect to each Subsequent Mortgage Loan, the
     -------------
Subsequent  Transfer  Date, and  with  respect  to each  Eligible  Substitute
Mortgage Loan, the date on which such Eligible Substitute Mortgage Loan shall
have been transferred to the Trust.

     Transfer Deficiency:  As defined in Section 2.02.
     -------------------

     Transfer Deposit Amount:  As defined in Section 2.02.
     -----------------------

     Transferor or Transferor Certificateholders:  The Holders of the Trans
     -------------------------------------------
feror Certificates which shall initially be Headlands SPC.

     Transferor Available Funds:  As to any Distribution Date, Transferor
     --------------------------
Collections  up to  but  not  exceeding  the Transferor  Subordinated  Amount
immediately prior to such Distribution Date.

     Transferor Certificates:  The certificates executed and authenticated
     -----------------------
by the Trustee substantially in the form set forth in Exhibit B hereto.

     Transferor Collections:  As to any period, the sum of Transferor
     ----------------------
Interest Collections and Transferor Principal Collections for such period.

     Transferor Interest Collections:  Interest Collections that are not
     -------------------------------
Investor Interest Collections.

     Transferor Principal Balance:  As of any date of determination, the
     ----------------------------
amount  equal to (i)  the Pool Balance at  the end of  the day next preceding
such date  of determination less (ii) the Invested  Amount as of the close of
business on the preceding Distribution  Date plus (iii) Principal Collections
on deposit in the Funding Account.

     Transferor Principal Collections:  On any Distribution Date, Principal
     --------------------------------
Collections received during the related Collection Period minus the amount of
such  Principal   Collections  required  to   be  distributed   to  Class   A
Certificateholders pursuant to Section 5.01(b) or required to be deposited to
the Funding Account pursuant to Section 5.05.

     Transferor Subordinated Amount:  At the time of reference thereto, the
     ------------------------------
lesser  of (a)  $_____________ less the  sum of  (i) the aggregate  amount of
Transferor Collections previously  applied pursuant to Section  5.01(c), (ii)
the  aggregate amount  of Investor  Loss  Amounts that  have previously  been
reallocated to  the  Transferor  Principal  Balance pursuant  to  the  second
sentence of Section 5.01(c) and (iii) the amount by which the Overcollateral-
ization Amount exceeds  $_______________ and (b) the  Transferor Subordinated
Amount  on  the previous  Distribution  Date;  provided that  the  Transferor
Subordinated Amount shall notbe less than zero.

     Trust:  The trust created by this Agreement, the corpus of which
     -----
consists of the Mortgage Loans, such other assets  as shall from time to time
be identified as deposited in the Collection Account in  accordance with this
Agreement, property that secured a Mortgage Loan and that has become REO, the
interest of the Depositor in  certain hazard insurance policies maintained by
the Mortgagors or  the Servicer in respect of the Mortgage Loans, the Policy,
an assignment of  the Transferor's rights under the  Purchase Agreement, such
assets as may be deposited  from time to time in  the Spread Account and  the
Funding  Account, and  all proceeds of  each of  the foregoing  (exclusive of
payments of accrued interest on the Mortgage Loans which  are due on or prior
to the Cut-Off Date).

     Trustee:  (_______________) or any successor Trustee appointed in
     -------
accordance  with  this  Agreement  that  has  accepted  such  appointment  in
accordance with this Agreement.

     Trustee Fee:  A fee which is separately agreed to between the Servicer
     -----------
and the Trustee.

     Trustee Fee Rate:  The per annum rate at which the Trustee Fee is
     ----------------
calculated.

     UCC:  The Uniform Commercial Code, as amended from time to time, as in
     ---
effect in any specified jurisdiction.

     Unpaid Class A Certificate Carry Forward Interest Amount:  With respect
     --------------------------------------------------------
to  any  Distribution Date,  the aggregate  amount,  if any,  of any  Class A
Certificate  Carry Forward  Interest that  was  accrued in  respect of  prior
Distribution Dates and which has not been distributed to Class A Certificate-
holders.

     Unpaid Class A Certificate Interest Shortfall:  With respect to any
     ---------------------------------------------
Distribution  Date, the  aggregate amount,  if  any, of  Class A  Certificate
Interest that was accrued in respect of a prior Distribution Date and has not
been distributed to Class A Certificateholders.

     Unpaid Class S Certificate Interest Shortfall:  With respect to any
     ---------------------------------------------
Distribution  Date, the  aggregate amount,  if  any, of  Class S  Certificate
Interest that was accrued in respect of a prior Distribution Date and has not
been distributed to Class S Certificateholders.

     Valuation:  With respect to any Mortgaged Property and time referred to
     ---------
herein, the Appraised Value of the Mortgaged Property.

     Voting Rights:  The portion of the aggregate voting rights of all the
     -------------
Certificates evidenced  by a Class of Certificates.   At all times during the
term of this Agreement, (98%) of all of the Voting Rights shall be  allocated
among Holders  of the Class  A Certificates and  the Holders  of the Class  S
Certificates shall be entitled to (2%) of  all of the Voting Rights.   Voting
Rights allocated  to a  Class of Certificates  shall be  allocated among  the
Certificates  of  each  such  Class  in  accordance  with   their  respective
Percentage Interests.

     Weighted Average Net Loan Rate:  As to any Collection Period, the
     ------------------------------
average of the daily Net Loan Rate for each Mortgage Loan for each day during
the related Billing Cycle, weighted on the basis of the daily  average of the
related Asset  Balances outstanding for  each day  in such Billing  Cycle for
each  Mortgage  Loan as  determined by  the Servicer  in accordance  with the
Servicer's normal servicing procedures.

     Section 1.02.  Interest Calculations.  All calculations of interest
                    ---------------------
hereunder that are  made in respect of  the Asset Balance of  a Mortgage Loan
shall be  made on a daily  basis using a  365-day year.  All  calculations of
interest on  the Investor  Certificates shall  be made  on the  basis of  the
actual number of days in an Interest Period  and a year assumed to consist of
360 days.  The calculation of the Servicing Fee shall be made on the basis of
a  360-day year  consisting  of twelve  30-day months.    All dollar  amounts
calculated hereunder shall be  rounded to the nearest penny with  one-half of
one penny being rounded down.

                                  ARTICLE II

                        Conveyance of Mortgage Loans;
                      Original Issuance of Certificates;
                                Tax Treatment


     Section 2.01.  Conveyance of Mortgage Loans; Retention of Obligation to
                    --------------------------------------------------------
Fund Advances Under Credit Line Agreements.  The Transferor hereby sells,
- - ------------------------------------------
transfers, assigns, sets over and otherwise conveys to the Depositor, without
recourse (subject  to Section  2.02 and 2.04),  all of  its right,  title and
interest  in and  to  (i) each  Initial Mortgage  Loan,  including its  Asset
Balance and all  collections in respect thereof received on or after the Cut-
Off Date (excluding payments in respect of accrued interest due prior  to the
Cut-Off  Date); (ii) property that  secured an Initial  Mortgage Loan that is
acquired  by  foreclosure   or  deed  in  lieu  of   foreclosure;  (iii)  the
Transferor's   rights   under   the   Purchase   Agreement   (including   all
representations and warranties of the Seller contained therein); and (iv) the
Transferor's rights under the hazard  insurance policies.  The Transferor has
entered into this Agreement in consideration for the purchase of the Mortgage
Loans by the Depositor and has agreed to take the actions specified herein.

     The  Depositor, concurrently  with the  execution  and delivery  of this
Agreement, hereby sells,  transfers, assigns, sets over and otherwise conveys
to the Trust,  without recourse (subject to  Sections 2.02 and 2.04),  all of
its right,  title and  interest in  and to  (i) each  Initial Mortgage  Loan,
including its Asset  Balance and all collections in  respect thereof received
on  or after  the  Cut-Off Date  (excluding payments  in  respect of  accrued
interest  due  prior to  the  Cut-off Date);  (ii) property  that  secured an
Initial Mortgage Loan  that is  acquired by  foreclosure or deed  in lieu  of
foreclosure; (iii)  all rights under  the Purchase Agreement assigned  by the
Transferor to the Depositor (including  all representations and warranties of
the Seller contained  therein); (iv) the Depositor's rights  under the hazard
insurance  policies; (v)  the  Spread  Account; (vi)  the  Policy; (vii)  the
Funding Account; and  (viii) all other assets  included or to be  included in
the Trust for the benefit of Certificateholders; provided, however, neither
                                                 --------  -------
the  Trustee nor  the Trust  assumes  the obligation  under  any Credit  Line
Agreement that provides  for the funding of future advances  to the Mortgagor
thereunder,  and  neither the  Trust nor  the Trustee  shall be  obligated or
permitted to  fund any  such future advances.   With  respect to  the HELOCs,
Additional Balances shall be part of the related Asset Balance and are hereby
transferred to the Trust on the  Closing Date pursuant to this Section  2.01,
and therefore part of  the Trust property.  In  addition, on or prior to  the
Closing Date,  the Depositor shall cause  the Credit Enhancer to  deliver the
Policy to  the Trustee  for the benefit  of the  Investor Certificateholders.
The foregoing  transfer,  assignment, set-over  and conveyance  to the  Trust
shall be made to  the Trustee, on behalf of the Trust,  and each reference in
this Agreement to such transfer, assignment, set-over and conveyance shall be
construed accordingly.

     Each of the  Transferor and the Depositor agrees to take  or cause to be
taken such actions  and execute such documents (including  without limitation
the filing of  all necessary continuation statements for  the UCC-1 financing
statements filed  in the States  of (              )  and (                ),
respectively, (which  shall have  been filed  within 10  days of  the Closing
Date) describing the Cut-Off Date  Asset Balances and Additional Balances and
naming (i) the  Transferor as debtor and  the Depositor as secured  party and
(ii) the Depositor as debtor and the Trustee as  secured party and any amend-
ments to UCC-1 financing statements required to  reflect a change in the name
or corporate structure  of the Transferor or  the Depositor or the  filing of
any additional UCC-1 financing statements due to  the change in the principal
office  of the  Depositor  (within 10  days of  any event  necessitating such
filing) as are  necessary to perfect and protect  the Certificateholders' and
Credit Enhancer's interests in each Cut-Off Date Asset Balance and Additional
Balances and the  proceeds thereof (other than maintaining  possession by the
Trustee of the Mortgage Loans and the Mortgage Files).

     In  connection  with such  transfer and  assignment, the  Servicer shall
deliver to the  Trustee the following documents or  instruments (the "Related
Documents") with respect  to each Initial Mortgage  Loan on the  Closing Date
and will deliver with respect to each Subsequent Mortgage Loan on the related
Subsequent Transfer Date:

            (i)  the original Mortgage Note endorsed in blank;

           (ii)  an  original Assignment of  Mortgage in blank  in recordable
     form;

          (iii)  the  original recorded Mortgage  or, if, in  connection with
     any  Mortgage  Loan, the  original  recorded Mortgage  with  evidence of
     recording thereon cannot  be delivered on or  prior to the  Closing Date
     because of  a delay  caused by  the public  recording office  where such
     original  Mortgage has  been delivered for  recordation or  because such
     original Mortgage has been lost, the Transferor, at the direction of the
     Depositor, shall deliver  or cause to be delivered  to the Custodian, as
     agent  for the  Trustee,  a  true and  correct  copy of  such  Mortgage,
     together with (i) in the case of a delay caused by  the public recording
     office,  an Officer's  Certificate of  the  Depositor stating  that such
     original   Mortgage  has  been  dispatched  to  the  appropriate  public
     recording official or  (ii) in the case of an original Mortgage that has
     been  lost, a  certificate by  the  appropriate county  recording office
     where such Mortgage is recorded;

           (iv)  if applicable, the original  intervening assignments, if any
     ("Intervening Assignments"), with evidence of recording thereon, showing
     a complete  chain of title  to the Mortgage  from the originator  to the
     Depositor or, if  any such original Intervening Assignment  has not been
     returned  from the applicable recording office or  has been lost, a true
     and correct  copy thereof,  together with  (i) in  the case  of a  delay
     caused by the  public recording office, an Officer's  Certificate of the
     Transferor  stating that such  original Intervening Assignment  has been
     dispatched  to the appropriate public recording official for recordation
     or (ii) in the case of an original Intervening Assignment that  has been
     lost,  a certificate  by the appropriate  county recording  office where
     such Mortgage is recorded;

            (v)  either a title  policy, a title search or  guaranty of title
     with respect to the related Mortgaged Property;

           (vi)  the original of any guaranty executed in connection with the
     Mortgage Note;

          (vii)  the original of each assumption, modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

         (viii)  any  security  agreement,  chattel  mortgage  or  equivalent
     instrument executed in connection with the Mortgage; 

provided, however, that as to any Mortgage Loan, if (a) as evidenced by an
- - --------  -------
Opinion of Counsel delivered to and in form and substance satisfactory to the
Trustee and the Credit Enhancer, (x) an optical image or other representation
of the related  documents specified in  clauses (i) through (viii)  above are
enforceable  in the relevant jurisdictions to the same extent as the original
of such document and (y) such optical  image or other representation does not
impair the ability of an owner of such Mortgage Loan to transfer its interest
in such Mortgage Loan, and (b) the retention of such documents in such format
will  not result in a  reduction in the  then current rating  of the Investor
Certificates,  without regard  to the  Policy,  such optical  image or  other
representation may  be held by the Servicer, as  custodian for the Trustee or
assignee in lieu of the physical documents specified above.

     The  Transferor hereby confirms  to the Trustee  that it  has caused the
portions of the Electronic Ledgers relating to the Initial Mortgage  Loans as
of  the Closing  Date, and that  it will  cause such Electronic  Ledgers with
respect  to  each Subsequent  Mortgage  Loan  as  of the  related  Subsequent
Transfer Date, to be clearly and unambiguously  marked, and has made, or will
make, the appropriate  entries in its general accounting  records to indicate
that such Mortgage  Loans have been transferred  to the Trust.   The Servicer
hereby  confirms to the  Trustee that it  has clearly and  unambiguously made
appropriate entries  in its general  accounting records indicating  that such
Mortgage Loans constitute part of the Trust and  are serviced by it on behalf
of  the  Trust in  accordance with  the  terms hereof.   The  Servicer hereby
confirms  to the Trustee  that it will clearly  and unambiguously make appro-
priate entries  in  its  general  accounting  records  indicating  that  each
Subsequent Mortgage Loan constitutes part of the  Trust and is serviced by it
on behalf  of the Trust in accordance with the terms hereof as of the related
Subsequent Transfer Date.

     Notwithstanding the characterization of the Class A Certificates as debt
for Federal, state  and local income and franchise  tax purposes, the parties
hereto intend  to treat the  transfer of the Mortgage  Loans to the  Trust as
provided  herein  as  a sale,  for  certain  non-tax  purposes,  of  all  the
Transferor's and Depositor's right, title and interest in and to the Mortgage
Loans,  whether now  existing or  hereafter created,  and the  other property
described  above and  all proceeds thereof.   In  the event such  transfer is
deemed not to be a sale  for such purposes,  the Transferor hereby  grants to
the Depositor and the  Depositor grants to the Trust, a  security interest in
all of such party's right, title and  interest in, to and under the  Mortgage
Loans,  whether now  existing or  hereafter created,  and the  other property
described above and all proceeds thereof; and this Agreement shall constitute
a security agreement under applicable law.

     Within  90 days following delivery of the  Mortgage Files to the Trustee
pursuant to this Section, the Trustee shall review each such Mortgage File to
ascertain  that all required  documents set forth  in this  Section 2.01 have
been executed and  received, and that  such documents relate to  the Mortgage
Loans identified on  the Mortgage Loan Schedule  and in so doing  the Trustee
may  rely on  the purported  due execution  and genuineness of  any signature
thereon.  If within such 90-day period the Trustee finds any document consti-
tuting a  part of a Mortgage File not to have been executed or received or to
be unrelated to the Mortgage Loans identified in said  Mortgage Loan Schedule
or, if in the course of its review, the Trustee determines that such Mortgage
File  is otherwise  defective  in  any material  respect,  the Trustee  shall
promptly  upon  the conclusion  of  its  review  notify the  Transferor,  the
Depositor and the Credit Enhancer, and the  Transferor shall have a period of
90 days after such notice within which to correct or cure any such defect.

     The Trustee shall have no responsibility for reviewing any Mortgage File
except as expressly provided in this Section 2.01.  In reviewing any Mortgage
File pursuant to  this Section, the Trustee shall have  no responsibility for
determining whether any  document is valid and  binding, whether the text  of
any assignment  or endorsement is  in proper or  recordable form  (except, if
applicable, to determine if the Trustee is the assignee or endorsee), whether
any  document has  been recorded in  accordance with the  requirements of any
applicable jurisdiction, or whether a  blanket assignment is permitted in any
applicable  jurisdiction,  whether  any  Person  executing  any  document  is
authorized to do  so or whether any  signature thereon is genuine,  but shall
only be required to determine whether  a document has been executed, that  it
appears to be what it purports to be, and, where applicable, that it purports
to be recorded.

     Section 2.02.  Acceptance by Trustee; Retransfer of Mortgage Loans.  (a)
                    ---------------------------------------------------
The Trustee  hereby acknowledges its receipt  of the Policy  and the Mortgage
Loans, and declares that the Trustee holds and will hold such instrument, and
to  the extent  that any documents  are delivered  to it pursuant  to Section
2.01, will hold such documents, and all amounts received by it thereunder and
hereunder, in trust, upon the terms herein set forth, for the use and benefit
of all present and future Certificateholders and the Credit Enhancer.  If the
time to cure any defect in respect of any Mortgage Loan of which the  Trustee
has notified the  Transferor and the Depositor following  the review pursuant
to Section 2.01 has  expired or if at  any time any  loss is suffered by  the
Trustee  on behalf  of  the  Certificateholders or  the  Credit Enhancer,  in
respect of  any Mortgage Loan  as a result  of (i) a  defect in any  document
constituting a part of its Mortgage File or (ii) an Assignment of Mortgage to
the Trustee not having been recorded as required by Section 2.01, then on the
next succeeding  Business Day upon the  deposit to the Collection  Account of
the Transfer Deposit Amount, if any, and upon  satisfaction of the applicable
conditions described herein,  all right, title  and interest of the  Trust in
and to such Mortgage Loan shall be deemed to be retransferred, reassigned and
otherwise  reconveyed, without recourse,  representation or warranty,  to the
Transferor on  such Business Day and the Asset  Balance of such Mortgage Loan
shall be deducted from the Pool Balance; provided, how-
                                         --------
ever, that interest accrued on the Asset Balance of such Mortgage Loan to the
end of the related Collection Period shall be the property of the Trust.  The
Trustee shall determine  if the reduction of such Asset Balance from the Pool
Balance in accordance with the  preceding sentence would cause the Transferor
Principal Balance to be less  than the Minimum Transferor Interest ("Transfer
Deficiency"), in which event the Trustee shall deliver written notice of such
deficiency  to  the Transferor,  and  within  five  Business Days  after  the
Business Day of such retransfer the Transferor shall either (i) substitute an
Eligible Substitute Mortgage Loan or (ii) deposit into the Collection Account
an amount  (the  "Transfer Deposit  Amount") in  immediately available  funds
equal to the Transfer Deficiency or a combination of both (i) and (ii) above.
Such reduction or substitution and the actual payment of any Transfer Deposit
Amount, if any, shall be deemed to be payment in full for such Mortgage Loan.
Upon  receipt  of  any  Eligible  Substitute  Mortgage  Loan  or  of  written
notification signed  by a Servicing Officer  to the effect that  the Transfer
Deposit  Amount in respect  of a Defective  Mortgage Loan  has been deposited
into the Collection  Account or, if  the Transferor Principal Balance  is not
reduced below  the Minimum  Transferor Interest  as  a result  of the  deemed
retransfer  of a  Defective Mortgage  Loan, then  as promptly  as practicable
following such deemed transfer, the  Trustee shall execute such documents and
instruments of  transfer presented  by the Transferor,  in each  case without
recourse, representation  or warranty, and  take such other actions  as shall
reasonably be  requested by  the Transferor to  effect such  transfer by  the
Trust of such Defective Mortgage Loan pursuant to this Section.  It is under-
stood and  agreed that the obligation of the  Transferor to accept a transfer
of a  Defective Mortgage  Loan and  to either  convey an  Eligible Substitute
Mortgage Loan  or to make  a deposit of  any related Transfer  Deposit Amount
into the Collection Account shall  constitute the sole remedy respecting such
defect available  to Certificateholders, the Trustee and  the Credit Enhancer
against the Transferor.

     The Servicer, promptly  following the transfer  of a Defective  Mortgage
Loan from or to the Trust pursuant to this Section, shall amend the  Mortgage
Loan Schedule and make appropriate entries in its general account records  to
reflect such  transfer.    The Servicer  shall,  following  such  retransfer,
appropriately mark its  records to  indicate that it  is no longer  servicing
such  Mortgage  Loan on  behalf  of  the  Trust.   The  Transferor,  promptly
following such  transfer, shall appropriately mark its  Electronic Ledger and
make  appropriate entries  in its  general  account records  to reflect  such
transfer.

     Notwithstanding any other  provision of this Section, a  retransfer of a
Defective Mortgage Loan to the Transferor pursuant to this Section that would
cause the Transferor Principal Balance to be less than the Minimum Transferor
Interest shall not occur if either the Transferor fails to convey an Eligible
Substitute  Mortgage Loan  or  to  deposit into  the  Collection Account  any
related Transfer Deposit Amount  required by this Section with respect to the
transfer of such Defective Mortgage Loan.

     (b)    As  to  any  Eligible  Substitute  Mortgage  Loan  or Loans,  the
Transferor  shall  deliver to  the  Trustee  with  respect to  such  Eligible
Substitute  Mortgage Loan  or  Loans  such documents  and  agreements as  are
required to be held  by the Trustee in accordance with Section 2.01.  For any
Collection  Period  during  which  the Transferor  substitutes  one  or  more
Eligible Substitute Mortgage Loans, the Servicer shall determine the Transfer
Deposit  Amount which  amount shall  be  deposited by  the Transferor  in the
Collection Account  at the  time of  substitution.  All  amounts received  in
respect  of  the  Eligible  Substitute  Mortgage Loan  or  Loans  during  the
Collection Period in which the circumstances giving rise to such substitution
occur shall not be a part of the Trust Fund and shall not be deposited by the
Servicer in the  Collection Account.   All amounts received  by the  Servicer
during the Collection Period  in which the circumstances giving  rise to such
substitution occur in  respect of any Defective  Mortgage Loan so  removed by
the Trust Fund shall be deposited by the Servicer in the  Collection Account.
Upon such substitution, the Eligible  Substitute Mortgage Loan or Loans shall
be subject to the terms of this Agreement in all respects, and the Transferor
shall  be  deemed  to have  made  with respect  to  such  Eligible Substitute
Mortgage Loan  or Loans,  as  of the  date  of substitution,  the  covenants,
representations and  warranties set  forth in Section  2.04.   The procedures
applied by the Transferor in selecting each Eligible Substitute Mortgage Loan
shall  not  be  materially  adverse to  the  interests  of  the  Trustee, the
Certificateholders and the Credit Enhancer.

     Section 2.03.  Representations and Warranties Regarding the Servicer and
                    ---------------------------------------------------------
the Transferor.  (a)  The Servicer represents and warrants to the Trustee and
- - --------------
the Credit  Enhancer that  as of the  Closing Date and  as of  the Subsequent
Transfer Date:

            (i)  The  Servicer is a (state) corporation, validly existing and
     in good standing under the laws of the State of (         ), and has the
     corporate power to own its assets and to transact the business  in which
     it is currently engaged.  The Servicer  is duly qualified to do business
     as a foreign corporation and is in good standing in each jurisdiction in
     which the character of the business  transacted by it or any  properties
     owned  or leased  by it  requires such  qualification and  in which  the
     failure  so  to qualify  would  have a  material adverse  effect  on the
     business, properties, assets,  or condition (financial or  other) of the
     Servicer;

           (ii)  The Servicer has  the power and authority to  make, execute,
     deliver  and  perform   this  Agreement  and  all  of  the  transactions
     contemplated under the Agreement, and  has taken all necessary corporate
     action to  authorize  the execution,  delivery and  performance of  this
     Agreement.  When executed and delivered, this Agreement will  constitute
     the legal, valid  and binding obligation of the  Servicer enforceable in
     accordance with  its terms, except as  enforcement of such terms  may be
     limited by bankruptcy,  insolvency, reorganization, moratorium  or other
     similar  laws affecting the  enforcement of creditors'  rights generally
     and by the availability of equitable remedies;

          (iii)  The Servicer  is not required  to obtain the consent  of any
     other party or any consent,  license, approval or authorization from, or
     registration  or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity
     or enforceability of  this Agreement, except for  such consent, license,
     approval or authorization, or registration or declaration, as shall have
     been obtained or filed, as the case may be, prior to the Closing Date;

           (iv)  The execution, delivery and performance of this Agreement by
     the  Servicer will  not violate  any  provision of  any existing  law or
     regulation  or any  order  or  decree of  any  court applicable  to  the
     Servicer or any provision of  the Certificate of Incorporation or Bylaws
     of  the Servicer,  or  constitute  a material  breach  of any  mortgage,
     indenture, contract or other agreement to which the  Servicer is a party
     or by which the Servicer may be bound; and

            (v)  No  litigation or administrative proceeding of or before any
     court, tribunal  or governmental  body is currently  pending, or  to the
     knowledge of the Servicer threatened, against the Servicer or any of its
     properties or with  respect to this Agreement or  the Certificates which
     in the opinion of the Servicer has a reasonable likelihood of  resulting
     in a  material adverse effect  on the transactions contemplated  by this
     Agreement.

The representations  and warranties set  forth in this Section  2.03(a) shall
survive the  sale and assignment  of the Mortgage  Loans to the Trust.   Upon
discovery of a breach of  any representations and warranties which materially
and adversely affects  the interests of the Certificateholders  or the Credit
Enhancer, the person discovering such breach shall give prompt written notice
to the other parties and to the Credit Enhancer.  Within 90  days of its dis-
covery or its receipt of notice of breach, or, with the prior written consent
of a Responsible Officer of the Trustee, such longer period specified in such
consent, the Servicer shall cure such breach in all material respects.

     (b)   The  Transferor represents  and warrants  to the  Trustee and  the
Credit  Enhancer  that as  of  the Closing  Date  and as  of  each Subsequent
Transfer Date:

          (i)  The Transferor is a (          ) corporation, validly existing
     and  in good standing under the laws of  the State of (           ), and
     has the corporate power to own  its assets and to transact the  business
     in which  it is currently engaged.  The  Transferor is duly qualified to
     do business as  a foreign corporation  and is in  good standing in  each
     jurisdiction in which the character of the business transacted by it  or
     any properties  owned or leased by it requires such qualification and in
     which the failure so to qualify would  have a material adverse effect on
     the  business, properties, assets, or condition  (financial or other) of
     the Transferor;

         (ii)  The Transferor has  the power and authority  to make, execute,
     deliver  and  perform  this  Agreement  and  all   of  the  transactions
     contemplated under the Agreement, and has taken all necessary  corporate
     action to  authorize the  execution, delivery  and  performance of  this
     Agreement.  When executed and  delivered, this Agreement will constitute
     the legal, valid and binding obligation of the Transferor enforceable in
     accordance with  its terms, except as  enforcement of such  terms may be
     limited by bankruptcy,  insolvency, reorganization, moratorium  or other
     similar  laws affecting the  enforcement of creditors'  rights generally
     and by the availability of equitable remedies;

        (iii)  The Transferor  is not required  to obtain the consent  of any
     other party or any consent,  license, approval or authorization from, or
     registration  or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity
     or  enforceability of this Agreement, except  for such consent, license,
     approval or authorization, or registration or declaration, as shall have
     been obtained or filed, as the case may be, prior to the Closing Date;

         (iv)  The execution, delivery  and performance of this  Agreement by
     the  Transferor will not  violate any provision  of any  existing law or
     regulation  or  any order  or  decree of  any  court  applicable to  the
     Transferor  or any  provision  of the  Certificate  of Incorporation  or
     Bylaws  of  the Transferor,  or  constitute  a  material breach  of  any
     mortgage, indenture, contract or other agreement to which the Transferor
     is a party or by which the Transferor may be bound; and

          (v)  No  litigation or administrative  proceeding of or  before any
     court, tribunal  or governmental  body is currently  pending, or  to the
     knowledge of the Transferor threatened, against the Transferor or any of
     its properties  or with  respect to this  Agreement or  the Certificates
     which  in the opinion  of the Transferor has  a reasonable likelihood of
     resulting in a material adverse effect  on the transactions contemplated
     by this Agreement.

The representations  and warranties set  forth in this Section  2.03(b) shall
survive the sale  and assignment of  the Mortgage Loans  to the Trust.   Upon
discovery of a breach of  any representations and warranties which materially
and adversely affects  the interests of the Certificateholders  or the Credit
Enhancer, the person discovering such breach shall give prompt written notice
to the other parties and to the Credit  Enhancer.  Within 90 days of its dis-
covery or its receipt of notice of breach, or, with the prior written consent
of a Responsible Officer of the Trustee, such longer period specified in such
consent, the Transferor shall cure such breach in all material respects.

     Section 2.04.  Representations and Warranties of the Transferor Regard
                    -------------------------------------------------------
ing the Mortgage Loans; Retransfer of Certain Mortgage Loans.  (a)  The
- - ------------------------------------------------------------
Transferor hereby represents  and warrants to the Trustee,  the Depositor and
the Credit Enhancer that as of the  Closing Date with respect to the Mortgage
Loans and as of the applicable  Transfer Date with respect to any  Subsequent
Mortgage Loan and any Eligible Substitute Mortgage Loan, 

          (i)  As  of the Closing Date  with respect to the  Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage  Loan  and any  Eligible  Substitute  Mortgage Loan  and,  with
     respect to any HELOC, as of the date any Additional Balance  is created,
     the  information  set forth  in  the  Mortgage  Loan Schedule  for  such
     Mortgage Loans is true and correct in all material respects;

          (ii)   The  applicable  Cut-Off  Date Asset  Balance  has not  been
     assigned or pledged,  and the Transferor is the sole owner and holder of
     such  Cut-Off Date Asset  Balance free and  clear of any  and all liens,
     claims,  encumbrances,   participation  interests,   equities,  pledges,
     charges  or security  interests of  any nature, and  has full  right and
     authority,  under  all   governmental  and   regulatory  bodies   having
     jurisdiction over  the ownership  of  the applicable  Mortgage Loan,  to
     sell, assign or transfer the same pursuant to the Purchase Agreement;

          (iii)  As of the Closing Date  with respect to the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan  and any  Eligible Substitute Mortgage  Loan, the  related
     Mortgage Note and  the Mortgage with respect to each  Mortgage Loan have
     not been assigned or pledged, and  the Transferor is the sole owner  and
     holder of the Mortgage Loan free and clear of any and all liens, claims,
     encumbrances,  participation  interests, equities,  pledges,  charges or
     security  interests of  any nature,  and has  full right  and authority,
     under  all governmental and  regulatory bodies having  jurisdiction over
     the ownership of the  applicable Mortgage Loans, to sell and  assign the
     same pursuant to the Purchase Agreement;

          (iv)  As of  the Closing Date with respect to  the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage  Loan and any  Eligible Substitute  Mortgage Loan,  the related
     Mortgage is a valid and subsisting first or second lien, as set forth on
     the Mortgage Loan  Schedule with respect to each  related Mortgage Loan,
     on the property therein described, and as of the applicable Cut-Off Date
     the related Mortgaged Property is free and clear of all encumbrances and
     liens having priority  over the first or second lien,  as applicable, of
     such Mortgage except  for liens for  (i) real  estate taxes and  special
     assessments not yet delinquent; (ii)  any first mortgage loan secured by
     such Mortgaged  Property and  specified on  the Mortgage  Loan Schedule;
     (iii) covenants, conditions  and restrictions, rights of  way, easements
     and other matters of public  record as of the date of recording that are
     acceptable  to mortgage lending  institutions generally; and  (iv) 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 such Mortgage;

          (v)  As  of the Closing Date  with respect to the  Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan  and any  Eligible Substitute Mortgage  Loan, there  is no
     valid  offset, defense  or counterclaim  of any  obligor under  any Loan
     Agreement or Mortgage;

          (vi)  To  the best knowledge of  the Transferor, as of  the Closing
     Date  with respect  to the  Initial  Mortgage Loans  and the  applicable
     Transfer  Date with  respect to  any  Subsequent Mortgage  Loan and  any
     Eligible  Substitute Mortgage Loan, there  is no delinquent recording or
     other  tax or  fee  or  assessment lien  against  any related  Mortgaged
     Property;

          (vii)  As  of the Closing Date with respect to the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan  and any  Eligible Substitute Mortgage  Loan, there  is no
     proceeding  pending  or,  to  the  best  knowledge  of  the  Transferor,
     threatened  for  the  total  or  partial  condemnation  of  the  related
     Mortgaged Property, and such property is free of material damage;

          (viii)  To the best knowledge of the Transferor, as of  the Closing
     Date  with respect  to the  Initial  Mortgage Loans  and the  applicable
     Transfer  Date with  respect to  any  Subsequent Mortgage  Loan and  any
     Eligible  Substitute Mortgage Loan,  there are no  mechanics' or similar
     liens  or claims  which  have been  filed  for work,  labor or  material
     affecting the  related Mortgaged  Property which are,  or may  be, liens
     prior or  equal to the lien of the  related Mortgage, except liens which
     are  fully insured against by the title  insurance policy referred to in
     clause (xiv);

          (ix)  No  Minimum Monthly Payment  is more than 89  days delinquent
     (measured  on a  contractual basis);  and with  respect to  the Mortgage
     Loans no more than ___% (by Initial Cut-Off Date Pool Balance)  were 30-
     59 days  delinquent (measured on a  contractual basis) and no  more than
     ____% (by Initial Cut-Off Date  Pool Balance) were 60-89 days delinquent
     (measured on a contractual basis);

          (x)  As  of the Closing Date  with respect to the  Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan  and  any  Eligible Substitute  Mortgage  Loan,  for  each
     Mortgage Loan, the related Mortgage  File contains each of the documents
     and instruments specified to be included therein;

          (xi)    The related  Mortgage  Note  and  the related  Mortgage  at
     origination complied in all material  respects with applicable state and
     federal laws,  including, without  limitation, usury,  truth-in-lending,
     real  estate  settlement procedures,  consumer credit  protection, equal
     credit opportunity or disclosure laws applicable to the Mortgage Loan;

          (xii)   Either  a lender's  title  insurance policy  or binder  was
     issued  on the date  of origination of  the Mortgage Loan  and each such
     policy is valid and remains in full force and effect, or a  title search
     or guaranty of title customary in the relevant jurisdiction was obtained
     with respect to a Mortgage Loan as to which no title insurance policy or
     binder was issued;

          (xiii)  As of the Closing Date with respect to the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan  and any  Eligible Substitute Mortgage  Loan, none  of the
     Mortgaged Properties  is a  mobile home or  a manufactured  housing unit
     that is not  considered or classified as  part of the real  estate under
     the laws of the jurisdiction in which it is located;

          (xiv)  As  of the Cut-Off  Date for the  Initial Mortgage Loans  no
     more than  ____% of such  Mortgage Loans (by  Initial Cut-Off Date  Pool
     Balance),  are secured  by Mortgaged  Properties  located in  one United
     States postal zip code;

          (xv)  The  Combined Loan-to-Value Ratio for each  Mortgage Loan was
     not in excess of ___%;

          (xvi)  No selection procedure reasonably believed by the Transferor
     to be adverse  to the interests of the Certificateholders  or the Credit
     Enhancer was utilized in selecting the Mortgage Loans;

          (xvii)   The Transferor has  not transferred the Mortgage  Loans to
     the Transferor with  any intent to hinder,  delay or defraud any  of its
     creditors;

          (xviii)   The Minimum Monthly Payment  with respect to any HELOC is
     not less than  the interest accrued at  the applicable Loan Rate  on the
     average daily Asset  Balance during the interest period  relating to the
     date on which such Minimum Monthly Payment is due;

          (xix)   Within 10  days of  the Closing  Date with  respect to  the
     Initial Mortgage  Loans and, to the extent  not already included in such
     filing, within 10 days  of the applicable Transfer Date  with respect to
     any Subsequent Mortgage  Loan and any Eligible Substitute Mortgage Loan,
     the Transferor will file UCC-1 financing statements with respect to such
     Mortgage Loans;

          (xx)  As of the Closing  Date with respect to the Initial  Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage  Loan  and any  Eligible  Substitute Mortgage  Loan,  each Loan
     Agreement and  each Mortgage  Loan is an  enforceable obligation  of the
     related Mortgagor, except  as the enforceability thereof may  be limited
     by  the  bankruptcy,  insolvency or  similar  laws  affecting creditors'
     rights generally;

          (xxi)  As of the Closing Date  with respect to the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan and any Eligible  Substitute Mortgage Loan, the Transferor
     has not received a notice of default of any senior mortgage loan related
     to a Mortgaged  Property that has not  been cured by a  party other than
     the Servicer;

          (xxii)    The  definition  of  "prime rate"  in  each  Credit  Line
     Agreement  relating to  a  HELOC  does not  differ  materially from  the
     definition in the form of Credit Line Agreement in Exhibit F;

          (xxiii)   The weighted  average remaining term  to maturity  of the
     Initial Mortgage Loans on a contractual basis  as of the Cut-Off Date is
     approximately ___ months.   On each date that the Loan Rates relating to
     HELOCs have been adjusted, interest  rate adjustments on the HELOCs were
     made in  compliance with  the related Mortgages  and Mortgage  Notes and
     applicable law.   Over the  term of  each HELOC, the  Loan Rate  may not
     exceed the related Loan  Rate Cap, if any.  With  respect to the Initial
     HELOCs, the Loan Rate  Caps range between ____% and ___%.   With respect
     to the Initial  HELOCs, the Margins range between ___% and ____% and the
     weighted average Margin is approximately ____% as of the related Cut-Off
     Date.  The Loan  Rates on the Initial Mortgage Loans  range between ___%
     and ____% and the weighted average Loan Rate is approximately ___%;

          (xxiv)  As of the Closing Date with respect to the Initial Mortgage
     Loans and  the applicable Transfer  Date with respect to  any Subsequent
     Mortgage Loan and any Eligible Substitute Mortgage  Loan, each Mortgaged
     Property consists of a single parcel of real property with a one-to-four
     unit single  family residence erected  thereon, or an  individual condo-
     minium unit, planned unit development unit or townhouse;

          (xxv)  No more than ____% (by Initial Cut-Off Date Pool Balance) of
     the  Initial Mortgage  Loans are  secured by  real property  improved by
     individual condominium units,  planned development units,  townhouses or
     two-to-four family  residences erected thereon,  and at least  ____% (by
     Initial Cut-Off  Date Pool  Balance) of the  Initial Mortgage  Loans are
     secured by real  property with a  detached one-family residence  erected
     thereon;

          (xxvi)   The  Credit Limits  on  the Initial  HELOCs range  between
     $________ and  $_________  with an  average  of  $_______.   As  of  the
     applicable  Cut-Off  Date, no  Initial  Mortgage  Loan  had a  principal
     balance   in  excess  of  approximately  $___________  and  the  average
     principal  balance   of  the   Initial  Mortgage   Loans  is   equal  to
     approximately $_______; 

          (xxvii)   Approximately  ____%  and ___%  of  the Initial  Mortgage
     Loans, by aggregate principal balance as of the applicable Cut-Off Date,
     are first and second liens, respectively;

          (xxviii)    Each  Closed-End  Loan  is  payable  in  equal  monthly
     installments of principal and interest which would be sufficient, in the
     absence of late  payments, to fully  amortize such loan on  the maturity
     thereof and bears a fixed interest rate for the term of  such Closed-End
     Loan; and

          (xxix)  Either  (A) this Agreement constitutes a valid transfer and
     assignment to  the Depositor of  all right,  title and  interest of  the
     Transferor in and to the Cut-Off Date Asset Balances with respect to the
     applicable Mortgage  Loans, all monies due or to become due with respect
     thereto (excluding payments in respect  of accrued interest due prior to
     the Cut-Off Date), and all proceeds  of such Cut-Off Date Asset Balances
     with respect to  the Mortgage Loans and  such funds as are  from time to
     time  deposited  in  the Collection  Account  (excluding  any investment
     earnings thereon) and all other  property specified in the definition of
     "Trust" as being part of the corpus of  the Trust conveyed to the Trust,
     and upon  payment for the  Additional Balances, will constitute  a valid
     transfer and assignment to the Trustee of  all right, title and interest
     of the  Transferor in and to the Additional  Balances, all monies due or
     to become due with respect thereto, and all proceeds of such  Additional
     Balances and all  other property specified in the  definition of "Trust"
     relating to the Additional Balances  or (B) this Agreement constitutes a
     grant of a security interest (as defined in  the UCC as in effect in New
     York) in  such property to the Trustee on behalf  of the Trust.  If this
     Agreement constitutes  the grant of a security  interest to the Trust in
     such property,  and if the  Trustee obtains and maintains  possession of
     the Mortgage File for each Mortgage  Loan, the Trust shall have a  first
     priority perfected  security interest in  such property, subject  to the
     effect of Section  9-306 of the UCC  with respect to collections  on the
     Mortgage Loans  that are deposited  in the Collection Account  in accor-
     dance with the next to last paragraph of Section 3.02(b).

     With respect  to the  representations and warranties  set forth  in this
Section 2.04 that are made to the best of the Transferor's knowledge or as to
which the Transferor has no knowledge, if it is discovered by the Transferor,
the Depositor, the  Servicer or a Responsible Officer of the Trustee that the
substance  of  such  representation  and  warranty  is  inaccurate  and  such
inaccuracy materially and adversely affects the value of the related Mortgage
Loan then, notwithstanding the Transferor's lack of knowledge with respect to
the substance  of such  representation and warranty  being inaccurate  at the
time the representation or warranty was made, such inaccuracy shall be deemed
a breach of the applicable representation or warranty.

     (b)  It is understood and agreed that the representations and warranties
set  forth in  this Section  2.04 shall  survive delivery  of the  respective
Mortgage Files to the Trustee pursuant to Section 2.01 and the termination of
the rights and obligations of the Servicer  pursuant to Section 7.04 or 8.02.
Upon discovery  by the  Transferor, the Depositor,  the Servicer,  the Credit
Enhancer or a Responsible Officer  of the Trustee of a  breach of any of  the
foregoing  representations and warranties,  without regard to  any limitation
set forth therein  concerning the knowledge of the Transferor as to the facts
stated therein, which  materially and adversely affects the  interests of the
Trust  or the  Investor  Certificateholders  or the  Credit  Enhancer in  the
related Mortgage  Loan, the party  discovering such breach shall  give prompt
written notice to the other parties and the  Credit Enhancer.  Within 90 days
of its discovery  or its  receipt of  notice of such  breach, the  Transferor
shall use all reasonable efforts to cure such breach in all material respects
or shall, not  later than the  Business Day next  preceding the  Distribution
Date in the  month following  the Collection  Period in which  any such  cure
period expired (or such later date that  is acceptable to the Trustee and the
Credit Enhancer as evidenced by their  written consents), either (a) accept a
transfer of such Mortgage  Loan from the Trust or (b)  substitute an Eligible
Substitute Mortgage Loan  in the same manner  and subject to the  same condi-
tions as set forth in Section 2.02; provided, how-
                                    --------
ever, that the  cure for any breach of a representation and warranty relating
to the  characteristics of  the Mortgage Loans  in the  aggregate shall  be a
repurchase of or substitution for only the Mortgage  Loans necessary to cause
such characteristics to be in  compliance with the related representation and
warranty.   Upon accepting such transfer and making any required deposit into
the Collection  Account or  substitution of  an Eligible Substitute  Mortgage
Loan, as  the case may  be, the  Transferor shall be  entitled to receive  an
instrument of  assignment or transfer from the Trustee  to the same extent as
set forth in  Section 2.02  with respect  to the transfer  of Mortgage  Loans
under that Section.

     It is understood  and agreed  that the obligation  of the Transferor  to
accept a retransfer of a Mortgage Loan  as to which a breach has occurred and
is continuing  and to make any required deposit  in the Collection Account or
to substitute an Eligible Substitute Mortgage Loan, as the case may be, shall
constitute  the sole  remedy against  the Transferor  respecting such  breach
available to Investor Certificateholders, the  Trustee on behalf of  Investor
Certificateholders and the Credit Enhancer; provided, however, that the
                                            --------  -------
Transferor shall  defend and indemnify  the Trustee, the Credit  Enhancer and
the  Investor Certificateholders against  all reasonable costs  and expenses,
and all  losses, damages, claims  and liabilities, including  reasonable fees
and expenses of  counsel and the amount  of any settlement entered  into with
the consent of the Transferor (such consent not to be unreasonably withheld),
which may be asserted against or  incurred by any of them as a  result of any
third-party action  arising out of any breach  of any such representation and
warranty.   Notwithstanding the foregoing,  with regard to  any breach of the
representation and  warranty set forth  in Section 2.04(a)(iv), the  sale and
assignment of  the affected Mortgage Loans to the  Trust shall be deemed void
and the  Transferor shall pay to the  Trust the sum of (i)  the amount of the
related  Asset Balances,  plus unpaid  accrued  interest on  each such  Asset
Balance at  the applicable  Loan Rate  to the  date of  payment and (ii)  the
amount of any loss suffered by Certificateholders or the Credit Enhancer with
respect to the affected Mortgage Loans.

     Section 2.05.  Covenants of the Depositor and the Transferor.  Each of
                    ---------------------------------------------
the Depositor and the Transferor hereby covenants that:

     (a)  Security Interests.  Except for the transfer hereunder, neither the
          ------------------
Depositor nor  the Transferor will  sell, pledge, assign  or transfer  to any
other Person, or grant, create, incur, assume or  suffer to exist any Lien on
any Mortgage Loan, whether now existing or hereafter created, or any interest
therein; each of the Depositor and the  Transferor will notify the Trustee of
the existence  of any Lien  on any  Mortgage Loan immediately  upon discovery
thereof; and each of the Depositor and the Transferor will defend  the right,
title and interest of the Trust in,  to and under the Mortgage Loans, whether
now  existing or  hereafter  created,  against all  claims  of third  parties
claiming  through or  under the  Depositor  or the  Transferor, respectively;
provided, however, that nothing in this Section  2.05(a) shall prevent or be
- - --------  -------
deemed to  prohibit the Depositor  or the Transferor from  suffering to exist
upon  any of the Mortgage Loans any Liens  for municipal or other local taxes
and other  governmental charges if  such taxes or governmental  charges shall
not at  the time be  due and payable  or if  the Depositor or  the Transferor
shall  currently  be  contesting  the  validity  thereof  in  good  faith  by
appropriate  proceedings and  shall  have  set aside  on  its books  adequate
reserves with respect thereto.

     (b)  Negative Pledge.  The Transferor hereby agrees not to transfer,
          ---------------
assign, exchange, pledge, finance, hypothecate, grant a security interest  in
or  otherwise convey  the Transferor  Certificates except in  accordance with
Sections 6.05 and 7.02.

     (c)  Downgrading.  Neither the Depositor nor the Transferor will engage
          -----------
in  any  activity  which  would  result  in  a downgrading  of  the  Investor
Certificates.

     (d)  Amendment to Certificate of Incorporation.  Neither the Depositor
          -----------------------------------------
nor the Transferor will amend  its Certificate of Incorporation without prior
written notice to the Rating Agencies and the Credit Enhancer.

     (e)  Principal Place of Business.  The Depositor's principal place of
          ---------------------------
business is in California and the Transferor's principal place of business is
(             ), and  neither such party will  change its principal place  of
business without prior written notice to the Rating Agencies.

     Section 2.06.  Retransfers of Mortgage Loans at Election of Transferor. 
                    -------------------------------------------------------
Subject to the conditions set forth below,  the Transferor may, but shall not
be obligated to, require the retransfer  of Mortgage Loans from the Trust  to
the  Transferor as of the close  of business on a  Distribution Date (each, a
"Retransfer Date").  On the fifth Business Day (the "Retransfer Notice Date")
prior to  the Retransfer Date designated in such notice, the Transferor shall
give the Trustee  and the Servicer a  notice of the proposed  retransfer that
contains a list of the Mortgage Loans  to be retransferred.  Such retransfers
of  Mortgage Loans  shall be  permitted  upon satisfaction  of the  following
conditions:

            (i)  The Rapid Amortization Period shall not have commenced;

           (ii)  On the Transfer Notice Date the Transferor Principal Balance
     (after giving effect to the removal from the Trust of the Mortgage Loans
     proposed  to  be  retransferred)  is  at  least  equal  to  the  Minimum
     Transferor Interest;

          (iii)  The  transfer of any  Mortgage Loans on  any Retransfer Date
     during the  Managed Amortization  Period  shall not,  in the  reasonable
     belief of  the Transferor, cause a Rapid  Amortization Event to occur or
     an event which with notice or  lapse of time or both would  constitute a
     Rapid Amortization Event;

           (iv)  On  or before the Retransfer Date, the Transferor shall have
     delivered to the  Trustee a revised  Mortgage Loan Schedule,  reflecting
     the proposed  transfer and the  Retransfer Date, and the  Servicer shall
     have  marked the  Electronic Ledger  to  show that  the Mortgages  Loans
     retransferred to the Transferor are no longer owned by the Trust;

            (v)  The Transferor shall represent and warrant that no selection
     procedures reasonably  believed by the  Transferor to be adverse  to the
     interests of the Investor Certificateholders or the Credit Enhancer were
     utilized in selecting the Mortgage Loans to be removed from the Trust;

           (vi)  In  connection with each  such retransfer of  Mortgage Loans
     pursuant  to this Section, each Rating  Agency shall have received on or
     prior  to the  related Retransfer  Notice Date  notice of  such proposed
     retransfer of  Mortgage Loans and,  prior to the Retransfer  Date, shall
     have notified  the Trustee in  writing that such retransfer  of Mortgage
     Loans would not result in a reduction  or withdrawal of its then current
     rating of the Investor Certificates without regard to the Policy; and

          (vii)  The  Transferor shall have delivered  to the Trustee and the
     Credit Enhancer an  Officer's Certificate certifying that  the items set
     forth in subparagraphs (i) through (vi), inclusive,  have been performed
     or  are true and correct, as  the case may be.   The Trustee may conclu-
     sively rely  on such Officer's  Certificate, shall have no  duty to make
     inquiries with regard  to the matters set forth  therein and shall incur
     no liability in so relying.

Upon  receiving the requisite  information from the  Transferor, the Servicer
shall perform in  a timely  manner those  acts required of  it, as  specified
above.  Upon satisfaction of the above conditions, on the Retransfer Date the
Trustee  shall deliver,  or  cause to  be  delivered, to  the  Transferor the
Mortgage File for  each Mortgage Loan being  so transferred, and  the Trustee
shall execute and deliver to the  Transferor such other documents prepared by
the Transferor  as shall  be reasonably necessary  to transfer  such Mortgage
Loans to the Transferor.  Any such retransfer of the Trust's right, title and
interest in and  to Mortgage Loans shall be  without recourse, representation
or warranty by or of the Trustee or the Trust to the Transferor.

     Section 2.07.  Execution and Authentication of Certificates.  The
                    --------------------------------------------
Trustee, on behalf of the Trust, has caused to be executed, authenticated and
delivered to or upon the order  of the Depositor, in exchange for the  Trust,
concurrently with the sale, assignment and  conveyance to the Trustee of  the
Trust, Investor Certificates  in authorized denominations and  the Transferor
Certificates, together evidencing the ownership of the entire Trust.

     Section 2.08.  Tax Treatment.  It is the intention of the Depositor, the
                    -------------
Transferor and the  Class A Certificateholders that the  Class A Certificates
will be  indebtedness of the Transferor  for federal, state and  local income
and franchise tax purposes and  for purposes of any  other tax imposed on  or
measured  by income.   The Transferor,  the Depositor,  the Trustee  and each
Class A Certificateholder (or Certificate Owner) by acceptance of its Class A
Certificate (or,  in  the case  of a  Certificate Owner,  by  virtue of  such
Certificate Owner's acquisition  of a beneficial interest  therein) agrees to
treat the Class A Certificates (or beneficial interest therein), for purposes
of federal,  state and  local income  or franchise  taxes and  any other  tax
imposed on or  measured by income, as indebtedness  of the Transferor secured
by the assets  of the Trust  and to report  the transactions contemplated  by
this Agreement on all applicable tax returns in a manner consistent with such
treatment.   Each Class  A Certificateholder  agrees that  it will  cause any
Certificate Owner acquiring an interest in an Class  A Certificate through it
to comply with this  Agreement as to treatment of the Class A Certificates as
indebtedness for federal,  state and local income and  franchise tax purposes
and  for purposes of  any other tax  imposed on or  measured by  income.  The
Trustee will prepare and file all tax reports required hereunder.

     Section 2.09.  Representations and Warranties of the Depositor.  The
                    -----------------------------------------------
Depositor  represents  and   warrants  to  the  Trustee  on   behalf  of  the
Certificateholders and the Credit Enhancer as follows:

            (i)  This  Agreement  constitutes  a  legal,  valid  and  binding
     obligation  of the  Depositor,  enforceable  against  the  Depositor  in
     accordance with  its terms, except  as enforceability may be  limited by
     applicable bankruptcy,  insolvency, reorganization, moratorium  or other
     similar laws  now or  hereafter in effect  affecting the  enforcement of
     creditors' rights  in general and  except as such enforceability  may be
     limited  by  general  principles  of  equity  (whether considered  in  a
     proceeding at law or in equity);

           (ii)  Immediately   prior  to  the  sale  and  assignment  by  the
     Depositor to  the Trustee of each  Mortgage Loan, the Depositor  was the
     sole beneficial owner of each  Mortgage Loan (insofar as such title  was
     conveyed to  it by  the  Transferor) subject  to no  prior lien,  claim,
     participation interest, mortgage, security  interest, pledge, charge  or
     other encumbrance or other interest of any nature;

          (iii)  As of the  Closing Date, the  Depositor has transferred  all
     right, title and interest in the Mortgage Loans to the Trustee; and

           (iv)  The Depositor has not transferred the  Mortgage Loans to the
     Trustee  with  any  intent to  hinder,  delay  or  defraud  any  of  its
     creditors.

     Section 2.10.  Conveyance of the Subsequent Mortgage Loans.  
                    -------------------------------------------
(a)  Subject to the satisfaction of  the conditions set forth in Section 2.01
and paragraph  (b) below,  in consideration  of the  Trustee's delivery  on a
Subsequent Transfer Date to  or upon the order of the Transferor  of all or a
portion of  the amount in  respect of  Principal Collections  in the  Funding
Account the Transferor  shall, to the extent of  the availability thereof, on
the related Subsequent Transfer Date transfer, assign, set over and otherwise
convey to the Trust without recourse (subject  to Sections 2.02 and 2.04) all
of  its  right, title  and  interest in  and  to the  Asset  Balances of  the
Subsequent   Mortgage  Loans  and  all  Interest  Collections  and  Principal
Collections  in respect  thereof  received  after the  Cut-Off  Date for  the
Subsequent Mortgage  Loans or, with  respect to any Additional  Balances with
respect thereto, on  or after  the date  of transfer  to the  Trust.   Future
advances made to a Mortgagor under a  Loan Agreement relating to a Subsequent
Mortgage Loan shall be part of  the related Asset Balance and transferred  to
the Trust pursuant  to this Section 2.10,  and, therefore, part of  the Trust
property  upon  the  sale  thereof  to  the  Transferor  under  the  Purchase
Agreement.

     On each Subsequent Transfer Date, the Trustee shall acknowledge that the
Transferor  has  conveyed  its  right, title  and  interest  in  and  to each
Subsequent Mortgage  Loan  and to  the  corresponding Related  Documents  and
certain other  rights to  the Trustee  pursuant  to this  Agreement, and  the
Trustee  shall  hold  such  documents   hereunder  for  the  benefit  of  the
Certificateholders.

     (b)  The  obligation  of the  Trustee  to  accept  the transfer  of  the
Subsequent Mortgage Loans  and the other property and  rights related thereto
described in paragraph  (a) above is subject  to the satisfaction of  each of
the following conditions on or prior to the Subsequent Transfer Date:

          (i)  the Trustee  shall have been  provided with a letter  from the
     Credit Enhancer consenting to  such transfer of the Subsequent  Mortgage
     Loans (which consent shall not be unreasonably withheld or delayed);

          (ii) the  Trustee shall have been provided  with a revised Mortgage
     Loan Schedule, listing the Subsequent Mortgage Loans;

          (iii)     the  Transferor shall  have deposited  in the  Collection
     Account all Principal Collections and Interest Collections in respect of
     such Subsequent Mortgage  Loans received after the Cut-Off  Date for the
     Subsequent Mortgage Loans;

          (iv) the  representations  and  warranties  of  the  Transferor  in
     Section  2.04 hereof, to the extent  such representations and warranties
     do not pertain exclusively to the  Initial Mortgage Loans, are true  and
     correct with respect to the Subsequent  Mortgage Loans as of the related
     Subsequent Transfer Date;

          (v)  the Trustee shall  have been provided with a  letter from each
     Rating Agency  confirming that the  transfer of the  Subsequent Mortgage
     Loans shall not result  in a reduction or withdrawal of its then-current
     rating of the Investor Certificates;

          (vi) the   Servicer  shall  acknowledge  in  writing  that  it  has
     delivered the  related Mortgage Files  to the Trustee and  complied with
     all other  requirements with  respect to the  assignment of  the related
     Mortgages specified therein;

          (vii)     the  Servicer   shall  represent  and  warrant   that  no
     selection procedures reasonably  believed by the Servicer  to be adverse
     to  the  interests  of the  Investor  Certificateholders  or the  Credit
     Enhancer were utilized in selecting the Subsequent Mortgage Loans; and

          (viii)    the Transferor  shall have  delivered to  the Trustee  an
     Officer's  Certificate confirming  the  satisfaction  of each  condition
     precedent specified in this paragraph (b).

     (c)  The  obligation of  the Trust to  purchase any  Subsequent Mortgage
Loans on a Subsequent Transfer Date is subject to the following requirements:
(i) each such  Subsequent Mortgage Loan is a HELOC  and the remaining term to
maturity of each  such Subsequent  Mortgage Loan may  not exceed ___  months;
(ii) the  weighted  average  Margin  of  the  Subsequent  Mortgage Loans  (by
aggregate Cut-Off Date Asset Balance with respect to such Subsequent Mortgage
Loans) plus any Subsequent Mortgage Loans previously transferred to the Trust
is at least ____%; (iii) the weighted average Combined Loan-to-Value Ratio of
the Subsequent Mortgage  Loans (by aggregate Cut-Off Date  Asset Balance with
respect to such Subsequent Mortgage Loans) plus any Subsequent Mortgage Loans
previously  transferred  to the  Trust is  not more  than ___%;  (iv) no such
Subsequent Mortgage Loan will have a Cut-Off Date Asset Balance in  excess of
$________; (v) no less than  ___% of the  Subsequent Mortgage Loans plus  any
Subsequent  Mortgage Loans previously transferred to  the Trust (by aggregate
Cut-Off Date  Asset Balance with  respect to such Subsequent  Mortgage Loans)
are in a first lien position; (vi) at  least ___% of such Subsequent Mortgage
Loans plus any Subsequent Mortgage  Loans previously transferred to the Trust
(by  aggregate Cut-Off  Date Asset  Balance with  respect to  such Subsequent
Mortgage Loans) are not more than 30 days delinquent (on a contractual basis)
in the payment of a Minimum Monthly  Payment as of the Cut-Off Date for  such
Subsequent Mortgage Loans;  and (vii) any Subsequent HELOC more  than 30 days
delinquent that is so  purchased by the Trust  shall not have had  its Credit
Limit  terminated or  suspended prior  to the  Subsequent Transfer  Date with
respect to such Mortgage Loan.   On the last Distribution Date of the Funding
Period, the Transferor  shall have provided the Trustee,  the Rating Agencies
and the  Credit Enhancer with an  opinion of counsel to the  effect that such
transfer constitutes a sale of the  Trust Balances of the Subsequent Mortgage
Loans to the Transferor and a sale of or grant of a  security interest in the
Subsequent  Mortgage Loans  to the  Trustee; provided,  however, that  in the
event of a change of law during the  Funding Period that  materially affects 
the method  of perfecting the security interest in the  Subsequent Mortgage 
Loans, the Transferor shall either (i) provide the  Trustee, the Rating 
Agencies and  the Credit Enhancer with an  opinion of counsel  to the effect
that such transfer  constitutes a sale of the Asset Balances of the Subsequent
Mortgage Loans to the Transferor and a  sale of or  grant of a  security 
interest  in the Subsequent  Mortgage Loans to the Trustee, or (ii) take 
such action as is necessary to perfect the interests of the Trust in the 
Subsequent Mortgage Loans.


                                 ARTICLE III

                         Administration and Servicing
                              of Mortgage Loans


     Section 3.01.  The Servicer.  (a)  The Servicer shall service and
                    ------------
administer the Mortgage Loans in a  manner consistent with the terms of  this
Agreement and with  general industry practice  and shall have full  power and
authority, acting alone or through a subservicer, to do any and all things in
connection with such servicing and administration which it may deem necessary
or desirable,  it being understood, however,  that the Servicer shall  at all
times  remain  responsible to  the  Trustee, the  Certificateholders  and the
Credit Enhancer for  the performance of its duties  and obligations hereunder
in accordance with the terms hereof.  Any amounts received by any subservicer
in respect of a  Mortgage Loan shall be  deemed to have been received  by the
Servicer  whether  or not  actually received  by  it.   Without  limiting the
generality  of the  foregoing, the  Servicer  shall continue,  and is  hereby
authorized and empowered by the Trustee, to execute and deliver, on behalf of
itself, the Certificateholders and the Trustee,  or any of them, any and  all
instruments of satisfaction or cancellation, or of partial or full release or
discharge and all other comparable  instruments, with respect to the Mortgage
Loans and with  respect to the Mortgaged Properties.  The Trustee shall, upon
the written request  of a Servicing  Officer, furnish  the Servicer with  any
powers of attorney and other documents necessary or appropriate to enable the
Servicer to carry out its servicing and administrative duties hereunder.  The
Servicer in such capacity may also consent to the placing of a lien senior to
that of any Mortgage on the related Mortgaged Property, provided that

               (x)  such  Mortgage succeeded to  a first lien  position after
          the   related  Mortgage  Loan  was   conveyed  to  the  Trust  and,
          immediately  following  the  placement of  such  senior  lien, such
          Mortgage is in a second lien position and the outstanding principal
          amount of the mortgage loan  secured by such subsequent senior lien
          is no greater  than the outstanding principal amount  of the senior
          mortgage loan secured by the Mortgaged Property as of  the date the
          related Mortgage Loan was originated; or

               (y)  the  Mortgage relating  to such  Mortgage  Loan was  in a
          second lien position as of the Cut-Off Date and the new senior lien
          secures a mortgage loan that  refinances an existing first mortgage
          loan and the outstanding principal amount of  the replacement first
          mortgage loan immediately following such refinancing is not greater
          than  the outstanding  principal  amount  of  such  existing  first
          mortgage loan at the date of origination of such Mortgage Loan;

provided, further, that such senior lien does not secure a note that provides
- - --------  -------
for negative amortization.

     The Servicer may  also, without prior approval from  the Rating Agencies
or  the Credit Enhancer,  increase the Credit Limits  on HELOCs provided that
(i) new appraisals are obtained and the Combined Loan-to-Value Ratios  of the
Mortgage Loans after giving effect to such increase are less than or equal to
the Combined  Loan-to-Value Ratios  or the Mortgage  Loans as of  the Cut-Off
Date and (ii) such increases  are consistent with the Servicer's underwriting
policies.  

     In  addition, the  Servicer  may agree  to  changes in  the  terms of  a
Mortgage Loan at the request of the Mortgagor provided that such changes (i)
                                              --------
do not materially and adversely affect the interests of Certificateholders or
the Credit Enhancer and (ii) are consistent with  prudent and customary busi-
ness practice as  evidenced by a  certificate signed by  a Servicing  Officer
delivered to the Trustee and the Credit Enhancer.  

     In addition  to the  foregoing, the Servicer  may solicit  Mortgagors to
change any other terms of the related Mortgage Loans, provided that such
                                                      --------
changes  (i)  do  not  materially   and  adversely  affect  the  interest  of
Certificateholders  or  the  Credit Enhancer  and  (ii)  are  consistent with
prudent and customary business practice  as evidenced by a certificate signed
by a  Servicing Officer  delivered to  the Trustee  and the  Credit Enhancer.
Nothing  herein shall limit  the right of the  Servicer to solicit Mortgagors
with respect to  new loans (including  mortgage loans) that are  not Mortgage
Loans.

     The relationship of  the Servicer (and of any successor  to the Servicer
as servicer under  this Agreement)  to the  Trustee under  this Agreement  is
intended by the parties to be that of an  independent contractor and not that
of a joint venturer, partner or agent.

     (b)   In  the  event that  the  rights, duties  and  obligations of  the
Servicer are terminated hereunder, any successor  to the Servicer in its sole
discretion  may, to  the extent  permitted by  applicable law,  terminate the
existing   subservicer  arrangements  with  any  subservicer  or  assume  the
terminated  Servicer's  rights  under  such  subservicing arrangements  which
termination or assumption will not violate the terms of such arrangements.

     Section 3.02.  Collection of Certain Mortgage Loan Payments.  (a)  The
                    --------------------------------------------
Servicer shall  make reasonable  efforts to collect  all payments  called for
under the  terms and  provisions of  the Mortgage  Loans, and  shall, to  the
extent such procedures  shall be consistent with this  Agreement, follow such
collection procedures  as it follows  with respect  to mortgage loans  in its
servicing portfolio  comparable to the  Mortgage Loans.  Consistent  with the
foregoing, and without limiting the generality of the foregoing, the Servicer
may in its discretion (i) waive any late payment charge or any 
assumption fees  or other fees which may be  collected in the ordinary course
of servicing such Mortgage Loan and (ii)  arrange with a Mortgagor a schedule
for the payment of interest due and unpaid; provided that such arrangement
                                            --------
is consistent with the Servicer's policies with respect to the mortgage loans
it owns or services; provided, further, that notwithstanding such arrangement
                     --------  -------
such Mortgage Loans will be  included in the information regarding delinquent
Mortgage Loans set  forth in the Servicing Certificate  and monthly statement
to Certificateholders pursuant to Section 5.03.

     (b)  The Servicer  shall establish  and maintain  a  trust account  (the
"Collection Account") titled "(___________________), as Trustee, in trust for
the registered holders of Home Equity  Loan Asset-Backed Certificates, Series
199_-_."  The  Collection Account shall be an Eligible Account.  The Servicer
shall on the  Closing Date deposit any amounts  representing payments on, and
any collections  in respect of, the Initial Mortgage Loans received after the
applicable Cut-Off Date and  prior to the Closing Date (exclusive of payments
in respect  of accrued interest  due on or prior  to such Cut-Off  Date), and
thereafter the Servicer, or the Transferor, as the case may be, shall deposit
within two Business Days following receipt thereof the following payments and
collections received or made by it (without duplication):

            (i)  all collections on and in respect of the Mortgage Loans;

           (ii)  the amounts,  if any,  deposited to  the Collection  Account
     pursuant to Section 4.05;

          (iii)  Net  Liquidation  Proceeds net  of  any  related Foreclosure
     Profit;

           (iv)  Insurance Proceeds (including, for  this purpose, any amount
     required to be credited by the Servicer pursuant to the last sentence of
     Section 3.04 and  excluding the portion thereof,  if any, that  has been
     applied to the  restoration or repair of the  related Mortgaged Property
     or  released to  the related  Mortgagor  in accordance  with the  normal
     servicing procedures of the Servicer); and

            (v)  any amounts  required to  be deposited  therein pursuant  to
     Section 10.01;

provided, however, that with respect to each Collection Period, the Servicer
- - --------  -------
shall be permitted  to retain  from payments  in respect of  interest on  the
Mortgage Loans, the  Servicing Fee for such Collection Period.  The foregoing
requirements respecting deposits to the Collection Account  are exclusive, it
being understood that, without limiting  the generality of the foregoing, the
Servicer need  not deposit  in the  Collection  Account amounts  representing
Foreclosure Profits,  fees (including annual  fees) or late  charge penalties
payable by Mortgagors, or amounts  received by the Servicer for  the accounts
of  Mortgagors  for  application  towards  the  payment  of taxes,  insurance
premiums,  assessments,  excess pay  off  amounts  and  similar items.    The
Servicer shall remit all Foreclosure Profits to the Transferor.

     The Trustee  shall hold amounts  deposited in the Collection  Account as
trustee for the Certificateholders and for the Credit Enhancer.  In addition,
the Servicer shall notify the Trustee  and the Credit Enhancer in writing  on
each Determination Date  of the  amount of  payments and  collections in  the
Collection  Account   allocable  to   Interest   Collections  and   Principal
Collections for  the related Distribution Date.  Following such notification,
the Servicer  shall be entitled to  withdraw from the  Collection Account and
retain any amounts that  constitute income and gain realized from the invest-
ment of such payments and collections.

     All income and gain realized from any investment in Eligible Investments
of funds in the Collection Account  shall be for the benefit of the  Servicer
and shall be subject to its withdrawal from  time to time.  The amount of any
losses incurred  in respect of the  principal amount of any  such investments
shall be  deposited in the Collection Account by  the Servicer out of its own
funds immediately as realized.

     Section 3.03.  Withdrawals from the Collection Account.  From time to
                    ---------------------------------------
time, withdrawals may be made from the Collection Account by the Servicer for
the following purposes:

          (i)  To the Servicer  as payment for its Servicing  Fee pursuant to
     Section 3.08;

         (ii)  To pay  to the Servicer  amounts on deposit in  the Collection
     Account that  are not to  be included in the  distributions and payments
     pursuant  to Section 5.01  to the extent  provided by the  second to the
     last and the last paragraph of Section 3.02(b);

        (iii)  To make  or to permit  the Paying Agent to  make distributions
     and payments pursuant to Section 5.01;

         (iv)  Prior   to   the  Collection   Period   preceding   the  Rapid
     Amortization Commencement Date, to pay  to the Transferor, the amount of
     any  Additional  Balances  as  and  when  created  during   the  related
     Collection Period,  provided, that the  aggregate amount so paid  to the
     Transferor  in respect  of Additional  Balances at  any time  during any
     Collection Period shall  not exceed the amount  of Principal Collections
     theretofore received for such Collection Period minus  the amount deter-
     mined pursuant to clause (x) of the definition of "Alternative Principal
     Payment"; and

          (v)  To make deposits  to the Funding  Account pursuant to  Section
     5.05 hereof.

     If  the Servicer  deposits  in  the Collection  Account  any amount  not
required  to be  deposited therein or  any amount  in respect of  payments by
Mortgagors  made by checks  subsequently returned  for insufficient  funds or
other reason for non-payment it may at any time withdraw such amount from the
Collection Account, and any such amounts shall not be included in the amounts
to be deposited in  the Collection Account pursuant  to Section 3.02(b),  any
provision herein to the contrary notwithstanding.  

     Section 3.04.  Maintenance of Hazard Insurance; Property Protection
                    ----------------------------------------------------
Expenses.  The Servicer shall cause to be maintained for each Mortgage Loan
- - --------
hazard insurance naming the Servicer or the related subservicer as loss payee
thereunder  providing extended coverage in an  amount which is at least equal
to the lesser of (i) the maximum insurable value of the improvements securing
such Mortgage Loan from  time to time or (ii) the  combined principal balance
owing on  such Mortgage Loan  and any mortgage  loan senior to  such Mortgage
Loan from  time  to time.    The Servicer  shall  also maintain  on  property
acquired  upon  foreclosure,  or  by  deed in  lieu  of  foreclosure,  hazard
insurance with extended coverage in an amount which is at least equal to  the
lesser  of  (i)  the  maximum  insurable  value  from  time  to  time  of the
improvements which are a part of such property or (ii) the combined principal
balance  owing on  such Mortgage Loan  and any  mortgage loan senior  to such
Mortgage Loan  at the time of such foreclosure or deed in lieu of foreclosure
plus accrued interest and the good-faith estimate of the  Servicer of related
Liquidation  Expenses to  be  incurred  in  connection  therewith.    Amounts
collected by  the Servicer under any such policies  shall be deposited in the
Collection  Account to the  extent called for  by Section 3.02.   In cases in
which any Mortgaged Property is located in a federally designated flood area,
the  hazard insurance to  be maintained for  the related  Mortgage Loan shall
include flood insurance.   All such flood insurance shall be  in such amounts
as are  required under applicable  guidelines of the Federal  Flood Emergency
Act.  The Servicer shall be under no obligation to require that any Mortgagor
maintain  earthquake or  other additional  insurance  and shall  be under  no
obligation  itself to  maintain  any such  additional  insurance on  property
acquired  in  respect  of  a  Mortgage  Loan,  other  than pursuant  to  such
applicable laws and regulations as shall at any time be in force and as shall
require such additional insurance.  If the Servicer shall obtain and maintain
a  blanket policy consistent with prudent industry standards insuring against
hazard losses on  all of the  Mortgage Loans in  an aggregate amount  prudent
under industry standards,  it shall conclusively be deemed  to have satisfied
its obligations as set  forth in the first sentence of this  Section 3.04 and
there shall have  been a loss which  would have been covered  by such policy,
deposit  in the  Collection  Account, as  the  case may  be,  the amount  not
otherwise payable under the blanket policy because of such deductible clause.

     Section 3.05.  Assumption and Modification Agreements.  In any case in
                    --------------------------------------
which  a Mortgaged  Property  has been  or is  about  to be  conveyed  by the
Mortgagor, the Servicer  shall exercise its right to  accelerate the maturity
of  such Mortgage  Loan  consistent with  the then  current  practice of  the
Servicer and without  regard to the  inclusion of such  Mortgage Loan in  the
Trust.   If  it elects not  to enforce  its right to  accelerate or  if it is
prevented from  doing so  by applicable law,  the Servicer  (so long  as such
action conforms with the  underwriting standards generally acceptable  in the
industry at the time for new origination) is authorized to take or enter into
an assumption and modification agreement from or with the Person to whom such
Mortgaged Property has  been or is  about to be  conveyed, pursuant to  which
such Person  becomes  liable under  the  Loan Agreement  and,  to the  extent
permitted  by applicable  law, the  Mortgagor  remains liable  thereon.   The
Servicer  shall notify  the  Trustee  that  any assumption  and  modification
agreement  has been  completed  by  delivering to  the  Trustee an  Officer's
Certificate certifying that such agreement is in compliance with this Section
3.05 and by forwarding to the applicable Custodian, as agent for the Trustee,
the  original copy of such  assumption and modification  agreement.  Any such
assumption  and modification agreement shall, for all purposes, be considered
a part of the related Mortgage File to the same extent as all other documents
and instruments constituting a  part thereof.  No change in the  terms of the
related  Loan Agreement may  be made by  the Servicer in  connection with any
such  assumption to the extent that such change  would not be permitted to be
made  in respect  of  the  original Loan  Agreement  pursuant to  the  fourth
paragraph of Section 3.01(a).  Any fee collected by the Servicer for entering
into  any such  agreement  will be  retained by  the  Servicer as  additional
servicing compensation.

     Section 3.06.  Realization Upon Defaulted Mortgage Loans; Repurchase of
                    --------------------------------------------------------
Certain Mortgage Loans.  The Servicer shall foreclose upon or otherwise
- - ----------------------
comparably  convert to  ownership Mortgaged  Properties securing such  of the
Mortgage Loans as come  into and continue in default when, in  the opinion of
the  Servicer based  upon the  practices and  procedures  referred to  in the
following  sentence, no satisfactory arrangements can  be made for collection
of delinquent payments pursuant to Section 3.02; provided that if the
                                                 --------
Servicer has  actual  knowledge or  reasonably  believes that  any  Mortgaged
Property is affected by hazardous or toxic  wastes or substances and that the
acquisition of such Mortgaged Property  would not be commercially reasonable,
then the Servicer will not cause the Trust to acquire title to such Mortgaged
Property in  a foreclosure or  similar proceeding.   In connection  with such
foreclosure  or other  conversion, the  Servicer shall follow  such practices
(including, in the case of any default on a related senior mortgage loan, the
advancing of funds to  correct such default) and procedures as  it shall deem
necessary or  advisable  and as  shall be  normal and  usual  in its  general
mortgage servicing activities.  The foregoing is subject  to the proviso that
the Servicer shall not be required to expend its own funds in connection with
any foreclosure or  towards the correction of any default on a related senior
mortgage loan or restoration of any  property unless it shall determine  that
such expenditure will increase Net Liquidation Proceeds.

     In  the event  that  title to  any  Mortgaged  Property is  acquired  in
foreclosure or by  deed in lieu  of foreclosure, the  deed or certificate  of
sale shall be issued to the Trustee, or to its nominee on behalf of  Certifi-
cateholders.

     The Servicer, in its sole  discretion, shall have the right to  purchase
for its own account from the Trust any Mortgage Loan which is 91 days or more
delinquent at a price equal to the purchase price described below.  The price
for any Mortgage Loan purchased hereunder  (which shall be calculated in  the
same manner  set forth in Section 2.02) shall  be deposited in the Collection
Account and the Trustee,  upon receipt of a certificate from  the Servicer in
the form of Exhibit  L hereto, shall release  or cause to be released  to the
Servicer  the  related Mortgage  File  and  shall  execute and  deliver  such
instruments of  transfer or assignment prepared by the Servicer, in each case
without  recourse, as  shall be necessary  to vest  in the purchaser  of such
Mortgage Loan  any Mortgage  Loan released pursuant  hereto and  the Servicer
shall succeed  to all the Trustee's right, title and  interest in and to such
Mortgage  Loan  and  all  security  and  documents  related  thereto.    Such
assignment shall  be  an  assignment outright  and  not for  security.    The
Servicer shall thereupon own such Mortgage  Loan, and all security and  docu-
ments, free of  any further obligation to the Trustee, the Credit Enhancer or
the Certificateholders with respect thereto.

     Section 3.07.  Trustee to Cooperate.  On or before each Distribution
                    --------------------
Date, the  Servicer will notify  the Trustee of  the payment  in full of  the
Asset Balance  of any Mortgage  Loan during the preceding  Collection Period,
which notification  shall be  by a  certification (which  certification shall
include a statement  to the effect  that all amounts  received in  connection
with  such payment  which  are required  to  be deposited  in  the Collection
Account  pursuant to Section  3.02 have been  so deposited or  credited) of a
Servicing Officer.  Upon any such payment in full, the Servicer is authorized
to execute, pursuant to  the authorization contained in Section 3.01,  if the
assignments  of  Mortgage  have  been  recorded  as  required  hereunder,  an
instrument of satisfaction  regarding the related Mortgage,  which instrument
of satisfaction shall be recorded  by the Servicer if required  by applicable
law and be delivered  to the Person entitled  thereto.  It is  understood and
agreed that no expenses incurred in connection with such instrument of satis-
faction  or  transfer shall  be  reimbursed  from  amounts deposited  in  the
Collection Account.  If the Trustee is holding the Mortgage Files,  from time
to time and as  appropriate for the servicing or foreclosure  of any Mortgage
Loan, or in connection with the  payment in full of the Asset Balance  of any
Mortgage Loan, the  Trustee shall, upon request of the  Servicer and delivery
to the Trustee  of a Request for  Release substantially in the  form attached
hereto as Exhibit  J signed by a Servicing Officer, release the related Mort-
gage File to  the Servicer and the  Trustee shall execute such  documents, in
the forms provided by the Servicer, as  shall be necessary to the prosecution
of any such proceedings or the taking of other servicing actions.  Such trust
receipt  shall obligate  the  Servicer to  return the  Mortgage  File to  the
Trustee when the need therefor by the  Servicer no longer unless the Mortgage
Loan shall be  liquidated, in which case, upon receipt of  a certificate of a
Servicing  Officer similar to  that hereinabove specified,  the trust receipt
shall be released by the Trustee or such Custodian to the Servicer.

     In  order to  facilitate the  foreclosure of  the Mortgage  securing any
Mortgage Loan that is in default following recordation of  the assignments of
Mortgage in accordance  with the provisions hereof, the  Trustee shall, if so
requested in  writing by the  Servicer, execute an appropriate  assignment in
the form provided to the Trustee by the Servicer to assign such Mortgage Loan
for the purpose of collection to  the Servicer or to the related  subservicer
(any such assignment shall unambiguously  indicate that the assignment is for
the purpose of collection only), and, upon such assignment, the Servicer will
thereupon  bring all required actions  in its own  name and otherwise enforce
the  terms of  the Mortgage  Loan and  deposit the Net  Liquidation Proceeds,
exclusive  of Foreclosure  Profits,  received  with  respect thereto  in  the
Collection Account.   In the event that all delinquent payments due under any
such Mortgage  Loan are  paid by  the Mortgagor  and any  other defaults  are
cured, then the Servicer  shall promptly reassign  such Mortgage Loan to  the
Trustee and return the related Mortgage File  to the place where it was being
maintained.

     Section 3.08.  Servicing Compensation; Payment of Certain Expenses by
                    ------------------------------------------------------
Servicer.  The Servicer shall be entitled to receive the Servicing Fee
- - --------
pursuant to Section 3.03 as compensation  for its services in connection with
servicing the Mortgage Loans.  Moreover, additional servicing compensation in
the  form of  late  payment charges  or  other receipts  not  required to  be
deposited in the Collection Account (other than Foreclosure Profits) shall be
retained by the Servicer.  The Servicer shall be required to pay all expenses
incurred by it in connection with its activities hereunder (including payment
of all other fees  and expenses not expressly stated hereunder  to be for the
account of the Certificateholders) and shall not be entitled to reimbursement
therefor except  as specifically provided  herein.  Liquidation  Expenses are
reimbursable to the Servicer solely from related Liquidation Proceeds.

     (a)  The Servicer shall deliver to  the Trustee, the Credit Enhancer and
each  of  the  Rating  Agencies, promptly  after  having  obtained  knowledge
thereof, but  in no event later  than five Business  Days thereafter, written
notice by  means of  an Officer's  Certificate of  any event  which with  the
giving of  notice or  the lapse of  time or  both, would  become an Event  of
Servicing Termination.

     Section 3.09.  Annual Statement as to Compliance.  (a)  The Servicer
                    ---------------------------------
will deliver to the Trustee, the Credit  Enhancer and the Rating Agencies, on
or  before  [month/day]   of  each  year,  beginning   [date],  an  Officer's
Certificate  stating that  (i)  a review  of the  activities of  the Servicer
during the preceding fiscal year (or such  shorter period as is applicable in
the case of the first report) and of its performance under this Agreement has
been made  under such  officer's supervision  and (ii)  to the  best of  such
officer's knowledge, based on such review,  the Servicer has fulfilled all of
its material  obligations under this  Agreement throughout such  fiscal year,
or,  if there has been a  default in the fulfillment  of any such obligation,
specifying each such default known to such  officer and the nature and status
thereof.

Section 3.10.   Annual Servicing Report.   On  or before (month/day)  of each
                -----------------------
year, beginning (date), the  Servicer, at its expense, shall cause  a firm of
nationally recognized  independent public  accountants (who  may also  render
other services  to the  Servicer) to  furnish a  report to  the Trustee,  the
Credit Enhancer  and each  Rating Agency  to the  effect that  such firm  has
examined certain documents and records  relating to the servicing of mortgage
loans during  the  most  recent fiscal  year  then ended  under  pooling  and
servicing agreements (substantially similar to this Agreement, including this
Agreement) that such  examination, was conducted substantially  in compliance
with the audit guide for audits of  non-supervised mortgagees approved by the
Department of  Housing and  Urban Development for  use by  independent public
accountants (to  the  extent that  the  procedures in  such  audit guide  are
applicable to  the servicing  obligations set forth  in such  agreements) and
that  such examination  has  disclosed  no items  of  noncompliance with  the
provisions  of  this Agreement  which,  in  the  opinion  of such  firm,  are
material,  except for such  items of noncompliance  as shall be  set forth in
such report.

     Section 3.11.  Annual Opinion of Counsel.  On or before (month/day) of
                    -------------------------
each year, beginning (date), each of the Transferor and the Depositor, at its
expense, shall deliver to the Trustee and the Credit  Enhancer the applicable
Opinion of Counsel specified in Exhibit E hereto.

     Section 3.12.  Access to Certain Documentation and Information Regarding
                    ---------------------------------------------------------
the Mortgage Loans.  (a)  The Servicer shall provide to the Trustee, the
- - ------------------
Credit Enhancer, any  Investor Certificateholders that are  federally insured
savings and loan associations, the Office of Thrift Supervision, successor to
the  Federal Home Loan  Bank Board, the  FDIC and the  supervisory agents and
examiners of  the Office  of Thrift Supervision  access to  the documentation
regarding the Mortgage Loans required by applicable regulations of the Office
of Thrift Supervision  and the FDIC (acting  as operator of  the SAIF or  the
BIF),  such access  being afforded  without charge  but only  upon reasonable
request and  during normal  business hours  at the  offices of the  Servicer.
Nothing  in this  Section  3.12 shall  derogate from  the  obligation of  the
Servicer to observe any applicable law prohibiting disclosure of  information
regarding the Mortgagors and the failure of the Servicer to provide access as
provided  in this  Section 3.12  as  a result  of such  obligation  shall not
constitute a breach of this Section 3.12.

     (b)   The Servicer shall supply information in  such form as the Trustee
shall reasonably request  to the Trustee and  the Paying Agent, on  or before
the start of the Determination  Date preceding the related Distribution Date,
as is  required in  the Trustee's  reasonable judgment to  enable the  Paying
Agent or the Trustee, as the case  may be, to make required distributions and
to furnish the  required reports to Certificateholders and to  make any claim
under the Policy.

     Section 3.13.  Maintenance of Certain Servicing Insurance Policies.  The
                    ---------------------------------------------------
Servicer shall during the  term of its service as servicer  maintain in force
(i) a policy  or policies of insurance  covering errors and omissions  in the
performance  of its  obligations  as  master servicer  hereunder  and (ii)  a
fidelity bond in  respect of its  officers, employees or  agents.  Each  such
policy or  policies and bond together shall comply with the requirements from
time  to  time of  the  Federal  National  Mortgage Association  for  persons
performing servicing for mortgage loans purchased by such Association.

     Section 3.14.  Reports to the Securities and Exchange Commission.  The
                    -------------------------------------------------
Trustee shall, on behalf of the Trust,  cause to be filed with the Securities
and Exchange Commission  any periodic reports required to be  filed under the
provisions of the Securities Exchange Act of  1934, as amended, and the rules
and regulations of  the Securities and Exchange Commission  thereunder.  Upon
the request  of the  Trustee, each  of the  Servicer, the  Depositor and  the
Transferor shall  cooperate with the Trustee  in the preparation  of any such
report and  shall  provide  to  the  Trustee in  a  timely  manner  all  such
information or  documentation  as  the  Trustee  may  reasonably  request  in
connection  with the  performance of  its duties  and obligations  under this
Section.

     Section 3.15.  Tax Returns.  In accordance with Section 2.08 hereof, the
                    -----------
Trustee  shall prepare  and  file  any Federal,  State  or  local income  and
franchise tax return for the Trust as well as any other applicable return and
apply for  a taxpayer  identification number  on behalf  of the  Trust.   The
Transferor shall treat the  Mortgage Loans as  its property for all  Federal,
State or  local tax  purposes  and shall  report  all income  earned  thereon
(including amounts payable as fees to the  Servicer) as its income for income
tax purposes.  In the event the  Trust shall be required pursuant to an audit
or  administrative proceeding  or change  in  applicable regulations  to file
Federal, State or  local tax returns, the  Trustee shall prepare and  file or
shall cause to be  prepared and filed any tax returns required to be filed by
the  Trust; the  Trustee shall  promptly sign  such returns and  deliver such
returns after signature  to the Servicer and  such returns shall be  filed by
the Servicer.   The Trustee shall also prepare  or shall cause to be prepared
all tax  information required by  law to be  distributed to  Investor Certif-
icateholders.   In no event shall  the Trustee or the Servicer  be liable for
any  liabilities,   costs   or   expenses   of  the   Trust,   the   Investor
Certificateholders,  the  Transferor  Certificateholders or  the  Certificate
Owners arising under any tax law, including without limitation Federal, state
or local income and franchise or excise taxes or any other tax  imposed on or
measured  by  income (or  any  interest or  penalty  with respect  thereto or
arising from a failure to comply therewith).

     Section 3.16.  Information Required by the Internal Revenue Service
                    ----------------------------------------------------
Generally and Reports of Foreclosures and Abandonments of 
- - ----------------------------------------------------------
Mortgaged Property.  The Servicer shall prepare and deliver all federal and
- - ------------------
state information  reports when and as  required by all applicable  state and
federal  income tax laws.   In  particular, with  respect to  the requirement
under Section 6050J of  the Code to the  effect that the Servicer shall  make
reports of foreclosures  and abandonments of any mortgaged  property for each
year  beginning in  199_, the  Servicer shall  file reports relating  to each
instance occurring  during the previous  calendar year in which  the Servicer
(i) on  behalf of the Trustee acquires an  interest in any Mortgaged Property
through  foreclosure  or other  comparable  conversion  in  full  or  partial
satisfaction of a Mortgage Loan, or (ii) knows or has reason to know that any
Mortgaged Property has been abandoned.   The reports from the  Servicer shall
be  in form  and  substance  sufficient to  meet  the reporting  requirements
imposed by Section 6050J.

                                  ARTICLE IV

                            Servicing Certificate


     Section 4.01.  Servicing Certificate.  Not later than each Determination
                    ---------------------
Date,  the Servicer  shall  deliver  (a) to  the  Trustee, the  Statement  to
Certificateholders required to  be prepared pursuant to Section  5.03 and (b)
to the Trustee,  the Transferor, the Depositor, the Paying  Agent, the Credit
Enhancer and each Rating Agency  a Servicing Certificate (in written form  or
the form of computer readable media or such other form as may be agreed to by
the  Trustee and the Servicer), together with an Officer's Certificate to the
effect that such  Servicing Certificate is true  and correct in  all material
respects,  stating  the  related Collection  Period,  Distribution  Date, the
series number of the Certificates, the date of this Agreement, and:

            (i)  the aggregate amount of collections received on the Mortgage
     Loans  on or  prior  to  the  Determination  Date  in  respect  of  such
     Collection Period;

           (ii)  the aggregate  amount of  (a) Interest  Collections and  (b)
     Principal Collections for such Collection Period;

          (iii)  the Investor Floating Allocation Percentage and the Investor
     Fixed Allocation Percentage for such Collection Period;

           (iv)  the Investor Interest  Collections and Principal Collections
     allocated to the Investor Certificates for such Collection Period;

            (v)  the Transferor Interest Collections and Transferor Principal
     Collections for such Collection Period;

           (vi)  Class A Certificate  Interest, the Class A  Certificate Rate
     and the Class S Certificate Interest for the related Interest Period;

          (vii)  the amount, if any, of  such Class A Certificate Interest or
     Class  S  Certificate  Interest  that  is  not  payable  on  account  of
     insufficient Investor Interest Collections;

         (viii)  the  portion  of  the Unpaid  Class  A  Certificate Interest
     Shortfall and  the portion  of the Unpaid  Class S  Certificate Interest
     Shortfall,  if any,  the amount  of interest  on such  shortfall  at the
     Certificate Rate applicable from time  to time (separately stated) to be
     distributed on such Distribution Date;

           (ix)  the  Unpaid Class A  Certificate Interest Shortfall  and the
     Unpaid Class S  Certificate Interest Shortfall, if any,  to remain after
     the distribution on such Distribution Date;

            (x)  the  Accelerated  Principal  Distribution  Amount  and   the
     portion  thereof   that  will   be  distributed   pursuant  to   Section
     5.01(a)(viii);

           (xi)  the  Scheduled  Principal Collections  Distribution  Amount,
     separately stating the components thereof;

          (xii)  the  amount  of any  Transfer  Deposit  Amount paid  by  the
     Transferor or the Depositor pursuant to Section 2.02 or 2.04;

         (xiii)  any  accrued   and  unpaid   Servicing  Fees   for  previous
     Collection Periods and the Servicing Fee for such Collection Period;

          (xiv)  the Investor Loss Amount for such Collection Period;

           (xv)  the aggregate  amount, if  any, of  Investor Loss  Reduction
     Amounts for  previous Distribution Dates  that have not  been previously
     reimbursed to Class A Certificateholders pursuant to 5.01(a)(vi);

          (xvi)  the Pool Balance  as of the end of  the preceding Collection
     Period and as of the end of the second preceding Collection Period;

         (xvii)  the Invested Amount  as of the end of  the preceding Collec-
     tion Period;

        (xviii)  the  Class  A  Certificate Principal  Balance,  the  Class S
     Notional Amount and Pool Factor  after giving effect to the distribution
     on such  Distribution  Date and  to  any  reduction on  account  of  the
     Investor Loss Amount;

          (xix)  the  Transferor Principal Balance after giving effect to the
     distribution on such Distribution Date;

           (xx)  the aggregate  amount of Additional Balances  created during
     the previous Collection Period;

          (xxi)  the  number and aggregate  Asset Balances of  Mortgage Loans
     (x) as  to which  the Minimum  Monthly Payment  is delinquent  for 30-59
     days,  60-89 days and  90 or more  days, respectively  and (y) that have
     become REO,  in each  case as  of the  end of  the preceding  Collection
     Period;

         (xxii)  whether  a Rapid Amortization  Event has occurred  since the
     prior  Determination Date, specifying each such Rapid Amortization Event
     if one has occurred;

        (xxiii)  whether an Event of Servicing Termination has occurred since
     the prior  Determination Date, specifying  each such Event  of Servicing
     Termination if one has occurred;

         (xxiv)  the amount to be distributed to the Credit Enhancer pursuant
     to Section 5.01(a)(vii) and Section 5.01(a)(ix)(ii), stated separately;

          (xxv)  the amount  to be distributed to the Spread Account pursuant
     to Section 5.01(a)(ix)(i);

         (xxvi)  the  Guaranteed  Principal  Distribution  Amount  for   such
     Distribution Date;

        (xxvii)  the  Credit  Enhancement  Draw  Amount,  if  any,  for  such
     Distribution Date;

       (xxviii)  the amount to be  distributed to the Transferor pursuant  to
     Section 5.01(a)(xi);

         (xxix)  the amount  to be paid  to the Servicer pursuant  to Section
     5.01(a)(x);

          (xxx)  the Maximum Rate  for the related Collection  Period and the
     Weighted Average Net Loan Rate;

         (xxxi)  the total amount  of funds on deposit in  the Spread Account
     and the applicable Spread Account Maximum; 

        (xxxii)  the Overcollateralization Amount after giving effect  to the
     distribution to be made on such Distribution;

       (xxxiii)  the  number and  principal balances  of  any Mortgage  Loans
     retransferred to the Transferor pursuant to Section 2.06;

        (xxxiv)  the amount of Principal  Collections to be deposited in  the
     Funding Account in respect of such Distribution Date; 

         (xxxv)  the  amount on  deposit in  the Funding  Account as  of such
     Distribution Date; and

        (xxxvi)  the  aggregate of  the  Asset  Balances  of  the  Subsequent
     Mortgage Loans purchased on the related Subsequent Transfer Dates.

The  Trustee shall  conclusively rely  upon  the information  contained in  a
Servicing  Certificate for  purposes  of  making  distributions  pursuant  to
Section 5.01, shall have  no duty to inquire into such  information and shall
have no liability  in so relying.   The format and  content of the  Servicing
Certificate  may be  modified by the  mutual agreement  of the  Servicer, the
Trustee and  the Credit Enhancer.  The Servicer shall give notice of any such
change to the Rating Agencies.

     Section 4.02.  Claims upon the Policy.  (a)  If, by the close of
                    ----------------------
business on the third  Business Day prior to a Distribution Date,  the sum of
the  funds then  on  deposit  in  the  Collection  Account  for  the  related
Collection  Period which  are  payable  to  the  Investor  Certificateholders
pursuant to Sections 5.01(a), (b) and (g) (after giving effect to the distri-
bution of the  Trustee Fee and  the Premium), the amounts  on deposit in  the
Spread  Account,  amounts  transferred  from   the  Funding  Account  to  the
Collection Account pursuant  to Sections 5.05(c)(ii) and  5.05(c)(iii)(B) and
the amount, if any, deposited into the Collection Account pursuant to Section
4.05 are insufficient to pay the Guaranteed Distribution on such Distribution
Date, then the Trustee shall give notice to the Credit Enhancer  by telephone
or telecopy of the amount equal to  the Credit Enhancement Draw Amount.  Such
notice of such sum shall be confirmed in writing to the Credit Enhancer at or
before 10:00 a.m., New  York City time, on  the second Business Day prior  to
such Distribution Date.   Following  receipt by the  Credit Enhancer of  such
notice in such  form, the Credit Enhancer  will pay any amount  payable under
the Policy on  the later to occur of  (i) 12:00 noon, New York  City time, on
the Business Day  following such receipt and  (ii) 12:00 noon, New  York City
time, on the Distribution Date to which such deficiency relates.

     (b)  The Trustee shall keep a complete and accurate record of the amount
of interest and  principal paid in respect  of any Investor Certificate  from
moneys received  under the Policy.  The Credit  Enhancer shall have the right
to inspect such records at reasonable times during normal business hours upon
one Business Day's prior notice to the Trustee.

     (c)  The Trustee  shall  promptly  notify the  Credit  Enhancer  of  any
proceeding or the institution of  any action, of which a Responsible  Officer
of the Trustee has actual knowledge, seeking the avoidance as  a preferential
transfer under applicable bankruptcy, insolvency, receivership or similar law
(a "Preference Claim")  of any distribution made with respect to the Investor
Certificates.    Each Investor  Certificateholder  by  its purchase  of  such
Certificates,  the Servicer  and the  Trustee hereby  agree that,  the Credit
Enhancer (so  long as  no Credit  Enhancer Default  exists) may  at any  time
during  the continuation  of any  proceeding relating  to a  Preference Claim
direct  all matters  relating to  such Preference  Claim,  including, without
limitation, (i)  the direction of  any appeal of  any order relating  to such
Preference  Claim  and  (ii)  the  posting  of  any  surety,  supersedeas  or
performance bond pending any such appeal.  In addition and without limitation
of the foregoing,  the Credit Enhancer shall  be subrogated to the  rights of
the Servicer, the Trustee, each  Investor Certificateholder in the conduct of
any such Preference  Claim, including, without limitation, all  rights of any
party  to an  adversary proceeding  action with  respect to  any court  order
issued in connection with any such Preference Claim.

     Section 4.03.  Spread Account.  (a)  The Trustee shall establish and
                    --------------
maintain   a   separate   trust  account   (the   "Spread   Account")  titled
"(__________________),  as Trustee,  in trust  for the registered  holders of
Home  Equity Loan  Asset Backed  Certificates,  Series 199_-_."   The  Spread
Account shall  be an  Eligible Account.   Amounts  on deposit  in the  Spread
Account will,  at the direction  of the Transferor,  be invested in  Eligible
Investments maturing no later than the day before the next Distribution Date.

     All income and  gain realized from any investment of funds in the Spread
Account shall be  for the benefit of  the Transferor and shall  be subject to
its  withdrawal from  time to time.   The  amount of  any losses  incurred in
respect of the principal amount of any such investments shall be deposited in
the Spread  Account by  the Transferor out  of its  own funds  immediately as
realized.

     (b)  On  each Determination  Date the  Trustee  shall determine  (i) the
extent  to which  Investor  Interest  Collections and  the  amounts, if  any,
deposited into the Collection Account pursuant to Section 4.05 applied in the
order specified in Section 5.01(a)  are insufficient to make distributions as
provided in  clauses (iii),  (iv) and  (v) of  Section 5.01(a)  and (ii)  the
Guaranteed Principal Distribution  Amount for the related  Distribution Date.
On each Distribution Date the Trustee shall withdraw from the Spread  Account
and deposit into the  Collection Account the lesser of the  amount on deposit
in the  Spread Account and an amount equal to the sum of the amounts, if any,
determined in clauses (i) and (ii) of the preceding sentence.

     (c)  Following the termination of the Trust pursuant to Section 10.01 or
11.02 hereof, the Trustee  shall withdraw all amounts then on  deposit in the
Spread Account and distribute such amounts first to any amounts due and owing
to the  Credit Enhancer and then  to the Transferor.  If  on any Distribution
Date the amount on  deposit in the Spread Account exceeds  the Spread Account
Maximum, the  Trustee shall  withdraw such excess  and distribute  it to  the
Transferor.

     Section 4.04.  Effect of Payments by the Credit Enhancer; Subrogation. 
                    ------------------------------------------------------
Anything herein to the contrary  notwithstanding, any payment with respect to
principal of or  interest on any of  the Investor Certificates which  is made
with moneys  received  pursuant to  the  terms of  the  Policy shall  not  be
considered payment of such Investor Certificates from the Trust and shall not
result in the payment of or the provision for the payment of the principal of
or interest on such Investor Certificates within the meaning of Section 5.01.
The Depositor, the  Servicer and the Trustee acknowledge,  and each Holder by
its acceptance of an Investor  Certificate agrees, that without the  need for
any  further action on  the part of  the Credit Enhancer,  the Depositor, the
Servicer, the  Trustee or  the Certificate  Registrar (a)  to the  extent the
Credit  Enhancer  makes  payments,  directly or  indirectly,  on  account  of
principal of or interest on any Investor Certificates to the Holders  of such
Certificates, the Credit Enhancer  will be fully subrogated to  the rights of
such Holders to  receive such principal and  interest from the Trust  and (b)
the Credit  Enhancer shall be paid such principal  and interest but only from
the  sources  and in  the  manner provided  herein  for the  payment  of such
principal and interest.

     The Trustee  and the Servicer shall  cooperate in all  respects with any
reasonable  request by the Credit Enhancer for  action to preserve or enforce
the  Credit  Enhancer's  rights  or interests  under  this  Agreement without
limiting  the rights or  affecting the interests of  the Holders as otherwise
set forth herein.


                                  ARTICLE V

                          Payments and Statements to
               Certificateholders; Rights of Certificateholders


     Section 5.01.  Distributions.
                    -------------

     (a)  Distributions of Investor Interest Collections and Investment
          -------------------------------------------------------------
Proceeds.  Subject to Section 11.02(b), on each Distribution Date, the
- - --------
Trustee or the Paying Agent, as the case may be, shall distribute  out of the
Collection  Account  to  the  extent  of  (x)  Investor  Interest Collections
collected during the related  Collection Period, (y) the amounts  transferred
from  the Funding Account pursuant to Section  5.05(c)(i) and (z) the amounts
transferred  from  the  Spread  Account  as determined  pursuant  to  Section
4.03(b), the following  amounts and in the following order of priority to the
following  Persons (based  on  the  information set  forth  in the  Servicing
Certificate):

            (i)  the Trustee Fee for such Distribution Date to the Trustee;

           (ii)  the  premium  pursuant  to the  Insurance  Agreement  to the
     Credit Enhancer; 

          (iii)  the  Class A Certificate Interest for such Distribution Date
     to the  Class A  Certificateholders and the  Unpaid Class  A Certificate
     Interest  Shortfall, if any,  for such Distribution Date  to the Class A
     Certificateholders plus,  to  the extent  legally permissible,  interest
     thereon at the Class A Certificate Rate;

           (iv)  the  Class S Certificate Interest for such Distribution Date
     to the  Class S  Certificateholders and the  Unpaid Class  S Certificate
     Interest  Shortfall, if  any, for  such Distribution  Date plus,  to the
     extent legally permissible, interest thereon  at the Class S Certificate
     Rate;

            (v)  the Investor Loss  Amount for such Collection Period  to the
     Class  A Certificateholders  as principal  in reduction  of the  Class A
     Certificate Principal Balance;

           (vi)  to Class A  Certificateholders as principal in  reduction of
     the Class  A Certificate Principal  Balance the aggregate amount  of the
     Investor Loss Reduction Amounts, if any, for previous Distribution Dates
     that have not been  previously reimbursed to Class  A Certificateholders
     pursuant to this clause (vi);

          (vii)  to reimburse the Credit Enhancer for previously unreimbursed
     Credit Enhancement  Draw Amounts together  with interest thereon  at the
     applicable rate set forth in the Insurance Agreement;

         (viii)  the Accelerated  Principal Distribution Amount,  if any,  to
     the Class A Certificateholders;

           (ix)  (i) to  the Trustee to  deposit to the Spread  Account up to
     the  Spread Account  Maximum and  (ii)  to the  Credit Enhancer  for any
     amounts owed to the Credit Enhancer pursuant to the Insurance Agreement;

            (x)  the amount, if any, of  any Unpaid Class A Certificate Carry
     Forward Interest Amount to the Class A Certificates;

           (xi)  any amount required  to be paid to the  Servicer pursuant to
     Section 7.03 which has not been previously paid to the Servicer; and

          (xii)  any remaining amount to the Transferor.

     (b)  Distribution of Principal Collections.  On each Distribution Date
          -------------------------------------
during the Funding  Period, the Scheduled Principal  Collections Distribution
Amount  shall  be  deposited  into  the Funding  Account  and  shall  not  be
distributed to  the Class  A Certificateholders.   On each  Distribution Date
following the termination  of the Funding Period, the  Trustee shall, subject
to Section 11.02(b) and except  on the Distribution Date in (______________),
distribute out  of the Collection  Account to the Class  a Certificateholders
the  Scheduled  Principal  Collections  Distribution  Amount  (together  with
amounts  transferred  to  the  Collection Account  from  the  Spread  Account
pursuant to Section 4.03(b) relating to principal  up to but not in excess of
the  Class  A  Certificate Principal  Balance.   In  addition,  on  the first
Distribution Date  following the end of the Funding Period, the Trustee shall
distribute  out  of  the Collection  Account  the  amount required  to  be so
distributed pursuant to Section 5.05(c)(iii)(C).  On the Distribution Date in
(_________), the Trustee shall distribute to Class A Certificateholders Prin-
cipal Collections up to the Class A Certificate Principal Balance.

     (c)  Application of Transferor Subordinated Amount.  If, after applying
          ---------------------------------------------
Class  a Interest  Collections  as  provided in  Section  5.01(a) above,  any
amounts  specified in  clauses (i)  through (vi)  remain unpaid,  the Trustee
shall, based on  information set forth in the  Servicing Certificate for such
Distribution Date, apply Transferor Available Funds to make such payments and
the Transferor Subordinated Amount shall be reduced in accordance with clause
(i)  of  the  definition thereof  to  the  extent of  such  application.   If
Transferor Available Funds applied in  the order specified in Section 5.01(a)
are  insufficient  to cover  the  aggregate  Investor  Loss Amount  for  such
Distribution Date,  then the  remaining aggregate Investor  Loss Amount  (but
only to the  extent of the remaining Transferor Subordinated Amount) shall be
reallocated to the  Transferor Principal Balance (after giving  effect to the
Transferor's portion of the Investor Loss Amount)  and shall not be allocated
to  the Class A Certificates and  the Transferor Subordinated Amount shall be
reduced, as described in clause (ii) of the definition thereof, by the amount
so reallocated.

     (d)  Distribution of the Credit Enhancement Draw Amount.  With respect
          --------------------------------------------------
to any  Distribution Date, to  the extent that Investor  Interest Collections
and amounts transferred  from the Spread Account on  the related Distribution
Date in respect of the amount  determined pursuant to Section 4.03(b)(i)  and
any amounts, if any, deposited to  the Collection Account pursuant to Section
4.05 applied in  the order specified in  Section 5.01(a) are insufficient  to
make  distributions as provided in clauses  (iii) and (iv) of Section 5.01(a)
above, the Trustee will make such payments (the "Deficiency Amount") from the
amount drawn  under the Policy for such Distribution Date pursuant to Section
4.02.  For any Distribution Date as to which there is a  Guaranteed Principal
Distribution  Amount, the Trustee  shall distribute the  Guaranteed Principal
Distribution Amount  to Certificateholders  from the  amount drawn  under the
Policy for such Distribution Date pursuant to Section 4.02.

     The aggregate  amount of principal  distributed to the Class  A Certifi-
cateholders  under this  Agreement  shall  not exceed  the  Original Class  A
Certificate Principal Balance.

     (e)  Method of Distribution.  The Trustee shall make distributions in
          ----------------------
respect of a  Distribution Date to each Investor  Certificateholder of record
on  the  related  Record  Date  (other than  as  provided  in  Section  10.01
respecting  the final distribution)  by check or  money order  mailed to such
Investor  Certificateholder at  the  address  appearing  in  the  Certificate
Register, or upon written request  by an Investor Certificateholder delivered
to the Trustee at least five Business Days prior to such Record Date, by wire
transfer (but only if such Certificateholder is the Depository or such Certi-
ficateholder  owns  of  record  one  or  more  Investor  Certificates  having
principal denominations aggregating  at least $1,000,000),  or by such  other
means of  payment as  such Investor Certificateholder  and the  Trustee shall
agree.   Distributions  among Investor  Certificateholders shall  be made  in
proportion to the Percentage Interests evidenced by the Investor Certificates
held by such Investor Certificateholders. 

     (f)  Distributions on Book-Entry Certificates.  Each distribution with
          ----------------------------------------
respect to a  Book-Entry Certificate shall be  paid to the  Depository, which
shall  credit  the  amount  of  such distribution  to  the  accounts  of  its
Depository  Participants in  accordance  with its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution
to  the  Certificate   Owners  that  it  represents  and   to  each  indirect
participating brokerage firm  (a "brokerage firm" or  "indirect participating
firm") for which it acts as agent.   Each brokerage firm shall be responsible
for disbursing funds to the Certificate Owners  that it represents.  All such
credits and disbursements with respect to a Book-Entry  Certificate are to be
made by the Depository and the Depository Participants in accordance with the
provisions of  the Investor Certificates.   None of  the Trustee, the  Paying
Agent, the Certificate  Registrar, the Depositor, the Credit  Enhancer or the
Servicer shall have any responsibility therefor except  as otherwise provided
by applicable law.

     (g)  Distributions to Holders of Transferor Certificates.  On each
          ---------------------------------------------------
Distribution Date, the Trustee shall, based upon the information set forth in
the Servicing  Certificate  for such  Distribution  Date, distribute  to  the
Transferor (i) the Transferor Interest Collections for the related Collection
Period and (ii) the portion, if any, of Transferor Principal  Collections for
the related Collection Period in excess of Additional Balances created during
such Collection Period  to the  extent such  amounts are not  required to  be
distributed to  the Class A  Certificateholders pursuant to  Section 5.01(c);
provided that collections allocable to the Transferor Certificates will be
- - --------
distributed to the Transferor only to the extent that such distribution  will
not reduce  the amount of the Transferor Principal  Balance as of the related
Distribution  Date  below  the  Minimum  Transferor Interest.    Amounts  not
distributed to the Transferor because of such limitations will be retained in
the Collection  Account until  the Transferor Principal  Balance exceeds  the
Minimum Transferor  Interest, at which time such  excess shall be released to
the Transferor.   If any  such amounts are  still retained in  the Collection
Account upon the commencement of  the Rapid Amortization Period, such amounts
will be paid to the Class A Certificateholders as a reduction of  the Class A
Certificate Principal Balance.

     Section 5.02.  Calculation of the Class A Certificate Rate.  On the
                    -------------------------------------------
second LIBOR Business  Day immediately preceding each Distribution  Date, the
Trustee  shall determine  LIBOR for  the Interest  Period commencing  on such
Distribution Date and inform the  Servicer (at the facsimile number given  to
the Trustee  in writing)  of such  rates.   On each  Determination Date,  the
Trustee  shall determine  the applicable  Class  A Certificate  Rate for  the
related Distribution Date.

     Section 5.03.  Statements to Certificateholders.  Concurrently with each
                    --------------------------------
distribution to  Investor Certificateholders,  the Trustee  shall forward  to
each Investor  Certificateholder,  the  Servicer and  each  Rating  Agency  a
statement  prepared by the Servicer pursuant to  Section 4.01 with respect to
such distribution setting forth:

            (i)  the  Investor   Floating  Allocation   Percentage  for   the
     preceding Collection Period;

           (ii)  the Class A Certificate Distribution Amount;

          (iii)  the  amount  of   Class  A  Certificate  Interest   in  such
     distribution,  the related  Class A  Certificate  Rate and  the Class  S
     Certificate Interest;

           (iv)  the  amount,  if  any, of  any  Unpaid  Class  A Certificate
     Interest Shortfall or any Unpaid  Class S Certificate Interest Shortfall
     in such distribution;

            (v)  the  amount,  if  any,  of  the  remaining  Unpaid  Class  A
     Certificate Interest Shortfall after giving effect to such distribution;

           (vi)  the  amount,  if  any, of  principal  in  such distribution,
     separately stating the components thereof;

          (vii)  the  amount,  if  any,  of  the  reimbursement  of  previous
     Investor Loss Reduction Amounts in such distribution;

         (viii)  the  amount,  if  any,  of  the  aggregate  of  unreimbursed
     Investor   Loss  Reduction   Amounts  after   giving   effect  to   such
     distribution;

           (ix)  the Servicing Fee for such Distribution Date;

            (x)  the Invested  Amount,  the  Class  A  Certificate  Principal
     Balance  and  the  Pool  Factor,   each  after  giving  effect  to  such
     distribution;

           (xi)  the Pool Balance  as of the end of  the preceding Collection
     Period and the aggregate of the Asset  Balances of the Mortgage Loans at
     the close of business on the last day of the related Collection Period;

          (xii)  the Credit Enhancement Draw Amount, if any;

         (xiii)  the number and aggregate Asset Balances of Mortgage Loans as
     to which the Minimum Monthly Payment is delinquent for 30-59 days, 60-89
     days and 90 or  more days, respectively, as of the end  of the preceding
     Collection Period;

          (xiv)  the   book  value   (within  the   meaning   of  12   C.F.R.
     Section 571.13  or comparable  provision) of  any  real estate  acquired
     through foreclosure or grant of a deed in lieu of foreclosure;

           (xv)  the  Class A Certificate Rate applicable to the distribution
     on the following Distribution Date;

          (xvi)  the  number and  principal balances  of  any Mortgage  Loans
     retransferred to  the Transferor  pursuant to (a)  Section 2.04  and (b)
     Section 2.06;

         (xvii)  the amount of  Transferor Available Funds, if  any, included
     in such distribution; and

        (xviii)  the  Transferor  Subordinated   Amount  for  the   following
     Distribution Date.

     In the  case of information furnished pursuant to clauses (ii), (iii) in
respect  of Class A Certificate Interest, (iv)  and (viii) above, the amounts
shall be expressed as a dollar amount per Investor Certificate with  a $1,000
denomination.

     Within 60  days after the end of each  calendar year, the Servicer shall
prepare  or  cause  to be  prepared  and  shall forward  to  the  Trustee the
information set  forth in clauses  (iii) and  (vi) above aggregated  for such
calendar year.  Such obligation of the Servicer shall be deemed  to have been
satisfied to the  extent that substantially  comparable information shall  be
provided by the  Servicer or a Paying  Agent pursuant to any  requirements of
the Code.

     The  Trustee  shall  prepare  or  cause to  be  prepared  (in  a  manner
consistent with the treatment of the Class A  Certificates as indebtedness of
the Transferor, or  as may be  otherwise required by  Section 3.15)  Internal
Revenue Service  Form 1099 (or  any successor form)  and any other  tax forms
required  to  be filed  or  furnished  to  Certificateholders in  respect  of
distributions by the  Trustee (or the Paying  Agent) on the Class  A Certifi-
cates and shall file and distribute such forms as required by law.

     Section 5.04.  Rights of Certificateholders.  The Investor Certificates
                    ----------------------------
shall represent  fractional undivided interests  in the Trust,  including the
benefits of the Collection Account and the right to receive Investor Interest
Collections, Principal  Collections, if any,  and other amounts at  the times
and in the  amounts specified in this Agreement;  the Transferor Certificates
shall  represent the remaining interest  in the Trust  (other than the Spread
Account, the Policy and the Funding Account).

     Section 5.05.  Funding Account.  (a)  The Trustee shall establish and
                    ---------------
maintain  with  itself  a  separate trust  account  (the  "Funding  Account")
entitled  "(________________________) as Trustee, in trust for the registered
holders of Home Equity Loan  Asset Backed Certificates, Series 199_-_ Funding
Account."  The Funding Account shall be an Eligible Account.  On each Distri-
bution  Date during the  Funding Period, the Trustee  shall withdraw from the
Collection Account and deposit to the Funding Account the Scheduled Principal
Collections Distribution Amount for such Distribution Date.

     (b)  The  Servicer may  cause the  institution  maintaining the  Funding
Account to  invest any funds  in the Funding Account  in Eligible Investments
which shall mature  or otherwise be available not later than the Business Day
next preceding  the Distribution  Date or,  with the approval  of the  Credit
Enhancer and the Rating Agencies, on the Distribution Date next following the
date of such investment (except that  any investment in an obligation of  the
institution  with which the  Funding Account is  maintained may  mature on or
before 12:00 noon, New York time, on such Distribution Date) and shall not be
sold or disposed of prior to  its maturity.  At any time when  the Trustee is
maintaining the Funding  Account, any request by the Servicer to invest funds
on deposit in the Funding Account shall be in writing, shall be delivered  to
the Trustee  at or before 10:30 a.m., New York time, if such investment is to
be  made on such day, and  shall certify that the  requested investment is an
Eligible Investment which matures  at or prior  to the time required  hereby.
Any such investment shall be registered in the name of the Trustee as trustee
hereunder or  in the name of its nominee, and  to the extent such investments
are certificated they shall be maintained in the possession of the Trustee in
the state of its Corporate Trust  Office.  All income and gain  realized from
any   such  investment   shall   be   for  the   benefit   of  the   Investor
Certificateholders  and shall  be subject  to withdrawal  by the  Trustee for
distribution to  the Investor  Certificateholders as  provided in  subsection
(c)(i) below.   The amount of any losses incurred in respect of the principal
amount of any  such investment shall be  deposited in the Funding  Account by
the Servicer out  of its own funds  immediately as realized.   Any investment
earnings on  the Funding Account shall be treated  as owned by the Transferor
for federal and state income tax purposes.

     (c)  From  time to  time  withdrawals  shall be  made  from the  Funding
Account by the Trustee as follows:

          (i)  on  each Distribution  Date  during  the  Funding  Period,  to
     deposit  to  the Collection  Account all  income realized  from Eligible
     Investments  during the related Interest Period on Principal Collections
     on deposit in the Funding  Account for distribution as Investor Interest
     Collections in accordance with Section 5.01(a);

         (ii)  on each Distribution Date prior to the  last Distribution Date
     during  the  Funding  Period,  any  amounts  in  respect  of   Principal
     Collections on  deposit in  the Funding Account  shall be  withdrawn and
     applied to purchase  the Subsequent Mortgage Loans,  if any, transferred
     to the Trust pursuant to Section 2.10; and

        (iii)  on the  last  Distribution Date  of  the Funding  Period,  any
     amounts in  respect of Principal  Collections on deposit in  the Funding
     Account shall be withdrawn and applied in the following order:

                    (A)  to  purchase the Subsequent  Mortgage Loans, if any,
          transferred to the Trust pursuant to Section 2.10;

                    (B)    to  the  Transferor,  in  payment  for  Additional
          Balances, in a maximum amount equal  to the excess, if any, of  the
          aggregate  of Draws  during  the  related  Collection  Period  over
          Principal Collections received during such Collection Period; and

                    (C)  to the Collection Account,  any remaining amounts on
          deposit in the Funding Account in respect of Principal Collections,
          for  distribution to  the Class  A  Certificateholders pursuant  to
          Section 5.01(b).

                                  ARTICLE VI

                               The Certificates

     Section 6.01.  The Certificates.  The Class A Certificates, Class S and
                    ----------------
Transferor  Certificates shall  be substantially  in the  forms set  forth in
Exhibits  A-1,  A-2 and  B, respectively,  and shall,  on original  issue, be
executed, authenticated and delivered by the Trustee  to or upon the order of
the Depositor concurrently with the sale and assignment to the Trustee of the
Trust.  The Class  A Certificates shall be initially evidenced by one or more
certificates representing the  entire Original Class A  Certificate Principal
Balance and shall  be held in minimum dollar denominations of $1,000 and mul-
tiples of  one dollar in excess thereof, except  that one Class A Certificate
may  be in  a  denomination  of less  than  $1,000 so  that  the  sum of  the
denominations  of  all  outstanding  Class A  Certificates  shall  equal  the
Original Class  A Certificate  Principal Balance.   The Class  S Certificates
shall be  initially evidenced  by one or  more certificates  representing the
entire original Class S Notional Amount and shall be held in minimum notional
amounts of $1,000 and multiples of one dollar in excess thereof,  except that
one  Class S Certificate may be  in a notional amount  of less than $1,000 so
that  the sum  of the denominations  of all outstanding  Class S Certificates
shall equal the Class S Notional Amount on the Closing Date.   The Transferor
Certificates shall be  issuable as one or more  certificates representing the
entire interest in the assets of the Trust other than that represented by the
Investor Certificates and shall initially be issued to the Transferor.

     The Certificates shall  be executed by manual or  facsimile signature on
behalf  of the  Trustee by  an authorized  officer under  its seal  imprinted
thereon.    Certificates  bearing  the  manual  or  facsimile  signatures  of
individuals  who  were,  at  the  time when  such  signatures  were  affixed,
authorized  to  sign  on  behalf  of  the  Trustee  shall  bind  the   Trust,
notwithstanding that such  individuals or any  of them have  ceased to be  so
authorized prior to the authentication and delivery of such Transferor Certi-
ficates or did not  hold such offices at the date  of such Transferor Certif-
icate.  No Certificate shall be entitled to any benefit under this Agreement,
or be valid for any purpose, unless such Certificate shall have been manually
authenticated by the  Trustee substantially in the form  provided for herein,
and such authentication  upon any Certificate  shall be conclusive  evidence,
and the only evidence, that such  Certificate has been duly authenticated and
delivered  hereunder.   All  Certificates shall  be dated  the date  of their
authentication.  Subject  to Section 6.02(c), the Investor Certificates shall
be  Book-Entry  Certificates.    The Transferor  Certificates  shall  not  be
Book-Entry Certificates.

     Section 6.02.  Registration of Transfer and Exchange of Investor Certi
                    -------------------------------------------------------
ficates; Appointment of Registrar.  (a)  The Certificate 
- - ---------------------------------
Registrar shall cause to be kept at the Corporate Trust Office  a Certificate
Register  in  which,  subject  to  such  reasonable  regulations  as  it  may
prescribe, the  Certificate Registrar shall  provide for the  registration of
Investor Certificates and of transfers and exchanges of Investor Certificates
as  herein  provided.   The  Trustee  shall  initially serve  as  Certificate
Registrar for  the purpose of registering Investor Certificates and transfers
and exchanges of Investor Certificates as herein provided.

     Upon surrender for registration of transfer of any  Investor Certificate
at  any office  or agency of  the Certificate  Registrar maintained  for such
purpose pursuant  to the foregoing  paragraph, the Trustee  on behalf of  the
Trust shall execute,  authenticate and deliver, in the name of the designated
transferee or transferees, one or more  new Investor Certificates of the same
aggregate Percentage Interest.

     At  the option of the Investor Certificateholders, Investor Certificates
may be exchanged for other Investor  Certificates in authorized denominations
and the same  aggregate Percentage Interests, upon surrender  of the Investor
Certificates to  be exchanged  at any such  office or  agency.   Whenever any
Investor  Certificates are  so surrendered  for exchange,  the  Trustee shall
execute  and authenticate  and deliver  the Investor  Certificates which  the
Investor Certificateholder making the exchange is entitled to receive.  Every
Investor Certificate presented  or surrendered for transfer or exchange shall
(if so required by the Trustee or the Certificate Registrar) be duly endorsed
by, or  be accompanied by a written instrument  of transfer in form satisfac-
tory  to the  Trustee  and the  Certificate Registrar  duly executed  by, the
Holder thereof or his attorney duly authorized in writing.

     (b)  Except as  provided in paragraph (c) below, the Book-Entry Certifi-
cates shall at all  times remain registered in the name of  the Depository or
its nominee and at all  times: (i) registration of the Investor  Certificates
may not be transferred by the Trustee  except to another Depository; (ii) the
Depository shall maintain book-entry records  with respect to the Certificate
Owners and with  respect to ownership and transfers of such Investor Certifi-
cates; (iii) ownership and transfers of registration of the Investor Certifi-
cates on the  books of the Depository  shall be governed by  applicable rules
established by the Depository; (iv) the Depository may collect  its usual and
customary fees, charges  and expenses from  its Depository Participants;  (v)
the Trustee  shall deal with the Depository as representative of the Certifi-
cate  Owners of  the Investor  Certificates  for purposes  of exercising  the
rights of Holders  under this Agreement, and requests and  directions for and
votes of such representative shall not  be deemed to be inconsistent if  they
are made  with respect to different Certificate  Owners; and (vi) the Trustee
may rely and shall  be fully protected in relying  upon information furnished
by the Depository  with respect to its Depository  Participants and furnished
by the Depository  Participants with respect to  indirect participating firms
and Persons shown on the books of such indirect participating firms as direct
or indirect Certificate Owners.

     All transfers by  Certificate Owners of Book-Entry Certificates shall be
made  in  accordance  with  the  procedures  established  by  the  Depository
Participant  or brokerage firm  representing such  Certificate Owners.   Each
Depository  Participant shall only transfer Book-Entry Certificates of Certi-
ficate  Owners that it represents or of  brokerage firms for which it acts as
agent in  accordance with  the Depository's normal  procedures.   The parties
hereto are hereby  authorized to execute a Letter of Representations with the
Depository  or take  such other action  as may  be necessary or  desirable to
register  a Book-Entry Certificate  to the Depository.   In the  event of any
conflict between  the terms of  any such  Letter of  Representation and  this
Agreement the terms of this Agreement shall control.

     (c)  If  (i)(x) the Depository or  the Depositor advises the  Trustee in
writing  that the  Depository  is  no longer  willing  or  able to  discharge
properly  its responsibilities  as Depository,  and  (y) the  Trustee or  the
Depositor is  unable to locate a qualified  successor, (ii) the Depositor, at
its sole  option, with the  consent of the  Trustee, elects to  terminate the
book-entry system through  the Depository or (iii) after the occurrence of an
Event of Servicing Termination, the  Depository, at the direction of Certifi-
cate Owners representing  Percentage Interests aggregating not  less than 51%
advises  the Trustee in writing that  the continuation of a book-entry system
through  the  Depository to  the  exclusion of  definitive,  fully registered
Investor Certificates  (the "Definitive Certificates") to  Certificate Owners
is no longer in the best interests of the Certificate Owners.  Upon surrender
to the Certificate Registrar of  the Investor Certificates by the Depository,
accompanied  by registration instructions  from the Depository  for registra-
tion, the Trustee shall execute and authenticate the Definitive Certificates.
Neither  the  Depositor nor  the Trustee  shall  be liable  for any  delay in
delivery  of such  instructions and  may conclusively  rely on, and  shall be
protected in relying on, such instructions.   Upon the issuance of Definitive
Certificates,  all references  herein to  obligations imposed  upon or  to be
performed by the  Depository shall be deemed to be imposed upon and performed
by the  Trustee, to  the extent applicable  with respect  to such  Definitive
Certificates, and the  Trustee, the Certificate  Registrar, the Servicer  and
the Depositor shall  recognize the Holders of the  Definitive Certificates as
Certificateholders hereunder.

     No  service charge  shall be  made for any  registration of  transfer or
exchange of Investor  Certificates, but the Certificate Registrar may require
payment of a sum sufficient to cover any tax or  governmental charge that may
be imposed in connection with any transfer or exchange of Certificates.

     All  Investor Certificates surrendered  for registration of  transfer or
exchange  shall be  cancelled by  the Certificate  Registrar and  disposed of
pursuant to its standard procedures.

     Section 6.03.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(i) any mutilated Certificate is  surrendered to the Certificate Registrar or
the  Certificate  Registrar  receives  evidence to  its  satisfaction  of the
destruction, loss or theft of any Certificate, and (ii) there is delivered to
the Trustee,  the Depositor  and the Certificate  Registrar such  security or
indemnity as may be required by them  to save each of them harmless, then, in
the absence of notice  to the Trustee or the Certificate  Registrar that such
Certificate  has been  acquired by a  bona fide purchaser,  the Trustee shall
execute,  authenticate and deliver,  in exchange for  or in lieu  of any such
mutilated, destroyed, lost  or stolen Certificate, a new  Certificate of like
tenor  and Percentage Interest.   Upon  the issuance  of any  new Certificate
under this Section 6.03, the Trustee or the Certificate Registrar may require
the payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in relation thereto and any other expenses (including the
fees and  expenses of  the Trustee and  the Certificate  Registrar) connected
therewith.  Any  duplicate Certificate issued pursuant to  this Section 6.03,
shall  constitute complete  and  indefeasible evidence  of  ownership in  the
Trust, as if originally issued, whether or not the lost, stolen  or destroyed
Certificate shall be found at any time.

     Section 6.04.  Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------
Certificate for  registration of transfer,  the Servicer, the  Depositor, the
Trustee, the  Certificate Registrar, any  Paying Agent and  any agent of  the
Servicer, the  Depositor, the  Trustee, any Paying  Agent or  the Certificate
Registrar may  treat the Person,  including a  Depository, in whose  name any
Certificate is registered as the owner of such Certificate for the purpose of
receiving distributions pursuant  to Section 5.01 and for  all other purposes
whatsoever, and none of the Servicer, the Depositor, the Trustee, the  Certi-
ficate  Registrar, any  Paying Agent  or any agent  of any  of them  shall be
affected by notice to the contrary.

     Section 6.05.  Restrictions on Transfer of Transferor Certificates.  (a)
                    ---------------------------------------------------
The  Transferor  Certificates  shall  be  assigned,  transferred,  exchanged,
pledged,  financed,  hypothecated or  otherwise  conveyed (collectively,  for
purposes  of  this  Section 6.05  and  any  other  Section  referring to  the
Transferor  Certificates, "transferred" or  a "transfer") only  in accordance
with this Section 6.05.

     (b)   No transfer of a Transferor Certificate  shall be made unless such
transfer is exempt  from the registration requirements of  the Securities Act
of 1933,  as amended, and any applicable state  securities laws or is made in
accordance  with said Act and laws.   Except for the  initial issuance of the
Transferor  Certificate to the Transferor,  the Trustee shall require (i) the
transferee to execute an investment letter acceptable to and in form and sub-
stance  satisfactory to  the  Trustee  certifying to  the  Trustee the  facts
surrounding such transfer, which investment letter shall not be an expense of
the  Trustee or  (ii) if the  investment letter  is not delivered,  a written
Opinion of Counsel acceptable  to and in  form and substance satisfactory  to
the Trustee and the  Depositor that such transfer may be  made pursuant to an
exemption,  describing the applicable exemption and  the basis therefor, from
said Act or  is being made  pursuant to  said Act, which  Opinion of  Counsel
shall not be  an expense of  the Trustee or the  Depositor.  The Holder  of a
Transferor  Certificate desiring  to  effect such  transfer  shall, and  does
hereby  agree to,  indemnify the  Transferor against  any liability  that may
result if  the transfer is not  so exempt or  is not made in  accordance with
such federal and state laws.

     (c)   The Transferor Certificates and  any interest therein shall not be
transferred except upon  satisfaction of the following  conditions precedent:
(i) the  Person that acquires a Transferor Certificate shall (A) be organized
and existing under the laws of  the United States of America or any  state or
the  District of  Columbia  thereof, (B) expressly  assume,  by an  agreement
supplemental hereto, executed  and delivered to the Trustee,  the performance
of every covenant and obligation of the Transferor hereunder and  (C) as part
of its  acquisition of a  Transferor Certificate, acquire  all rights of  the
Transferor or any transferee under this Section 6.05(c) to amounts payable to
such Transferor  or such transferee under Sections  5.01(a)(xii) and 5.01(g);
(ii) the Holder of  the Transferor Certificates shall deliver to  the Trustee
an Officer's  Certificate stating  that such  transfer and  such supplemental
agreement comply with this Section  6.05(c) and that all conditions precedent
provided by this subsection 6.05(c) have been complied with and an Opinion of
Counsel stating  that all  conditions precedent provided  by this  subsection
6.05(c) have  been complied with,  and the  Trustee may conclusively  rely on
such Officer's Certificate, shall have no duty to  make inquiries with regard
to  the matters set forth therein and shall incur no liability in so relying;
(iii) the Holder of the Transferor  Certificates shall deliver to the Trustee
a letter from each Rating Agency  confirming that its rating of the  Investor
Certificates, after  giving effect to such  transfer, will not be  reduced or
withdrawn without regard to the Policy; (iv) the transferee of the Transferor
Certificates shall deliver to the Trustee an Opinion of Counsel to the effect
that  (a)  such  transfer will  not  adversely affect  the  treatment  of the
Investor Certificates after such transfer  as debt for federal and applicable
state income  tax purposes, (b)  such transfer will  not result in  the Trust
being subject to tax at the entity  level for federal or applicable state tax
purposes, (c) such transfer will not have  any material adverse impact on the
federal or  applicable state income taxation of an Investor Certificateholder
or any  Certificate  Owner and  (d)  such transfer  will  not result  in  the
arrangement created by  this Agreement or any  "portion" of the  Trust, being
treated as a taxable mortgage pool as defined in Section 7701(i) of the Code;
(v) all filings and other actions necessary to continue the perfection of the
interest of the Trust  in the Mortgage Loans and the  other property conveyed
hereunder shall have  been taken or made  and (vi) the transferee  shall have
assumed the  obligations of the  Transferor pursuant to Section  7.07 hereof.
Notwithstanding the foregoing, the requirement set forth in subclause  (i)(A)
of this Section 6.05(c) shall not apply  in the event the Trustee shall  have
received a  letter from each Rating Agency confirming  that its rating of the
Investor Certificates, after giving effect to a proposed transfer to a Person
that does not meet the requirement  set forth in subclause (i)(A), shall  not
be reduced or withdrawn.  Notwithstanding the foregoing, the requirements set
forth in this paragraph (c)  shall not apply to  the initial issuance of  the
Transferor Certificates to the Transferor.

     (d)  Except for the  initial issuance of  the Transferor Certificate  to
the Transferor,  no transfer of a Transferor Certificate shall be made unless
the  Trustee shall have received either (i)  a representation letter from the
transferee  of such  Certificate, acceptable  to  and in  form and  substance
satisfactory to  the Trustee, to  the effect that  such transferee is  not an
employee benefit plan subject to Section 406 of ERISA, nor a Person acting on
behalf of any such plan, which representation  letter shall not be an expense
of  the  Trustee,  (ii)  if  the   purchaser  is  an  insurance  company,   a
representation that the purchaser is an insurance company which is purchasing
such  Certificates  with funds  contained  in an  "insurance  company general
account"  (as such term is defined  in Section V(e) of Prohibited Transaction
Class Exemption 95-60 ("PTCE  95-60")) and that  the purchase and holding  of
such Certificates are covered  under PTCE 95-60, or (iii) in  the case of any
Transferor Certificate presented for registration  in the name of an employee
benefit plan subject  to ERISA, and Section  4975 of the Code  (or comparable
provisions of any subsequent  enactments), or a trustee of any  such plan, an
Opinion  of Counsel  to  the effect  that  the purchase  or  holding of  such
Certificate will  not result in  the assets of  the Trust being  deemed to be
"plan assets" and  subject to the prohibited transaction  provisions of ERISA
and the Code and will not subject  the Trustee to any obligation in  addition
to those undertaken in this Agreement, which Opinion of Counsel shall  not be
an expense of the Trustee or the Depositor.

     Section 6.06.  Appointment of Paying Agent.  (a)  The Paying Agent shall
                    ---------------------------
make distributions to Investor Certificateholders from the Collection Account
pursuant to Section 5.01 and  shall report the amounts of such  distributions
to the  Trustee.  The duties of  the Paying Agent may  include the obligation
(i)  to withdraw funds from  the Collection Account  pursuant to Section 3.03
and for the purpose of making the distributions referred to above and (ii) to
distribute  statements  and  provide  information  to  Certificateholders  as
required hereunder.   The  Paying Agent  hereunder shall  at all  times be  a
corporation  duly incorporated  and validly  existing under  the laws  of the
United States of America or any state  thereof, authorized under such laws to
exercise corporate trust powers and  subject to supervision or examination by
federal  or  state authorities.   The  Paying  Agent shall  initially  be the
Trustee.   The Trustee may appoint a  successor to act as Paying Agent, which
appointment shall be reasonably satisfactory to the Depositor.

     (b)  The  Trustee  shall cause  the  Paying  Agent  (if other  than  the
Trustee) to execute  and deliver to the  Trustee an instrument in  which such
Paying Agent  shall agree with the Trustee that  such Paying Agent shall hold
all sums, if any,  held by it for payment to  the Investor Certificateholders
in trust for the benefit  of the Investor Certificateholders entitled thereto
until such sums shall be paid to such Certificateholders and shall agree that
it shall comply with all  requirements of the Code regarding  the withholding
of payments in respect  of Federal income taxes  due from Certificate  Owners
and otherwise comply with the provisions of this Agreement applicable to it.

     Section 6.07.  Acceptance of Obligations.  The Transferor, by its
                    -------------------------
acceptance of  the Transferor  Certificates, agrees  to be  bound  by and  to
perform all the duties of the Transferor set forth in this Agreement.

                                 ARTICLE VII

                The Servicer, the Transferor and the Depositor


     Section 7.01.  Liability of the Transferor, the Servicer and the
                    -------------------------------------------------
Depositor.  The Transferor and the Servicer shall be liable in accordance
- - ---------
herewith only to the extent of  the obligations specifically imposed upon and
undertaken  by the Transferor or  Servicer, as the case may  be, herein.  The
Depositor shall be  liable in accordance herewith  only to the extent  of the
obligations specifically imposed upon and undertaken by the Depositor.

     Section 7.02.  Merger or Consolidation of, or Assumption of the
                    ------------------------------------------------
Obligations of, the Servicer, the Transferor or the Depositor.  Any corpora
- - -------------------------------------------------------------
tion into which the  Servicer, the Transferor or the Depositor  may be merged
or consolidated, or any corporation  resulting from any merger, conversion or
consolidation to which the Servicer, the Transferor or the Depositor shall be
a party, or any  corporation succeeding to the business of  the Servicer, the
Transferor or  the Depositor, shall  be the  successor of  the Servicer,  the
Transferor  or the  Depositor, as  the  case may  be, hereunder,  without the
execution or filing of any paper or any further act on the part of any of the
parties hereto, anything herein to the contrary notwithstanding.

     Section 7.03.  Limitation on Liability of the Servicer and Others. 
                    --------------------------------------------------
Neither  the Servicer nor  any of the  directors or officers  or employees or
agents of  the Servicer  shall be  under any  liability to  the Trust or  the
Certificateholders for any action taken or  for refraining from the taking of
any action by the Servicer  in good faith pursuant to this Agreement,  or for
errors in judgment; provided, however, that this provision shall not protect
                    --------  -------
the Servicer or any such  Person against any liability which  would otherwise
be imposed by reason of willful misfeasance, bad faith or gross negligence in
the performance of  duties of the Servicer or by reason of reckless disregard
of obligations and  duties of the Servicer  hereunder.  The Servicer  and any
director or officer  or employee or  agent of the  Servicer may rely in  good
faith on any document of any kind prima facie properly executed and
                                  ----- -----
submitted  by any  Person  respecting  any matters  arising  hereunder.   The
Servicer and  any director or  officer or employee  or agent of  the Servicer
shall  be indemnified  by  the Trust  and  held  harmless against  any  loss,
liability or expense incurred in connection with any legal action relating to
this Agreement or the Certificates, other than any loss, liability or expense
related to  any specific Mortgage Loan or Mortgage  Loans (except as any such
loss, liability or  expense shall be otherwise reimbursable  pursuant to this
Agreement) and  any  loss, liability  or expense  incurred by  reason of  its
willful  misfeasance, bad  faith or  gross negligence  in the  performance of
duties  hereunder or by reason  of its reckless  disregard of obligations and
duties hereunder.  The Servicer shall  not be under any obligation to  appear
in, prosecute or defend any legal action which is not incidental to duties to
service the Mortgage  Loans in accordance with  this Agreement, and which  in
its opinion  may involve it  in any expense or  liability; provided, however,
that the Servicer may in its sole discretion undertake any such  action which
it may deem  necessary or  desirable in  respect of this  Agreement, and  the
rights and duties of the parties hereto and the interests of the Certificate-
holders hereunder.  In such event, the reasonable legal expenses and costs of
such action  and any liability  resulting therefrom shall be  expenses, costs
and liabilities of the  Trust and the Servicer  shall only be entitled to  be
reimbursed therefor pursuant to Section 5.01(a)(xi).  The Servicer's right to
indemnity or  reimbursement pursuant to  this Section 7.03 shall  survive any
resignation or termination  of the Servicer pursuant to Section  7.04 or 8.01
with respect to any  losses, expenses, costs or liabilities arising  prior to
such resignation or  termination (or arising from events  that occurred prior
to such resignation or termination).

     Section 7.04.  Servicer Not to Resign.  Subject to the provisions of
                    ----------------------
Section 7.02, the Servicer shall  not resign from the obligations and  duties
hereby imposed on  it except (i)  upon determination that the  performance of
its  obligations  or  duties  hereunder  are  no  longer   permissible  under
applicable law  or are in material conflict by  reason of applicable law with
any other activities carried on by it  or its subsidiaries or Affiliates, the
other activities of the  Servicer so causing such a conflict being  of a type
and nature carried  on by the Servicer  or its subsidiaries or  Affiliates at
the  date  of  this Agreement  or  (ii) upon  satisfaction  of  the following
conditions:   (a) the  Servicer  has proposed  a  successor servicer  to  the
Trustee  in  writing  and  such proposed  successor  servicer  is  reasonably
acceptable to  the Trustee;  (b) each  Rating Agency  shall have  delivered a
letter  to the Trustee  prior to  the appointment  of the  successor servicer
stating that the proposed appointment  of such successor servicer as Servicer
hereunder will not result in the reduction  or withdrawal of the then current
rating of  the Investor  Certificates without regard  to the Policy;  and (c)
such proposed  successor  servicer is  reasonably  acceptable to  the  Credit
Enhancer, as evidenced by a letter to the Trustee; provided, however, that
                                                   --------  -------
no such resignation by the Servicer shall become effective until the  Trustee
or successor servicer designated by the Servicer as provided above shall have
assumed  the Servicer's  responsibilities and  obligations  hereunder or  the
Trustee shall have designated a successor servicer in accordance with Section
8.02.  Any such resignation shall not relieve  the Servicer of responsibility
for any of the obligations specified in Sections 8.01 and 8.02 as obligations
that  survive the  resignation  or termination  of  the Servicer.    Any such
determination  permitting the resignation of  the Servicer pursuant to clause
(i) above  shall be evidenced  by an  Opinion of Counsel  to such effect  de-
livered to the Trustee and  the Credit Enhancer.  The Servicer shall  have no
claim  (whether by  subrogation or  otherwise)  or other  action against  any
Certificateholder  for any  amounts  paid  by the  Servicer  pursuant to  any
provision of this Agreement.

     Section 7.05.  Delegation of Duties.  In the ordinary course of
                    --------------------
business, the Servicer at  any time may delegate any of  its duties hereunder
to any Person, including  any of its Affiliates, or  any subservicer referred
to in  Section 3.01,  who agrees to  conduct such  duties in  accordance with
standards comparable  to those with  which the Servicer complies  pursuant to
Section  3.01.    Such delegation  shall  not  relieve  the  Servicer of  its
liabilities and  responsibilities with respect  to such duties and  shall not
constitute a resignation within the meaning of Section 7.04.

     Section 7.06.  Indemnification of the Trust by the Servicer.  The
                    --------------------------------------------
Servicer shall indemnify and hold harmless the Trust and the Trustee from and
against any loss, liability, expense,  damage or injury suffered or sustained
by  reason  of  the  Servicer's  activities  or  omissions  in  servicing  or
administering  the  Mortgage Loans  that  are  not  in accordance  with  this
Agreement, including,  but not limited  to, any judgment,  award, settlement,
reasonable attorneys' fees and other costs or expenses incurred in connection
with the  defense of any  actual or threatened  action, proceeding  or claim.
Any such  indemnification shall not be payable from  the assets of the Trust.
The provisions of this indemnity shall run  directly to and be enforceable by
an injured party subject to the  limitations hereof.  The provisions of  this
Section 7.06 shall survive termination of this Agreement.

     Section 7.07.  Indemnification of the Trust by the Transferor. 
                    ----------------------------------------------
Notwithstanding anything to the contrary contained herein, the Transferor (i)
agrees to be  liable directly to the  injured party for the  entire amount of
any losses,  claims, damages,  liabilities and expenses  of the  Trust (other
than those attributable  to an Investor Certificateholder in  the capacity as
an investor  in the  Investor Certificates  as a  result of  defaults on  the
Mortgage Loans)  to the  extent that the  Transferor would  be liable  if the
Trust  were  a  partnership  under  the  Delaware  Revised  Uniform   Limited
Partnership Act in  which the Transferor was a general partner and (ii) shall
indemnify and hold  harmless the Trust and  the Trustee from and  against any
loss,  liability,  expense,  damage,  claim  or   injury  (other  than  those
attributable to an Investor Certificateholder  in the capacity as an investor
in the  Investor Certificates as a result of  defaults on the Mortgage Loans)
arising out of or based on  this Agreement by reason of any  acts, omissions,
or  alleged acts or omissions  arising out of activities of  the Trust or the
Trustee,  or the  actions  of the  Servicer  including, but  not limited  to,
amounts  payable to  the Servicer  pursuant  to Section  7.03, any  judgment,
award,  settlement, reasonable  attorneys' fees  and other costs  or expenses
incurred  in connection with the defense of  any actual or threatened action,
proceeding or claim; provided that the Transferor shall not indemnify the
                     --------
Trustee  (but  shall  indemnify  any  other  injured  party)  if  such  loss,
liability, expense, damage or injury is due to the Trustee's willful malfeas-
ance, bad faith  or gross negligence or  by reason of the  Trustee's reckless
disregard of  its obligations  hereunder.  The  provisions of  this indemnity
shall  run directly to and be enforceable  by an injured party subject to the
limitations hereof.

     Section 7.08.  Limitation on Liability of the Transferor.  None of the
                    -----------------------------------------
directors or officers or employees or agents of the Transferor shall be under
any liability to the Trust,  the Trustee or the Certificateholders, it  being
expressly understood that all such liability is expressly waived and released
as a condition of, and as consideration for, the execution of  this Agreement
and the issuance of the Certificates; provided, however, that this provision
                                      --------  -------
shall not protect any such Person against any liability which would otherwise
be imposed by reason of willful misfeasance, bad faith or gross negligence in
the performance of the duties hereunder.  Except as provided in Section 7.07,
the Transferor shall not  be under any liability to the Trust, the Trustee or
the Certificateholders for any action taken or for refraining from the taking
of  any action  in  its capacity  as Transferor  pursuant  to this  Agreement
whether  arising  from  express  or  implied  duties  under  this  Agreement;
provided, however, that this provision shall not protect the
- - --------  -------
Transferor against any  liability which would otherwise be  imposed by reason
of willful misfeasance,  bad faith or gross negligence in  the performance of
its duties or by reason of  reckless disregard of its obligations and  duties
hereunder.   The Transferor and any director or  officer or employee or agent
of the Transferor may rely in good faith on any document of any kind prima
                                                                     -----
facie properly executed and submitted by any Person respecting any matters
- - -----
arising hereunder.

     Section 7.09.  Limitation on Liability of the Depositor.  None of the
                    ----------------------------------------
directors or officers or employees or agents of the Depositor shall  be under
any liability to the  Trust, the Trustee or the Certificateholders,  it being
expressly understood that all such liability is expressly waived and released
as a condition of, and as consideration for, the execution of  this Agreement
and the issuance of the Certificates; provided, however, that this provision
                                      --------  -------
shall not protect any such Person against any liability which would otherwise
be imposed by reason of willful misfeasance, bad faith or gross negligence in
the performance of  the duties hereunder.  The Transferor and any director or
officer or employee or agent of the Transferor  may rely in good faith on any
document of any kind prima facie properly executed and submitted by any
                     ----- -----
Person respecting any matters arising hereunder.

                                 ARTICLE VIII

                            Servicing Termination


     Section 8.01.  Events of Servicing Termination.  If any one of the
                    -------------------------------
following events ("Events of Servicing  Termination") shall occur and be con-
tinuing:

            (i)  Any  failure by the  Servicer to  deposit in  the Collection
     Account  any  deposit required  to  be  made  under the  terms  of  this
     Agreement which continues unremedied for  a period of five Business Days
     after the date upon which written notice of such failure shall have been
     given to the Servicer by the Trustee or to the Servicer and the  Trustee
     by the  Credit Enhancer or  Holders of Investor  Certificates evidencing
     Percentage Interests aggregating not less than 25%; or

           (ii)  Failure  on the  part of  the  Servicer duly  to observe  or
     perform in any material respect any other covenants or agreements of the
     Servicer  set forth  in the  Certificates  or in  this Agreement,  which
     failure continues unremedied for a period  of 60 days after the date  on
     which written notice of such failure, requiring the same to be remedied,
     and stating that such notice  is a "Notice of Default"  hereunder, shall
     have been  given to the Servicer by  the Trustee or to  the Servicer and
     the Trustee by  the Credit Enhancer or the Holders  of Investor Certifi-
     cates evidencing Percentage Interests aggregating not less than 25%; or

          (iii)  The entry  against the Servicer  of a decree  or order by  a
     court  or agency  or supervisory  authority having  jurisdiction  in the
     premises  for the  appointment of  a trustee,  conservator, receiver  or
     liquidator   in    any   insolvency,    conservatorship,   receivership,
     readjustment of  debt, marshalling of assets and  liabilities or similar
     proceedings, or for the  winding up or  liquidation of its affairs,  and
     the continuance of any such decree or order unstayed and in effect for a
     period of 60 consecutive days; or

           (iv)  The consent by the Servicer to the appointment of a trustee,
     conservator, receiver or liquidator  in any insolvency, conservatorship,
     receivership,  readjustment   of  debt,   marshalling   of  assets   and
     liabilities or similar  proceedings of or relating to the Servicer or of
     or relating to substantially all of  its property; or the Servicer shall
     admit in writing its inability to pay its debts generally as they become
     due,  file a petition to take  advantage of any applicable insolvency or
     reorganization  statute,  make  an assignment  for  the  benefit of  its
     creditors, or voluntarily suspend payment of its obligations;

then, and in  each and  every such  case, so long  as an  Event of  Servicing
Termination shall not  have been remedied by the Servicer, with respect to an
Event of Servicing  Termination specified in  (i) - (iv),  above, either  the
Trustee,  the  Credit  Enhancer  or  the  Holders  of  Investor  Certificates
evidencing Voting Rights  aggregating not less than 51%, by notice then given
in  writing  to the  Servicer  (and to  the Trustee  if  given by  the Credit
Enhancer or the  Holders of Investor Certificates)  may terminate all of  the
rights and obligations of the Servicer as servicer under this Agreement.  Any
such notice to the Servicer shall also be given to each Rating Agency and the
Credit Enhancer.   On or  after the receipt  by the Servicer of  such written
notice, all authority and power of the Servicer under this Agreement, whether
with respect  to the Certificates or  the Mortgage Loans or  otherwise, shall
pass to and be vested in the Trustee pursuant to and under this Section 8.01;
and, without  limitation, the Trustee  is hereby authorized and  empowered to
execute  and deliver,  on  behalf  of the  Servicer,  as attorney-in-fact  or
otherwise,  any  and  all  documents  and other  instruments,  and  to  do or
accomplish all  other acts or things  necessary or appropriate to  effect the
purposes of such notice of termination, whether  to complete the transfer and
endorsement  of each Mortgage Loan and  related documents, or otherwise.  The
Servicer agrees to cooperate with the Trustee in effecting the termination of
the responsibilities and rights of the Servicer hereunder, including, without
limitation, the transfer to  the Trustee for the administration by  it of all
cash  amounts that  shall at  the  time be  held by  the Servicer  and  to be
deposited by it in the Collection Account, or that have been deposited by the
Servicer in  the Collection  Account or thereafter  received by  the Servicer
with  respect to  the  Mortgage Loans.    All reasonable  costs  and expenses
(including  attorneys' fees)  incurred in  connection  with transferring  the
Mortgage  Files to  the successor  Servicer  and amending  this Agreement  to
reflect such succession  as Servicer pursuant to  this Section 8.01 shall  be
paid  by the  predecessor  Servicer (or  if the  predecessor Servicer  is the
Trustee,  the initial Servicer) upon presentation of reasonable documentation
of such costs and expenses.

     Notwithstanding  the  foregoing, a  delay in  or failure  of performance
under  Section 8.01(i)  for a period  of ten  Business Days or  under Section
8.01(ii) for a period of 60 Business  Days, shall not constitute an Event  of
Servicing Termination if such delay or failure  could not be prevented by the
exercise of reasonable  diligence by the Servicer  and such delay  or failure
was  caused by  an  act of  God  or the  public enemy,  acts  of declared  or
undeclared   war,  public   disorder,   rebellion  or   sabotage,  epidemics,
landslides,  lightning,  fire,  hurricanes, earthquakes,  floods  or  similar
causes.  The preceding sentence shall not relieve the Servicer from using its
best efforts  to perform  its respective  obligations in a  timely manner  in
accordance with the terms  of this Agreement and  the Servicer shall  provide
the Trustee, the Transferor, the Credit Enhancer and the Investor Certificat-
eholders with an  Officers' Certificate giving prompt notice  of such failure
or delay by it, together with a description of its  efforts to so perform its
obligations.  The Servicer shall immediately notify the Trustee in writing of
any Events of Servicing Termination.

     Section 8.02.  Trustee to Act; Appointment of Successor.  (a)  On and
                    ----------------------------------------
after the  time the  Servicer receives a  notice of  termination pursuant  to
Section  8.01 or 7.04, the Trustee shall  be the successor in all respects to
the  Servicer  in  its capacity  as  servicer  under this  Agreement  and the
transactions set forth or provided for herein and shall be subject to all the
responsibilities,  duties  and  liabilities relating  thereto  placed  on the
Servicer by  the terms and provisions hereof.   Notwithstanding the above, if
the Trustee becomes  the Servicer hereunder, it shall  have no responsibility
or obligation (i)  of repurchase or substitution with respect to any Mortgage
Loan, (ii)  with respect to any  representation or warranty of  the Servicer,
and (iii)  for  any act  or omission  of either  a  predecessor or  successor
Servicer other than the Trustee.  As compensation therefor, the Trustee shall
be entitled to such compensation as the  Servicer would have been entitled to
hereunder if no such notice of termination  had been given.  In addition, the
Trustee will  be entitled  to compensation  with respect  to its expenses  in
connection  with  conversion  of certain  information,  documents  and record
keeping, as provided  in Section 7.04(b).  Notwithstanding the above, (i)  if
the Trustee is unwilling to act as successor Servicer, or (ii) if the Trustee
is legally unable so  to act, the Trustee may (in  the situation described in
clause (i)) or shall (in the  situation described in clause (ii)) appoint  or
petition a court of competent  jurisdiction to appoint, any established hous-
ing and home finance institution, bank or  other mortgage loan or home equity
loan servicer having a net worth of not less than $15,000,000 as the  succes-
sor to the Servicer  hereunder in the  assumption of all or  any part of  the
responsibilities, duties or liabilities of the Servicer hereunder; provided
                                                                   --------
that any such successor Servicer shall  be acceptable to the Credit Enhancer,
as evidenced  by the Credit  Enhancer's prior written consent,  which consent
shall not be unreasonably withheld; and provided further that the appointment
                                        -------- -------
of  any  such  successor  Servicer  will not  result  in  the  qualification,
reduction or  withdrawal of the ratings  assigned to the Certificates  by the
Rating Agencies without regard to the Policy.  Pending appointment of  a suc-
cessor to  the Servicer hereunder,  unless the Trustee  is prohibited  by law
from so acting,  the Trustee shall act  in such capacity as  hereinabove pro-
vided.   In connection  with such appointment  and assumption,  the successor
shall  be entitled to receive compensation out  of payments on Mortgage Loans
in an  amount equal to  the compensation  which the Servicer  would otherwise
have  received pursuant to  Section 3.08 (or such  lesser compensation as the
Trustee  and such  successor shall agree).   The  Trustee and  such successor
shall take such action, consistent with this Agreement, as shall be necessary
to effectuate any such succession.

     (b)  Any successor, including  the Trustee, to the  Servicer as servicer
shall during the term of its service  as servicer (i) continue to service and
administer the Mortgage  Loans for the benefit of  Certificateholders and the
Credit Enhancer and  (ii) maintain in force a policy or policies of insurance
covering  errors and  omissions  in  the performance  of  its obligations  as
Servicer hereunder and a fidelity bond  in respect of its officers, employees
and agents  to the same  extent as the  Servicer is  so required pursuant  to
Section 3.12.   The appointment of a successor  Servicer shall not affect any
liability  of the  predecessor  Servicer  which may  have  arisen under  this
Agreement   prior  to  its   termination  as  Servicer   (including,  without
limitation, any  deductible  under an  insurance policy  pursuant to  Section
3.04), nor shall any  successor Servicer be liable for any  acts or omissions
of  the predecessor Servicer  or for  any breach by  such Servicer of  any of
their representations or warranties contained herein.

     Section 8.03.  Notification to Certificateholders.  Upon any termination
                    ----------------------------------
or appointment of a  successor to the Servicer pursuant to  this Article VIII
or Section 7.04,  the Trustee shall give prompt written notice thereof to the
Certificateholders at their respective addresses appearing in the Certificate
Register, the Credit Enhancer and each Rating Agency.

                                  ARTICLE IX

                                 The Trustee

     Section 9.01.  Duties of Trustee.  The Trustee, prior to the occurrence
                    -----------------
of an  Event of Servicing Termination and  after the curing or  waiver of all
Events  of  Servicing Termination  which  may  have occurred,  undertakes  to
perform  such duties and  only such duties  as are specifically  set forth in
this Agreement.  If an Event of Servicing Termination has occurred (which has
not been cured or waived) of  which a Responsible Officer has knowledge,  the
Trustee shall  exercise such of  the rights and  powers vested in it  by this
Agreement, and use the same degree of care and skill  in their exercise, as a
prudent man would exercise or use  under the circumstances in the conduct  of
his own affairs; provided, however, that if the Trustee is acting as
                 --------  -------
Servicer it shall use the same degree of care and skill as is required of the
Servicer under this Agreement.

     The  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports,  documents, orders or  other instruments furnished  to the
Trustee  which are  specifically required  to  be furnished  pursuant to  any
provision of  this Agreement,  shall examine them  to determine  whether they
conform to the requirements of this Agreement.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act
or its own willful misconduct; provided, however, that:
                               --------  -------

            (i)  prior to the occurrence of an Event of Servicing Termination
     of which a  Responsible Officer of the Trustee has  knowledge, and after
     the curing or waiver  of all such Events of Servicing  Termination which
     may have  occurred, the duties  and obligations of the  Trustee shall be
     determined  solely by  the  express provisions  of  this Agreement,  the
     Trustee shall  not be liable except  for the performance  of such duties
     and  obligations as  are specifically  set forth  in this  Agreement, no
     implied  covenants or  obligations  shall be  read  into this  Agreement
     against the  Trustee and, in the absence of bad faith on the part of the
     Trustee, the  Trustee may  conclusively  rely, as  to the  truth of  the
     statements  and the correctness of the  opinions expressed therein, upon
     any certificates or opinions furnished  to the Trustee and conforming to
     the requirements of this Agreement;

           (ii)  the Trustee shall  not be personally liable for  an error of
     judgment  made in good  faith by a  Responsible Officer of  the Trustee,
     unless it shall be proved that the Trustee was negligent in ascertaining
     or investigating the facts related thereto;

          (iii)  the  Trustee shall not be personally  liable with respect to
     any action taken, suffered or omitted to be taken by it in good faith in
     accordance  with the consent or  direction of the  Credit Enhancer or in
     accordance with  the direction of  the Holders of  Investor Certificates
     evidencing Voting Rights  aggregating not less than 51%  relating to the
     time,  method and  place of  conducting  any proceeding  for any  remedy
     available to  the Trustee,  or exercising any  trust or  power conferred
     upon the Trustee, under this Agreement; and

           (iv)  the  Trustee shall  not  be charged  with  knowledge of  any
     failure by the  Servicer to comply with the obligations  of the Servicer
     referred to in clauses (i) and (ii) of Section 8.01 or of the occurrence
     of  a Rapid  Amortization  Event  unless a  Responsible  Officer of  the
     Trustee at the  Corporate Trust Office obtains actual  knowledge of such
     failure or the  Trustee receives written notice of such failure from the
     Servicer, the  Credit Enhancer or  the Holders of  Investor Certificates
     evidencing Voting Rights aggregating not less than 51%.

     The  Trustee shall not  be required to  expend or risk  its own funds or
otherwise incur financial liability in  the performance of any of  its duties
hereunder,  or in the  exercise of any of  its rights or  powers, if there is
reasonable ground for believing that the  repayment of such funds or adequate
indemnity  against such risk  or liability is  not reasonably  assured to it.
None of the provisions contained in this Agreement shall in any event require
the Trustee to perform, or be  responsible for the manner of performance  of,
any of the  obligations of the Servicer  under this Agreement,  except during
such time, if  any, as the Trustee shall  be the successor to,  and be vested
with the rights, duties, powers and privileges of, the Servicer in accordance
with the  terms of this  Agreement and  in no event  shall it be  required to
perform or accept responsibility for the obligations of the Depositor or  the
Transferor.

     Section 9.02.  Certain Matters Affecting the Trustee.  Except as
                    -------------------------------------
otherwise provided in Section 9.01:

            (i)  the  Trustee  may  request  and  rely  upon,  and  shall  be
     protected  in acting  or refraining  from acting  upon, any  resolution,
     Officer's Certificate, certificate of auditors or any other certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or other paper or document reasonably believed by it  to
     be genuine and to have been signed  or presented by the proper party  or
     parties;

           (ii)  the Trustee may consult with counsel and any written  advice
     of such  counsel or any  Opinion of Counsel  shall be full  and complete
     authorization and protection in respect  of any action taken or suffered
     or omitted by  it hereunder in  good faith and  in accordance with  such
     advice or Opinion of Counsel;

          (iii)  the Trustee shall be under  no obligation to exercise any of
     the rights or  powers vested in it  by this Agreement, or  to institute,
     conduct or defend any litigation hereunder or in relation hereto, at the
     request,  order or  direction of  any of  the Certificateholders  or the
     Credit Enhancer,  pursuant to the  provisions of this  Agreement, unless
     such Certificateholders or the Credit Enhancer shall have offered to the
     Trustee reasonable security or indemnity against the costs, expenses and
     liabilities which may be  incurred therein or thereby; the  right of the
     Trustee  to perform any  discretionary act enumerated  in this Agreement
     shall  not  be  construed  as a  duty,  and  the  Trustee  shall not  be
     answerable for  other than  its negligence or  wilful misconduct  in the
     performance  of any such  act; nothing contained  herein shall, however,
     relieve the Trustee of the obligations, upon the occurrence of an  Event
     of Servicing Termination (which has not been cured or waived) of which a
     Responsible Officer  has knowledge, to  exercise such of the  rights and
     powers vested  in it by  this Agreement, and  to use the  same degree of
     care and skill in their  exercise as a prudent man would exercise or use
     under the circumstances in the conduct of his own affairs, unless  it is
     acting as Servicer;

           (iv)  the  Trustee shall not  be personally liable  for any action
     taken, suffered or omitted by it in good faith and  believed by it to be
     authorized or within  the discretion or rights or  powers conferred upon
     it by this Agreement;

            (v)  prior to the occurrence of an Event of Servicing Termination
     and after  the curing or waiver  of all Events of  Servicing Termination
     which may have  occurred, the  Trustee shall  not be bound  to make  any
     investigation  into  the facts  or  matters  stated in  any  resolution,
     certificate,  statement, instrument,  opinion, report,  notice, request,
     consent,  order,  approval, bond  or  other paper  or  documents, unless
     requested  in writing  to  do  so by  Holders  of Investor  Certificates
     evidencing Voting Rights aggregating not less than 51%; provided,
                                                             --------
however, that if the payment within a reasonable time to the Trustee of the
- - -------
costs, expenses or liabilities likely to  be incurred by it in the  making of
such investigation is, in the opinion  of the Trustee, not reasonably assured
to the Trustee by the security afforded to it by the terms of this Agreement,
the Trustee  may require reasonable  indemnity against such cost,  expense or
liability as a condition to such proceeding.  The reasonable expense of every
such examination shall be  paid by the Servicer  or, if paid by  the Trustee,
shall be reimbursed by the Servicer upon demand.  Nothing in this clause  (v)
shall derogate from the obligation of the  Servicer to observe any applicable
law prohibiting disclosure of information regarding the Mortgagors;

           (vi)  the   Trustee  shall  not  be  accountable,  shall  have  no
     liability  and makes  no  representation  as to  any  acts or  omissions
     hereunder of the Servicer until such time as the Trustee may be required
     to act as Servicer pursuant to Section 8.02; and

          (vii)  the  Trustee  may  execute  any  of  the  trusts  or  powers
     hereunder  or perform  any duties  hereunder  either directly  or by  or
     through an Affiliate, agents or attorneys or a custodian.

     Section 9.03.  Trustee Not Liable for Certificates or Mortgage Loans. 
                    -----------------------------------------------------
The  recitals  contained herein  and  in  the  Certificates (other  than  the
authentication of  the Trustee  on the  Certificates) shall  be taken as  the
statements of  the Depositor, and  the Trustee assumes no  responsibility for
the correctness of the same.  The Trustee makes no representations as  to the
validity or sufficiency of this Agreement or of the Certificates  (other than
the  signature and authentication of  the Trustee on  the Certificates) or of
any Mortgage Loan or Related Document.   The Trustee shall not be accountable
for the  use or application by the Depositor of any of the Certificates or of
the proceeds of such Certificates, or for the use or application of any funds
paid  to the Depositor or  the Servicer in  respect of the  Mortgage Loans or
deposited in or withdrawn from the  Collection Account by the Servicer.   The
Trustee  shall at no  time have any  responsibility or liability  for or with
respect  to the legality, validity and enforceability  of any Mortgage or any
Mortgage  Loan,  or the  perfection  and  priority  of  any Mortgage  or  the
maintenance of any  such perfection and priority,  or for or with  respect to
the sufficiency of  the Trust or its  ability to generate the  payments to be
distributed to  Certificateholders under this  Agreement, including,  without
limitation:    the  existence,  condition  and  ownership  of  any  Mortgaged
Property; the existence  and enforceability of  any hazard insurance  thereon
(other than if the Trustee shall  assume the duties of the Servicer  pursuant
to Section 8.02); the validity of the  assignment of any Mortgage Loan to the
Trustee or  of any intervening  assignment; the completeness of  any Mortgage
Loan; the performance  or enforcement of any Mortgage Loan (other than if the
Trustee shall assume the  duties of the Servicer  pursuant to Section  8.02);
the compliance  by the  Depositor, the  Transferor or  the Servicer  with any
warranty or representation made under this Agreement or  in any related docu-
ment or  the accuracy  of any such  warranty or  representation prior  to the
Trustee's  receipt  of  notice  or  other  discovery  of  any  non-compliance
therewith or  any  breach thereof;  any investment  of monies  by  or at  the
direction  of  the  Servicer  or  any  loss  resulting  therefrom,  it  being
understood that the  Trustee shall remain responsible for  any Trust property
that it may hold in its individual capacity; the acts or omissions of any  of
the  Depositor, the  Servicer (other  than  if the  Trustee shall  assume the
duties of  the Servicer  pursuant to  Section 8.02), any  subservicer or  any
Mortgagor; any action of the Servicer (other than if the Trustee shall assume
the duties  of the  Servicer pursuant  to Section  8.02), or  any subservicer
taken  in  the name  of  the Trustee;  the  failure  of the  Servicer  or any
subservicer  to act  or perform  any duties required  of it  as agent  of the
Trustee hereunder;  or any action by the Trustee  taken at the instruction of
the  Servicer  (other than  if the  Trustee  shall assume  the duties  of the
Servicer pursuant  to Section  8.02); provided,  however, that  the foregoing
shall not relieve  theTrustee of its obligation  to perform its duties  under
this Agreement.   The Trustee  shall have  no responsibility  for filing  any
financing or continuation  statement in any public  office at any time  or to
otherwise perfect or maintain the perfection of any security interest or lien
granted  to it hereunder (unless the Trustee  shall have become the successor
Servicer) or to prepare or file any Securities and Exchange Commission filing
for the Trust or to record this Agreement.

     Section 9.04.  Trustee May Own Certificates.  The Trustee in its
                    ----------------------------
individual or any other capacity may become  the owner or pledgee of Certifi-
cates with  the same rights as it  would have if it were  not Trustee and may
transact any  banking and trust  business with the Transferor,  the Servicer,
the Credit Enhancer or the Depositor.

     Section 9.05.  Servicer to Pay Trustee's Fees and Expenses; Servicer to
                    --------------------------------------------------------
Indemnify.  The Servicer covenants and agrees to pay to the Trustee from time
- - ---------
to time, and the Trustee shall be entitled to, reasonable compensation (which
shall not be limited by any provision of law in regard to the compensation of
a  trustee  of an  express  trust) for  all services  rendered  by it  in the
execution of the trusts hereby created and in the exercise and performance of
any of the powers and duties hereunder of the Trustee, and the Servicer  will
pay or reimburse the  Trustee upon its  request for all reasonable  expenses,
disbursements and advances incurred or made by the Trustee in accordance with
any  of   the  provisions  of   this  Agreement  (including   the  reasonable
compensation and  the expenses and  disbursements of  its counsel and  of all
Persons not regularly in its employ) except any such expense, disbursement or
advance as may arise from its negligence or bad faith or which is the respon-
sibility of Certificateholders hereunder.   The Servicer covenants and agrees
to indemnify the  Trustee from,  and hold  it harmless against,  any and  all
losses,  liabilities, damages, claims or expenses  other than those resulting
from the negligence or bad faith of the Trustee.  This  section shall survive
termination of  this Agreement or  the resignation or removal  of any Trustee
hereunder.

     Section 9.06.  Eligibility Requirements for Trustee.  The Trustee
                    ------------------------------------
hereunder shall at all times  be a corporation duly incorporated and  validly
existing under the laws of the United States of America or any state thereof,
authorized  under such  laws to  exercise  corporate trust  powers, having  a
combined capital and surplus of  at least $50,000,000, subject to supervision
or examination by federal or state  authority.  If such corporation publishes
reports of condition at  least annually,  pursuant to law or  to the require-
ments  of the  aforesaid supervising  or  examining authority,  then for  the
purposes  of this  Section 9.06,  the  combined capital  and surplus  of such
corporation shall  be deemed to  be its combined  capital and surplus  as set
forth  in its most  recent report of  condition so published.   The principal
office of the Trustee  (other than the initial Trustee)  shall be in a  state
with respect  to  which an  Opinion of  Counsel has  been  delivered to  such
Trustee at the time such Trustee is appointed Trustee to  the effect that the
Trust will not be a  taxable entity under the laws of such state.  In case at
any time  the  Trustee shall  cease to  be eligible  in  accordance with  the
provisions of this Section 9.06, the  Trustee shall resign immediately in the
manner and with the effect specified in Section 9.07.

     Section 9.07.  Resignation or Removal of Trustee.  The Trustee may at
                    ---------------------------------
any time resign  and be discharged from  the trusts hereby created  by giving
written notice  thereof to the  Transferor, the Depositor, the  Servicer, the
Credit Enhancer  and  each Rating  Agency.   Upon  receiving such  notice  of
resignation,  the Transferor  shall  promptly  appoint  a  successor  Trustee
(approved in writing by the Credit Enhancer, so long as such approval is  not
unreasonably withheld) by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Trustee (who shall deliver a  
copy    to the Servicer) and one copy to the successor Trustee; provided,
                                                                --------
however, that any such successor Trustee shall be subject to the prior
- - -------
written approval of  the Transferor.  If no successor Trustee shall have been
so appointed and have accepted appointment within 30 days after the giving of
such notice  of resignation, the resigning Trustee  may petition any court of
competent jurisdiction for the appointment of a successor Trustee.

     If at any time the Trustee shall cease to be eligible in accordance with
the provisions of Section 9.06 and shall fail to resign after written request
therefor by  the Transferor or  the Credit  Enhancer, or if  at any time  the
Trustee shall  be legally unable to  act, or shall be adjudged  a bankrupt or
insolvent, or  a  receiver  of  the  Trustee or  of  its  property  shall  be
appointed, or any public officer shall take charge or control of  the Trustee
or of its property or affairs for the purpose of rehabilitation, conservation
or  liquidation, or if  a tax  is imposed or  threatened with respect  to the
Trust  Fund by any  state in which the  Trustee or the  Trust Fund is located
(which tax cannot be  vacated by the appointment of a  co-Trustee or separate
trustee pursuant to Section 9.10), then the Transferor or the Credit Enhancer
may remove the Trustee.  If the Transferor or the Credit Enhancer removes the
Trustee under the authority of the immediately preceding sentence, the Trans-
feror shall promptly appoint a successor Trustee (approved in  writing by the
Credit  Enhancer,  which approval  shall  not  be  unreasonably withheld)  by
written  instrument, in  duplicate, one  copy  of which  instrument shall  be
delivered to the Trustee so removed and one copy to the successor trustee.

     The  Holders of  Investor Certificates  evidencing Percentage  Interests
aggregating over 50%  of all Investor Certificates may at any time remove the
Trustee by written  instrument or instruments delivered to  the Servicer, the
Transferor  and the  Trustee; the  Transferor  shall thereupon  use its  best
efforts to appoint a successor trustee in accordance with this Section.

     Any resignation or removal of the Trustee and appointment of a successor
Trustee  pursuant to  any of the  provisions of  this Section 9.07  shall not
become effective until acceptance of  appointment by the successor Trustee as
provided in Section 9.08.

     Section 9.08.  Successor Trustee.  Any successor Trustee appointed as
                    -----------------
provided in Section 9.07 shall execute, acknowledge and deliver to the Trans-
feror,  the  Depositor,  the  Servicer,   the  Credit  Enhancer  and  to  its
predecessor Trustee an  instrument accepting such appointment  hereunder, and
thereupon the resignation or removal  of the predecessor Trustee shall become
effective  and such  successor  Trustee,  without any  further  act, deed  or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of its  predecessor hereunder, with like effect  as if originally
named  as  Trustee.   The Transferor,  the  Depositor, the  Servicer  and the
predecessor Trustee  shall execute and  deliver such instruments and  do such
other  things as may  reasonably be required for  fully and certainly vesting
and confirming  in the successor Trustee all  such rights, powers, duties and
obligations.

     No  successor  Trustee  shall  accept appointment  as  provided  in this
Section 9.08 unless  at the time  of such  acceptance such successor  Trustee
shall be eligible under the provisions of Section 9.06.

     Upon acceptance  of appointment  by a successor  Trustee as  provided in
this Section 9.08, the  successor Trustee shall mail notice of the succession
of such Trustee  hereunder to all Holders of Certificates  at their addresses
as shown in  the Certificate  Register and  to each  Rating Agency.   If  the
Servicer  fails  to mail  such  notice within  30  days  after acceptance  of
appointment by the successor Trustee,  the successor Trustee shall cause such
notice to be mailed at the expense of the Servicer.

     Section 9.09.  Merger or Consolidation of Trustee.  Any Person into
                    ----------------------------------
which the  Trustee  may be  merged  or converted  or  with which  it  may  be
consolidated,  or  any  Person  resulting  from  any  merger,  conversion  or
consolidation to which the Trustee shall be a party, or any Person succeeding
to  all or substantially  all of  the business of  the Trustee,  shall be the
successor of  the Trustee hereunder,  provided such Person shall  be eligible
under the provisions of Section 9.06, without  the execution or filing of any
paper  or any further act on the part  of any of the parties hereto, anything
herein to the contrary notwithstanding.

     Section 9.10. Appointment of Co-Trustee or Separate Trustee. 
                   ---------------------------------------------
Notwithstanding any other provisions of this Agreement, at any time, for  the
purpose of  meeting any legal requirements  of any jurisdiction  in which any
part  of the Trust or any Mortgaged Property  may at the time be located, the
Transferor and  the Trustee  acting jointly  shall have  the power  and shall
execute and deliver all instruments necessary to appoint  one or more Persons
approved by the Credit Enhancer to act as co-trustee or  co-trustees, jointly
with the Trustee,  or separate trustee  or separate trustees,  of all or  any
part  of the Trust, and to  vest in such Person  or Persons, in such capacity
and for the  benefit of the Certificateholders,  such title to the  Trust, or
any part thereof, and, subject to the other  provisions of this Section 9.10,
such powers, duties, obligations, rights and trusts as the Transferor and the
Trustee may consider necessary or desirable.  Any such co-trustee or separate
trustee shall  be subject to  the written approval  of the Servicer.   If the
Transferor shall not have joined in such appointment within 15 days after the
receipt by it  of a request so  to do, or in  the case an Event  of Servicing
Termination shall  have occurred and  be continuing, the Trustee  alone shall
have the power to make such  appointment.  No co-trustee or separate  trustee
hereunder shall  be required to meet the terms  of eligibility as a successor
trustee  under  Section 9.06  and  no  notice  to Certificateholders  of  the
appointment of  any co-trustee  or separate trustee  shall be  required under
Section  9.08.   The Servicer shall  be responsible  for the fees  of any co-
trustee or separate trustee appointed hereunder.

     Every separate trustee and co-trustee  shall, to the extent permitted by
law, be appointed and act subject to the following provisions and conditions:

            (i)  all rights,  powers,  duties and  obligations  conferred  or
     imposed  upon  the  Trustee  shall  be conferred  or  imposed  upon  and
     exercised  or performed  by the  Trustee  and such  separate trustee  or
     co-trustee  jointly (it being  understood that such  separate trustee or
     co-trustee  is  not authorized  to  act separately  without  the Trustee
     joining in such  act), except to  the extent that  under any law  of any
     jurisdiction in  which any particular  act or acts  are to  be performed
     (whether  as   Trustee  hereunder  or  as  successor   to  the  Servicer
     hereunder), the Trustee shall  be incompetent or unqualified to  perform
     such  act  or  acts, in  which  event  such rights,  powers,  duties and
     obligations (including the holding of title  to the Trust or any portion
     thereof  in any  such  jurisdiction) shall  be  exercised and  performed
     singly by such separate trustee or co-trustee, but solely at  the direc-
     tion of the Trustee;

           (ii)  no  trustee hereunder  shall be  held  personally liable  by
     reason of any act or omission of any other trustee hereunder; and

          (iii)  the Servicer and the Trustee  acting jointly may at any time
     accept the resignation  of or remove any separate  trustee or co-trustee
     except   that  following  the  occurrence  of   an  Event  of  Servicing
     Termination,  the Trustee  acting alone  may  accept the  resignation or
     remove any separate trustee or co-trustee.

     Any notice,  request or  other writing  given  to the  Trustee shall  be
deemed  to  have  been  given to  each  of  the  then  separate trustees  and
co-trustees, as effectively  as if given to  each of them.   Every instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions of this Article IX.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Trustee or  separately, as may  be provided therein,  subject to all  the
provisions of this Agreement, specifically including every provision  of this
Agreement  relating  to  the  conduct  of, affecting  the  liability  of,  or
affording protection  to, the Trustee.  Every  such instrument shall be filed
with the Trustee and a copy thereof given to the Transferor and the Servicer.

     Any  separate trustee  or co-trustee  may, at  any time,  constitute the
Trustee, its agent or attorney-in-fact, with full power and authority, to the
extent not  prohibited by law, to  do any lawful  act under or in  respect of
this Agreement  on its behalf  and in its name.   If any  separate trustee or
co-trustee shall die, become incapable  of acting, resign or be  removed, all
of its estates, properties, rights, remedies and trusts shall vest in  and be
exercised  by the  Trustee,  to  the extent  permitted  by  law, without  the
appointment of a new or successor Trustee.

     Section 9.11.  Limitation of Liability.  The Certificates are executed
                    -----------------------
by the Trustee, not in its  individual capacity but solely as Trustee of  the
Trust, in the exercise of the powers and authority conferred and vested in it
by the Trust Agreement.  Each of the undertakings and agreements made on  the
part  of the  Trustee  in the  Certificates  is made  and intended  not  as a
personal undertaking or agreement by the Trustee but is made and intended for
the purpose of binding only the Trust.

     Section 9.12.  Trustee May Enforce Claims Without Possession of
                    ------------------------------------------------
Certificates.  All rights of action and claims under this Agreement or the
- - ------------
Certificates  may be  prosecuted  and  enforced by  the  Trustee without  the
possession  of  any of  the  Certificates or  the production  thereof  in any
proceeding relating thereto,  and such proceeding  instituted by the  Trustee
shall be brought in its own name or in its capacity as Trustee.  Any recovery
of judgment  shall, after provision for the payment of the reasonable compen-
sation, expenses,  disbursement and advances  of the Trustee, its  agents and
counsel, be for  the ratable benefit or the Certificateholders  in respect of
which such judgment has been recovered.

     Section 9.13.  Suits for Enforcement.  In case an Event of Servicing
                    ---------------------
Termination or other  default by the Servicer, the  Transferor, the Depositor
or the Transferor  hereunder shall occur and  be continuing, the Trustee,  in
its discretion, may proceed to protect and enforce its rights and  the rights
of the Investor Certificateholders under this Agreement by a suit, action  or
proceeding in equity or at law or otherwise, whether for the specific perfor-
mance of any covenant or  agreement contained in this Agreement or  in aid of
the execution of any  power granted in this Agreement or  for the enforcement
of any other  legal, equitable or other remedy, as the Trustee, being advised
by counsel,  shall deem  most effectual  to protect  and enforce  any of  the
rights of the Trustee and the Certificateholders.

                                  ARTICLE X

                                 Termination


     Section 10.01.  Termination.  (a)  The respective obligations and
                     -----------
responsibilities of the Servicer, the Depositor, the Transferor and the Trus-
tee created hereby  (other than the obligation of the Trustee to make certain
payments  to Certificateholders  after the  final  Distribution Date  and the
obligation of the  Servicer to send certain notices as hereinafter set forth)
shall terminate upon the last action required  to be taken by the Trustee  on
the final Distribution Date pursuant to this Article X following the later of
(A)  payment in full of all amounts owing  to the Credit Enhancer and (B) the
earliest  of (i)  the transfer,  under  the conditions  specified in  Section
10.01(b), to the  Transferor of the Investor  Certificateholders' interest in
each Mortgage Loan and all property acquired  in respect of any Mortgage Loan
remaining in  the Trust for  an amount equal  to the sum  of (w) the  Class A
Certificate  Principal Balance, (x)  the sum  of accrued  and unpaid  Class A
Certificate  Interest  and Class  S  Certificate  Interest  through  the  day
preceding the final Distribution Date, and (y) interest accrued on any Unpaid
Class  A  Certificate  Interest  Shortfall or  Class  S  Certificate Interest
Shortfall,  to the  extent legally  permissible, (ii)  the day  following the
Distribution  Date on  which the  distribution made  to Class  A Certificate-
holders has reduced the Class A Certificate Principal Balance  to zero, (iii)
the final payment or other liquidation of the last Mortgage Loan remaining in
the Trust (including without limitation the disposition of the Mortgage Loans
pursuant  to Section 10.02) or the disposition  of all property acquired upon
foreclosure or deed  in lieu  of foreclosure  of any Mortgage  Loan (iv)  the
Distribution Date in ______________; provided, however, that in no event
                                     --------  -------
shall the  trust created hereby  continue beyond the  expiration of 21  years
from the date of the last survivor descendants of Joseph P. Kennedy, the late
ambassador of the United States to the Court of St. James, living on the date
hereof.   Upon termination  in accordance  with clause  (i) or  (ii) of  this
Section 10.01,  the Trustee shall  execute such documents and  instruments of
transfer  presented  by  the  Transferor,  in  each  case  without  recourse,
representation or warranty, and take such other actions as the Transferor may
reasonably  request  to effect  the transfer  of  the Mortgage  Loans  to the
Transferor.

     (b)   The Transferor  shall have  the right  to exercise  the option  to
effect the  transfer to  the Transferor  of  each Mortgage  Loan pursuant  to
Section 10.01(a) above  on any Distribution Date on or after the Distribution
Date immediately prior to which the  Class A Certificate Principal Balance is
less than ten  percent (10%) of  the Original  Class A Certificate  Principal
Balance and  all amounts  due and  owing to  the Credit  Enhancer for  unpaid
premiums and unreimbursed draws on the  Policy and all other amounts due  and
owing to  the Credit Enhancer  pursuant to the Insurance  Agreement, together
with interest  thereon as provided  under the Insurance Agreement,  have been
paid.

     (c)  Notice of any  termination, specifying the Distribution Date (which
shall be  a date that would otherwise be a  Distribution Date) upon which the
Investor  Certificateholders may surrender their Investor Certificates to the
Trustee  for payment  of the  final distribution  and cancellation,  shall be
given promptly by  the Trustee (upon receipt  of written directions from  the
Transferor, if  the Transferor is  exercising its  right to  transfer of  the
Mortgage Loans, given not later than the first day of the month preceding the
month of such  final distribution) to the Credit Enhancer and to the Servicer
by letter to Investor Certificateholders mailed not earlier than the 15th day
and not later than the 25th day of the month next preceding the month of such
final  distribution specifying  (i)  the Distribution  Date upon  which final
distribution of the Investor Certificates  will be made upon presentation and
surrender of  Investor Certificates at  the office or  agency of the  Trustee
therein designated, (ii)  the amount of any such final distribution and (iii)
that the  Record Date otherwise applicable  to such Distribution Date  is not
applicable, distributions being made only upon presentation and surrender  of
the Investor  Certificates at the  office or  agency of  the Trustee  therein
specified.  In  the event written directions are  delivered by the Transferor
to the Trustee as described  in the preceding sentence, the  Transferor shall
deposit in the Collection Account on or before the Distribution Date for such
final distribution in immediately available funds an amount which, when added
to the funds  on deposit in  the Collection Account that  are payable to  the
Investor Certificateholders, will  be equal to the retransfer  amount for the
Mortgage  Loans computed as above provided, together with all amounts due and
owing to the  Credit Enhancer for unpaid  premiums and unreimbursed  draws on
the  Policy and  all  other amounts  due  and owing  to  the Credit  Enhancer
pursuant  to  the  Insurance  Agreement, together  with  interest  thereon as
provided under the Insurance Agreement.

     (d)  Upon  presentation and surrender of the  Investor Certificates, the
Trustee shall cause to be distributed to the Holders of Investor Certificates
on the  Distribution Date for such  final distribution, in proportion  to the
Percentage Interests  of their  respective Investor Certificates  and to  the
extent  that funds are available for such purpose,  an amount equal to (i) if
such final  distribution is not  being made pursuant  to the transfer  to the
Transferor  pursuant  to  Section  10.01(a)(i),  the  amount required  to  be
distributed to Investor Certificateholders pursuant to Section 5.01 for  such
Distribution Date and (ii) if such final  distribution is being made pursuant
to  such  retransfer, the  amount  specified  in  Section 10.01(a)(i).    The
distribution  on  such  final  Distribution  Date pursuant  to  a  retransfer
pursuant to Section 10.01(a)(i) shall  be in lieu of the  distribution other-
wise required to be made on such Distribution Date in respect of the Certifi-
cates.  On the final Distribution Date prior to having made the distributions
called for above,  the Trustee shall, based upon the information set forth in
the Servicing  Certificate  for such  Distribution  Date, withdraw  from  the
Collection Account and  remit to the  Credit Enhancer the  lesser of (x)  the
amount available for distribution on such final Distribution Date, net of any
portion thereof necessary to pay the  amounts described in clauses (d)(i) and
(ii) above and (y)  the unpaid amounts due  and owing to the  Credit Enhancer
for  unpaid premiums  and  unreimbursed draws  on  the Policy  and all  other
amounts due  and  owing to  the  Credit Enhancer  pursuant  to the  Insurance
Agreement, together  with interest  thereon as  provided under the  Insurance
Agreement.

     (e)  In the event that all  of the Investor Certificateholders shall not
surrender their Investor Certificates  for final payment and cancellation  on
or before such final Distribution Date, the Trustee shall on such  date cause
all funds in  the Collection Account not distributed in final distribution to
Investor Certificateholders  to be withdrawn  therefrom and  credited to  the
remaining  Investor Certificateholders by depositing such funds in a separate
escrow account  for the benefit  of such Investor Certificateholders  and the
Transferor  (if  the Transferor  has  exercised  its  right to  transfer  the
Mortgage  Loans) or  the Trustee  (in  any other  case) shall  give  a second
written  notice to  the remaining  Investor  Certificateholders to  surrender
their   Investor  Certificates  for   cancellation  and  receive   the  final
distribution with  respect  thereto.   If within  one year  after the  second
notice  all the  Investor Certificates  shall not  have been  surrendered for
cancellation, the Trustee may take appropriate steps, or may appoint an agent
to take appropriate  steps, to contact the remaining  Investor Certificateho-
lders  concerning  surrender of  their  Investor Certificates,  and  the cost
thereof shall be paid out of the funds on deposit in such escrow account.


                                  ARTICLE XI

                          Rapid Amortization Events


     Section 11.01.  Rapid Amortization Events.  If any one of the following
                     -------------------------
events shall occur during the Managed Amortization Period:

          (a)  failure on the part of the Transferor (i) to  make any payment
     or  deposit required by  the terms of  this Agreement, on  or before the
     date  occurring three  Business  Days  after the  date  such payment  or
     deposit is  required  to be  made herein,  or (ii)  duly  to observe  or
     perform  in any  material respect  the covenants  of the  Transferor set
     forth in Section  2.04(a) or  (iii) duly  to observe or  perform in  any
     material respect any other covenants or agreements of the Transferor set
     forth in  this Agreement,  which failure, in  each case,  materially and
     adversely affects the  interests of the Certificateholders or the Credit
     Enhancer and  which, in the  case of clause (iii),  continues unremedied
     and continues  to affect materially  and adversely the interests  of the
     Certificateholders  for a  period  of 60  days after  the date  on which
     written notice of such failure, requiring the same to be remedied, shall
     have been  given to the Transferor by the  Trustee, or to the Transferor
     and  the  Trustee by  the  Holders of  Investor  Certificates evidencing
     Voting Rights aggregating not less than 51%;

          (b)  any  representation or warranty made  by the Transferor or the
     Depositor  in this Agreement shall  prove to have  been incorrect in any
     material respect when  made, as a result  of which the interests  of the
     Investor  Certificateholders or the  Credit Enhancer are  materially and
     adversely affected and  which continues to be incorrect  in any material
     respect and continues  to affect materially and  adversely the interests
     of the Certificateholders or the Credit Enhancer for a period of 60 days
     after the  date on which written  notice of such  failure, requiring the
     same to  be remedied,  shall have been  given to  the Transferor  or the
     Depositor, as the case may be, by the Trustee, or to the Transferor, the
     Depositor and the Trustee by  either the Credit Enhancer or the  Holders
     of Investor Certificates  evidencing Voting Rights aggregating  not less
     than 51%; provided,  however, that a  Rapid Amortization Event  pursuant
     to this subparagraph  (b) shall not be deemed to have occurred hereunder
     if the Transferor  has accepted retransfer of the  related Mortgage Loan
     or Mortgage Loans  during such  period (or  such longer  period (not  to
     exceed an additional 60 days) as the Trustee may  specify) in accordance
     with the provisions hereof;

          (c)  the  Transferor or  the Depositor  shall  voluntarily go  into
     liquidation, consent to the appointment  of a conservator or receiver or
     liquidator or similar  person in any  insolvency, readjustment of  debt,
     marshalling  of assets  and  liabilities or  similar  proceedings of  or
     relating to the Transferor or the Depositor, or of or relating to all or
     substantially all of such  Person's property, or a decree or  order of a
     court  or agency  or  supervisory authority  having jurisdiction  in the
     premises for the  appointment of a conservator, receiver,  liquidator or
     similar  person in any insolvency,  readjustment of debt, marshalling of
     assets and liabilities or similar  proceedings, or for the winding-up or
     liquidation of its  affairs, shall have been entered  against the Trans-
     feror or the Depositor  and such decree or order shall  have remained in
     force undischarged or  unstayed for a period  of 30 days; or  the Trans-
     feror or  the Depositor shall admit in writing  its inability to pay its
     debts generally as they become due, file a petition to take advantage of
     any  applicable insolvency or reorganization statute, make an assignment
     for the benefit of its creditors  or voluntarily suspend payment of  its
     obligations;

          (d)  the  Trust  shall   become  subject  to  registration   as  an
     "investment  company" under  the  Investment  Company  Act of  1940,  as
     amended; or

          (e)  the aggregate of all draws under  the Policy exceeds _% of the
     Initial Cut-Off Date Pool Balance;

then, in the case of any event described in subparagraph (a) or (b) after the
applicable grace period,  if any, set forth in such subparagraphs, either the
Trustee,  the  Credit  Enhancer  or  the  Holders  of  Investor  Certificates
evidencing  Voting Rights  aggregating  more  than 51%,  by  notice given  in
writing to the Transferor, the Depositor and the Servicer (and to the Trustee
if given  by either the  Credit Enhancer or the  Investor Certificateholders)
may declare that  an early amortization event (a  "Rapid Amortization Event")
has occurred  as of the  date of such  notice, and in  the case of  any event
described in subparagraph  (c), (d) or (e), a Rapid  Amortization Event shall
occur without any  notice or  other action on  the part of  the Trustee,  the
Credit  Enhancer or  the Investor  Certificateholders,  immediately upon  the
occurrence of such event.

     Section 11.02.  Additional Rights Upon the Occurrence of Certain Events.
                     -------------------------------------------------------
(a)   If the Transferor voluntarily goes into  liquidation or consents to the
appointment  of a conservator or receiver or  liquidator or similar person in
any  insolvency, readjustment of debt, marshalling  of assets and liabilities
or similar proceedings of or relating to  the Transferor or of or relating to
all or  substantially all its property,  or a decree  or order of a  court or
agency or supervisory  authority having jurisdiction in the  premises for the
appointment of a conservator or receiver  or liquidator or similar person  in
any insolvency,  readjustment of debt, marshalling of  assets and liabilities
or similar proceedings, or for the winding-up  or liquidation of its affairs,
shall have  been entered against  the Transferor and  such decree  shall have
remained in  force undischarged or unstayed  for a period of 30  days; or the
Transferor shall admit in writing its inability to pay its debts generally as
they become  due,  file  a  petition  to take  advantage  of  any  applicable
insolvency or reorganization  statute, make an assignment for  the benefit of
its  creditors  or  voluntarily  suspend payment  of  its  obligations  (such
voluntary  liquidation,  appointment,  entering  of  such decree,  admission,
filing, making,  suspension or violation  or other event described  above, an
"Insolvency Event"),  the Transferor  shall on the  day of  such appointment,
voluntary  liquidation, entering of  such decree, admission,  filing, making,
suspension or inability, as the case may be (the "Appointment Day"), promptly
give  notice to  the Trustee, the  Servicer and  the Credit Enhancer  of such
Insolvency Event.  Within 15 days of the receipt by the Trustee of the Trans-
feror's notice of an Insolvency Event, the Trustee shall (i) publish a notice
in  Authorized Newspapers that an Insolvency Event  has occurred and that the
Trustee  intends to  direct the  Servicer to  sell, dispose  of or  otherwise
liquidate the  Mortgage Loans  in a commercially  reasonable manner  and (ii)
send written  notice to the Investor Certificateholders describing the provi-
sions of this Section 11.02,  which notice shall inform Investor Certificate-
holders  that  unless  (Holders of  Investor  Certificates  evidencing Voting
Rights aggregating not less than 51%) advise the Trustee in writing that they
wish  the  Trustee  to instruct  the  Servicer  not to  sell,  dispose  of or
otherwise liquidate  the Mortgage Loans  within 90 days  from the  day notice
pursuant to clause (i) above is first published (the "Publication Date"), the
Trustee shall instruct the Servicer to proceed to sell, dispose of, or other-
wise liquidate the Mortgage  Loans in a commercially reasonable manner and on
commercially  reasonable terms,  which  shall  include  the  solicitation  of
competitive bids,  and shall proceed  to consummate the sale,  liquidation or
disposition of  the Mortgage Loans as provided  above with the highest bidder
for  the Mortgage Loans.   The Transferor  shall be permitted  to bid for the
Mortgage Loans.   The  Trustee may  obtain a  prior  determination from  such
conservator  or receiver  that the  terms and  manner of  any proposed  sale,
disposition or  liquidation are commercially  reasonable.  The  provisions of
Sections 11.01 and 11.02 shall not be deemed to be mutually exclusive.

     (b)   The  proceeds from  the sale,  disposition  or liquidation  of the
Mortgage  Loans  pursuant to  Section  11.02(a)  above  shall be  treated  as
collections  on  the Mortgage  Loans received  during the  Rapid Amortization
Period; provided, however, that such proceeds will, based on amounts
        --------  -------
specified in writing by  the Servicer to  the Trustee, first  be paid to  the
Credit Enhancer to reimburse the  Credit Enhancer for previously unreimbursed
Credit Enhancement Draw  Amounts and other amounts owing  under the Insurance
Agreement; and provided, further, that the Investor Fixed Allocation
               --------  -------
Percentage   of  such   remaining  proceeds   shall  be   paid  to   Investor
Certificateholders in the following amounts and order of priority:

            (i)  all accrued and  unpaid interest on the Class  A Certificate
     Principal  Balance through the Interest Period immediately preceding the
     Distribution Date on which such proceeds are distributed to the Investor
     Certificateholders; 

           (ii)  all accrued  and  unpaid interest  on the  Class S  Notional
     Amount   through   the  Interest   Period   immediately  preceding   the
     Distribution Date on which such proceeds are distributed to the Investor
     Certificateholders; and

          (iii)  an  amount  of  principal  up  to  the  Class A  Certificate
     Principal Balance.

The Policy  shall  cover  any  shortfall  in  the  event  such  proceeds  are
insufficient  to  make  the  distributions   to  Investor  Certificateholders
pursuant to Section 11.02(b).  On the  day following the Distribution Date on
which such proceeds are  distributed to the Investor Certificateholders,  the
Trust shall terminate.

                                 ARTICLE XII

                           Miscellaneous Provisions


     Section 12.01.  Amendment.  This Agreement may be amended from time to
                     ---------
time by the Transferor, the Servicer, the Depositor and the Trustee,  in each
case without the consent of any of  the Certificateholders, but only with the
consent  of the  Credit Enhancer  (which  consent shall  not be  unreasonably
withheld),   (i)  to  cure  any  ambiguity,  (ii) to  correct  any  defective
provisions or  to correct  or supplement  any provisions herein  that may  be
inconsistent with any other  provisions herein, (iii) to add to the duties of
the Transferor or the Servicer, (iv) to add any other provisions with respect
to matters or  questions arising under this  Agreement or the Policy,  as the
case  may be,  which shall not  be inconsistent  with the provisions  of this
Agreement, (v) to add or  amend any provisions of this  Agreement as required
by any  Rating Agency or  any other nationally recognized  statistical rating
organization  in order  to maintain  or improve  any rating  of the  Investor
Certificates (it being understood that, after obtaining the ratings in effect
on  the Closing Date, neither the  Trustee, the Transferor, the Depositor nor
the Servicer is obligated  to obtain, maintain  or improve any such  rating),
(vi) to add or  amend any provisions of this Agreement to correct or cure any
defective provision or ambiguity as a result  of a transfer of the Transferor
Certificates pursuant to Section 6.05 or (vii) to comply with any requirement
imposed by the Code; provided, however, that such action shall not, as
                     --------  -------
evidenced  by an  Opinion of  Counsel,  materially and  adversely affect  the
interests of any Certificateholder or the Credit Enhancer; and provided,
                                                               --------
further, that the amendment shall not be deemed to adversely affect in any
- - -------
material  respect  the interests  of  the Certificateholders  and  no opinion
referred to in the preceding proviso shall be required to be delivered if the
Person  requesting the  amendment obtains  a letter  from each  Rating Agency
stating that the amendment would not  result in the downgrading or withdrawal
of the respective ratings then  assigned to the Investor Certificates without
regard to the Policy.   Notwithstanding the foregoing, any amendment pursuant
to clause (viii)  above shall be  permissible only upon  receipt of a  letter
from each Rating  Agency stating that the  amendment would not result  in the
downgrading  or withdrawal  of the  respective ratings  then assigned  to the
Investor Certificateholders without regard to the Policy.

     This Agreement also  may be amended from  time to time by  the Servicer,
the  Transferor, the  Depositor and  the Trustee,  and  the Servicer  and the
Credit Enhancer, may from time to time consent to the amendment of the Policy
with  the consent  of the  Holders  of the  Investor Certificates  evidencing
Voting Rights aggregating not less than 51%, and  in the case of an amendment
to this Agreement, with the consent of the Credit Enhancer for the purpose of
adding any provisions to or changing in any manner or eliminating any of  the
provisions of this Agreement or  of modifying in any manner the rights of the
Certificateholders;  provided,  however,  that no  such  amendment  shall (i)
reduce in any manner  the amount of, or delay the timing  of, payments on the
Certificates or distributions or payments under the Policy which are required
to be  made on  any Certificate without  the consent  of the  Holder of  such
Certificate or  (ii) reduce the  aforesaid percentage required to  consent to
any such amendment, without  the consent of the  Holders of all  Certificates
then  outstanding or  (iii)  adversely  effect in  any  material respect  the
interests of the Credit Enhancer.

     Notwithstanding the foregoing, the Agreement  may not be amended unless,
in connection with such amendment, an Opinion of Counsel is furnished  to the
Trustee that such amendment  will not (i) adversely affect the  status of the
Investor Certificates as  debt; (ii) result in the Trust being taxable at the
entity level;  or (iii)  result in the  Trust being  classified as  a taxable
mortgage pool (as defined in Section 7701(i) of the Code).

     Following the execution and  delivery of any such amendment hereto or to
the Policy to which  the Credit Enhancer was required to  consent, either the
Transferor, if  the Transferor requested  the amendment, or the  Servicer, if
the Servicer requested the amendment, shall reimburse the Credit Enhancer for
the  reasonable out-of-pocket  costs  and  expenses  incurred by  the  Credit
Enhancer in connection with such amendment.

     Prior  to  the  execution  of  any  such  amendment,  the  party  hereto
requesting  any such  amendment  shall furnish  written  notification of  the
substance  of such amendment  to each Rating  Agency.  In  addition, promptly
after  the  execution of  any such  amendment  made with  the consent  of the
Investor Certificateholders,  the Trustee shall furnish  written notification
of the  substance of  such amendment to  each Investor  Certificateholder and
fully  executed original  counterparts  of  the  instruments  effecting  such
amendment to the Credit Enhancer.

     It shall not be necessary for the consent of Investor Certificateholders
under  this Section  12.01 to  approve the  particular form  of any  proposed
amendment  or  consent, but  it  shall be  sufficient if  such  consent shall
approve the substance thereof.  The manner  of obtaining such consents and of
evidencing the authorization  of the execution thereof  by Certificateholders
shall  be  subject  to  such  reasonable  requirements  as  the  Trustee  may
prescribe.

     In executing any amendment permitted  by this Section 12.01, the Trustee
shall be entitled to  receive, and shall be fully protected  in relying upon,
an  Opinion of Counsel stating that such amendment is authorized or permitted
hereby and  that all  conditions precedent to  the execution and  delivery of
such  amendment  have been  satisfied.   The  Trustee may,  but shall  not be
obligated to, enter into  any such amendment which affects the  Trustee's own
rights, duties or immunities under this Agreement or otherwise.

     Section 12.02.  Recordation of Agreement.  This Agreement is subject to
                     ------------------------
recordation in  all appropriate public  offices for real property  records in
all the counties or other comparable jurisdictions in which any or all of the
properties  subject  to  the  Mortgages   are  situated,  and  in  any  other
appropriate  public recording  office or  elsewhere, such  recordation  to be
effected by  the Trustee,  but only upon  direction of  Investor Certificate-
holders  accompanied  by an  Opinion  of  Counsel  to  the effect  that  such
recordation materially  and beneficially  affects the  interests of  Investor
Certificateholders.     The  Investor   Certificateholders  requesting   such
recordation  shall bear  all costs  and  expenses of  such recordation.   The
Trustee shall  have no  obligation to ascertain  whether such  recordation so
affects the interests of the Certificateholders.

     For the  purpose of  facilitating the recordation  of this  Agreement as
herein  provided and  for  other  purposes, this  Agreement  may be  executed
simultaneously  in any  number of  counterparts,  each of  which counterparts
shall be deemed to be an original, and such counterparts shall constitute but
one and the same instrument.

     Section 12.03.  Limitation on Rights of Certificateholders.  The death
                     ------------------------------------------
or  incapacity  of  any  Investor  Certificateholder  shall  not  operate  to
terminate  this  Agreement   or  the   Trust,  nor   entitle  such   Investor
Certificateholder's legal representatives or heirs to claim an  accounting or
to take any action or commence any proceeding in any court for a partition or
winding up of  the Trust, nor  otherwise affect the  rights, obligations  and
liabilities of the parties hereto or any of them.

     No Certificateholder shall have any right to vote (except as provided in
Sections  8.01,  9.01, 9.02,  11.01  and 12.01)  or in  any  manner otherwise
control the operation and management of the Trust, or the obligations  of the
parties hereto,  nor shall  anything herein set  forth, or  contained in  the
terms of  the Certificates, be construed so as to constitute the Certificate-
holders from time to time as partners or members of an association; nor shall
any Investor Certificateholder be under any  liability to any third person by
reason of any action taken by  the parties to this Agreement pursuant  to any
provision hereof.

     No  Certificateholder shall  have any  right  by virtue  or by  availing
itself of  any provisions of this Agreement to  institute any suit, action or
proceeding  in  equity or  at  law upon  or  under  or with  respect  to this
Agreement, unless  such Holder previously  shall have given to  the Trustee a
written notice  of default  and of the  continuance thereof,  as hereinbefore
provided, and  unless also  the Holders  of Investor Certificates  evidencing
Voting  Rights aggregating not less than 51%  shall have made written request
upon the Trustee to institute such action, suit or proceeding in its own name
as  Trustee hereunder and  shall have offered to  the Trustee such reasonable
indemnity as it may require against the costs, expenses and liabilities to be
incurred therein  or thereby, and the Trustee, for  60 days after its receipt
of such  notice, request  and offer  of indemnity,  shall  have neglected  or
refused to institute any such action, suit or proceeding; it being understood
and intended, and  being expressly covenanted by each  Certificateholder with
every other Certificateholder and the Trustee, that no one or more Holders of
Certificates  shall have  any right in  any manner  whatever by virtue  or by
availing itself  or themselves of any provisions of this Agreement to affect,
disturb or  prejudice the rights of the Holders  of any other of the Certifi-
cates, or  to obtain or  seek to  obtain priority over  or preference to  any
other such Holder,  or to enforce any  right under this Agreement,  except in
the manner herein provided  and for the equal, ratable and  common benefit of
all Certificateholders.  For the protection and enforcement of the provisions
of this Section 12.03, each and every Certificateholder and the Trustee shall
be entitled to such relief as can be given either at law or in equity.

     By accepting its Investor  Certificate, each Investor  Certificateholder
agrees  that unless  a Credit  Enhancer Default  exists, the  Credit Enhancer
shall   have   the  right   to   exercise   all   rights  of   the   Investor
Certificateholders under  this Agreement without  any further consent  of the
Investor Certificateholders.

     Section 12.04.  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES HEREUNDER  SHALL BE DETERMINED IN ACCORDANCE WITH
SUCH LAWS.

     Section 12.05.  Notices.  All demands, notices and communications
                     -------
hereunder shall be in writing and shall be deemed to have been  duly given if
personally   delivered  at  or  mailed  by  certified  mail,  return  receipt
requested, to (a) in the case of the Depositor, Headlands Mortgage Securities
Inc., 700  Larkspur Landing  Circle, Suite  240, Larkspur,  California 94939,
Attention:  _________________, (b)  in the case of the Servicer, (           
), _____________, Attention:  _____________, (c) in the case  of the Trustee,
at the  Corporate  Trust Office,  (d) in  the case  of  the Credit  Enhancer,
_______________,   __________________   _____,  Attention:      _____________
(telecopy number (___)  ________ or (___) ________),  (e) in the case  of the
Transferor, __________, Attention:   ________________ (telecopy number  (___)
________), (f) in the case of Moody's, Residential Loan Monitoring Group, 4th
Floor,  99 Church Street,  New York, New York  10007, and (g)  in the case of
Standard  & Poor's, 26  Broadway, New  York, New York  10004, or,  as to each
party,  at such  other address  as shall  be designated  by such  party in  a
written  notice to each other party.  Any  notice required or permitted to be
mailed to  a Certificateholder shall  be given by  first class mail,  postage
prepaid, at the address of such Holder as shown in the  Certificate Register.
Any notice so  mailed within the time  prescribed in this Agreement  shall be
conclusively  presumed  to   have  been  duly  given,  whether   or  not  the
Certificateholder  receives  such  notice.   Any  notice  or  other  document
required to  be delivered or mailed by the Trustee to any Rating Agency shall
be  given on  a best  efforts basis  and  only as  a matter  of courtesy  and
accommodation and the Trustee  shall have no liability for failure to deliver
such notice or document to any Rating Agency.

     Section 12.06.  Severability of Provisions.  If any one or more of the
                     --------------------------
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held  invalid, then such covenants,  agreements, provisions
or terms shall be deemed  severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement or of  the Certi-
ficates or the rights of the Holders thereof.

     Section 12.07.  Assignment.  Notwithstanding anything to the contrary
                     ----------
contained herein, except  as provided in  Sections 6.05, 7.02 and  7.04, this
Agreement may not  be assigned by the  Depositor or the Servicer  without the
prior  written consent  of the  Credit Enhancer  and Holders of  the Investor
Certificates evidencing Percentage Interests aggregating not less than 66%.

     Section 12.08.  Certificates Nonassessable and Fully Paid.  The parties
                     -----------------------------------------
agree that the Investor Certificateholders shall not be personally liable for
obligations of the Trust, that the beneficial ownership interests represented
by the Certificates  shall be nonassessable for any losses or expenses of the
Trust or for any reason whatsoever, and that the Certificates upon execution,
authentication and delivery  thereof by the Trustee pursuant  to Section 2.08
or 6.02 are and shall be deemed fully paid.

     Section 12.09.  Third-Party Beneficiaries.  This Agreement will inure
                     -------------------------
to the benefit  of and be binding  upon the parties hereto,  the Certificate-
holders,  the Certificate  Owners, the Credit  Enhancer and  their respective
successors  and permitted  assigns.   Except  as otherwise  provided in  this
Agreement, no other Person will have any right or obligation hereunder.

     Section 12.10. Counterparts.  This instrument may be executed in any
                    ------------
number of  counterparts, each of which  so executed shall be deemed  to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

     Section 12.11. Effect of Headings and Table of Contents.  The Article
                    ----------------------------------------
and  Section headings  herein and the  Table of Contents  are for convenience
only and shall not affect the construction hereof.

     Section 12.12. Insurance Agreement.  The Trustee is authorized and
                    -------------------
directed  to execute and deliver  the Insurance Agreement  and to perform the
obligations of the Trustee thereunder.

          IN WITNESS WHEREOF, the Depositor, the Transferor,  the Seller, the
Servicer and the  Trustee have caused this  Agreement to be duly  executed by
their respective officers all as of the day and year first above written.

                              HEADLANDS MORTGAGE SECURITIES INC.,
                                as Depositor


                              By ___________________________________
                                Title:  



                              (                      ),
                                as Seller and Servicer


                              By ___________________________________
                                Title:  



                              (                   ),
                                as Transferor


                              By ___________________________________
                                Title:  



                              (_________________________)
                                as Trustee


                              By_________________________________
                                Title:  




State of  ________  )
                    ) ss.:
County of ________  )


          On the ____ day of ________, 199_ before me, a notary public in and
for the State of ________, personally appeared _________________, known to me
who,  being  by  me  duly sworn,  did  depose  and  say  that he  resides  at
______________________;  that he  is the  _____________________ of  Headlands
Mortgage Securities  Inc., a  Delaware corporation, one  of the  parties that
executed  the  foregoing   instrument;  that  he  knows  the   seal  of  said
corporation; that the seal affixed to said instrument is such corporate seal;
that it  was so affixed by order  of the Board of Directors  of said corpora-
tion; and that he signed his name thereto by like order.


                                                              
                                        ----------------------
                                        Notary Public


(Notarial Seal)



State of            )
                    ) ss.:
County of           )


          On the  ____ day of __________, 199_ before  me, a notary public in
and for the  State of ________,   personally appeared  _____________________,
known to me who, being by  me duly sworn, did depose and say  that he resides
at   _________________,  ____________,  ________   _____;  that  he   is  the
______________ of (Seller/Servicer), a (           ) corporation, one  of the
parties that  executed the foregoing  instrument; that he  knows the seal  of
said corporation; that  the seal affixed to said instrument is such corporate
seal; that  it was  so affixed by  order of  the Board  of Directors of  said
corporation; and that he signed his name thereto by like order.


                                                              
                                        ----------------------
                                        Notary Public


(Notarial Seal)

State of            )
                    ) ss.:
County of           )


          On the ____ day  of ______________, 199_ before me, a notary public
in and  for  the State  of ________,  personally appeared  _________________,
known  to me who, being by me duly  sworn, did depose and say that he resides
at _______________,  _______________ _____; that  he is the  _____________ of
________ ____, a __________,  one of the parties that  executed the foregoing
instrument;  and that he  signed his  name thereto by  order of  the Board of
Directors of said corporation.


                                                              
                              --------------------------------
                                        Notary Public

(Notarial Seal)



                                                                    EXHIBIT A

UNLESS THIS CERTIFICATE  IS PRESENTED BY AN AUTHORIZED  REPRESENTATIVE OF THE
DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION ("DTC"),  TO THE TRUSTEE OR
ITS  AGENT  FOR REGISTRATION  OF  TRANSFER,  EXCHANGE,  OR PAYMENT,  AND  ANY
CERTIFICATE ISSUED IS REGISTERED IN THE NAME  OF CEDE & CO. OR IN SUCH  OTHER
NAME AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE OF DTC (AND ANY PAYMENT
IS MADE TO CEDE &  CO. OR TO SUCH OTHER ENTITY  AS IS REQUESTED BY AN  AUTHO-
RIZED REPRESENTATIVE  OF DTC), ANY TRANSFER, PLEDGE,  OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED
OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

SOLELY FOR U.S. FEDERAL  INCOME TAX PURPOSES, THIS CERTIFICATE IS  A "REGULAR
INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT," AS  THOSE TERMS ARE
DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE
OF 1986, AS AMENDED (THE "CODE").


Certificate No.               :



Cut-Off Date                  :  

First Distribution Date       :

Initial Class Principal Balance
of this Certificate
("Denomination")              :    $

Initial Class Principal
Balance                       :    $

Pass-Through Rate             :    %

CUSIP                         :  

Class                         :    (A-__)(S)

                   HEADLANDS HOME EQUITY LOAN TRUST 199_-_
          Home Equity Loan Asset-Backed Certificates, Series 199_-_
                                  Class ( )

     evidencing  a percentage interest in the distributions allocable to
     the Certificates of  the above-referenced Class  with respect to  a
     trust   (the  "Trust")   consisting   of  (closed-end   fixed)  and
     (adjustable rate) home equity loans (the "Mortgage Loans")

               HEADLANDS MORTGAGE SECURITIES INC., as Depositor

     Principal in respect of this Certificate is distributable monthly as set
forth  herein.   Accordingly,  the  Class  Principal  Balance of  this  Class
(A-_)(S) Certificate at any time may be less than the Initial Class Principal
Balance  set  forth on  the face  hereof,  as described  herein.   This Class
(A-_)(S) Certificate  does not evidence an obligation  of, or an interest in,
and is not guaranteed by  the Seller or the Trustee referred to  below or any
of their respective affiliates.   Neither this Class (A-_)(S) Certificate nor
the Mortgage  Loans are guaranteed or  insured by any governmental  agency or
instrumentality.

     This  certifies  that  ____________  is  the  registered  owner  of  the
Percentage Interest evidenced by this Class (A-_)(S) Certificate (obtained by
dividing the  Denomination of  this Class (A-_)(S)  Certificate by  the Class
Principal Balance) in  certain monthly distributions with respect  to a Trust
consisting primarily of the Mortgage  Loans sold to the Trust by  ___________
(the "Seller").   The Trust was created  pursuant to a Pooling  and Servicing
Agreement  dated as  of the  Cut-Off Date  specified above  (the "Agreement")
between the  Depositor, the  Seller, as seller  and master servicer  (in such
capacities,   the   "Seller"  or   the   "Master  Servicer,"   respectively),
______________,  as  transferor (the  "Transferor")  and  _______________, as
trustee  (the "Trustee").  To the  extent not defined herein, the capitalized
terms used herein  have the meanings assigned  in the Agreement.   This Class
(A-_)(S) Certificate  is issued under and is subject to the terms, provisions
and conditions of the Agreement, to which Agreement the Holder of  this Class
(A-_)(S)  Certificate by virtue of the acceptance hereof assents and by which
such Holder is bound.

     Reference  is  hereby made  to  the  further  provisions of  this  Class
(A-_)(S)  Certificate set  forth on  the reverse  hereof, which  further pro-
visions shall for all  purposes have the same effect as if  set forth at this
place.

     This Class  (A-_)(S) Certificate  shall not be  entitled to  any benefit
under the Agreement or be valid for any purpose unless manually countersigned
by an authorized signatory of the Trustee.

                          *            *           *


     IN WITNESS WHEREOF, the  Trustee has caused this Certificate  to be duly
executed.

Dated:  

                                 (                   ), as Trustee




                                 By ______________________


This is one of the Class (A-_)(S) Certificates
referenced in the within mentioned Agreement

By ___________________________
     Authorized Signatory




                   HEADLANDS HOME EQUITY LOAN TRUST 199_-_
                 Home Equity Loan Asset-Backed Certificates,
                                Series 199_-_

     This  Certificate is  one of  a  duly authorized  issue of  Certificates
designated  as Headlands  Home Equity  Loan  Trust 199_-_,  Home Equity  Loan
Asset-Backed Certificates,  Series  199_-_ (herein  collectively  called  the
"Certificates"),  and representing  a beneficial  ownership  interest in  the
Trust created by the Agreement.

     The Certificateholder,  by its  acceptance of  this Certificate,  agrees
that it will look solely to the funds on  deposit in the Distribution Account
for payment hereunder and that the Trustee  is not liable to the Certificate-
holders for  any amount payable under  this Certificate or the  Agreement or,
except as expressly provided in the Agreement, subject to any liability under
the Agreement.

     This   Certificate  will  have   the  benefit  of   an  irrevocable  and
unconditional certificate guaranty insurance policy issued by (             )
(the "Certificate Insurer").

     This  Certificate  does  not  purport  to summarize  the  Agreement  and
reference  is made to the Agreement for the interests, rights and limitations
of  rights,  benefits, obligations  and  duties  evidenced  thereby, and  the
rights, duties and immunities of the Trustee.

     Pursuant to  the terms of the Agreement, a  distribution will be made on
the 25th day of each  month or, if such 25th day  is not a Business Day  then
the first  Business Day following  such Distribution Date  (the "Distribution
Date"),  commencing on  the first  Distribution  Date specified  on the  face
hereof, to the  Person in whose  name this Certificate  is registered at  the
close of business  on the applicable Record  Date in an  amount equal to  the
product  of the  Percentage Interest  evidenced by  this Certificate  and the
amount required to be distributed to Holders  of Certificates of the Class to
which  this Certificate  belongs on  such Distribution  Date pursuant  to the
Agreement.  The Record Date applicable to each Distribution Date is  the last
Business Day of the month preceding the month of such Distribution Date.

     Distributions on this Certificate shall be made by check or money  order
mailed to  the address of  the person entitled thereto  as it appears  on the
Certificate  Register or,  upon  the request  of  a Certificateholder  owning
Certificates  having  the  requisite  aggregate  denominations or  Percentage
Interests specified in the Agreement,  by wire transfer or otherwise, as  set
forth in the Agreement.  The  final distribution on each Certificate will  be
made  in  like  manner, but  only  upon  presentment  and surrender  of  such
Certificate at the office or agency of the Trustee specified in the notice to
Certificateholders of such final distribution.

     The Agreement  permits, with  certain exceptions  therein provided,  the
amendment thereof and  the modification of the rights  and obligations of the
Trustee and the rights of  the Certificateholders under the Agreement  at any
time  by  the Seller  and the  Trustee  with the  consent of  the Certificate
Insurer  and  of  Holders  of  the requisite  percentage  of  the  Percentage
Interests  of each  Class  of  Certificates affected  by  such amendment,  as
specified  in  the  Agreement.   Any  such  consent  by  the  Holder of  this
Certificate shall  be conclusive  and binding  on  such Holder  and upon  all
future Holders  of this  Certificate and of  any Certificate issued  upon the
transfer hereof or  in exchange  therefor or  in lieu hereof  whether or  not
notation of such consent is made  upon this Certificate.  The Agreement  also
permits the amendment thereof, in  certain limited circumstances, without the
consent of the Holders of any of the Certificates.

     As provided in the Agreement  and subject to certain limitations therein
set forth, the transfer of this Certificate is registrable in the Certificate
Register of the  Trustee upon surrender of this  Certificate for registration
of  transfer at the office  or agency maintained by the  Trustee in New York,
New  York,  accompanied   by  a  written  instrument  of   transfer  in  form
satisfactory to  the Trustee and  the Certificate Registrar duly  executed by
the holder hereof  or such holder's attorney duly authorized  in writing, and
thereupon  one  or more  new  Certificates of  the same  Class  in authorized
denominations and  evidencing the same  aggregate Percentage Interest  in the
Trust will be issued to the designated transferee or transferees.

     The  Certificates are issuable  only as registered  Certificates without
coupons in  denominations specified  in the  Agreement.   As provided  in the
Agreement and subject to certain limitations therein set forth,  Certificates
are  exchangeable  for new  Certificates  of  the  same Class  in  authorized
denominations  and  evidencing  the same  aggregate  Percentage  Interest, as
requested by the Holder surrendering the same.

     No service charge will be made for any such registration of  transfer or
exchange, but the  Trustee may require payment  of a sum sufficient  to cover
any tax or other governmental charge payable in connection therewith.

     The  Seller and the Trustee  and any agent of  the Seller or the Trustee
may  treat the  Person in whose  name this  Certificate is registered  as the
owner hereof for  all purposes, and neither  the Seller, the Trustee  nor any
such agent shall be affected by any notice to the contrary.

     On any  Distribution Date  on which the  Pool Principal Balance  is less
than  (  )% of the Cut-Off Date  Pool Principal Balance, the Seller will have
the  option to repurchase, in  whole, from the Trust the  Mortgage Loans at a
purchase price determined as provided in the Agreement.  In the event that no
such  optional  termination  occurs,  the  obligations  and  responsibilities
created by the Agreement will terminate upon the later of (A) payment in full
of  all amounts  owing  to  the Certificate  Insurer  unless the  Certificate
Insurer shall otherwise consent and (B) the earliest of (i) the day following
the  Distribution Date on  which the Aggregate Class  A Principal Balance has
been reduced to zero, (ii) the final payment or other liquidation of the last
Mortgage Loan in the Trust and  (iii) the Distribution Date in (           ).
In no event, however, will the trust created by the Agreement continue beyond
the  expiration of  21 years  from  the death  of the  last  survivor of  the
descendants living at the  date of the Agreement of a certain person named in
the Agreement.

     Capitalized terms  used herein that  are defined in the  Agreement shall
have the meanings ascribed to them in the Agreement, and nothing herein shall
be deemed inconsistent with that meaning.




                                  ASSIGNMENT
                                  ----------


     FOR  VALUE RECEIVED,  the  undersigned  hereby  sell(s),  assign(s)  and
t   r   a   n   s   f   e   r   (   s   )                       u   n   t   o
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
_____________________________________________________________________________
______________________________________________________________

(Please  print or  typewrite name  and address  including postal zip  code of
assignee)

the  Percentage  Interest evidenced  by  the  within Certificate  and  hereby
authorizes  the  transfer  of registration  of  such  Percentage Interest  to
assignee on the Certificate Register of the Trust.

     I  (We) further direct the Trustee to  issue a new Certificate of a like
denomination  and  Class,  to  the  above named  assignee  and  deliver  such
Certificate to the following address:
___________________________________________________________________.


Dated:
                                                                
                         ---------------------------------------
                         Signature by or on behalf of assignor




                          DISTRIBUTION INSTRUCTIONS

     The assignee should include the following for purposes of distribution:

     Distributions  shall  be   made,  by  wire  transfer  or  otherwise,  in
immediately available funds to ____________________________________
___________________________________________________________________,
___________________________________________________________________,
___________________________________________________________________,
for the account of ________________________________________________,
account number ___________________, or, if mailed  by check, to              
_________________________________________________________.         Applicable
statements should be mailed to _____________________________________
____________________________________________________________________
____________________________________________________________________.

     This information is provided by _______________________________,
the assignee named above, or _______________________________________,
as its agent.

                      EXHIBITS B THROUGH L ARE RESERVED



                                                                  Exhibit 4.2
                                                      Form of Trust Agreement



                                                                             
                                   
                                                                             
                                                 









                               TRUST AGREEMENT

                                    among

                     HEADLANDS MORTGAGE SECURITIES INC.,
                                as Depositor,


                       (                              )
                       ------------------------------

                                     and

                      (                              ),
                      ------------------------------
                               as Owner Trustee



                        Dated as of ___________, 199_















                              Table of Contents
                             -----------------

                                                                         Page
                                                                       ----


                                  ARTICLE I

                                 Definitions
     SECTION  1.01. Capitalized Terms . . . . . . . . . . . . . . . . . .   1
     SECTION  1.02. Other Definitional Provisions . . . . . . . . . . . .   4



                                  ARTICLE II

                                 Organization
     SECTION  2.01. Name  . . . . . . . . . . . . . . . . . . . . . . . .   5
     SECTION  2.02. Office  . . . . . . . . . . . . . . . . . . . . . . .   5
     SECTION  2.03. Purposes and Powers . . . . . . . . . . . . . . . . .   5
     SECTION  2.04. Appointment of Owner Trustee  . . . . . . . . . . . .   6
     SECTION  2.05. Initial Capital Contribution of Owner Trust
                     Estate . . . . . . . . . . . . . . . . . . . . . . .   6
     SECTION  2.06. Declaration of Trust  . . . . . . . . . . . . . . . .   6
     SECTION  2.07. Liability of the Owners . . . . . . . . . . . . . . .   6
     SECTION  2.08. Title to Trust Property . . . . . . . . . . . . . . .   7
     SECTION  2.09. Situs of Trust  . . . . . . . . . . . . . . . . . . .   7
     SECTION  2.10. Representations and Warranties of the Depositor and
                    the Company . . . . . . . . . . . . . . . . . . . . .   7
     SECTION  2.11. Federal Income Tax Allocations  . . . . . . . . . . .   9

                                 ARTICLE III

                 Trust Certificates and Transfer of Interests
     SECTION  3.01. Initial Ownership . . . . . . . . . . . . . . . . . .  10
     SECTION  3.02. The Trust Certificates  . . . . . . . . . . . . . . .  10
     SECTION  3.03. Authentication of Trust Certificates  . . . . . . . .  10
     SECTION  3.04. Registration  of  Transfer  and  Exchange  of  Trust
                    Certificates  . . . . . . . . . . . . . . . . . . . .  10
     SECTION  3.05. Mutilated, Destroyed, Lost or Stolen Trust
                     Certificates . . . . . . . . . . . . . . . . . . . .  11
     SECTION  3.06. Persons Deemed Owners . . . . . . . . . . . . . . . .  11
     SECTION  3.07. Access  to  List  of  Certificateholders' Names  and
                    Addresses . . . . . . . . . . . . . . . . . . . . . .  12
     SECTION  3.08. Maintenance of Office or Agency . . . . . . . . . . .  12
     SECTION  3.09. Appointment of Paying Agent . . . . . . . . . . . . .  12
     SECTION  3.10. Ownership by Company of Trust Certificates  . . . . .  13
     SECTION  3.11. Book-Entry Trust Certificates . . . . . . . . . . . .  13
     SECTION  3.12. Notices to Clearing Agency  . . . . . . . . . . . . .  14
     SECTION  3.13. Definitive Trust Certificates . . . . . . . . . . . .  14

                                  ARTICLE IV



                           Actions by Owner Trustee

     SECTION  4.01. Prior Notice to Owners with Respect to Certain
                    Matters . . . . . . . . . . . . . . . . . . . . . . .  14
     SECTION  4.02. Action by Owners with Respect to Certain Matters  . .  15
     SECTION  4.03. Action by Owners with Respect to Bankruptcy . . . . .  15
     SECTION  4.04. Restrictions on Owners' Power . . . . . . . . . . . .  15
     SECTION  4.05. Majority Control  . . . . . . . . . . . . . . . . . .  16

                                  ARTICLE V

                  Application of Trust Funds; Certain Duties

     SECTION  5.01. Establishment of Trust Account  . . . . . . . . . . .  16
     SECTION  5.02. Application of Trust Funds  . . . . . . . . . . . . .  16
     SECTION  5.03. Method of Payment . . . . . . . . . . . . . . . . . .  17
     SECTION  5.04. No Segregation of Moneys; No Interest . . . . . . . .  17
     SECTION  5.05. Accounting and Reports  to the Noteholders,  Owners,
          the       Internal Revenue Service and Others . . . . . . . . .  17
     SECTION  5.06. Signature on Returns; Tax Matters Partner . . . . . .  17

                                  ARTICLE VI

                    Authority and Duties of Owner Trustee



     SECTION  6.01. General Authority . . . . . . . . . . . . . . . . . .  18
     SECTION  6.02. General Duties  . . . . . . . . . . . . . . . . . . .  18
     SECTION  6.03. Action upon Instruction . . . . . . . . . . . . . . .  18
     SECTION  6.04. No Duties Except as Specified in this Agreement or
                    in Instructions . . . . . . . . . . . . . . . . . . .  19
     SECTION  6.05. No Action Except Under Specified Documents or 
                    Instructions  . . . . . . . . . . . . . . . . . . . .  19
     SECTION  6.06. Restrictions  . . . . . . . . . . . . . . . . . . . .  19

                                 ARTICLE VII

                         Concerning the Owner Trustee

     SECTION  7.01. Acceptance of Trusts and Duties . . . . . . . . . . .  20
     SECTION  7.02. Furnishing of Documents . . . . . . . . . . . . . . .  21
     SECTION  7.03. Representations and Warranties  . . . . . . . . . . .  21
     SECTION  7.04. Reliance;  Advice of Counsel  . . . . . . . . . . . .  21
     SECTION  7.05. Not Acting in Individual Capacity . . . . . . . . . .  22
     SECTION  7.06. Owner Trustee Not Liable for Trust Certificates or
                    Mortgage Loans.   . . . . . . . . . . . . . . . . . .  22
     SECTION  7.07. Owner  Trustee   May  Own  Trust   Certificates  and
                    Notes . . . . . . . . . . . . . . . . . . . . . . . .  22

                                 ARTICLE VIII

                        Compensation of Owner Trustee

     SECTION  8.01. Owner Trustee's Fees and Expenses . . . . . . . . . .  23
     SECTION  8.02. Indemnification . . . . . . . . . . . . . . . . . . .  23
     SECTION  8.03. Payments to the Owner Trustee . . . . . . . . . . . .  23

                                  ARTICLE IX

                        Termination of Trust Agreement

     SECTION  9.01. Termination of Trust Agreement  . . . . . . . . . . .  23
     SECTION  9.02. Dissolution upon Bankruptcy of the Company  . . . . .  24

                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees

     SECTION  10.01.     Eligibility Requirements for Owner Trustee . . .  25
     SECTION  10.02.     Resignation or Removal of Owner Trustee  . . . .  25
     SECTION  10.03.     Successor Owner Trustee  . . . . . . . . . . . .  26
     SECTION  10.04.     Merger or Consolidation of Owner Trustee . . . .  26
     SECTION  10.05.     Appointment of Co-Trustee or Separate
                         Trustee  . . . . . . . . . . . . . . . . . . . .  26

                                  ARTICLE XI

                                Miscellaneous


     SECTION  11.01.     Supplements and Amendments . . . . . . . . . . .  28
     SECTION  11.02.     No Legal Title to Owner Trust Estate in
                         Owners . . . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.03.     Limitations on Rights of Others  . . . . . . . .  29
     SECTION  11.04.     Notices  . . . . . . . . . . . . . . . . . . . .  29
     SECTION  11.05.     Severability . . . . . . . . . . . . . . . . . .  29
     SECTION  11.06.     Separate Counterparts  . . . . . . . . . . . . .  29
     SECTION  11.07.     Successors and Assigns . . . . . . . . . . . . .  30
     SECTION  11.08.     Covenants of the Company . . . . . . . . . . . .  30
     SECTION  11.09.     No Petition  . . . . . . . . . . . . . . . . . .  30
     SECTION  11.10.     No Recourse  . . . . . . . . . . . . . . . . . .  30
     SECTION  11.11.     Headings . . . . . . . . . . . . . . . . . . . .  30


     SECTION  11.12.     GOVERNING LAW  . . . . . . . . . . . . . . . . .  30
     SECTION  11.13.     Depositor Payment Obligation . . . . . . . . . .  30



EXHIBIT A        Form of Trust Certificate
EXHIBIT B        Form of Certificate of Trust
EXHIBIT C        Form of Certificate Depository Agreement


          TRUST AGREEMENT (the "Trust Agreement") dated as of ________, 199_,
     among HEADLANDS  MORTGAGE SECURITIES  INC., a  Delaware corporation,  as
     depositor  (the  "Depositor"),  (_______________________),  a  (_______)
     corporation (the "Company"), and (____________), a (__________________),
     as owner trustee (the "Owner Trustee").

     WHEREAS, the Depositor and the Company have entered into a Mortgage Loan
Purchase Agreement  dated as of  ________, 199_ (the "Mortgage  Loan Purchase
Agreement"),  pursuant to which the Company will  assign to the Depositor any
and all of  the Company's rights and  interests with respect to  the Mortgage
Loans; and

     WHEREAS,  in  connection therewith,  the  Company is  willing  to assume
certain obligations pursuant hereto;

     NOW, THEREFORE, the Depositor, the  Company and the Owner Trustee hereby
agree as follows:


                                  ARTICLE I

                                 Definitions
                                -----------

     SECTION  1.01. Capitalized Terms.  For all purposes of this Agreement,
                    -----------------
the following terms shall have the meanings set forth below:

     "Administration Agreement" shall mean the Administration Agreement dated
      ------------------------
as  of   ________,  199_,  among   the  Trust,  the  Indenture   Trustee  and
(_________________________), as Administrator.

     "Agreement" shall mean this Trust Agreement, as the same may be amended
      ---------
and supplemented from time to time.

     "Assignment" shall mean the assignment of right, title and interest of
      ----------
the Depositor in the Mortgage Loans to the Trust.

     "Basic Documents" shall mean the Mortgage Loan Purchase Agreement,
      ---------------
Servicing  Agreement, the  Indenture, the  Administration  Agreement and  the
other documents and certificates delivered in connection therewith.

     "Benefit Plan" shall have the meaning assigned to such term in
      ------------
Section 11.13.

     "Book-Entry Trust Certificate" shall mean a beneficial interest in the
      ----------------------------
Trust Certificates,  ownership and transfers  of which shall be  made through
book entries by a Clearing Agency as described in Section 3.11.

     "Business Trust Statute" shall mean Chapter 38 of Title 12 of the
      ----------------------
Delaware Code, 12 Del. Code Section 3801 et seq., as the same may be amended
                  ---- ----
from time to time.

     "Certificate" shall mean any of the Book-Entry Trust Certificates or
      -----------
Definitive Trust Certificates.

     "Certificate Distribution Account" shall have the meaning assigned to
      --------------------------------
such term in Section 5.01.

     "Certificate of Trust" shall mean the Certificate of Trust in the form
      --------------------
of Exhibit B filed for the Trust pursuant to Section 3810(a)  of the Business
Trust Statute.

     "Certificate Owner" shall mean, with respect to a Book-Entry Trust
      -----------------
Certificate,  a Person who  is the beneficial owner  of such Book-Entry Trust
Certificate, as  reflected on  the books of  the Clearing  Agency, or  on the
books  of a Person maintaining an account with such Clearing Agency (directly
as a Clearing  Agency Participant or as an indirect participant, in each case
in accordance with the rules of such Clearing Agency).

     "Certificate Register" and "Certificate Registrar" shall mean the
      --------------------       ---------------------
register mentioned in and the registrar appointed pursuant to Section 3.04.

     "Certificateholder" or "Holder" shall mean a Person in whose name a
      -----------------      ------
Trust Certificate is registered.

     "Clearing Agency" shall mean an organization registered as a "clearing
      ---------------
agency" pursuant to Section 17A of the Exchange Act.

     "Clearing Agency Participant" shall mean a broker, dealer, bank, other
      ---------------------------
financial institution or other  Person for whom from time to  time a Clearing
Agency effects  book-entry transfers and pledges of securities deposited with
the Clearing Agency.

     "Code" shall mean the Internal Revenue Code of 1986, as amended, and
      ----
Treasury Regulations promulgated thereunder.

     "Corporate Trust Office" shall mean, with respect to the Owner Trustee,
      ----------------------
the  principal  corporate  trust  office  of the  Owner  Trustee  located  at
(____________________________), or at such other address as the Owner Trustee
may designate by notice to the Owners, the Depositor and the Company, or  the
principal  corporate trust  office  of  any successor  Owner  Trustee at  the
address designated  by such successor Owner Trustee  by notice to the Owners,
the Depositor and the Company.

     "Definitive Trust Certificates" shall have the meaning set forth in
      -----------------------------
Section 3.11.

     "Depositor" shall mean Headlands Mortgage Securities Inc. in its
      ---------
capacity as depositor hereunder.

     "Eligible Distribution Account" shall mean an account that is (i)
      -----------------------------
maintained with a  depository institution whose debt obligations  at the time
of any deposit  therein have the highest short-term debt rating by the Rating
Agencies,  (ii) one  or more  accounts  with a  depository institution  which
accounts are fully  insured by either the Savings  Association Insurance Fund
or  the Bank  Insurance Fund  of  the Federal  Deposit Insurance  Corporation
established by  such fund, (iii)  a segregated trust account  maintained with
the Owner  Trustee or  an affiliate  of the  Owner Trustee  in its  fiduciary
capacity or (iv) otherwise acceptable to each Rating Agency as evidenced by a
letter  from each Rating  Agency to the  Owner Trustee,  without reduction or
withdrawal of their then currently ratings of the Certificates.

     "ERISA" shall have the meaning assigned thereto in Section 11.13.
      -----

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as
      ------------
amended.

     "Expenses" shall have the meaning assigned to such term in Section 8.02.
      --------

     "Indemnified Parties" shall have the meaning assigned to such term in
      -------------------
Section 8.02.

     "Indenture" shall mean the Indenture dated as of ________, 199_ between
      ---------
the Trust and (_____________________________), as Indenture Trustee.

     "Initial Certificate Balance" shall mean $__________.
      ---------------------------

     "Mortgage Loan Purchase Agreement" shall mean the agreement between
      --------------------------------
(_______________),  as seller,  and Headlands  Mortgage  Securities Inc.,  as
purchaser, providing for the sale of the Mortgage Loans by the  Seller to the
purchaser.

     "Mortgage Loans" shall mean a pool of (adjustable) (fixed) rate home
      --------------
equity revolving credit line loans made or to be made in the future.

     "Owner" shall mean each Holder of a Trust Certificate.
      -----

     "Owner Trust Estate" shall mean all right, title and interest of the
      ------------------
Trust in and to the property and rights assigned to the Trust pursuant to the
Assignment, all funds on deposit from time to time in the  Trust Accounts and
the Certificate Distribution Account and all other property of the Trust from
time to  time,  including any  rights  of the  Owner  Trustee and  the  Trust
pursuant to the Servicing Agreement and the Administration Agreement.

     "Owner Trustee" shall mean (____________________), a (_________) banking
      -------------
corporation, not in its individual capacity but solely as owner trustee under
this Agreement, and any successor Owner Trustee hereunder.

     "Paying Agent" shall mean any paying agent or co-paying agent appointed
      ------------
pursuant to Section 3.09 and shall initially be (_____________).

     "Rating Agency" shall mean any nationally recognized statistical rating
      -------------
organization asked to rate the Certificates.


     "Record Date" shall mean, with respect to any Distribution Date, the
      -----------
close  of business on the day  prior to such Distribution  Date occurs or, if
Definitive Trust Certificates  are issued pursuant to Section  3.14, the last
day of the month preceding such Distribution Date.

     "Secretary of State" shall mean the Secretary of State of the State of
      ------------------
Delaware.

     "Servicing Agreement" shall mean the Servicing Agreement dated as of
      -------------------
________, 199_, among  the Trust, as issuer, the Depositor and (________), as
servicer, as the same may be amended or supplemented from time to time.

     "Treasury Regulations" shall mean regulations, including proposed or
      --------------------
temporary  Regulations, promulgated  under  the Code.   References  herein to
specific  provisions of  proposed  or  temporary  regulations  shall  include
analogous  provisions  of  final  Treasury  Regulations  or  other  successor
Treasury Regulations.

     "Trust" shall mean the trust established by this Agreement.
      -----

     "Trust Account" shall mean any account set up by the Owner Trustee
      -------------
pursuant to the provisions of Section 5.01.

     "Trust Certificate" shall mean a certificate evidencing the beneficial
      -----------------
interest of an Owner in the Trust,  substantially in the form attached hereto
as Exhibit A.

     "Underwriters" shall mean those underwriters named in and parties to the
      ------------
Certificate  Underwriting Agreement dated ________, 199_, with the Depositor,
pursuant to which the Trust Certificates will be offered publicly.

     SECTION  1.02. Other Definitional Provisions.  (a)  Capitalized terms
                    -----------------------------
used and not otherwise defined herein  have the meanings assigned to them  in
the Servicing Agreement or, if not defined therein, in the Indenture.

     (b)  All terms defined in this Agreement shall have the defined meanings
when used  in any  certificate or other  document made or  delivered pursuant
hereto unless otherwise defined therein.

     (c)  As used in this Agreement and in any certificate  or other document
made or delivered pursuant hereto or thereto, accounting terms not defined in
this Agreement or in any  such certificate or other document,  and accounting
terms partly defined  in this Agreement or  in any such certificate  or other
document to the extent not defined,  shall have the respective meanings given
to them under generally accepted  accounting principles.  To the extent  that
the  definitions of  accounting  terms  in  this Agreement  or  in  any  such
certificate  or other  document are  inconsistent with  the meanings  of such
terms  under  generally  accepted  accounting  principles,   the  definitions
contained in  this Agreement  or in  any such  certificate or  other document
shall control.

     (d)  The  words "hereof,"  "herein," "hereunder"  and  words of  similar
import when used in  this Agreement shall refer to this  Agreement as a whole
and not to any  particular provision of this  Agreement; Section and  Exhibit
references contained  in  this  Agreement  are  references  to  Sections  and
Exhibits  in or to  this Agreement unless  otherwise specified;  and the term
"including" shall mean "including without limitation".

     (e)  The definitions contained  in this Agreement are applicable  to the
singular as well  as the plural forms  of such terms and to  the masculine as
well as to the feminine and neuter genders of such terms.

     (f)  Any agreement, instrument or statute defined or referred to  herein
or in  any instrument or  certificate delivered in connection  herewith means
such agreement,  instrument or statute as from time to time amended, modified
or  supplemented and  includes (in  the  case of  agreements or  instruments)
references to all  attachments thereto and instruments  incorporated therein;
references to a Person are also to its permitted successors and assigns.


                                  ARTICLE II

                                 Organization
                                ------------

     SECTION  2.01. Name.  The Trust created hereby shall be known as
                    ----
"Headlands  Home Equity Loan Trust 19  -    ," in which name the Owner
                                     -- ----
Trustee may conduct the business of the Trust, make and execute contracts and
other instruments on behalf of the Trust and sue and be sued.

     SECTION  2.02. Office.  The office of the Trust shall be in care of the
                    ------
Owner Trustee  at the  Corporate Trust  Office or  at such  other address  in
Delaware as the Owner Trustee may designate by written notice to  the Owners,
the Depositor and the Company.

     SECTION  2.03. Purposes and Powers.  (a)  The purpose of the Trust is
                    -------------------
to engage in the following activities:

          (i)  to issue  the Notes  pursuant to the  Indenture and  the Trust
     Certificates pursuant  to this Agreement and  to sell the Notes  and the
     Trust Certificates;
 
          (ii) with  the proceeds  of the  sale  of the  Notes and  the Trust
     Certificates,   to  purchase  the   Mortgage  Loans,  and   to  pay  the
     organizational, start-up and transactional expenses of the Trust and  to
     pay the balance to the Depositor pursuant to the Servicing Agreement;

          (iii)     to assign,  grant, transfer, pledge, mortgage  and convey
     the Trust  Estate pursuant  to the  Indenture  and to  hold, manage  and
     distribute  to  the  Owners  pursuant  to the  terms  of  the  Servicing
     Agreement any portion of the Trust Estate released from the Lien of, and
     remitted to the Trust pursuant to, the Indenture;

          (iv) to enter  into and  perform  its obligations  under the  Basic
     Documents to which it is to be a party;

          (v)  to  engage  in  those   activities,  including  entering  into
     agreements, that are necessary, suitable or convenient to accomplish the
     foregoing or are incidental thereto or connected therewith; and

          (vi) subject to compliance  with the Basic Documents,  to engage in
     such other activities as may be required in connection with conservation
     of the Owner Trust Estate and the  making of distributions to the Owners
     and the Noteholders.

The Trust is  hereby authorized to engage  in the foregoing activities.   The
Trust  shall not  engage in any  activity other  than in connection  with the
foregoing  or other  than as  required  or authorized  by the  terms  of this
Agreement or the Basic Documents.



     SECTION  2.04. Appointment of Owner Trustee.  The Depositor hereby
                    ----------------------------
appoints the Owner Trustee as trustee of  the Trust effective as of the  date
hereof, to have all the rights, powers and duties set forth herein.

     SECTION  2.05. Initial Capital Contribution of Owner Trust Estate.  The
                    --------------------------------------------------
Depositor  hereby sells,  assigns, transfers,  conveys and  sets over  to the
Owner Trustee, as  of the date hereof,  the sum of $(__).   The Owner Trustee
hereby acknowledges  receipt  in trust  from the  Depositor, as  of the  date
hereof, of  the foregoing  contribution, which  shall constitute the  initial
Owner Trust  Estate and  shall be deposited  in the  Certificate Distribution
Account.   The Depositor  shall pay organizational  expenses of the  Trust as
they may arise  or shall,  upon the  request of the  Owner Trustee,  promptly
reimburse the Owner Trustee for any such expenses paid by the Owner Trustee.

     SECTION  2.06. Declaration of Trust.  The Owner Trustee hereby declares
                    --------------------
that it will  hold the Owner  Trust Estate in trust  upon and subject  to the
conditions set forth herein for the use and benefit of the Owners, subject to
the obligations of the Trust under the Basic Documents.   It is the intention
of the parties  hereto that the Trust  constitute a business trust  under the
Business  Trust  Statute and  that  this Agreement  constitute  the governing
instrument of such business trust.  It is the intention of the parties hereto
that,  solely for  income  and franchise  tax purposes,  the  Trust shall  be
treated  as  a partnership,  with  the assets  of the  partnership  being the
Mortgage Loans  and  other assets  held by  the Trust,  the  partners of  the
partnership being  the Certificateholders,  and the Notes  being debt  of the
partnership.     The  parties  agree   that,  unless  otherwise  required  by
appropriate tax authorities,  the Trust will file or cause to be filed annual
or  other necessary  returns, reports  and  other forms  consistent with  the
characterization  of  the Trust  as  a  partnership  for such  tax  purposes.
Effective as  of the date  hereof, the Owner  Trustee shall have  all rights,
powers  and duties set  forth herein and  in the Business  Trust Statute with
respect to accomplishing the purposes of the Trust.

     SECTION  2.07. Liability of the Owners.  (a)  The Company shall be
                    -----------------------
liable  directly to  and will  indemnify  any injured  party for  all losses,
claims, damages, liabilities and expenses  of the Trust (including  Expenses,
to the extent not paid out of the Owner Trust Estate) to  the extent that the
Company would be  liable if the Trust  were a partnership under  the Delaware
Revised Uniform Limited Partnership Act  in which the Company were a  general
partner;  provided, however,  that the Company  shall not  be liable  for any
losses incurred by  a Certificateholder in the capacity of an investor in the
Trust Certificates, a Noteholder in the capacity of an investor in the Notes.
In addition, any third party creditors of the Trust (other than in connection
with  the obligations  described  in  the preceding  sentence  for which  the
Company shall  not be liable)  shall be deemed  third party  beneficiaries of
this paragraph and paragraph (c) below.  The obligations of the Company under
this  paragraph shall  be evidenced  by the  Trust Certificates  described in
Section 3.10,  which for  purposes of  the  Business Trust  Statute shall  be
deemed to be  a separate  class of  Trust Certificates from  all other  Trust
Certificates issued  by the Trust;  provided that the rights  and obligations
evidenced by  all Trust Certificates,  regardless of class, shall,  except as
provided in this Section, be identical.

     (b)  No  Owner, other  than to  the extent  set forth  in paragraph (a),
shall have any  personal liability  for any  liability or  obligation of  the
Trust.

     SECTION  2.08. Title to Trust Property.  Legal title to all the Owner
                    -----------------------
Trust Estate  shall be vested at all  times in the Trust as  a separate legal
entity except where applicable law in any jurisdiction  requires title to any
part of  the Owner Trust  Estate to be  vested in  a trustee or  trustees, in
which  case title shall  be deemed to be  vested in the  Owner Trustee, a co-
trustee and/or a separate trustee, as the case may be.

     SECTION  2.09. Situs of Trust.  The Trust will be located and
                    --------------
administered in the State of Delaware.   All bank accounts maintained by  the
Owner Trustee  on  behalf of  the  Trust shall  be located  in  the State  of
Delaware or the State of New York.  The Trust shall not have any employees in
any state other  than Delaware; provided, however, that  nothing herein shall
restrict  or prohibit  the  Owner  Trustee from  having  employees within  or
without  the State of Delaware.  Payments will  be received by the Trust only
in Delaware or  New York, and  payments will be made  by the Trust  only from
Delaware or New York.  The only office  of the Trust will be at the Corporate
Trust Office in Delaware.

     SECTION  2.10. Representations and Warranties of the Depositor and the
                    -------------------------------------------------------
Company.  (a)  The Depositor hereby represents and warrants to the Owner
- - -------
Trustee that:

          (i)  The Depositor  is  duly organized  and validly  existing as  a
     corporation  in good standing under  the laws of  the State of Delaware,
     with  power and  authority to  own  its properties  and  to conduct  its
     business as  such properties  are currently owned  and such  business is
     presently conducted.

          (ii) The Depositor  is duly qualified  to do business as  a foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals in all jurisdictions  in which the ownership  or lease of  its
     property  or   the   conduct  of   its  business   shall  require   such
     qualifications.

          (iii)     The Depositor has the power  and authority to execute and
     deliver this  Agreement and  to carry out  its terms; the  Depositor has
     full power and authority to sell and  assign the property to be sold and
     assigned to and  deposited with  the Trust  and the  Depositor has  duly
     authorized such  sale and assignment  and deposit  to the  Trust by  all
     necessary  corporate action; and the execution, delivery and performance
     of this  Agreement have  been duly  authorized by the  Depositor by  all
     necessary corporate action.

          (iv) The consummation  of  the transactions  contemplated  by  this
     Agreement and the fulfillment of the terms hereof do not  conflict with,
     result in  any  breach  of  any  of the  terms  and  provisions  of,  or
     constitute (with or  without notice or lapse  of time) a  default under,
     the  certificate of  incorporation or  bylaws of  the Depositor,  or any
     indenture, agreement  or other  instrument to which  the Depositor  is a
     party or by which it is bound;  nor result in the creation or imposition
     of any Lien upon any of its properties pursuant to the terms of any such
     indenture,  agreement or  other instrument  (other than pursuant  to the
     Basic Documents); nor violate any law or, to the best of the Depositor's
     knowledge, any order, rule or  regulation applicable to the Depositor of
     any court  or of  any federal or  state regulatory  body, administrative
     agency or other  governmental instrumentality  having jurisdiction  over
     the Depositor or its properties.

          (v)  To the Depositor's best knowledge, there are no proceedings or
     investigations  pending or threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction over the  Depositor or its properties:   (A)  asserting the
     invalidity of this Agreement,  (B)  seeking to prevent  the consummation
     of any of the transactions contemplated by this Agreement or (C) seeking
     any determination or  ruling that might materially and  adversely affect
     the  performance by  the  Depositor  of its  obligations  under, or  the
     validity or enforceability of, this Agreement.


          (vi) The  representations  and  warranties  of  the   Depositor  in
     Sections (___________) of  the Mortgage Loan Purchase Agreement are true
     and correct.

     (b)  The  Company hereby  represents and warrants  to the  Owner Trustee
that:

          (i)  The Company has been duly organized and is validly existing as
     a  corporation  in  good  standing  under  the  laws  of  the  State  of
     (_________), with the power and  authority to own its properties and  to
     conduct its  business as  such properties are  currently owned  and such
     business is presently conducted.

          (ii) The  Company is  duly qualified  to do  business as  a foreign
     corporation in good standing and has obtained all necessary licenses and
     approvals in  all jurisdictions in  which the ownership or  lease of its
     property   or   the  conduct   of  its   business  shall   require  such
     qualifications.

          (iii)     The Company has  the power and  authority to execute  and
     deliver this Agreement  and to carry out its terms; the Company has full
     power and authority to purchase  the Trust Certificates that the Company
     has agreed  to purchase  pursuant  to Section 3.10;  and the  execution,
     delivery and performance  of this Agreement has been  duly authorized by
     the Company by all necessary corporate action.

          (iv) The  consummation  of the  transactions  contemplated  by this
     Agreement and the fulfillment of the terms hereof do not conflict  with,
     result  in  any  breach  of any  of  the  terms  and  provisions of,  or
     constitute (with or without  notice or lapse of  time) a default  under,
     the (articles of incorporation) (certificate of incorporation) or bylaws
     of the Company, or any indenture, agreement or other instrument to which
     the Company  is a  party or  by which  it is  bound; nor  result in  the
     creation or imposition of  any Lien upon any of  its properties pursuant
     to the terms of any such indenture, agreement or other instrument (other
     than pursuant to  the Basic Documents); nor  violate any law or,  to the
     best   of  the  Company's  knowledge,  any  order,  rule  or  regulation
     applicable  to  the Company  of any  court  or of  any federal  or state
     regulatory   body,   administrative   agency   or   other   governmental
     instrumentality having jurisdiction over the Company or its properties.

          (v)  There are  no proceedings or investigations pending or, to the
     Company's  best knowledge, threatened before any court, regulatory body,
     administrative  agency  or  other  governmental  instrumentality  having
     jurisdiction  over the  Company  or its  properties: (A)   asserting the
     invalidity of this Agreement, (B) seeking to prevent the consummation of
     any of the  transactions contemplated by  this Agreement or  (C) seeking
     any determination or  ruling that might materially  and adversely affect
     the performance by the Company of its obligations under, or the validity
     or enforceability of, this Agreement.

          (vi) The  representatives and warranties of the Company in Sections
     (_______) of the Mortgage Loan Purchase Agreement are true and correct.

     SECTION  2.11. Federal Income Tax Allocations.  Net income of the Trust
                    ------------------------------
for any month as determined for federal income tax purposes (and each item of
income, gain, loss and deduction entering into the computation thereof) shall
be allocated:

     (a)  among the Certificate Owners as  of the first Record Date following
the end of such  month, in proportion to their ownership  of principal amount
of Trust  Certificates on such date, net income in an amount up to the sum of
(i) the  Certificateholders' Monthly Interest  Distributable Amount  for such
month, (ii) interest  on  the  excess, if  any,  of  the  Certificateholders'
Interest Distributable  Amount for the  preceding Distribution Date  over the
amount in respect of  interest that is actually deposited  in the Certificate
Distribution  Account  on such  preceding  Distribution Date,  to  the extent
permitted by law,  at the Pass-Through Rate from  such preceding Distribution
Date through the  current Distribution Date, (iii) the portion  of the market
discount on the Mortgage Loans accrued during such month that is allocable to
the excess, if  any, of the initial  aggregate principal amount of  the Trust
Certificates  over their  initial  aggregate  issue  price,  (iv) any  amount
expected  to  be  distributed  to  the  Certificateholders  pursuant  to  the
Servicing Agreement (to the extent  not previously allocated pursuant to this
clause), (v) any Certificateholders' Prepayment Premium distributable to  the
Certificateholders with respect  to such month and (vi) any  other amounts of
income payable  to the  Certificateholders for  such  month; such  sum to  be
reduced by any  amortization by the Trust  of premium on Mortgage  Loans that
corresponds  to any  excess of  the issue  price of  Certificates over  their
principal amount; and

     (b)  to the Company, to the extent of any remaining net income.

If the  net  income of  the  Trust for  any  month is  insufficient  for  the
allocations described in  clause (a) above, subsequent net income shall first
be allocated to  make up such shortfall before being allocated as provided in
the preceding  sentence.  Net losses of  the Trust, if any, for  any month as
determined  for federal income tax  purposes (and each  item of income, gain,
loss and deduction entering into  the computation thereof) shall be allocated
to the Company to the extent  the Company is reasonably expected to bear  the
economic burden of  such net losses,  and any remaining  net losses shall  be
allocated among the Certificate Owners as of the first  Record Date following
the end of such month in proportion to their ownership of principal amount of
Trust Certificates on such Record Date.   The Company is authorized to modify
the allocations in this  paragraph if necessary or  appropriate, in its  sole
discretion, for the  allocations to fairly reflect the  economic income, gain
or loss to the Company or to the Certificate Owners, or as otherwise required
by the Code.


                                 ARTICLE III

                 Trust Certificates and Transfer of Interests
                --------------------------------------------

     SECTION  3.01. Initial Ownership.  Upon the formation of the Trust by
                    -----------------
the  contribution by  the Depositor  pursuant to  Section 2.05 and  until the
issuance  of  the  Trust  Certificates,  the  Depositor  shall  be  the  sole
beneficiary of the Trust.

     SECTION  3.02. The Trust Certificates.  The Trust Certificates shall be
                    ----------------------
issued in  minimum denominations of  $(_______) and in integral  multiples of
$1,000 in  excess thereof;  provided,  however, that  the Trust  Certificates
issued  to  the  Company  pursuant to  Section 3.10  may  be  issued in  such
denomination  as  required  to  include  any  residual  amount.    The  Trust
Certificates shall be executed on behalf of  the Trust by manual or facsimile
signature of an authorized officer of the Owner  Trustee.  Trust Certificates
bearing the manual  or facsimile signatures  of individuals who were,  at the
time  when such  signatures shall  have been affixed,  authorized to  sign on
behalf of the Trust,  shall be validly issued and entitled  to the benefit of
this Agreement,  notwithstanding that such  individuals or any of  them shall
have ceased to be  so authorized prior to the authentication  and delivery of
such Trust  Certificates  or  did  not  hold such  offices  at  the  date  of
authentication and delivery of such Trust Certificates.

     A transferee of a Trust Certificate shall become a Certificateholder and
shall  be  entitled to  the  rights  and  subject  to the  obligations  of  a
Certificateholder  hereunder upon  such transferee's  acceptance  of a  Trust
Certificate duly  registered in  such transferee's name  pursuant to  Section
3.04.

     SECTION  3.03. Authentication of Trust Certificates.  Concurrently with
                    ------------------------------------
the initial sale of the Mortgage Loans to the Trust pursuant to the Servicing
Agreement,  the  Owner Trustee  shall  cause  the  Trust Certificates  in  an
aggregate principal  amount equal  to the Initial  Certificate Balance  to be
executed on behalf of the Trust,  authenticated and delivered to or upon  the
written order  of the  Depositor, signed by  its chairman  of the  board, its
president, any vice  president, secretary or any assistant treasurer, without
further corporate action  by the Depositor, in authorized  denominations.  No
Trust  Certificate  shall  entitle  its  Holder to  any  benefit  under  this
Agreement or be valid for any purpose unless there shall appear on such Trust
Certificate  a certificate  of authentication  substantially in the  form set
forth  in Exhibit A, executed by the  Owner Trustee or (____________), as the
Owner   Trustee's   authenticating   agent,   by   manual   signature;   such
authentication  shall   constitute  conclusive   evidence  that   such  Trust
Certificate shall have been duly  authenticated and delivered hereunder.  All
Trust Certificates shall be dated the date of their authentication.

     SECTION  3.04. Registration of Transfer and Exchange of Trust
                    ----------------------------------------------
Certificates.  The Certificate Registrar shall keep or cause to be kept, at
- - ------------
the  office  or agency  maintained  pursuant to  Section 3.08,  a Certificate
Register  in  which,  subject  to  such  reasonable  regulations  as  it  may
prescribe,  the Owner  Trustee shall  provide for  the registration  of Trust
Certificates and of  transfers and exchanges of Trust  Certificates as herein
provided.  (___________) shall be the initial Certificate Registrar.

     Upon surrender for registration of  transfer of any Trust Certificate at
the office or  agency maintained pursuant to Section 3.08,  the Owner Trustee
shall execute, authenticate and deliver (or shall cause (    ) as its
                                                         ----
authenticating  agent  to authenticate  and  deliver),  in  the name  of  the
designated transferee or  transferees, one or more new  Trust Certificates in
authorized  denominations  of a  like  aggregate  amount  dated the  date  of
authentication by  the Owner  Trustee or any  authenticating agent.   At  the
option  of a  Holder, Trust  Certificates may  be  exchanged for  other Trust
Certificates of  authorized denominations  of  a like  aggregate amount  upon
surrender of the Trust Certificates to  be exchanged at the office or  agency
maintained pursuant to Section 3.08.

     Every Trust  Certificate presented  or surrendered  for registration  of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Owner  Trustee and the Certificate Registrar duly
executed by the Holder or such Holder's  attorney duly authorized in writing.
Each Trust Certificate surrendered for  registration of transfer or  exchange
shall  be cancelled  and subsequently  disposed  of by  the Owner  Trustee in
accordance with its customary practice.

     No service  charge shall  be made  for any  registration of  transfer or
exchange  of Trust  Certificates, but  the Owner  Trustee or  the Certificate
Registrar may  require  payment of  a  sum sufficient  to  cover any  tax  or
governmental  charge that may be  imposed in connection  with any transfer or
exchange of Trust Certificates.

     The  preceding provisions  of this  Section  notwithstanding, the  Owner
Trustee  shall not  make, and  the Certificate  Registrar shall  not register
transfers  or  exchanges of,  Trust  Certificates  for  a period  of  15 days
preceding  the  due  date  for   any  payment  with  respect  to   the  Trust
Certificates.

     SECTION  3.05. Mutilated, Destroyed, Lost or Stolen Trust Certificates. 
                    -------------------------------------------------------
If  (a) any  mutilated   Trust  Certificate  shall  be  surrendered   to  the
Certificate Registrar, or if the Certificate Registrar shall receive evidence
to  its  satisfaction  of  the  destruction,  loss  or  theft  of  any  Trust
Certificate and (b) there shall be delivered to the Certificate Registrar and
the Owner Trustee  such security or indemnity  as may be required  by them to
save  each of them  harmless, then in  the absence of  notice that such Trust
Certificate has been acquired by a bona fide purchaser, the Owner  Trustee on
behalf of the Trust shall execute and the Owner Trustee or (    ), as the
                                                            ----
Owner  Trustee's authenticating  agent, shall  authenticate  and deliver,  in
exchange for or  in lieu  of any  such mutilated, destroyed,  lost or  stolen
Trust Certificate,  a new Trust  Certificate of like tenor  and denomination.
In connection  with the  issuance of  any new  Trust  Certificate under  this
Section,  the Owner  Trustee or  the  Certificate Registrar  may require  the
payment of  a sum sufficient  to cover any  tax or other  governmental charge
that may be imposed in connection therewith.  Any duplicate Trust Certificate
issued  pursuant  to this  Section  shall constitute  conclusive  evidence of
ownership in  the Trust, as  if originally issued,  whether or not  the lost,
stolen or destroyed Trust Certificate shall be found at any time.

     SECTION  3.06. Persons Deemed Owners.  Prior to due presentation of a
                    ---------------------
Trust  Certificate for  registration  of  transfer,  the Owner  Trustee,  the
Certificate Registrar or  any Paying Agent may treat the Person in whose name
any Trust Certificate is registered in  the Certificate Register as the owner
of such Trust Certificate for the purpose of receiving distributions pursuant
to Section 5.02 and  for all other purposes whatsoever, and none of the Owner
Trustee, the Certificate Registrar or any Paying Agent shall be bound  by any
notice to the contrary.

     SECTION  3.07. Access to List of Certificateholders' Names and
                    -----------------------------------------------
Addresses.  The Owner Trustee shall furnish or cause to be furnished to the
- - ---------
Servicer and the Depositor, within 15 days after receipt by the Owner Trustee
of a written request therefor from the  Servicer or the Depositor, a list, in
such  form as the  Servicer or the  Depositor may reasonably  require, of the
names and  addresses of the  Certificateholders as of the  most recent Record
Date.  If three  or more Certificateholders or  one or more Holders  of Trust
Certificates evidencing not less than 25% of the Certificate Balance apply in
writing to the Owner Trustee, and such application states that the applicants
desire  to communicate  with other  Certificateholders with respect  to their
rights  under  this  Agreement  or  under the  Trust  Certificates  and  such
application  is  accompanied  by  a  copy  of  the  communication  that  such
applicants propose  to transmit,  then the Owner  Trustee shall,  within five
Business Days after  the receipt of such application,  afford such applicants
access   during   normal    business   hours   to   the   current   list   of
Certificateholders.    Each   Holder,  by  receiving  and   holding  a  Trust
Certificate, shall be deemed to have agreed not to hold any of the Depositor,
the Company,  the Certificate Registrar  or the Owner Trustee  accountable by
reason of the  disclosure of its name  and address, regardless of  the source
from which such information was derived.

     SECTION  3.08. Maintenance of Office or Agency.  The Owner Trustee shall
                    -------------------------------
maintain in  the Borough of  Manhattan, The  City of New  York, an  office or
offices or agency or agencies where Trust Certificates may be surrendered for
registration of transfer or exchange and where notices and demands to or upon
the  Owner  Trustee  in respect  of  the  Trust  Certificates  and the  Basic
Documents   may  be   served.     The  Owner  Trustee   initially  designates
(_______________________________) as its office for such purposes.  The Owner
Trustee  shall  give  prompt  written  notice  to  the  Company  and  to  the
Certificateholders of any change in  the location of the Certificate Register
or any such office or agency.

     SECTION  3.09. Appointment of Paying Agent.  The Paying Agent shall make
                    ---------------------------
distributions to Certificateholders from the Certificate Distribution Account
pursuant to Section 5.02  and shall report the amounts  of such distributions
to the Owner Trustee.   Any Paying  Agent shall have  the revocable power  to
withdraw funds from  the Certificate Distribution Account for  the purpose of
making  the distributions referred  to above.   The Owner Trustee  may revoke
such power and remove the Paying Agent if the Owner Trustee determines in its
sole  discretion  that the  Paying Agent  shall  have failed  to  perform its
obligations under this  Agreement in any material respect.   The Paying Agent
initially   shall  be  (___________),  and  any  co-paying  agent  chosen  by
(___________) and acceptable to the Owner Trustee.  (     ) shall be
                                                     -----
permitted to resign as Paying Agent upon 30 days' written notice to the Owner
Trustee.   In the  event that  (___________) shall  no longer  be the  Paying
Agent, the  Owner Trustee shall  appoint a successor  to act as  Paying Agent
(which shall be a bank or trust company).  The Owner Trustee shall cause such
successor Paying Agent or any additional Paying Agent appointed by the  Owner
Trustee to execute  and deliver to the  Owner Trustee an instrument  in which
such  successor Paying Agent or additional Paying  Agent shall agree with the
Owner  Trustee  that,  as  Paying  Agent,  such  successor  Paying  Agent  or
additional Paying Agent will hold all sums, if any, held by it for payment to
the  Certificateholders in trust  for the  benefit of  the Certificateholders
entitled thereto  until such sums  shall be paid to  such Certificateholders.
The Paying Agent  shall return all unclaimed  funds to the Owner  Trustee and
upon removal of  a Paying Agent such Paying Agent shall also return all funds
in its possession  to the Owner  Trustee.   The provisions of  Sections 7.01,
7.03, 7.04 and  8.01 shall apply  to the  Owner Trustee also  in its role  as
Paying Agent, for so long as the Owner Trustee shall act as Paying Agent and,
to the extent applicable, to any other paying agent appointed hereunder.  Any
reference  in this Agreement to the Paying  Agent shall include any co-paying
agent unless the context requires otherwise.

     SECTION  3.10. Ownership by Company of Trust Certificates.  The Company
                    ------------------------------------------
shall on the  Closing Date purchase from the  Underwriters Trust Certificates
representing  at least  __%  of  the Initial  Certificate  Balance and  shall
thereafter  retain  beneficial  and record  ownership  of  Trust Certificates
representing at least __% of the Certificate Balance.  Any attempted transfer
of any Trust Certificate that would reduce such interest of the Company below
__% of the Certificate Balance shall be void.  The Owner Trustee shall  cause
any Trust Certificate issued to the Company to contain a legend stating "THIS
CERTIFICATE IS NON-TRANSFERABLE".

     SECTION  3.11. Book-Entry Trust Certificates.  The Trust Certificates,
                    -----------------------------
upon  original issuance, will  be issued in  the form of  a typewritten Trust
Certificate or Trust Certificates representing Book-Entry Trust Certificates,
to be delivered to The Depository Trust Company, the initial Clearing Agency,
by, or on behalf of, the Trust; provided, however, that one  Definitive Trust
Certificate may  be issued  to the Company  pursuant to  Section 3.10.   Such
Trust Certificate or Trust Certificates  shall initially be registered on the
Certificate Register in  the name of Cede  & Co., the nominee of  the initial
Clearing Agency,  and no  Certificate Owner will  receive a  definitive Trust
Certificate  representing such  Certificate Owner's  interest  in such  Trust
Certificate,  except  as   provided  in  Section 3.13.    Unless   and  until
definitive,  fully  registered  Trust  Certificates  (the  "Definitive  Trust
Certificates")  have   been  issued   to  Certificate   Owners  pursuant   to
Section 3.13:

     (a)  The provisions of this Section shall be in full force and effect;

     (b)  The Certificate Registrar and  the Owner Trustee shall  be entitled
to  deal  with  the Clearing  Agency  for  all  purposes  of  this  Agreement
(including the payment of principal of and interest on the Trust Certificates
and the giving of instructions or directions hereunder) as the sole Holder of
the  Trust Certificates  and  shall  have no  obligation  to the  Certificate
Owners;

     (c)  To the extent that the provisions of this Section conflict with any
other  provisions of  this Agreement,  the provisions  of this  Section shall
control;

     (d)  The rights of  Certificate Owners shall  be exercised only  through
the  Clearing Agency  and shall be  limited to  those established by  law and
agreements between such Certificate Owners and the Clearing Agency and/or the
Clearing  Agency  Participants.    Pursuant  to  the  Certificate  Depository
Agreement, unless and until Definitive Trust Certificates are issued pursuant
to Section 3.13, the initial Clearing  Agency will make book-entry  transfers
among the Clearing  Agency Participants and receive and  transmit payments of
principal of and interest  on the Trust Certificates to such  Clearing Agency
Participants; and

     (e)  Whenever this  Agreement requires or  permits actions  to be  taken
based  upon  instructions or  directions  of  Holders  of Trust  Certificates
evidencing a specified  percentage of the  Certificate Balance, the  Clearing
Agency shall be deemed to represent  such percentage only to the extent  that
it has  received instructions to  such effect from Certificate  Owners and/or
Clearing  Agency  Participants  owning or  representing,  respectively,  such
required percentage of the beneficial  interest in the Trust Certificates and
has delivered such instructions to the Owner Trustee.

     SECTION  3.12. Notices to Clearing Agency.  Whenever a notice or other
                    --------------------------
communication to  the Certificateholders  is required  under this  Agreement,
unless  and until  Definitive Trust  Certificates shall  have been  issued to
Certificate Owners pursuant to Section 3.13, the Owner Trustee shall give all
such  notices   and  communications   specified   herein  to   be  given   to
Certificateholders to the  Clearing Agency, and shall have  no obligations to
the Certificate Owners.

     SECTION  3.13. Definitive Trust Certificates.  If (i) the Administrator
                    ------------------------------
advises the Owner  Trustee in writing that  the Clearing Agency is  no longer
willing or  able to properly  discharge its responsibilities with  respect to
the Trust  Certificates and the Administrator is unable to locate a qualified
successor, (ii) the Administrator at its  option advises the Owner Trustee in
writing  that  it elects  to  terminate  the  book-entry system  through  the
Clearing  Agency or (iii) after  the occurrence of  an Event of  Default or a
Servicer  Default,  Certificate  Owners   representing  beneficial  interests
aggregating  at  least a  majority  of  the  Certificate Balance  advise  the
Clearing  Agency in  writing that  the  continuation of  a book-entry  system
through  the  Clearing  Agency is  no  longer  in the  best  interest  of the
Certificate Owners,  then the  Clearing Agency  shall notify  all Certificate
Owners and  the Owner Trustee of the occurrence of  any such event and of the
availability  of  the  Definitive Trust  Certificates  to  Certificate Owners
requesting the same.   Upon surrender to the Owner Trustee of the typewritten
Trust Certificate  or Trust  Certificates representing  the Book-Entry  Trust
Certificates   by   the   Clearing  Agency,   accompanied   by   registration
instructions, the Owner Trustee shall execute and authenticate the Definitive
Trust  Certificates  in accordance  with  the  instructions  of the  Clearing
Agency.   Neither the Certificate  Registrar nor the  Owner Trustee shall  be
liable for any  delay in delivery of  such instructions and  may conclusively
rely on,  and shall be protected in relying on,  such instructions.  Upon the
issuance of Definitive Trust Certificates, the Owner Trustee shall  recognize
the Holders of the Definitive  Trust Certificates as Certificateholders.  The
Definitive Trust Certificates  shall be printed, lithographed  or engraved or
may be produced in any other manner  as is reasonably acceptable to the Owner
Trustee, as evidenced by its execution thereof.


                                  ARTICLE IV


                           Actions by Owner Trustee
                          ------------------------

     SECTION  4.01. Prior Notice to Owners with Respect to Certain Matters. 
                    ------------------------------------------------------
With  respect to  the following  matters,  the Owner  Trustee shall  not take
action unless at  least 30 days before the  taking of such action,  the Owner
Trustee shall have notified the Certificateholders in writing of the proposed
action and the  Owners shall not have  notified the Owner Trustee  in writing
prior  to the  30th day after  such  notice is  given that  such  Owners have
withheld consent or provided alternative direction:

     (a)  the initiation of  any claim or lawsuit by the Trust (except claims
or lawsuits brought in connection with  the collection of the Mortgage Loans)
and the compromise of any  action, claim or lawsuit brought by or against the
Trust  (except with  respect to  the  aforementioned claims  or lawsuits  for
collection of the Mortgage Loans;

     (b)  the  election by the Trust to file  an amendment to the Certificate
of Trust (unless  such amendment is required  to be filed under  the Business
Trust Statute);

     (c)  the  amendment  of the  Indenture  by a  supplemental  indenture in
circumstances where the consent of any Noteholder is required;

     (d)  the  amendment  of the  Indenture  by a  supplemental  indenture in
circumstances where  the consent of  any Noteholder is not  required and such
amendment materially adversely affects the interest of the Owners;

     (e)  the  amendment,  change  or   modification  of  the  Administration
Agreement,  except to  cure  any  ambiguity or  to  amend  or supplement  any
provision  in  a  manner  or add  any  provision  that  would  not materially
adversely affect the interests of the Owners; or

     (f)  the  appointment  pursuant to  the  Indenture of  a  successor Note
Registrar, Paying Agent or Indenture Trustee or pursuant to this Agreement of
a successor Certificate  Registrar, or the consent  to the assignment by  the
Note Registrar, Paying Agent or Indenture Trustee or Certificate Registrar of
its obligations under the Indenture or this Agreement, as applicable.

     SECTION  4.02. Action by Owners with Respect to Certain Matters.  The
                    ------------------------------------------------
Owner Trustee  shall not  have the power,  except upon  the direction  of the
Owners,  to (a) remove the  Administrator under the  Administration Agreement
pursuant  to Section (    ) thereof,  (b) appoint  a successor  Administrator
pursuant  to Section (   )  of the  Administration Agreement, (c)  remove the
Servicer under the Servicing  Agreement pursuant to Section (    ) thereof or
(d) except as  expressly provided in  the Basic Documents, sell  the Mortgage
Loans after  the termination of the Indenture.   The Owner Trustee shall take
the  actions  referred  to  in  the  preceding  sentence  only  upon  written
instructions signed by the Owners.

     SECTION  4.03. Action by Owners with Respect to Bankruptcy.  The Owner
                    -------------------------------------------
Trustee  shall  not have  the  power to  commence  a voluntary  proceeding in
bankruptcy  relating to the Trust without the unanimous prior approval of all
Owners  and the  delivery  to the  Owner  Trustee  by each  such  Owner of  a
certificate certifying that such Owner  reasonably believes that the Trust is
insolvent.

     SECTION  4.04. Restrictions on Owners' Power.  The Owners shall not
                    -----------------------------
direct the Owner Trustee to take or to refrain from taking any action if such
action or inaction  would be contrary to  any obligation of the Trust  or the
Owner Trustee under this Agreement or any of  the Basic Documents or would be
contrary  to Section 2.03, nor shall the Owner Trustee be obligated to follow
any such direction, if given.

     SECTION  4.05. Majority Control.  Except as expressly provided herein,
                    ----------------
any action that may be taken by the  Owners under this Agreement may be taken
by the  Holders of Trust Certificates evidencing not  less than a majority of
the Certificate  Balance.  Except  as expressly provided herein,  any written
notice of the Owners delivered pursuant  to this Agreement shall be effective
if signed  by  Holders of  Trust  Certificates  evidencing not  less  than  a
majority of  the Certificate  Balance at  the time  of the  delivery of  such
notice.


                                  ARTICLE V

                  Application of Trust Funds; Certain Duties
                 ------------------------------------------

     SECTION  5.01. Establishment of Trust Account.  The Owner Trustee, for
                    ------------------------------
the benefit  of the Certificateholders,  shall establish and maintain  in the
name of the Trust an  Eligible Deposit Account (the "Certificate Distribution
Account"), bearing  a designation clearly indicating that the funds deposited
therein are held for the benefit of the Certificateholders.

     The Owner  Trustee shall possess  all right, title  and interest  in all
funds on deposit from  time to time  in the Certificate Distribution  Account
and in  all proceeds thereof.  Except as otherwise expressly provided herein,
the Certificate  Distribution Account  shall be under  the sole  dominion and
control of the Owner Trustee for the benefit of the Certificateholders.   If,
at  any time, the  Certificate Distribution Account ceases  to be an Eligible
Deposit Account, the Owner Trustee (or  the Depositor on behalf of the  Owner
Trustee,  if the  Certificate Distribution  Account is not  then held  by the
Owner Trustee or an affiliate thereof) shall within 10 Business Days (or such
longer period, not to exceed 30 calendar days, as to which each Rating Agency
may consent) establish a new  Certificate Distribution Account as an Eligible
Deposit Account  and shall transfer  any cash and/or any  investments to such
new Certificate Distribution Account.

     SECTION  5.02. Application of Trust Funds.  (a)  On each Distribution
                    --------------------------
Date, the Owner Trustee will distribute to Certificateholders,  on a pro rata
basis, amounts deposited in the Certificate Distribution Account.

     (b)  On each  Distribution Date,  the Owner Trustee  shall send  to each
Certificateholder  the statement or statements  provided to the Owner Trustee
by the  Servicer pursuant to  Section (____) of the Servicing  Agreement with
respect to such Distribution Date.

     (c)  In  the event  that any withholding  tax is imposed  on the Trust's
payment  (or allocations of  income) to an  Owner, such tax  shall reduce the
amount otherwise distributable to the  Owner in accordance with this Section.
The  Owner Trustee is  hereby authorized and directed  to retain from amounts
otherwise distributable to the Owners sufficient funds for the payment of any
tax that  is legally  owed by  the Trust  (but such  authorization shall  not
prevent  the  Owner Trustee  from  contesting  any  such tax  in  appropriate
proceedings,  and withholding  payment  of  such tax,  if  permitted by  law,
pending the outcome of such proceedings).   The amount of any withholding tax
imposed with respect to an Owner shall be treated as cash distributed to such
Owner at the time it is withheld by the Trust and remitted to the appropriate
taxing authority.  If there is a  possibility that withholding tax is payable
with respect to  a distribution (such as a distribution to a non-U.S. Owner),
the  Owner Trustee  may  in  its sole  discretion  withhold  such amounts  in
accordance with this paragraph (c).

     SECTION  5.03. Method of Payment.  Subject to Section 9.01(c),
                    -----------------
distributions required to  be made to Certificateholders  on any Distribution
Date  shall  be made  to each  Certificateholder of  record on  the preceding
Record  Date either by wire transfer,  in immediately available funds, to the
account  of  such  Holder  at  a  bank  or  other  entity  having appropriate
facilities therefor,  if such  Certificateholder shall  have provided  to the
Certificate Registrar appropriate written instructions at least five Business
Days prior to such Distribution Date  and such Holder's Trust Certificates in
the aggregate evidence  a denomination of not less  than $(____________), or,
if not, by  check mailed  to such  Certificateholder at the  address of  such
holder appearing in the Certificate Register.

     SECTION  5.04. No Segregation of Moneys; No Interest.  Subject to
                    -------------------------------------
Sections 5.01 and 5.02,  moneys received by the Owner  Trustee hereunder need
not be segregated in any manner except  to the extent required by law or  the
Servicing Agreement and may be deposited under such general conditions as may
be prescribed  by law,  and the Owner  Trustee shall  not be  liable for  any
interest thereon.

     SECTION  5.05. Accounting and Reports to the Noteholders, Owners, the
                    ------------------------------------------------------
Internal Revenue Service and Others.  The Owner Trustee shall (a) maintain
- - -----------------------------------
(or  cause to be maintained) the books of  the Trust on a calendar year basis
and the accrual  method of accounting, (b) deliver  to each Owner, as  may be
required by the Code and applicable Treasury Regulations, such information as
may be  required (including Schedule K-1) to enable each Owner to prepare its
federal  and state income tax returns, (c) file  such tax returns relating to
the  Trust (including a  partnership information  return, IRS  Form 1065) and
make such elections as from time to time may be required or appropriate under
any applicable state or federal statute or any rule or  regulation thereunder
so as to maintain  the Trust's characterization as a  partnership for federal
income tax purposes,  (d) cause such tax returns  to be signed in  the manner
required by law  and (e) collect or cause to be collected any withholding tax
as described in and in accordance with Section 5.02(c) with respect to income
or distributions to Owners.  The Owner Trustee shall elect under Section 1278
of the Code to include in  income currently any market discount that  accrues
with respect  to the Mortgage  Loans.  The  Owner Trustee shall  not make the
election provided under Section 754 of the Code.

     SECTION  5.06. Signature on Returns; Tax Matters Partner.  (a)  The
                    -----------------------------------------
Owner Trustee shall sign on behalf of the Trust the tax returns of the Trust,
unless applicable law requires an Owner to sign such documents, in which case
such documents shall be signed by the Company.

     (b)  The Company  shall be designated  the "tax matters partner"  of the
Trust pursuant  to Section 6231(a)(7)(A) of the Code  and applicable Treasury
Regulations.


                                  ARTICLE VI

                    Authority and Duties of Owner Trustee
                   -------------------------------------

     SECTION  6.01. General Authority.  The Owner Trustee is authorized and
                    -----------------
directed  to execute and deliver the Basic Documents to which the Trust is to
be a party and  each certificate or other document attached  as an exhibit to
or contemplated by  the Basic Documents to which  the Trust is to  be a party
and  any amendment or  other agreement or  instrument, in each  case, in such
form  as the Company  shall approve, as  evidenced conclusively  by the Owner
Trustee's execution thereof.  In addition to the foregoing, the Owner Trustee
is authorized, but  shall not be obligated,  to take all actions  required of
the Trust pursuant  to the  Basic Documents.   The Owner  Trustee is  further
authorized  from time  to  time  to take  such  action  as the  Administrator
recommends with respect to the Basic Documents.

     SECTION  6.02. General Duties.  It shall be the duty of the Owner
                    --------------
Trustee to discharge (or  cause to be discharged) all of its responsibilities
pursuant  to the terms of this Agreement and the Basic Documents to which the
Trust is a party and to administer  the Trust in the interest of the  Owners,
subject to the Basic Documents and in  accordance with the provisions of this
Agreement.  Notwithstanding the foregoing,  the Owner Trustee shall be deemed
to have  discharged its duties  and responsibilities hereunder and  under the
Basic  Documents  to   the  extent  the  Administrator  has   agreed  in  the
Administration Agreement to perform any act  or to discharge any duty of  the
Owner Trustee  hereunder or under  any Basic Document, and  the Owner Trustee
shall not be held liable  for the default or failure of the  Administrator to
carry out its obligations under the Administration Agreement.

     SECTION  6.03. Action upon Instruction.  (a)  Subject to Article IV and
                    -----------------------
in  accordance with  the terms  of  the Basic  Documents, the  Owners  may by
written  instruction direct the Owner Trustee in the management of the Trust.
Such direction  may be exercised  at any time  by written instruction  of the
Owners pursuant to Article IV.

     (b)  The  Owner  Trustee  shall  not  be required  to  take  any  action
hereunder  or  under  any Basic  Document  if the  Owner  Trustee  shall have
reasonably  determined, or  shall have  been  advised by  counsel, that  such
action is likely to  result in liability on the part of  the Owner Trustee or
is contrary  to the  terms hereof or  of any Basic  Document or  is otherwise
contrary to law.

     (c)  Whenever the Owner Trustee is  unable to decide between alternative
courses of action  permitted or required  by the terms  of this Agreement  or
under any  Basic Document, the Owner  Trustee shall promptly give  notice (in
such form as  shall be  appropriate under  the circumstances)  to the  Owners
requesting instruction as to the course  of action to be adopted, and to  the
extent the Owner  Trustee acts in good  faith in accordance with  any written
instruction of the Owners received, the Owner Trustee shall not be  liable on
account of such action  to any Person.   If the Owner Trustee shall  not have
received  appropriate instruction  within 10 days  of such notice  (or within
such shorter  period of time as reasonably may be specified in such notice or
may be necessary under the circumstances) it  may, but shall be under no duty
to,  take or  refrain  from taking  such  action not  inconsistent  with this
Agreement  or the  Basic  Documents,  as it  shall  deem to  be  in the  best
interests of the Owners, and shall  have no liability to any Person  for such
action or inaction.

     (d)  In the event that the Owner Trustee is unsure as to the application
of  any  provision  of this  Agreement  or  any Basic  Document  or  any such
provision is ambiguous  as to its  application, or is, or  appears to be,  in
conflict  with any  other applicable  provision, or  in the  event that  this
Agreement permits any determination by the  Owner Trustee or is silent or  is
incomplete as to the course of action  that the Owner Trustee is required  to
take with  respect to a particular  set of facts, the Owner  Trustee may give
notice (in such  form as shall be appropriate under the circumstances) to the
Owners requesting instruction and, to the  extent that the Owner Trustee acts
or refrains from acting in good faith in accordance with any such instruction
received, the Owner Trustee shall not be liable, on account of such action or
inaction,  to any  Person.   If  the Owner  Trustee shall  not  have received
appropriate instruction within 10 days of such notice (or within such shorter
period of  time as  reasonably  may be  specified in  such notice  or may  be
necessary  under the circumstances)  it may, but  shall be under  no duty to,
take or refrain from taking such action not  inconsistent with this Agreement
or the Basic Documents, as it  shall deem to be in the best  interests of the
Owners,  and  shall  have no  liability  to  any Person  for  such  action or
inaction.

     SECTION  6.04. No Duties Except as Specified in this Agreement or in
                    -----------------------------------------------------
Instructions.  The Owner Trustee shall not have any duty or obligation to
- - ------------
manage, make any payment with respect to, register, record, sell, dispose of,
or otherwise  deal  with the  Owner Trust  Estate, or  to  otherwise take  or
refrain  from taking any  action under, or  in connection  with, any document
contemplated  hereby to  which  the  Owner  Trustee is  a  party,  except  as
expressly provided  by the  terms of  this Agreement  or in  any document  or
written instruction received by the  Owner Trustee pursuant to  Section 6.03;
and no implied duties or obligations shall be read into this Agreement or any
Basic Document against  the Owner Trustee.   The Owner Trustee shall  have no
responsibility  for filing  any financing  or continuation  statement in  any
public office at any time or to  otherwise perfect or maintain the perfection
of any  security interest or  lien granted to it  hereunder or to  prepare or
file any Securities and Exchange Commission filing for the Trust or to record
this Agreement or any Basic Document.   The Owner Trustee nevertheless agrees
that it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any  liens on any part of the Owner  Trust Estate that
result from actions  by, or claims  against, the Owner  Trustee that are  not
related to the ownership or the administration of the Owner Trust Estate.

     SECTION  6.05. No Action Except Under Specified Documents or
                 ---------------------------------------------
Instructions.  The Owner Trustee shall not manage, control, use, sell,
- - ------------
dispose of or otherwise deal  with any part of the Owner Trust  Estate except
(i) in accordance with the powers granted to and the authority conferred upon
the Owner  Trustee pursuant  to this Agreement,  (ii) in accordance  with the
Basic Documents  and (iii) in  accordance with  any  document or  instruction
delivered to the Owner Trustee pursuant to Section 6.03.

     SECTION  6.06. Restrictions.  The Owner Trustee shall not take any
                    ------------
action (a) that is inconsistent  with the purposes of the Trust  set forth in
Section 2.03 or (b) that, to the actual knowledge of the Owner Trustee, would
result in  the Trust's becoming taxable  as a corporation  for federal income
tax purposes.   The Owners shall not direct  the Owner Trustee to take action
that would violate the provisions of this Section.


                                 ARTICLE VII

                         Concerning the Owner Trustee
                        ----------------------------

     SECTION  7.01. Acceptance of Trusts and Duties.  The Owner Trustee
                    -------------------------------
accepts the trusts hereby  created and agrees to perform its duties hereunder
with respect to such  trusts but only upon the terms of  this Agreement.  The
Owner  Trustee also agrees  to disburse  all moneys  actually received  by it
constituting part  of the  Owner Trust  Estate upon  the terms  of the  Basic
Documents and this Agreement.   The Owner Trustee shall not  be answerable or
accountable hereunder  or under any  Basic Document under  any circumstances,
except (i)  for its own willful misconduct or negligence  or (ii) in the case
of the inaccuracy of any representation or warranty contained in Section 7.03
expressly made  by  the Owner  Trustee.   In particular,  but not  by way  of
limitation  (and  subject  to  the  exceptions set  forth  in  the  preceding
sentence):

     (a)  The Owner  Trustee shall not  be liable  for any error  of judgment
made by a Trust Officer of the Owner Trustee;

     (b)  The  Owner Trustee shall not  be liable with  respect to any action
taken or omitted to be taken by it in accordance with the instructions of the
Administrator or any Owner;

     (c)  No provision of this Agreement  or any Basic Document shall require
the Owner Trustee  to expend or risk  funds or otherwise incur  any financial
liability in  the performance  of any of  its rights  or powers  hereunder or
under  any Basic Document if the Owner  Trustee shall have reasonable grounds
for believing that repayment of such funds or adequate indemnity against such
risk or liability is not reasonably assured or provided to it;

     (d)  Under  no  circumstances shall  the  Owner  Trustee be  liable  for
indebtedness  evidenced by  or  arising  under any  of  the Basic  Documents,
including the principal of and interest on the Notes;

     (e)  The Owner Trustee shall not be responsible for or in respect of the
validity or sufficiency of this Agreement or  for the due execution hereof by
the  Depositor  or the  Company  or  for  the form,  character,  genuineness,
sufficiency, value or validity of any of the Owner Trust Estate, or for or in
respect of the validity or sufficiency of the Basic Documents, other than the
certificate  of  authentication on  the  Trust  Certificates, and  the  Owner
Trustee shall in no event assume or incur any liability, duty,  or obligation
to any  Noteholder or  to any  Owner, other  than as  expressly provided  for
herein or expressly agreed to in the Basic Documents;

     (f)  The Owner Trustee shall not be liable for the default or misconduct
of the  Administrator, the  Seller or Depositor,  the Company,  the Indenture
Trustee or the Servicer under any of the Basic Documents or otherwise and the
Owner  Trustee  shall  have  no   obligation  or  liability  to  perform  the
obligations of the Trust under this Agreement or the Basic Documents that are
required  to  be  performed  by the  Administrator  under  the Administration
Agreement, the Indenture Trustee under  the Indenture or the Servicer or  the
Seller or Depositor under the Servicing Agreement; and

     (g)  The Owner Trustee shall be under  no obligation to exercise any  of
the rights or powers vested in it by this Agreement, or to institute, conduct
or defend any litigation under this Agreement or otherwise or in  relation to
this Agreement or any  Basic Document, at the request, order  or direction of
any of  the Owners,  unless such  Owners have  offered to  the Owner  Trustee
security  or indemnity  satisfactory to  it against  the costs,  expenses and
liabilities that may  be incurred  by the Owner  Trustee therein or  thereby.
The right of the Owner Trustee to perform any discretionary act enumerated in
this Agreement or in any Basic Document shall not be construed as a duty, and
the Owner Trustee  shall not be answerable  for other than its  negligence or
willful misconduct in the performance of any such act.

     SECTION  7.02. Furnishing of Documents.  The Owner Trustee shall furnish
                    -----------------------
to the Owners promptly upon receipt of a written request therefor, duplicates
or copies of all reports, notices, requests, demands, certificates, financial
statements and any other instruments furnished to the Owner Trustee under the
Basic Documents.

     SECTION  7.03. Representations and Warranties.  The Owner Trustee hereby
                    ------------------------------
represents and warrants to the Company, for the benefit of the Owners, that:

     (a)  It is a banking corporation  duly organized and validly existing in
good standing under the laws of the State of Delaware.   It has all requisite
corporate power and authority to execute, deliver and perform its obligations
under this Agreement.

     (b)  It has  taken  all  corporate  action necessary  to  authorize  the
execution and delivery  by it of this  Agreement, and this Agreement  will be
executed and  delivered by  one of  its officers  who is  duly authorized  to
execute and deliver this Agreement on its behalf.

     (c)  Neither the execution nor the delivery by it of this Agreement, nor
the consummation by it of the transactions contemplated hereby nor compliance
by it with any of the terms or provisions hereof  will contravene any federal
or Delaware  law, governmental  rule or regulation  governing the  banking or
trust powers of the  Owner Trustee or any judgment or order binding on it, or
constitute  any  default  under  its  charter  documents  or  bylaws  or  any
indenture, mortgage, contract, agreement or instrument to which it is a party
or by which any of its properties may be bound.

     SECTION  7.04. Reliance;  Advice of Counsel.  (a)  The Owner Trustee
                    ----------------------------
shall  incur no liability to anyone in acting upon any signature, instrument,
notice, resolution, request,  consent, order,  certificate, report,  opinion,
bond, or other document or paper believed by it to be genuine and believed by
it to  be signed by the proper party or parties. The Owner Trustee may accept
a certified copy of a resolution of the board of directors or other governing
body of any  corporate party as conclusive evidence  that such resolution has
been duly adopted by such body and that the same is in full force and effect.
As to  any  fact or  matter  the method  of  determination of  which  is  not
specifically prescribed herein, the Owner Trustee may for all purposes hereof
rely on a certificate, signed  by the president or  any vice president or  by
the treasurer or other authorized officers of the relevant party, as  to such
fact or matter and  such certificate shall constitute full  protection to the
Owner Trustee for any action taken or omitted to be taken by it in good faith
in reliance thereon.

     (b)  In the  exercise or administration  of the trusts hereunder  and in
the  performance of its  duties and obligations  under this Agreement  or the
Basic Documents, the Owner Trustee (i) may act directly or through its agents
or attorneys pursuant  to agreements entered into  with any of them,  and the
Owner Trustee  shall not  be liable  for the  conduct or  misconduct of  such
agents or attorneys if  such agents or attorneys shall have  been selected by
the Owner  Trustee with reasonable  care, and (ii) may consult  with counsel,
accountants and other skilled Persons to be selected with reasonable care and
employed by it.   The Owner  Trustee shall not  be liable for  anything done,
suffered or  omitted  in good  faith by  it in  accordance  with the  written
opinion or advice of any such counsel, accountants or other such  Persons and
not contrary to this Agreement or any Basic Document.

     SECTION  7.05. Not Acting in Individual Capacity.  Except as provided
                    ---------------------------------
in   this   Article VII,    in   accepting   the   trusts    hereby   created
(_____________________) acts solely as Owner Trustee hereunder and not in its
individual  capacity, and  all Persons  having  any claim  against the  Owner
Trustee by reason of  the transactions contemplated by this  Agreement or any
Basic Document  shall look  only to  the Owner  Trust Estate  for payment  or
satisfaction thereof.

     SECTION  7.06. Owner Trustee Not Liable for Trust Certificates or
                    --------------------------------------------------
Mortgage Loans. The recitals contained herein and in the Certificates (other
- - ----------------
than the  signature and countersignature  of the  Owner Trustee on  the Trust
Certificates) shall  be  taken as  the statements  of the  Depositor and  the
Company, and the Owner Trustee  assumes no responsibility for the correctness
thereof.  The  Owner Trustee makes no  representations as to the  validity or
sufficiency  of  this  Agreement,  of  any Basic  Document  or  of  the Trust
Certificates (other  than  the signature  and countersignature  of the  Owner
Trustee  on the Trust Certificates) or the  Notes, or of any Mortgage Loan or
related  documents.     The  Owner   Trustee  shall  at  no   time  have  any
responsibility or liability for or with respect to the legality, validity and
enforceability  of  any  Mortgage  Loan,  or  for  or  with  respect  to  the
sufficiency of the Owner Trust Estate or its ability to generate the payments
to   be  distributed  to  Certificateholders  under  this  Agreement  or  the
Noteholders   under  the  Indenture,  including,  without  limitation:    the
existence, condition and ownership of  any property securing a Mortgage Loan;
the existence  and enforceability of  any insurance thereon; the  validity of
the  assignment  of any  Mortgage Loan  to  the Trust  or of  any intervening
assignment;  the  performance  or  enforcement  of  any  Mortgage  Loan;  the
compliance by the Depositor, the Company or the Servicer with any warranty or
representation made  under any Basic  Document or in any  related document or
the accuracy  of any such  warranty or representation,  or any action  of the
Administrator, the Indenture Trustee or the Servicer or any subservicer taken
in the name of the Owner Trustee.

     SECTION  7.07. Owner Trustee May Own Trust Certificates and Notes.  The
                    --------------------------------------------------
Owner Trustee in its individual or any other capacity may become the owner or
pledgee of Trust Certificates  or Notes and may deal with  the Depositor, the
Company, the Administrator, the Indenture Trustee and the Servicer in banking
transactions with  the same rights  as it  would have  if it  were not  Owner
Trustee.


                                 ARTICLE VIII

                        Compensation of Owner Trustee
                       -----------------------------

     SECTION  8.01. Owner Trustee's Fees and Expenses.  The Owner Trustee
                    ---------------------------------
shall receive  as compensation for  its services hereunder such  fees as have
been separately agreed upon before the date hereof between the Depositor  and
the Owner Trustee, and  the Owner Trustee shall be entitled  to be reimbursed
by the Depositor  for its other reasonable expenses  hereunder, including the
reasonable  compensation,   expenses  and  disbursements   of  such   agents,
representatives,  experts and  counsel as  the  Owner Trustee  may employ  in
connection with the  exercise and performance  of its rights  and its  duties
hereunder.

     SECTION  8.02. Indemnification.  The Depositor shall be liable as
                    ---------------
primary  obligor  for,  and  shall   indemnify  the  Owner  Trustee  and  its
successors,  assigns, agents  and  servants  (collectively, the  "Indemnified
Parties")  from and against,  any and  all liabilities,  obligations, losses,
damages, taxes, claims, actions  and suits, and any and all reasonable costs,
expenses and  disbursements (including reasonable legal fees and expenses) of
any kind  and nature whatsoever  (collectively, "Expenses") which may  at any
time be imposed on, incurred by, or asserted against the Owner Trustee or any
Indemnified Party in  any way relating to  or arising out of  this Agreement,
the Basic Documents,  the Owner Trust Estate, the administration of the Owner
Trust Estate or the action or inaction of the Owner Trustee hereunder, except
only that the Depositor  shall not be liable for or required  to indemnify an
Indemnified Party from and against Expenses arising or resulting  from any of
the matters described in the third sentence of Section 7.01.  The indemnities
contained in this Section shall survive the resignation or termination of the
Owner Trustee or  the termination  of this Agreement.   In any  event of  any
claim, action  or proceeding for which  indemnity will be sought  pursuant to
this Section, the Owner Trustee's choice of legal counsel shall be subject to
the  approval of  the Depositor,  which  approval shall  not be  unreasonably
withheld.

     SECTION  8.03. Payments to the Owner Trustee.  Any amounts paid to the
                    -----------------------------
Owner Trustee pursuant to this Article VIII shall be deemed  not to be a part
of the Owner Trust Estate immediately after such payment.


                                  ARTICLE IX

                        Termination of Trust Agreement
                        ------------------------------

     SECTION  9.01. Termination of Trust Agreement.  (a)  This Agreement
                    ------------------------------
(other than Article VIII) and the Trust shall  terminate and be of no further
force or effect (i) upon the final  distribution by the Owner Trustee of  all
moneys or other property or proceeds of the Owner Trust Estate  in accordance
with the terms  of the  Indenture, the Servicing  Agreement and Article V  or
(ii) at  the time  provided  in Section 9.02.   The  bankruptcy, liquidation,
dissolution,  death or incapacity  of any  Owner, other  than the  Company as
described in Section 9.02,  shall not (x) operate to terminate this Agreement
or  the Trust or (y) entitle  such Owner's legal  representatives or heirs to
claim an accounting or  to take any action  or proceeding in any court  for a
partition or winding up of all or any part of the Trust or Owner Trust Estate
or  (z) otherwise  affect  the rights,  obligations  and  liabilities  of the
parties hereto.

     (b)  Except  as provided in Section 9.01(a), none  of the Depositor, the
Company or any Owner shall be entitled to revoke or terminate the Trust.

     (c)  Notice of any termination of the Trust, specifying the Distribution
Date upon which  Certificateholders shall surrender their  Trust Certificates
to the Paying Agent  for payment of the final  distribution and cancellation,
shall be given  by the Owner Trustee  by letter to  Certificateholders mailed
within five  Business Days of receipt of notice  of such termination from the
Servicer  stating (i) the  Distribution Date  upon or  with respect  to which
final  payment of the Trust Certificates  shall be made upon presentation and
surrender of the Trust Certificates at the office of the Paying Agent therein
designated,  (ii) the amount  of any  such final  payment and  (iii) that the
Record Date otherwise applicable to such Distribution Date is not applicable,
payments  being  made only  upon  presentation  and  surrender of  the  Trust
Certificates at the office of the Paying  Agent therein specified.  The Owner
Trustee shall give  such notice to  the Certificate Registrar (if  other than
the Owner Trustee) and the  Paying Agent at the time such notice  is given to
Certificateholders.     Upon  presentation   and  surrender   of  the   Trust
Certificates,   the  Paying   Agent   shall  cause   to  be   distributed  to
Certificateholders amounts  distributable on such Distribution  Date pursuant
to Section 5.02.

     In  the event  that all  of the  Certificateholders shall  not surrender
their Trust  Certificates for cancellation  within six months after  the date
specified in the above mentioned written notice, the Owner Trustee shall give
a  second written  notice to  the remaining  Certificateholders to  surrender
their Trust Certificates for cancellation and  receive the final distribution
with  respect thereto.   If within one  year after the  second notice all the
Trust  Certificates shall  not have  been  surrendered for  cancellation, the
Owner Trustee may  take appropriate steps,  or may appoint  an agent to  take
appropriate  steps,  to contact  the remaining  Certificateholders concerning
surrender of their Trust Certificates, and the cost thereof shall be paid out
of the funds  and other assets that  shall remain subject to  this Agreement.
Any funds remaining in the Trust  after exhaustion of such remedies shall  be
distributed by the Owner Trustee to the Company.

     (d)  Upon  the winding up  of the Trust  and its  termination, the Owner
Trustee shall  cause the  Certificate of Trust  to be  cancelled by  filing a
certificate of  cancellation with the  Secretary of State in  accordance with
the provisions of Section 3810 of the Business Trust Statute.

     SECTION  9.02. Dissolution upon Bankruptcy of the Company.  In the event
                    ------------------------------------------
that an  Insolvency  Event shall  occur  with respect  to  the Company,  this
Agreement shall be terminated in  accordance with Section 9.01  90 days after
the  date of  such Insolvency Event,  unless, before  the end of  such 90-day
period, the  Owner  Trustee shall  have  received written  instructions  from
Holders of Certificates  (other than the Company) representing  more than 50%
of  the Certificate  Balance (not  including the  Certificate Balance  of the
Trust Certificates  held by the Company), to the  effect that each such party
disapproves  of the  liquidation of  the  Mortgage Loans  and  of the  Trust.
Promptly after  the occurrence of  any Insolvency  Event with respect  to the
Company,  (A) the Company  shall give  the  Indenture Trustee  and the  Owner
Trustee written notice of such Insolvency Event, (B) the Owner Trustee shall,
upon the receipt of such written notice from the Company, give prompt written
notice to the Certificateholders and the Indenture Trustee, of the occurrence
of such event  and (C) the Indenture  Trustee shall, upon receipt  of written
notice of such Insolvency Event from  the Owner Trustee or the Company,  give
prompt  written notice to  the Noteholders of  the occurrence  of such event;
provided,  however,  that any  failure  to give  a  notice  required by  this
sentence  shall not  prevent or delay,  in any  manner, a termination  of the
Trust  pursuant  to  the  first  sentence  of  this  Section  9.02.    Upon a
termination  pursuant to  this Section,  the Owner  Trustee shall  direct the
Indenture Trustee promptly  to sell the assets  of the Trust (other  than the
Trust Accounts  and the Certificate  Distribution Account) and, on  behalf of
the  Company,  in  a  commercially  reasonable  manner  and  on  commercially
reasonable terms.   The proceeds of  such a sale  of the assets of  the Trust
shall be treated as collections under the Servicing Agreement.


                                  ARTICLE X

            Successor Owner Trustees and Additional Owner Trustees
            ------------------------------------------------------

     SECTION  10.01.     Eligibility Requirements for Owner Trustee.  The
                         ------------------------------------------
Owner Trustee shall at all  times be a corporation satisfying  the provisions
of  Section 3807(a) of  the Business  Trust Statute;  authorized to  exercise
corporate trust  powers; having a  combined capital  and surplus of  at least
$50,000,000 and  subject to  supervision or examination  by federal  or state
authorities; and having (or  having a parent that  has) a rating of at  least
(____)  by  (__________).   If  such  corporation  shall publish  reports  of
condition at least  annually pursuant to  law or to  the requirements of  the
aforesaid supervising  or examining authority,  then for the purpose  of this
Section, the combined capital and surplus of such corporation shall be deemed
to be its combined capital and surplus as set forth in its most recent report
of condition so published.  In case at any time the Owner Trustee shall cease
to be  eligible in accordance with the provisions  of this Section, the Owner
Trustee shall resign immediately  in the manner and with the effect specified
in Section 10.02.

     SECTION  10.02.     Resignation or Removal of Owner Trustee.  The Owner
                         ---------------------------------------
Trustee may  at any  time resign  and be  discharged from  the trusts  hereby
created  by  giving  written  notice  thereof to  the  Administrator.    Upon
receiving  such notice  of  resignation,  the  Administrator  shall  promptly
appoint a  successor Owner Trustee  by written instrument, in  duplicate, one
copy of which instrument  shall be delivered  to the resigning Owner  Trustee
and one copy to the successor  Owner Trustee.  If no successor Owner  Trustee
shall have  been so  appointed and have  accepted appointment  within 30 days
after the giving  of such notice of resignation, the  resigning Owner Trustee
may  petition any court  of competent jurisdiction  for the  appointment of a
successor Owner Trustee.

     If at  any  time  the  Owner  Trustee shall  cease  to  be  eligible  in
accordance  with the  provisions of  Section 10.01 and  shall fail  to resign
after written request  therefor by the Administrator,  or if at any  time the
Owner Trustee shall be legally unable  to act, or shall be adjudged  bankrupt
or insolvent, or a  receiver of the Owner Trustee or of its property shall be
appointed, or any  public officer shall take  charge or control of  the Owner
Trustee or  of its  property or  affairs for  the purpose of  rehabilitation,
conservation  or liquidation,  then the  Administrator  may remove  the Owner
Trustee.   If  the Administrator  shall remove  the Owner  Trustee under  the
authority  of the  immediately preceding  sentence,  the Administrator  shall
promptly  appoint  a  successor  Owner  Trustee  by  written  instrument,  in
duplicate, one copy  of which instrument shall  be delivered to  the outgoing
Owner Trustee  so removed and  one copy to  the successor Owner  Trustee, and
shall pay all fees owed to the outgoing Owner Trustee.

     Any  resignation or removal  of the Owner  Trustee and appointment  of a
successor  Owner Trustee  pursuant to any  of the provisions  of this Section
shall not become  effective until acceptance of appointment  by the successor
Owner Trustee pursuant to Section 10.03 and  payment of all fees and expenses
owed to the outgoing Owner  Trustee.  The Administrator shall provide  notice
of such resignation  or removal of  the Owner Trustee  to each of the  Rating
Agencies.

     SECTION  10.03.     Successor Owner Trustee.  Any successor Owner
                         -----------------------
Trustee  appointed pursuant to  Section 10.02 shall execute,  acknowledge and
deliver  to  the  Administrator  and  to its  predecessor  Owner  Trustee  an
instrument accepting such appointment under this Agreement, and thereupon the
resignation  or  removal  of  the  predecessor  Owner  Trustee  shall  become
effective, and such successor Owner Trustee, without any further act, deed or
conveyance, shall become fully vested with all the rights, powers, duties and
obligations of  its predecessor under this Agreement,  with like effect as if
originally  named as Owner Trustee.  The predecessor Owner Trustee shall upon
payment of its fees and expenses  deliver to the successor Owner Trustee  all
documents and statements and monies held by it under this Agreement;  and the
Administrator and the  predecessor Owner  Trustee shall  execute and  deliver
such instruments and do such other  things as may reasonably be required  for
fully and certainly vesting and confirming in the successor Owner Trustee all
such rights, powers, duties and obligations.

     No successor Owner Trustee shall  accept appointment as provided in this
Section  unless at the  time of such acceptance  such successor Owner Trustee
shall be eligible pursuant to Section 10.01.

     Upon acceptance of appointment by  a successor Owner Trustee pursuant to
this  Section,   the  Administrator  shall   mail  notice   thereof  to   all
Certificateholders, the  Indenture Trustee,  the Noteholders  and the  Rating
Agencies.  If the Administrator shall fail to mail such notice within 10 days
after  acceptance of  such appointment  by the  successor Owner  Trustee, the
successor Owner  Trustee shall cause such notice to  be mailed at the expense
of the Administrator.

     SECTION  10.04.     Merger or Consolidation of Owner Trustee.  Any
                         ----------------------------------------
corporation into which the Owner Trustee  may be merged or converted or  with
which it may be consolidated, or  any corporation resulting from any  merger,
conversion or consolidation to  which the Owner Trustee shall be  a party, or
any corporation succeeding to all or substantially all of the corporate trust
business of the  Owner Trustee, shall be  the successor of the  Owner Trustee
hereunder, without the  execution or filing of any  instrument or any further
act on the part of any of the parties hereto, anything herein to the contrary
notwithstanding; provided, that  such corporation shall be  eligible pursuant
to Section 10.01  and, provided, further,  that the Owner Trustee  shall mail
notice of such merger or consolidation to the Rating Agencies.

     SECTION  10.05.     Appointment of Co-Trustee or Separate Trustee. 
                         ---------------------------------------------
Notwithstanding any other provisions of this  Agreement, at any time, for the
purpose of meeting  any legal requirements of  any jurisdiction in which  any
part of the Owner Trust Estate may at the  time be located, the Administrator
and the  Owner Trustee acting jointly shall have  the power and shall execute
and deliver all  instruments to appoint one  or more Persons approved  by the
Administrator and Owner Trustee  to act as co-trustee, jointly with the Owner
Trustee, or as separate trustee or  separate trustees, of all or any part  of
the Owner Trust Estate,  and to vest in  such Person, in such  capacity, such
title to the  Trust or any part thereof and, subject  to the other provisions
of this Section, such  powers, duties, obligations, rights and  trusts as the
Administrator and the  Owner Trustee may consider necessary or desirable.  If
the Administrator  shall not have  joined in such appointment  within 15 days
after the receipt by it of a request  so to do, the Owner Trustee alone shall
have the power to  make such appointment.  No co-trustee  or separate trustee
under this Agreement shall be required to meet the terms of eligibility  as a
successor  Owner Trustee  pursuant  to  Section 10.01 and  no  notice of  the
appointment of any co-trustee or  separate trustee shall be required pursuant
to Section 10.03.

     Each separate trustee  and co-trustee shall, to the  extent permitted by
law, be appointed and act subject to the following provisions and conditions:

     (a)  All rights,  powers, duties  and obligations  conferred or  imposed
upon the Owner  Trustee shall be conferred upon and exercised or performed by
the  Owner Trustee and such separate  trustee or co-trustee jointly (it being
understood that such separate trustee or co-trustee is not authorized to  act
separately without  the Owner  Trustee joining  in such act),  except to  the
extent that under any law of any jurisdiction in which any particular  act or
acts  are  to  be  performed,  the Owner  Trustee  shall  be  incompetent  or
unqualified to perform  such act or acts, in which event such rights, powers,
duties and obligations  (including the holding  of title to  the Owner  Trust
Estate  or any portion thereof  in any such  jurisdiction) shall be exercised
and performed singly  by such separate trustee  or co-trustee, but  solely at
the direction of the Owner Trustee;

     (b)  No  trustee under  this  Agreement shall  be  personally liable  by
reason of any act or omission of any other trustee under this Agreement; and

     (c)  The Administrator and  the Owner Trustee acting jointly  may at any
time accept the resignation of or remove any separate trustee or co-trustee.

     Any notice, request or other writing given to the Owner Trustee shall be
deemed  to have been  given to  each of  the then  separate trustees  and co-
trustees, as  effectively as  if given  to each  of them.   Every  instrument
appointing any separate  trustee or co-trustee shall refer  to this Agreement
and the conditions  of this Article.   Each separate trustee and  co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified  in its instrument of appointment,  either jointly with
the Owner  Trustee or separately, as may be  provided therein, subject to all
the provisions  of this Agreement, specifically including  every provision of
this Agreement  relating to the  conduct of,  affecting the liability  of, or
affording  protection to, the  Owner Trustee.  Each  such instrument shall be
filed with the Owner Trustee and a copy thereof given to the Administrator.

     Any separate  trustee or  co-trustee may at  any time appoint  the Owner
Trustee as  its agent or attorney-in-fact  with full power and  authority, to
the extent not prohibited by law, to do any lawful act under or in respect of
this Agreement on its behalf and in its name.  If any separate trustee or co-
trustee shall die, become  incapable of acting, resign or be  removed, all of
its  estates, properties,  rights, remedies and  trusts shall vest  in and be
exercised by  the Owner Trustee, to the extent  permitted by law, without the
appointment of a new or successor co-trustee or separate trustee.


                                  ARTICLE XI

                                Miscellaneous
                               -------------

     SECTION  11.01.     Supplements and Amendments.  This Agreement may be
                         --------------------------
amended  by the  Depositor, the  Company and  the Owner  Trustee,  with prior
written notice  to the  Rating Agencies, without  the consent  of any  of the
Noteholders or the  Certificateholders, to cure any ambiguity,  to correct or
supplement any provisions  in this Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating any of  the provisions
in this Agreement or of modifying in any manner the rights of the Noteholders
or the Certificateholders; provided, however,  that such action shall not, as
evidenced by an Opinion of Counsel, adversely  affect in any material respect
the interests of any Noteholder or Certificateholder.

     This Agreement  may also be amended from time  to time by the Depositor,
the Company and  the Owner Trustee, with  prior written notice to  the Rating
Agencies, with the  consent of the Holders  (as defined in the  Indenture) of
Notes  evidencing not less  than a majority  of the Principal  Balance of the
Notes and the consent of the Holders of Certificates evidencing not less than
a  majority  of  the Certificate  Balance,  for  the  purpose of  adding  any
provisions to or changing in any manner or eliminating any of  the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders
or the  Certificateholders; provided, however,  that no such  amendment shall
(a) increase or reduce  in any manner the  amount of, or accelerate  or delay
the timing  of, collections  of payments on  Mortgage Loans  or distributions
that shall be required  to be made for the benefit of  the Noteholders or the
Certificateholders  or (b) reduce the  aforesaid percentage of  the Principal
Balance of the Notes  and the Certificate Balance required to  consent to any
such  amendment, without the  consent of the  holders of  all the outstanding
Notes and Certificates.

     Promptly after the execution of any such amendment or consent, the Owner
Trustee shall furnish written notification of the substance of such amendment
or consent to each  Certificateholder, the Indenture Trustee and each  of the
Rating Agencies.

     It  shall  not be  necessary  for  the  consent  of  Certificateholders,
Noteholders or the Indenture  Trustee pursuant to this Section to approve the
particular  form of  any  proposed  amendment or  consent,  but  it shall  be
sufficient if such consent shall  approve the substance thereof.  The  manner
of obtaining  such consents  (and any  other  consents of  Certificateholders
provided for  in  this Agreement  or  in any  other  Basic Document)  and  of
evidencing the authorization  of the execution thereof  by Certificateholders
shall be  subject to such  reasonable requirements  as the Owner  Trustee may
prescribe.

     Promptly  after the  execution of  any amendment  to the  Certificate of
Trust, the Owner  Trustee shall cause the  filing of such amendment  with the
Secretary of State.

     Prior to  the  execution of  any  amendment  to this  Agreement  or  the
Certificate of Trust, the Owner Trustee shall be entitled to receive and rely
upon an Opinion  of Counsel stating that  the execution of such  amendment is
authorized or permitted by this Agreement.  The Owner Trustee may,  but shall
not be obligated  to, enter into  any such amendment  that affects the  Owner
Trustee's own rights, duties or immunities under this Agreement or otherwise.

     SECTION  11.02.     No Legal Title to Owner Trust Estate in Owners.  The
                         ----------------------------------------------
Owners shall not have legal title to any part of the Owner Trust Estate.  The
Owners  shall be  entitled to  receive  distributions with  respect to  their
undivided  ownership interest therein only in  accordance with Articles V and
IX.  No transfer,  by operation of law  or otherwise, of any right,  title or
interest of  the Owners to and in their ownership interest in the Owner Trust
Estate shall operate to terminate this  Agreement or the trusts hereunder  or
entitle  any transferee to  an accounting or  to the transfer  to it of legal
title to any part of the Owner Trust Estate.

     SECTION  11.03.     Limitations on Rights of Others.  Except for
                         -------------------------------
Section 2.07, the provisions of  this Agreement are solely for the benefit of
the Owner Trustee, the Depositor,  the Company, the Owners, the Administrator
and, to the extent expressly  provided herein, the Indenture Trustee and  the
Noteholders, and nothing in this Agreement (other than Section 2.07), whether
express or implied, shall be construed to give to any other Person any  legal
or equitable right, remedy or claim in  the Owner Trust Estate or under or in
respect  of  this  Agreement  or  any  covenants,  conditions  or  provisions
contained herein.

     SECTION  11.04.     Notices.  (a)  Unless otherwise expressly specified
                         -------
or permitted by the terms hereof,  all notices shall be in writing  and shall
be deemed given upon receipt by the intended recipient or three Business Days
after  mailing if  mailed by  certified  mail, postage  prepaid (except  that
notice to the Owner Trustee shall be deemed given only upon actual receipt by
the Owner Trustee), if to the Owner Trustee, addressed to the Corporate Trust
Office; if to the Depositor, addressed to Headlands Mortgage Securities Inc.,
700  Larkspur  Landing   Circle,  Suite  240,  Larkspur,   California  94939,
Attention:    (______________);   if   to    the   Company,    addressed   to
(_____________________________),  Attention: (____________);  or, as  to each
party, at  such other  address as  shall be  designated  by such  party in  a
written notice to each other party.

     (b)  Any notice required or permitted to be given to a Certificateholder
shall be given by first-class mail,  postage prepaid, at the address of  such
Holder as shown in the Certificate Register.  Any notice so mailed within the
time prescribed in this Agreement shall be conclusively presumed to have been
duly given, whether or not the Certificateholder receives such notice. 

     SECTION  11.05.     Severability.  Any provision of this Agreement that
                         ------------
is  prohibited  or  unenforceable  in  any jurisdiction  shall,  as  to  such
jurisdiction,  be  ineffective   to  the  extent   of  such  prohibition   or
unenforceability without  invalidating the  remaining provisions  hereof, and
any  such  prohibition  or  unenforceability in  any  jurisdiction  shall not
invalidate or render unenforceable such provision in any other jurisdiction.

     SECTION  11.06.     Separate Counterparts.  This Agreement may be
                         ---------------------
executed by the  parties hereto in separate counterparts, each  of which when
so executed and  delivered shall be  an original,  but all such  counterparts
shall together constitute but one and the same instrument.

     SECTION  11.07.     Successors and Assigns.  All covenants and
                         ----------------------
agreements contained herein  shall be binding upon, and inure  to the benefit
of, each of the Depositor, the Company, the Owner Trustee and  its successors
and  each  Owner and  its  successors and  permitted  assigns, all  as herein
provided.    Any  request,  notice,  direction,  consent,  waiver   or  other
instrument  or action by  an Owner shall  bind the successors  and assigns of
such Owner.

     SECTION  11.08.     Covenants of the Company.  The Company will not at
                         ------------------------
any time  institute against  the Trust any  bankruptcy proceedings  under any
United  States federal or state bankruptcy or  similar law in connection with
any  obligations relating  to the  Trust Certificates,  the Notes,  the Trust
Agreement or any of the Basic Documents.

     SECTION  11.09.     No Petition.  The Owner Trustee, by entering into
                         -----------
this Agreement, each Certificateholder, by accepting a Trust Certificate, and
the Indenture Trustee and each Noteholder, by  accepting the benefits of this
Agreement, hereby covenant and agree that they will not at any time institute
against the  Company or  the Trust, or  join in  any institution  against the
Company or the Trust of,  any bankruptcy proceedings under any  United States
federal or state bankruptcy or similar law in connection with any obligations
relating to  the Trust Certificates, the Notes, this  Agreement or any of the
Basic Documents.

     SECTION  11.10.     No Recourse.  Each Certificateholder by accepting
                         -----------
a  Trust   Certificate  acknowledges  that   such  Certificateholder's  Trust
Certificates  represent beneficial  interests in  the Trust  only and  do not
represent interests  in or  obligations of the  Depositor, the  Servicer, the
Company, the Administrator,  the Owner Trustee, the Indenture  Trustee or any
Affiliate thereof and  no recourse may be  had against such parties  or their
assets, except  as  may  be  expressly  set forth  or  contemplated  in  this
Agreement, the Trust Certificates or the Basic Documents.

     SECTION  11.11.     Headings.  The headings of the various Articles and
                         --------
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

     SECTION  11.12.     GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED
                         -------------
IN ACCORDANCE WITH  THE LAWS OF THE  STATE OF DELAWARE, WITHOUT  REFERENCE TO
ITS  CONFLICT OF LAW PROVISIONS, AND THE  OBLIGATIONS, RIGHTS AND REMEDIES OF
THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     SECTION  11.13.     Depositor Payment Obligation.  The Depositor shall
                         ----------------------------
be   responsible  for   payment  of   the  Administrator's  fees   under  the
Administration  Agreement and  shall  reimburse  the  Administrator  for  all
expenses and liabilities of the Administrator incurred thereunder.  

                          *    *    *    *    *    *

     IN  WITNESS WHEREOF,  the parties  hereto have  caused this  Amended and
Restated Trust  Agreement to  be duly executed  by their  respective officers
hereunto duly authorized, as of the day and year first above written.


                              HEADLANDS MORTGAGE SECURITIES INC., 
                               as Depositor,



                              by:                                
                                  ----------------------------------
                                   Name:
                                   Title:



                                  (______________________________),



                              by:                                          
                                  -----------------------------------
                                   Name:
                                   Title:



                                (_____________________), 
                                not in its individual capacity but solely as
                                Owner Trustee,




                              by:                                          
                                  -----------------------------------
                                   Name: 
                                   Title:

                                                                    EXHIBIT A




                          FORM OF TRUST CERTIFICATE
                          -------------------------

UNLESS  THIS  CERTIFICATE   IS  PRESENTED  BY  AN  AUTHORIZED  REPRESENTATIVE
OF  THE  DEPOSITORY  TRUST  COMPANY,  A  NEW  YORK  CORPORATION  ("DTC"),  TO
THE  ISSUER OR ITS AGENT  FOR REGISTRATION OF TRANSFER, EXCHANGE OR  PAYMENT,
AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH
OTHER NAME AS  IS REQUESTED BY AN  AUTHORIZED REPRESENTATIVE OF DTC  (AND ANY
PAYMENT IS MADE TO CEDE & CO.  OR TO SUCH OTHER ENTITY AS IS  REQUESTED BY AN
AUTHORIZED REPRESENTATIVE OF  DTC), ANY TRANSFER, PLEDGE OR  OTHER USE HEREOF
FOR  VALUE OR  OTHERWISE BY  OR TO  ANY PERSON  IS WRONGFUL  INASMUCH AS  THE
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

NUMBER                                                             $_________
R-___________                                             CUSIP NO. _________

                  HEADLANDS HOME EQUITY LOAN TRUST 199__-__

    (_____)%  HOME EQUITY LOAN ASSET-BACKED CERTIFICATES, SERIES 199__-__

evidencing a fractional undivided beneficial ownership interest in the Trust,
as  defined below, the  property of  which  includes a  pool of  (fixed-rate)
(adjustable rate) home equity revolving credit  line loans caused to be  sold
to  the Trust  by (_______________)  pursuant to  the Mortgage  Loan Purchase
Agreement.

(This Trust Certificate does  not represent an  interest in or obligation  of
HEADLANDS MORTGAGE  SECURITIES INC., (                      ) or any of their
respective affiliates, except to the extent described below.)

     THIS  CERTIFIES THAT (________________________)  is the registered owner
of  (____________________)  DOLLARS  nonassessable,  fully  paid,  fractional
undivided interest in HEADLANDS HOME EQUITY LOAN TRUST 199__-__ (the "Trust")
formed by  Headlands Mortgage  Securities Inc., a  Delaware corporation  (the
"Depositor"),  and   (_______________),  a   (__________)  corporation   (the
"Company").


                OWNER TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is  one of the  Trust Certificates  referred to in  the within-mentioned
Trust Agreement.

(___________________),                         (___________________),
as Owner Trustee              or                as Owner Trustee

by:                                             by: (                      ),
     --------------------------------
     Authorized Signatory                       as Authenticating Agent


                                                 by:                           
                                                     ------------------------
	                                             Authorized Signatory


          The Trust was created pursuant to a Trust Agreement, dated as of 
               , 199__ (the "Trust Agreement"), among the Depositor, the
- - ---------------
Company and (____________), as owner trustee (the "Owner Trustee"), a summary
of certain of the pertinent provisions of  which is set forth below.  To  the
extent not otherwise  defined herein, the capitalized terms  used herein have
the meanings  assigned  to  them in  the  Trust Agreement  or  the  Servicing
Agreement dated  as of ___________,  199__ (as amended and  supplemented from
time to time, the "Servicing Agreement"),  among the Trust, the Depositor and
(_______________), as servicer (the "Servicer"), as applicable.

          This Certificate is  one of a duly authorized  issue of Home Equity
Loan Asset-Backed  Certificates, Series  199__-__ (herein  called the  "Trust
Certificates").   Also issued  under the Indenture  dated as  of ___________,
199__ between the Trust and (________________), as indenture trustee, are the
(_______)   classes  of   Notes   designated  as   (_________________________
_____________________________________________________________________________
________  ______________________________________________)  (collectively, the
"Notes").   This Trust  Certificate is  issued under  and is  subject to  the
terms,  provisions and  conditions of  the  Trust Agreement,  to which  Trust
Agreement the Holder  of this Trust Certificate  by virtue of its  acceptance
hereof assents and by which such Holder is  bound.  The property of the Trust
consists of a pool of (adjustable-) (fixed-) rate home equity loan  revolving
credit  line loans made or to  be made int he  future (the "Mortgage Loans"),
under certain home  equity revolving credit line loan  agreements and secured
primarily  by second (deeds  of trust) (mortgages)  on residential properties
that  are   primarily  one-   to  four-family   properties  (the   "Mortgaged
Properties"); the collections in respect of the Mortgage Loans received after
the  Cut-Off Date;  property  that secured  a  Mortgage Loan  which  has been
acquired by foreclosure  or deed in lieu  of foreclosure; (a surety  bond) (a
letter of credit); an assignment of the Depositor's rights under the Mortgage
Loan  Purchase  Agreement;  rights under  certain  hazard  insurance policies
covering the Mortgaged  Properties; and certain other property.   (The rights
of the Holders  of the Trust Certificates  are subordinated to the  rights of
the Holders of the Notes, as set forth in the Servicing Agreement.)

          Under  the Trust  Agreement,  there  will  be  distributed  on  the
(_______) day  of each month or, if such (_______) day is not a Business Day,
the  next  Business  Day   (each,  a  "Distribution  Date"),   commencing  on
___________,  199__, to the Person  in whose name  this Trust Certificates is
registered at the  close of business  on the first  day of the  month or,  if
Definitive Certificates are issued, the (_______) day of the prior month (the
"Record Date"), such Certificateholder's fractional undivided interest in the
amount to be distributed to Certificateholders on such Distribution Date.  No
distributions of principal will  be made on any Certificate until  all of the
Notes have been paid in full.

          (The Holder of this Trust Certificate  acknowledges and agrees that
its rights to receive distributions in respect of  this Trust Certificate are
subordinated to  the rights of the Noteholders  as described in the Servicing
Agreement and the Indenture.)

          It is  the intent of the  Depositor, the Company, the  Servicer and
the Certificateholders that, for purposes  of federal income, state and local
income and single business tax and any other income  taxes, the Trust will be
treated as a  partnership and the Certificateholders  (including the Company)
will be treated as  partners in that partnership.  The  Company and the other
Certificateholders, by acceptance of a Trust Certificate, agree to treat, and
to take no action inconsistent with  the treatment of, the Trust Certificates
for such tax purposes as partnership interests in the Trust.

          Each Certificateholder or Certificate Owner, by its acceptance of a
Trust  Certificate or,  in the  case  of a  Certificate  Owner, a  beneficial
interest   in  a   Trust  Certificate,   covenants  and   agrees  that   such
Certificateholder or  Certificate Owner, as the case may  be, will not at any
time institute  against the Company,  or join in any  institution against the
Company  of,  any  bankruptcy,  reorganization,  arrangement,  insolvency  or
liquidation proceedings, or other proceedings under any United States federal
or  state  bankruptcy or  similar  law  in  connection with  any  obligations
relating to the  Trust Certificates, the Notes, the Trust Agreement or any of
the Basic Documents.

          Distributions on this Trust Certificate will be made as provided in
the Trust Agreement by the Owner Trustee by  wire transfer or check mailed to
the  Certificateholder  of record  in  the Certificate  Register  without the
presentation or surrender  of this  Trust Certificate  or the  making of  any
notation hereon, except that with respect to Trust Certificates registered on
the Record Date in the name of the nominee of the Clearing Agency (initially,
such nominee  to be Cede &  Co.), payments will be  made by wire  transfer in
immediately  available  funds to  the  account  designated  by such  nominee.
Except as otherwise  provided in the Trust Agreement  and notwithstanding the
above,  the final distribution  on this Trust Certificate  will be made after
due notice by the Owner Trustee of the pendency of such distribution and only
upon  presentation and surrender of  this Trust Certificate  at the office or
agency maintained  for that purpose  by the Owner  Trustee in the  Borough of
Manhattan, The City of New York.

          Reference is  hereby made to  the further provisions of  this Trust
Certificate set forth  on the reverse hereof, which  further provisions shall
for all purposes have the same effect as if set forth at this place.

          Unless the  certificate of  authentication hereon  shall have  been
executed by an authorized officer of the Owner  Trustee, by manual signature,
this Trust Certificate  shall not entitle  the Holder hereof  to any  benefit
under the  Trust Agreement  or the Servicing  Agreement or  be valid  for any
purpose.

          THIS TRUST CERTIFICATE  SHALL BE CONSTRUED IN ACCORDANCE  WITH  THE
LAWS OF THE   STATE OF  DELAWARE, WITHOUT  REFERENCE TO ITS  CONFLICT OF  LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


          IN WITNESS WHEREOF, the Owner  Trustee, on behalf of the Trust  and
not in its individual capacity, has caused  this Trust Certificate to be duly
executed.


                              HEADLANDS MORTGAGE SECURITIES INC.

                              by:  (_____________________),   not   in    its
                                   individual  capacity but  solely as  Owner
                                   Trustee



Dated:                        by:                                          
                                   ----------------------------------------
                                            Authorized Signatory


                        (REVERSE OF TRUST CERTIFICATE)

          The Trust  Certificates do  not represent an  obligation of,  or an
interest in, the Depositor, the Servicer,  the Company, the Owner Trustee  or
any affiliates of any of them and no recourse may be had against such parties
or their  assets, except as expressly set forth  or contemplated herein or in
the Trust  Agreement  or  the  Basic Documents.    In  addition,  this  Trust
Certificate is not guaranteed  by any governmental agency or  instrumentality
and is limited in right of payment to certain collections and recoveries with
respect  to  the Mortgage  Loans (and  certain  other amounts),  all  as more
specifically set forth herein and in the Servicing Agreement.  A copy of each
of  the Servicing Agreement  and the Trust  Agreement may be  examined by any
Certificateholder upon written  request during normal  business hours at  the
principal office  of  the  Depositor  and  at  such  other  places,  if  any,
designated by the Depositor.

          The  Trust  Agreement  permits,  with  certain  exceptions  therein
provided,  the amendment  thereof  and  the modification  of  the rights  and
obligations  of  the  Depositor  and  the  Company  and  the  rights  of  the
Certificateholders under  the Trust Agreement  at any time by  the Depositor,
the Company  and the  Owner Trustee with  the consent  of the Holders  of the
Trust Certificates and the Notes, each voting as a class, evidencing not less
than  a majority  of the  Certificate Balance  and the  outstanding principal
balance of the Notes  of each such class.  Any such consent  by the Holder of
this Trust Certificate shall be conclusive and  binding on such Holder and on
all future  Holders of  this Trust Certificate  and of any  Trust Certificate
issued  upon the transfer  hereof or in  exchange herefor or  in lieu hereof,
whether or not notation of such consent  is made upon this Trust Certificate.
The Trust  Agreement also permits  the amendment thereof, in  certain limited
circumstances,  without  the  consent of  the  Holders of  any  of  the Trust
Certificates.

          As  provided  in  the  Trust  Agreement  and   subject  to  certain
limitations  therein set  forth, the  transfer of  this Trust  Certificate is
registerable  in the  Certificate  Register  upon  surrender  of  this  Trust
Certificate  for registration of transfer  at the offices  or agencies of the
Certificate  Registrar maintained  by the  Owner  Trustee in  the Borough  of
Manhattan,  The City  of New  York, accompanied  by a  written instrument  of
transfer  in form  satisfactory  to  the Owner  Trustee  and the  Certificate
Registrar  duly executed by the Holder  hereof or such Holder's attorney duly
authorized in writing, and  thereupon one or  more new Trust Certificates  of
authorized denominations evidencing the same aggregate interest  in the Trust
will  be  issued to  the  designated  transferee.   The  initial  Certificate
Registrar appointed  under the  Trust Agreement  is (_________________),  New
York, New York.

          Except  as provided in the Trust  Agreement, the Trust Certificates
are issuable  only  as  registered  Trust  Certificates  without  coupons  in
denominations of  $(__________) and  in integral  multiples of $(_______)  in
excess thereof.   As provided in the  Trust Agreement and subject  to certain
limitations  therein set forth,  Trust Certificates are  exchangeable for new
Trust  Certificates of authorized denominations evidencing the same aggregate
denomination, as requested by the  Holder surrendering the same.   No service
charge will be  made for any such  registration of transfer or  exchange, but
the Owner Trustee or  the Certificate Registrar may require payment  of a sum
sufficient  to cover  any tax  or governmental  charge payable  in connection
therewith.

          The Owner Trustee,  the Certificate Registrar and any  agent of the
Owner Trustee or the Certificate Registrar may treat the Person in whose name
this Certificate is registered as the owner hereof for all purposes, and none
of the Owner  Trustee, the Certificate Registrar  or any such agent  shall be
affected by any notice to the contrary.

          The obligations and responsibilities created by the Trust Agreement
and  the  Trust   created  thereby  shall  terminate  upon   the  payment  to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust  Agreement and  the  Servicing  Agreement and  the  disposition of  all
property  held  as part  of the  Owner  Trust Estate.   The  Servicer  of the
Mortgage Loans  may at its option purchase the  Owner Trust Estate at a price
specified in the Servicing Agreement, and such purchase of the Mortgage Loans
and  other property of  the Trust will  effect early retirement  of the Trust
Certificates;  however, such right of purchase  is exercisable only as of the
last day of any Collection  Period as of which the Pool Balance  is less than
or equal to (____)% of the Original Pool Balance.

          The  Trust Certificates  may  not be  acquired  by (a) an  employee
benefit  plan (as defined  in Section 3(3) of  ERISA) that is  subject to the
provisions of Title I of ERISA, (b) a plan described in Section 4975(e)(1) of
the Code  or (c) any entity  whose underlying assets  include plan assets  by
reason of a  plan's investment in  the entity (each, a  "Benefit Plan").   By
accepting  and holding  this Trust  Certificate, the  Holder hereof  shall be
deemed to have represented and warranted that it is not a Benefit Plan.


                                  ASSIGNMENT

          FOR  VALUE RECEIVED  the  undersigned  hereby  sells,  assigns  and
transfers unto

PLEASE INSERT SOCIAL SECURITY OR 
OTHER IDENTIFYING NUMBER OF ASSIGNEE


- - --------------------------------------------------------------------------
(Please  print or  type  name  and address,  including  postal  zip code,  of
assignee)

- - --------------------------------------------------------------------------
the within Trust  Certificate, and all rights thereunder,  hereby irrevocably
constituting and appointing

- - --------------------------------------------------------------------------
to transfer said Trust Certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:

                         ___________________________________________*/
                                  Signature Guaranteed:


                              ____________________________*/



_________________

*/  NOTICE:  The signature to this assignment must correspond with the name
- - -
as  it  appears  upon the  face  of  the within  Trust  Certificate  in every
particular, without  alteration, enlargement or  any change  whatever.   Such
signature must be  guaranteed by a member firm of the New York Stock Exchange
or a commercial bank or trust company.



                                                                    EXHIBIT B


                           CERTIFICATE OF TRUST OF
                   HEADLANDS HOME EQUITY LOAN TRUST 199___
                  ---------------------------------------


          THIS  Certificate of  Trust  of HEADLANDS  HOME  EQUITY LOAN  TRUST
199__-__ (the "Trust"), dated               , 199__, is being duly executed
                              --------------
and  filed by  (_____________________),  a (___________________________),  as
trustee, to  form a business trust under the  Delaware Business Trust Act (12
Del. Code, Section 3801 et seq.).
- - ---------
          1.  Name.  The name of the business trust formed hereby is
              ----
HEADLANDS HOME EQUITY LOAN TRUST 199__-__.
          2.  Delaware Trustee.  The name and business address of the trustee
              ----------------
of the Trust in the  State of Delaware is (______________), (______________),
( _ _ _ _ _ _ _ _ _ _ _ _ _ _ ) ,           D e l a w a r e   ( _ _ _ _ _ ) ,
Attention:  (_______________________________).

          IN WITNESS WHEREOF, the undersigned,  being the sole trustee of the
Trust, has executed  this Certificate  of Trust  as of the  date first  above
written.


                                   (______________),
                                   not in its  individual capacity but solely
                                   as owner trustee  under a Trust  Agreement
                                   dated                  , 199  
                                          ----------------     --



                                      By:       
                                          --------------------------------
                                           Name:
                                           Title:

                                                                    EXHIBIT C


                  (Form of Certificate Depository Agreement)


                                                                  Exhibit 4.3
                                                            Form of Indenture













                  HEADLANDS HOME EQUITY LOAN TRUST 199_-__,

                                    Issuer

                                     AND

                             (_________________)

                              INDENTURE TRUSTEE

              _________________________________________



                                  INDENTURE

                         Dated as of _________, 199_

              __________________________________________


                            HOME EQUITY LOAN NOTES




                               SERIES 199__-__



                              TABLE OF CONTENTS
                             -----------------

Section                                                                  Page
- - -------                                                                  ----

                                  ARTICLE I

                                 Definitions

     1.01.          Definitions . . . . . . . . . . . . . . . . . . . . .   2
     1.02.          Incorporation by Reference of Trust Indenture Act . .   2
     1.03.          Rules of Construction.  . . . . . . . . . . . . . . .   2

                                  ARTICLE II

                         Original Issuance of Notes 

     2.01.          Form  . . . . . . . . . . . . . . . . . . . . . . . .   4
     2.02.          Execution, Authentication and Delivery  . . . . . . .   4
     2.03.          Opinions of Counsel . . . . . . . . . . . . . . . . .   5


                                 ARTICLE III

                                  Covenants

     3.01.          Collection of Payments on Mortgage Loan Accounts  . .   6
     3.02.          Maintenance of Office or Agency . . . . . . . . . . .   6
     3.03.          Money  for  Payments  To Be  Held  in  Trust; Paying
                    Agent; Certificate Paying Agent . . . . . . . . . . .   6
     3.04.          Existence . . . . . . . . . . . . . . . . . . . . . .   9
     3.05.          Payment   of  Principal   and  Interest;   Defaulted
                    Interest  . . . . . . . . . . . . . . . . . . . . . .   9
     3.06.          Protection of Trust Estate  . . . . . . . . . . . . .  12
     3.07.          Opinions as to Trust Estate . . . . . . . . . . . . .  12
     3.08.          (Reserved)  . . . . . . . . . . . . . . . . . . . . .  13
     3.09.          Performance of Obligations; Servicing Agreement . . .  13
     3.10.          Negative Covenants  . . . . . . . . . . . . . . . . .  15
     3.11.          Annual Statement as to Compliance . . . . . . . . . .  16
     3.12.          Recording of Assignments  . . . . . . . . . . . . . .  16
     3.13.          Representations   and   Warranties   Concerning  the
                    Mortgage Loans  . . . . . . . . . . . . . . . . . . .  16
     3.14.          Indenture Trustee's Review of Related Documents . . .  17
     3.15.          Trust Estate; Related Documents . . . . . . . . . . .  18
     3.16.          Amendments to Servicing Agreement . . . . . . . . . .  19
     3.17.          Master  Servicer as  Agent  and Bailee  of Indenture
                    Trustee . . . . . . . . . . . . . . . . . . . . . . .  19
     3.18.          Investment Company Act  . . . . . . . . . . . . . . .  20
     3.19.          Issuer May Consolidate, etc., Only on Certain Terms .  20
     3.20.          Successor or Transferee . . . . . . . . . . . . . . .  22
     3.21.          No Other Business . . . . . . . . . . . . . . . . . .  22
     3.22.          No Borrowing  . . . . . . . . . . . . . . . . . . . .  22
     3.23.          Guarantees, Loans, Advances and Other Liabilities . .  22
     3.24.          Capital Expenditures  . . . . . . . . . . . . . . . .  23
     3.25.          (Reserved)  . . . . . . . . . . . . . . . . . . . . .  23
     3.26.          Restricted Payments . . . . . . . . . . . . . . . . .  23
     3.27.          Notice of Events of Default . . . . . . . . . . . . .  23
     3.28.          Further Instruments and Acts  . . . . . . . . . . . .  23
     3.29.          Statements to Noteholders . . . . . . . . . . . . . .  23
     3.30.          (Reserved) (Grant of the Additional Loans)  . . . . .  24
     3.31.          Determination of Note Rate and Certificate Rate.  . .  25
     3.32.          Payments under the Credit Enhancement Instrument  . .  25
     3.33.          Replacement Credit Enhancement Instrument . . . . . .  26

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     4.01.          The  Notes(; Increase  of  Maximum Variable  Funding
                    Balance; Additional Variable Funding Notes) . . . . .  27
     4.02.          Registration  of  and  Limitations  on Transfer  and
                    Exchange  of   Notes;  Appointment   of  Certificate
                    Registrar . . . . . . . . . . . . . . . . . . . . . .  29
     4.03.          Mutilated, Destroyed, Lost or Stolen Notes  . . . . .  31
     4.04.          Persons Deemed Owners . . . . . . . . . . . . . . . .  32
     4.05.          Cancellation  . . . . . . . . . . . . . . . . . . . .  32
     4.06.          Book-Entry Notes  . . . . . . . . . . . . . . . . . .  33
     4.07.          Notices to Depository . . . . . . . . . . . . . . . .  34
     4.08.          Definitive Notes  . . . . . . . . . . . . . . . . . .  34
     4.09.          Tax Treatment . . . . . . . . . . . . . . . . . . . .  34
     4.10.          Satisfaction and Discharge of Indenture . . . . . . .  35
     4.11.          Application of Trust Money  . . . . . . . . . . . . .  36
     4.12.          Subrogation and Cooperation . . . . . . . . . . . . .  36
     4.13.          Repayment of Moneys Held by Paying Agent  . . . . . .  37

                                  ARTICLE V

                                   Remedies

     5.01.          Events of Default . . . . . . . . . . . . . . . . . .  38
     5.02.          Acceleration of Maturity; Rescission and Annulment  .  38
     5.03.          Collection of Indebtedness and Suits for Enforcement
                    by Indenture Trustee  . . . . . . . . . . . . . . . .  39
     5.04.          Remedies; Priorities  . . . . . . . . . . . . . . . .  41
     5.05.          Optional Preservation of the Trust Estate . . . . . .  43
     5.06.          Limitation of Suits . . . . . . . . . . . . . . . . .  44
     5.07.          Unconditional  Rights  of   Noteholders  To  Receive
                    Principal and Interest  . . . . . . . . . . . . . . .  45
     5.08.          Restoration of Rights and Remedies  . . . . . . . . .  45
     5.09.          Rights and Remedies Cumulative  . . . . . . . . . . .  45
     5.10.          Delay or Omission Not a Waiver  . . . . . . . . . . .  45
     5.11.          Control by Noteholders  . . . . . . . . . . . . . . .  46
     5.12.          Waiver of Past Defaults . . . . . . . . . . . . . . .  46
     5.13.          Undertaking for Costs . . . . . . . . . . . . . . . .  47
     5.14.          Waiver of Stay or Extension Laws  . . . . . . . . . .  47
     5.15.          Sale of Trust Estate  . . . . . . . . . . . . . . . .  47
     5.16.          Action on Notes . . . . . . . . . . . . . . . . . . .  49

                                  ARTICLE VI

                            The Indenture Trustee

     6.01.          Duties of Indenture Trustee . . . . . . . . . . . . .  51
     6.02.          Rights of Indenture Trustee . . . . . . . . . . . . .  52
     6.03.          Individual Rights of Indenture Trustee  . . . . . . .  53
     6.04.          Indenture Trustee's Disclaimer  . . . . . . . . . . .  53
     6.05.          Notice of Event of Default  . . . . . . . . . . . . .  53
     6.06.          Reports by Indenture Trustee to Holders . . . . . . .  53
     6.07.          Compensation and Indemnity  . . . . . . . . . . . . .  53
     6.08.          Replacement of Indenture Trustee  . . . . . . . . . .  54
     6.09.          Successor Indenture Trustee by Merger . . . . . . . .  55
     6.10.          Appointment  of  Co-Indenture  Trustee  or  Separate
                    Indenture Trustee . . . . . . . . . . . . . . . . . .  56
     6.11.          Eligibility; Disqualification . . . . . . . . . . . .  57
     6.12.          Preferential Collection of Claims Against Issuer  . .  57
     6.13.          Representation and Warranty . . . . . . . . . . . . .  58
     6.14.          Directions to Indenture Trustee . . . . . . . . . . .  58
     6.15.          No Consent to Certain Acts of Depositor . . . . . . .  58

                                 ARTICLE VII

                        Noteholders' Lists and Reports

     7.01.          Issuer  To  Furnish  Indenture   Trustee  Names  and
                    Addresses of Noteholders  . . . . . . . . . . . . . .  59
     7.02.          Preservation of Information; Communications to
                    Noteholders . . . . . . . . . . . . . . . . . . . . .  59
     7.03.          Reports by Issuer . . . . . . . . . . . . . . . . . .  59
     7.04.          Reports by Indenture Trustee  . . . . . . . . . . . .  60

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

     8.01.          Collection of Money . . . . . . . . . . . . . . . . .  61
     8.02.          Trust Accounts  . . . . . . . . . . . . . . . . . . .  61
     8.03.          Opinion of Counsel  . . . . . . . . . . . . . . . . .  63
     8.04.          Termination Upon Distribution to Noteholders  . . . .  63
     8.05.          Release of Trust Estate . . . . . . . . . . . . . . .  63
     8.06.          Surrender of Notes Upon Final Payment . . . . . . . .  64

                                  ARTICLE IX

                           Supplemental Indentures
                           -----------------------

     9.01.          Supplemental Indentures Without Consent of
                    Noteholders . . . . . . . . . . . . . . . . . . . . .  65
     9.02.          Supplemental Indentures With Consent of Noteholders .  66
     9.03.          Execution of Supplemental Indentures  . . . . . . . .  68
     9.04.          Effect of Supplemental Indenture  . . . . . . . . . .  68
     9.05.          Conformity with Trust Indenture Act . . . . . . . . .  68
     9.06.          Reference in Notes to Supplemental Indentures . . . .  69

                                  ARTICLE X

                                  (Reserved)


                                  ARTICLE XI

                                Miscellaneous

     11.01.         Compliance Certificates and Opinions, etc . . . . . .  71
     11.02.    Form of Documents Delivered to Indenture Trustee . . . . .  73
     11.03.    Acts of Noteholders  . . . . . . . . . . . . . . . . . . .  74
     11.04.    Notices, etc., to Indenture Trustee, Issuer, Credit
               Enhancer and Rating Agencies . . . . . . . . . . . . . . .  74
     11.05.    Notices to Noteholders; Waiver . . . . . . . . . . . . . .  75
     11.06.    Alternate Payment and Notice Provisions  . . . . . . . . .  76
     11.07.    Conflict with Trust Indenture Act  . . . . . . . . . . . .  76
     11.08.    Effect of Headings . . . . . . . . . . . . . . . . . . . .  77
     11.09.    Successors and Assigns . . . . . . . . . . . . . . . . . .  77
     11.10.    Separability . . . . . . . . . . . . . . . . . . . . . . .  77
     11.11.    Benefits of Indenture  . . . . . . . . . . . . . . . . . .  77
     11.12.    Legal Holidays . . . . . . . . . . . . . . . . . . . . . .  77
     11.13.    GOVERNING LAW  . . . . . . . . . . . . . . . . . . . . . .  77
     11.14.    Counterparts . . . . . . . . . . . . . . . . . . . . . . .  77
     11.15.    Recording of Indenture . . . . . . . . . . . . . . . . . .  77
     11.16.    Issuer Obligation  . . . . . . . . . . . . . . . . . . . .  78
     11.17.    No Petition  . . . . . . . . . . . . . . . . . . . . . . .  78
     11.18.    Inspection . . . . . . . . . . . . . . . . . . . . . . . .  78
     11.19.    Authority of the Administrator . . . . . . . . . . . . . .  79

Signatures and Seals  . . . . . . . . . . . . . . . . . . . . . . . . .    81
Acknowledgments   . . . . . . . . . . . . . . . . . . . . . . . . . . .    82

EXHIBITS

Exhibit A-1 - Form of Term Notes
Exhibit A-2 - Form of Variable Funding Notes
Exhibit B   - Mortgage Loan Schedule
Exhibit C   - Form of Opinion to be delivered pursuant
              to Section 4.01(b)(ii)
Exhibit D   - Form of Opinion to be delivered pursuant
              to Section 4.01(b)(iii)
Exhibit E   - Loan Agreement
Exhibit F   - Investment Letter

          This Indenture, dated as of ______, 199_, between HEADLANDS HOME
EQUITY LOAN TRUST 199_-_, a Delaware business trust, as Issuer (the
"Issuer"), and (________________), as Indenture Trustee (the "Indenture
Trustee"),

                               WITNESSETH THAT:

          Each party hereto agrees as follows for the benefit of the other
party and for the equal and ratable benefit of the Holders of the Issuer's
Series 199__-__ Asset Backed Term Notes (the "Notes").


                               GRANTING CLAUSE

          The Issuer hereby Grants to the Indenture Trustee at the Closing
Date, as Indenture Trustee for the benefit of the Holders of the Notes, all
of the Issuer's right, title and interest in and to whether now existing or
hereafter created (a) the Mortgage Loans and all monies and proceeds due
thereon after the Cut-off Date, (b) the Servicing Agreement and the Mortgage
Loan Purchase Agreement, (c) all funds on deposit in the Funding Account,
including all income from the investment and reinvestment of funds therein,
(d) all funds on deposit from time to time in the Collection Account
allocable to the Mortgage Loans; (e) all funds on deposit from time to time
in the Payment Account and in all proceeds thereof; (f) the Policy; and (g)
all present and future claims, demands, causes and chooses in action in
respect of any or all of the foregoing and all payments on or under, and all
proceeds of every kind and nature whatsoever in respect of, any or all of the
foregoing and all payments on or under, and all proceeds of every kind and
nature whatsoever in the conversion thereof, voluntary or involuntary, into
cash or other liquid property, all cash proceeds, accounts, accounts
receivable, notes, drafts, acceptances, checks, deposit accounts, rights to
payment of any and every kind, and other forms of obligations and
receivables, instruments and other property which at any time constitute all
or part of or are included in the proceeds of any of the foregoing
(collectively, the "Trust Estate" or the "Collateral").

          The foregoing Grant is made in trust to secure the payment of
principal of and interest on, and any other amounts owing in respect of, the
Notes, equally and ratably without prejudice, priority or distinction, and to
secure compliance with the provisions of this Indenture, all as provided in
this Indenture.

          The Indenture Trustee, as Indenture Trustee on behalf of the
Holders of the Notes, acknowledges such Grant, accepts the trust under this
Indenture in accordance with the provisions hereof and agrees to perform its
duties as Indenture Trustee as required herein.


                                  ARTICLE I

                                 Definitions

     Section 1.01.  Definitions.  For all purposes of this Indenture,
                    -----------
except as otherwise expressly provided herein or unless the context otherwise
requires, capitalized terms not otherwise defined herein shall have the
meanings assigned to such terms in the Definitions attached hereto as
Appendix A which is incorporated by reference herein.  All other capitalized
terms used herein shall have the meanings specified herein.

     Section 1.02.  Incorporation by Reference of Trust Indenture Act. 
                    -------------------------------------------------
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture.  The
following TIA terms used in this Indenture have the following meanings:

          "Commission" means the Securities and Exchange Commission.

          "indenture securities" means the Notes.

          "indenture security holder" means a Noteholder.

          "indenture to be qualified" means this Indenture.

          "indenture trustee" or "institutional trustee" means the Indenture
     Trustee.

          "obligor" on the indenture securities means the Issuer and any
     other obligor on the indenture securities.

     All other TIA terms used in this Indenture that are defined by the TIA,
defined by TIA reference to another statute or defined by Commission rule
have the meaning assigned to them by such definitions.

     Section 1.03.  Rules of Construction.  Unless the context otherwise
                    ---------------------
requires:

            (i)  a term has the meaning assigned to it;

           (ii)  an accounting term not otherwise defined has the meaning
     assigned to it in accordance with generally accepted accounting
     principles as in effect from time to time;

          (iii)  "or" is not exclusive;

           (iv)  "including" means including without limitation; 

            (v)  words in the singular include the plural and words in the
     plural include the singular; and

           (vi)  any agreement, instrument or statute defined or referred to
     herein or in any instrument or certificate delivered in connection
     herewith means such agreement, instrument or statute as from time to
     time amended, modified or supplemented and includes (in the case of
     agreements or instruments) references to all attachments thereto and
     instruments incorporated therein; references to a Person are also to its
     permitted successors and assigns.


                                  ARTICLE II

                          Original Issuance of Notes

     Section 2.01.  Form.  The Term Notes (and the Variable Funding Notes,
                    ----
in each case) together with the Indenture Trustee's certificate of
authentication, shall be in substantially the forms set forth in
Exhibit(s) A-1 (and A-2, respectively,) with such appropriate insertions,
omissions, substitutions and other variations as are required or permitted by
this Indenture and may have such letters, numbers or other marks of
identification and such legends or endorsements placed thereon as may,
consistently herewith, be determined by the officers executing such Notes, as
evidenced by their execution of the Notes.  Any portion of the text of any
Note may be set forth on the reverse thereof, with an appropriate reference
thereto on the face of the Note.

     The Notes shall be typewritten, printed, lithographed or engraved or
produced by any combination of these methods (with or without steel engraved
borders), all as determined by the Authorized Officers executing such Notes,
as evidenced by their execution of such Notes.

     The terms of the Notes set forth in Exhibits A-1(, A-2) and A-3 are part
of the terms of this Indenture.

     Section 2.02.  Execution, Authentication and Delivery.  The Notes
                    --------------------------------------
shall be executed on behalf of the Issuer by any of its Authorized Officers. 
The signature of any such Authorized Officer on the Notes may be manual or
facsimile.

     Notes bearing the manual or facsimile signature of individuals who were
at any time Authorized Officers of the Issuer shall bind the Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Notes or did not
hold such offices at the date of such Notes.

     The Indenture Trustee shall upon Issuer Request authenticate and deliver
Term Notes for original issue in an aggregate initial principal amount of
$(______________) (and Variable Funding Notes for original issue in an
aggregate initial principal amount of $(_____________)).  (The Security
Balance of the Variable Funding Notes in the aggregate may not exceed the
Maximum Variable Funding Balance.)  The aggregate principal amount of Notes
outstanding at any time may not exceed (the sum of) $(_____________) (and the
Security Balance of Additional Variable Funding Notes issued pursuant to the
terms of Section 4.01 hereof).

     Each Note shall be dated the date of its authentication.  The Notes
shall be issuable as registered Notes and the Term Notes shall be issuable in
the minimum initial Security Balances of $(________) and in integral
multiples of $(______) in excess thereof.

     (Each Variable Funding Note shall be initially issued with a Security
Balance of $(______) or, if applicable, with a Security Balance in the amount
equal to the Additional Balance Differential for the Collection Period
related to the Payment Date following the date of issuance of such Variable
Funding Note pursuant to Section 4.01(c).)

     No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form provided for herein
executed by the Indenture Trustee by the manual signature of one of its
authorized signatories, and such certificate upon any Note shall be
conclusive evidence, and the only evidence, that such Note has been duly
authenticated and delivered hereunder.

     Section 2.03.  Opinions of Counsel.  On the Closing Date, the
                    -------------------
Indenture Trustee shall have received:  (i) an Opinion of Counsel, in form
and substance reasonably satisfactory to the Indenture Trustee and its
counsel, with respect to securities law matters; (ii) an Opinion of Counsel,
in form and substance reasonably satisfactory to the Indenture Trustee and
its counsel, with respect to the tax status of the arrangement created by the
Indenture; and (iii) an Opinion of Counsel to the Issuer, in form and
substance reasonably satisfactory to the Indenture Trustee and its counsel,
with respect to the due authorization, valid execution and delivery of this
Indenture and with respect to its binding effect on the Issuer.

                                 ARTICLE III

                                  Covenants

     Section 3.01.  Collection of Payments on Mortgage Loan Accounts.  The
                    ------------------------------------------------
Indenture Trustee shall establish and maintain with itself a trust account
(the "Payment Account") in which the Indenture Trustee shall, subject to the
terms of this paragraph, deposit, on the same day as it is received from the
Master Servicer, each remittance received by the Indenture Trustee with
respect to the Mortgage Loans.  The Indenture Trustee shall make all payments
of principal of and interest on the Notes, subject to Section 3.03 as
provided in Section 3.05 herein from moneys on deposit in the Payment
Account.

     Section 3.02.  Maintenance of Office or Agency.  The Issuer will
                    -------------------------------
maintain in the Borough of Manhattan, The City of New York, an office or
agency where, subject to satisfaction of conditions set forth herein, Notes
may be surrendered for registration of transfer or exchange, and where
notices and demands to or upon the Issuer in respect of the Notes and this
Indenture may be served.  The Issuer hereby initially appoints the Indenture
Trustee to serve as its agent for the foregoing purposes.  If at any time the
Issuer shall fail to maintain any such office or agency or shall fail to
furnish the Indenture Trustee with the address thereof, such surrenders,
notices and demands may be made or served at the Corporate Trust Office, and
the Issuer hereby appoints the Indenture Trustee as its agent to receive all
such surrenders, notices and demands.

     Section 3.03.  Money for Payments To Be Held in Trust; Paying Agent;
                    -----------------------------------------------------
Certificate Paying Agent.  (a) As provided in Section 3.01, all payments
- - ------------------------
of amounts due and payable with respect to any Notes that are to be made from
amounts withdrawn from the Payment Account pursuant to Section 3.01 shall be
made on behalf of the Issuer by the Indenture Trustee or by the Paying Agent,
and no amounts so withdrawn from the Payment Account for payments of Notes
shall be paid over to the Issuer except as provided in this Section 3.03.

     The Issuer will cause each Paying Agent other than the Indenture Trustee
to execute and deliver to the Indenture Trustee an instrument in which such
Paying Agent shall agree with the Indenture Trustee (and if the Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section 3.03, that such Paying Agent will:

            (i)  hold all sums held by it for the payment of amounts due with
     respect to the Notes in trust for the benefit of the Persons entitled
     thereto until such sums shall be paid to such Persons or otherwise
     disposed of as herein provided and pay such sums to such Persons as
     herein provided;

           (ii)  give the Indenture Trustee notice of any default by the
     Issuer of which it has actual knowledge in the making of any payment
     required to be made with respect to the Notes;

          (iii)  at any time during the continuance of any such default, upon
     the written request of the Indenture Trustee, forthwith pay to the
     Indenture Trustee all sums so held in trust by such Paying Agent;

           (iv)  immediately resign as Paying Agent and forthwith pay to the
     Indenture Trustee all sums held by it in trust for the payment of Notes
     if at any time it ceases to meet the standards required to be met by a
     Paying Agent at the time of its appointment; and

            (v)  comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Notes of any applicable
     withholding taxes imposed thereon and with respect to any applicable
     reporting requirements in connection therewith.

     The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by
Issuer Request direct any Paying Agent to pay to the Indenture Trustee all
sums held in trust by such Paying Agent, such sums to be held by the
Indenture Trustee upon the same trusts as those upon which the sums were held
by such Paying Agent; and upon such payment by any Paying Agent to the Inden-
ture Trustee, such Paying Agent shall be released from all further liability
with respect to such money.

     Subject to applicable laws with respect to escheat of funds, any money
held by the Indenture Trustee or any Paying Agent in trust for the payment of
any amount due with respect to any Note and remaining unclaimed for two years
after such amount has become due and payable shall be discharged from such
trust and be paid to the Issuer on Issuer Request; and the Holder of such
Note shall thereafter, as an unsecured general creditor, look only to the
Issuer for payment thereof (but only to the extent of the amounts so paid to
the Issuer), and all liability of the Indenture Trustee or such Paying Agent
with respect to such trust money shall thereupon cease; provided, however,
that the Indenture Trustee or such Paying Agent, before being required to
make any such repayment, shall at the expense and direction of the Issuer
cause to be published once, in an Authorized Newspaper published in the
English language, notice that such money remains unclaimed and that, after a
date specified therein, which shall not be less than 30 days from the date of
such publication, any unclaimed balance of such money then remaining will be
repaid to the Issuer.  The Indenture Trustee shall also adopt and employ, at
the expense and direction of the Issuer, any other reasonable means of
notification of such repayment (including, but not limited to, mailing notice
of such repayment to Holders whose Notes have been called but have not been
surrendered for redemption or whose right to or interest in moneys due and
payable but not claimed is determinable from the records of the Indenture
Trustee or of any Paying Agent, at the last address of record for each such
Holder).

     The Issuer hereby appoints (__________________) as Certificate Paying
Agent and Residual Ownership Interest Paying Agent to make payments to
Certificateholders and holders of the Residual Ownership Interest on behalf
of the Issuer in accordance with the provisions of the Certificates, Section
3.05 hereof and the provisions of the Trust Agreement, and $(_______________)
hereby accepts such appointment and further agrees that it will be bound by
the provisions of the Trust Agreement relating to the Certificate Paying
Agent and Residual Ownership Interest Paying Agent and will:

            (i)  hold all sums held by it for the payment of amounts due with
     respect to the Certificates and the Residual Ownership Interest in trust
     for the benefit of the Persons entitled thereto until such sums shall be
     paid to such Persons or otherwise disposed of as herein provided and as
     provided in the Trust Agreement and pay such sums to such Persons as
     herein and therein provided;

           (ii)  give the Owner Trustee notice of any default by the Issuer
     of which it has actual knowledge in the making of any payment required
     to be made with respect to the Certificates;

          (iii)  at any time during the continuance of any such default, upon
     the written request of the Owner Trustee forthwith pay to the Owner
     Trustee on behalf of the Issuer all sums so held in Trust by such
     Certificate Paying Agent;

           (iv)  immediately resign as Certificate Paying Agent and forthwith
     pay to the Owner Trustee on behalf of the Issuer all sums held by it in
     trust for the payment of Certificates and the Residual Ownership
     Interest if at any time it ceases to meet the standards required to be
     met by the Certificate Paying Agent or the Residual Ownership Interest
     Paying Agent at the time of its appointment;

            (v)  comply with all requirements of the Code with respect to the
     withholding from any payments made by it on any Certificates or the
     holders of the Residual Ownership Interest of any applicable withholding
     taxes imposed thereon and with respect to any applicable reporting
     requirements in connection therewith; and

           (vi)  deliver to the Owner Trustee a copy of the report to
     Certificateholders and holders of Residual Ownership Interest prepared
     with respect to each Payment Date by the Master Servicer pursuant to
     Section 4.01 of the Servicing Agreement.

     Section 3.04.  Existence.  The Issuer will keep in full effect its
                    ---------
existence, rights and franchises as a business trust under the laws of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws of any other state or of the United States
of America, in which case the Issuer will keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and will
obtain and preserve its qualification to do business in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Indenture, the Notes, the Mortgage Loans and each
other instrument or agreement included in the Trust Estate.

     Section 3.05.  Payment of Principal and Interest; Defaulted Interest. 
                    -----------------------------------------------------
(a)  On each Payment Date from amounts on deposit in the Payment Account
after making (x) any deposit to the Funding Account pursuant to Section
8.02(b) and (y) any deposits to the Payment Account pursuant to Section
8.02(c)(ii) and Section 8.02(c)(i)(2), the Indenture Trustee, on behalf of
the Issuer shall pay to the Noteholders and the Certificate Paying Agent, on
behalf of the Issuer shall pay to the Certificateholders and the Certificate
Paying Agent, on behalf of the Issuer shall pay to the holders of the
Residual Ownership Interest, and the Indenture Trustee, in its capacity as
agent for the Issuer shall pay to other Persons, the amounts to which they
are entitled as set forth below:

            (i)  The sum of (x) to the Noteholders the sum of (a) one month's
     interest at the Note Rate on the Security Balances of Notes immediately
     prior to such Payment Date and (b) any previously accrued and unpaid
     interest for prior Payment Dates and (y) to the Certificateholders, the
     Certificate Distribution Amount for such Payment Date;

           (ii)  (if such Payment Date is after the Funding Period, to the
     Noteholders and the Certificateholders as the case may be,) as principal
     on the Term Notes(, Variable Funding Notes,) and the Certificates, the
     applicable Security Percentage of the Principal Collection Distribution
     Amount (and if such Payment Date is the first Payment Date following the
     end of the Funding Period (if ending due to an Amortization Event) or
     the Payment Date on which the Funding Period ends, to the Noteholders
     and Certificateholders as principal on the Term Notes, Variable Funding
     Notes, and Certificates the applicable Security Percentage of the amount
     deposited from the Funding Account in respect of Security Principal
     Collections);

          (iii)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Term Notes(, Variable Funding Notes) and the
     Certificates, pro rata, based on the Security Balances from the amount
     remaining on deposit in the Payment Account, up to the applicable
     Security Percentage of Liquidation Loss Amounts for the related Col-
     lection Period;

           (iv)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Term Notes(, Variable Funding Notes) and the
     Certificates, pro rata, based on the Security Balances from the amount
     remaining on deposit in the Payment Account, up to the applicable
     Security Percentage of Carryover Loss Amounts;

            (v)  to the Credit Enhancer, in the amount of the premium for the
     Credit Enhancement Instrument (and for any Additional Credit Enhancement
     Instrument);

           (vi)  to the Credit Enhancer, to reimburse it for prior draws made
     on the Credit Enhancement Instrument (and on any Additional Credit
     Enhancement Instrument) (with interest thereon as provided in the
     Insurance Agreement);

          (vii)  to the Noteholders and the Certificateholders, as the case
     may be, as principal on the Term Notes(, Variable Funding Notes) and the
     Certificates, pro rata, based on the Security Balances from Security
     Interest Collections, up to the Accelerated Principal Distribution
     Amount for such Payment Date (such amount, if any, paid pursuant to this
     clause (vii) being referred to herein as the "Accelerated Principal
     Payment Amount");

         (viii)  to the Credit Enhancer, any other amounts owed to the Credit
     Enhancer pursuant to the Insurance Agreement;

           (ix)  (Reserved);

            (x)  to  reimburse the Administrator for expenditures made on
     behalf of the Issuer with respect to the performance of its duties under
     the Indenture; and

           (xi)  any remaining amounts to the holders of the Residual
     Ownership Interest as described in Section 5.01 of the Trust Agreement;

provided, however, in the event that on a Payment Date a Credit Enhancer
Default shall have occurred and be continuing then the priorities of
distributions described above will be adjusted such that payments of the
Certificate Distribution Amount and all other amounts to be paid in respect
of principal on the Certificates will not be paid until the full amount of
interest and principal in accordance with clauses (i)(x) and (ii) through
(iv) above that are due on the Notes on such Payment Date have been paid and
provided, further, that on the Final Scheduled Payment Date or other final
Payment Date, the amount to be paid pursuant to clause (ii) above shall be
equal to the Security Balances of the Securities immediately prior to such
Payment Date.

     The amounts paid to Noteholders shall be paid to each Class in
accordance with the Class Percentage as set forth in paragraph (b) below. 
Interest will accrue on the Notes during an Interest Period on the basis of
the actual number of days in such Interest Period and a year assumed to
consist of 360 days.

     Any installment of interest or principal, if any, payable on any Note or
Certificate that is punctually paid or duly provided for by the Issuer on the
applicable Payment Date shall, if such Holder holds Notes or Certificates
other than the Designated Certificate of an aggregate initial Principal
Balance of at least $(___________) be paid to each Holder of record on the
preceding Record Date, by wire transfer to an account specified in writing by
such Holder reasonably satisfactory to the Indenture Trustee as of the
preceding Record Date or in all other cases or if no such instructions have
been delivered to the Indenture Trustee, by check to such Noteholder mailed
to such Holder's address as it appears in the Note Register the amount
required to be distributed to such Holder on such Payment Date pursuant to
such Holder's Securities; provided, however, that the Indenture Trustee shall
not pay to such Holders any amount required to be withheld from a payment to
such Holder by the Code.

     (b)  The principal of each Note shall be due and payable in full on the
Final Scheduled Payment Date for such Note as provided in the related form of
Note set forth in Exhibits A-1 (and A-2).  All principal payments on each
Class of Notes shall be made to the Noteholders of such Class entitled
thereto in accordance with the Percentage Interests represented by such
Notes.  Upon notice to the Indenture Trustee by the Issuer, the Indenture
Trustee shall notify the Person in whose name a Note is registered at the
close of business on the Record Date preceding the Final Scheduled Payment
Date or other final Payment Date.  Such notice shall be mailed no later than
five Business Days prior to such Final Scheduled Payment Date or other final
Payment Date and shall specify that payment of the principal amount and any
interest due with respect to such Note at the Final Scheduled Payment Date or
other final Payment Date will be payable only upon presentation and surrender
of such Note and shall specify the place where such Note may be presented and
surrendered for such final payment.

     Section 3.06.  Protection of Trust Estate.  (a)  The Issuer will from
                    --------------------------
time to time execute and deliver all such supplements and amendments hereto
and all such financing statements, continuation statements, instruments of
further assurance and other instruments, and will take such other action
necessary or advisable to:

            (i)  maintain or preserve the lien and security interest (and the
     priority thereof) of this Indenture or carry out more effectively the
     purposes hereof;

           (ii)  perfect, publish notice of or protect the validity of any
     Grant made or to be made by this Indenture;

          (iii)  enforce any of the Mortgage Loans; or

           (iv)  preserve and defend title to the Trust Estate and the rights
     of the Indenture Trustee and the Noteholders in such Trust Estate
     against the claims of all persons and parties.

     (b)  Except as otherwise provided in the Servicing Agreement or this
Indenture, the Indenture Trustee shall not remove any portion of the Trust
Estate that consists of money or is evidenced by an instrument, certificate
or other writing from the jurisdiction in which it was held at the date of
the most recent Opinion of Counsel delivered pursuant to Section 3.06 (or
from the jurisdiction in which it was held as described in the Opinion of
Counsel delivered at the Closing Date pursuant to Section 3.07(a), if no
Opinion of Counsel has yet been delivered pursuant to Section 3.07(b) unless
the Trustee shall have first received an Opinion of Counsel to the effect
that the lien and security interest created by this Indenture with respect to
such property will continue to be maintained after giving effect to such
action or actions.

     The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement
or other instrument required to be executed pursuant to this Section 3.06.

     Section 3.07.  Opinions as to Trust Estate.  (a)  On the Closing
                    ---------------------------
Date, the Issuer shall furnish to the Indenture Trustee, the Owner Trustee
and to the Administrator an Opinion of Counsel either stating that, in the
opinion of such counsel, such action has been taken with respect to the
delivery of the Mortgage Notes, the recording of the Assignments of Mortgage,
the recording and filing of this Indenture, any indentures supplemental
hereto, and any other requisite documents, and with respect to the execution
and filing of any financing statements and continuation statements, as are
necessary to perfect and make effective the lien and security interest of
this Indenture and reciting the details of such action, or stating that, in
the opinion of such counsel, no such action is necessary to make such lien
and security interest effective.

     (b)  On or before December 31 in each calendar year, beginning in 199_,
the Issuer shall furnish to the Indenture Trustee and to the Administrator an
Opinion of Counsel at the expense of the Issuer either stating that, in the
opinion of such counsel, such action has been taken with respect to the
recording of the Assignments of Mortgage, the recording, filing, re-recording
and refiling of this Indenture, any indentures supplemental hereto and any
other requisite documents and with respect to the execution and filing of any
financing statements and continuation statements as is necessary to maintain
the lien and security interest created by this Indenture and reciting the
details of such action or stating that in the opinion of such counsel no such
action is necessary to maintain such lien and security interest. Such Opinion
of Counsel shall also describe the recording, filing, re-recording and refil-
ing of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements
and continuation statements that will, in the opinion of such counsel, be
required to maintain the lien and security interest of this Indenture until
December 31 in the following calendar year.

     Section 3.08.  (Reserved)

     Section 3.09.  Performance of Obligations; Servicing Agreement.  (a) 
                    -----------------------------------------------
The Issuer will punctually perform and observe all of its obligations and
agreements contained in this Indenture, the Basic Documents and in the
instruments and agreements included in the Trust Estate.  Except as otherwise
expressly provided therein, the Issuer shall not waive, amend, modify,
supplement or terminate any Basic Document, including without limitation the
Servicing Agreement or any provision thereof without the consent of the
Indenture Trustee or the Holders of at least a majority of the Security
Balances of the Notes, the Master Servicer and the Credit Enhancer.  Upon the
taking of any such action with respect to any Basic Document the Issuer shall
give written notice thereof to the Rating Agencies.

     (b)  The Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such
duties by a Person identified to the Indenture Trustee in an Officer's
Certificate of the Issuer shall be deemed to be action taken by the Issuer. 
Initially, the Issuer has contracted with the Administrator to assist the
Issuer in performing its duties under this Indenture.

     (c)  The Issuer will not take any action or permit any action to be
taken by others which would release any Person from any of such Person's
covenants or obligations under any of the documents relating to the Mortgage
Loans or under any instrument included in the Trust Estate, or which would
result in the amendment, hypothecation, subordination, termination or
discharge of, or impair the validity or effectiveness of, any of the
documents relating to the Mortgage Loans or any such instrument, except such
actions as the Master Servicer is expressly permitted to take in the
Servicing Agreement.

     (d)  If the Issuer shall have knowledge of the occurrence of an Event of
Servicing Termination, the Issuer shall promptly notify the Indenture Trustee
thereof, and shall specify in such notice the action, if any, the Issuer is
taking in respect of such Event of Servicing Termination.  If such Event of
Servicing Termination arises from the failure of the Master Servicer to
perform any of its duties or obligations under the Servicing Agreement with
respect to the Mortgage Loans, the Issuer may remedy such failure, provided
that if such Event of Servicing Termination arises from the failure by the
Master Servicer to comply with requirements imposed upon it under Section
3.04 of the Servicing Agreement with respect to hazard insurance for the
Mortgaged Properties securing the Mortgage Loans, the Issuer shall promptly,
as the case may be, pay such premiums or obtain substitute insurance coverage
meeting the requirements of said Section 3.04.  So long as any such Event of
Servicing Termination shall be continuing, the Indenture Trustee may exercise
its remedies set forth in Section 7.01 of the Servicing Agreement.  Unless
granted or permitted by the Credit Enhancer or the Holders of Securities to
the extent provided above, the Issuer may not waive any such Event of
Servicing Termination or terminate the rights and powers of the Master
Servicer under the Servicing Agreement.

     (e)  Upon any termination of the Master Servicer's rights and powers
pursuant to Section 7.01 of the Servicing Agreement, all rights, powers,
duties and responsibilities of the Master Servicer with respect to the
Mortgage Loans shall vest in and be assumed by the Indenture Trustee, and the
Indenture Trustee shall be the successor in all respect to the Master
Servicer in its capacity as servicer with respect to the Mortgage Loans under
the Servicing Agreement.  Upon any such termination, the Indenture Trustee is
hereby authorized, and the Indenture Trustee hereby agrees, to mail a notice
to each Mortgagor directing each such Mortgagor to mail all payments in
respect of the related Mortgage Loan to the Indenture Trustee or its agent at
the address specified in such notice.  The Indenture Trustee may resign as
the Master Servicer by giving written notice of such resignation to the
Issuer and the Credit Enhancer and in such event will be released from such
duties and obligations, such release to be effective on the date a new
servicer enters into a servicing agreement with the Issuer as provided below. 
Upon delivery of any such notice to the Issuer, the Issuer shall obtain a new
servicer, satisfactory in all respects to the Indenture Trustee and the
Credit Enhancer, which shall enter into a servicing agreement with the Issuer
and the Indenture Trustee, such agreement to be not less favorable to the
Credit Enhancer in its reasonable judgment, or the Noteholders if a Credit
Enhancer Default shall have occurred and be continuing, than the Servicing
Agreement in any material respect.  If, within 30 days after the delivery of
the notice referred to above, the Issuer shall not have obtained such new
servicer, the Indenture Trustee may appoint, or may petition a court of
competent jurisdiction to appoint, a successor servicer acceptable to the
Credit Enhancer to service the Mortgage Loans.  In connection with any such
appointment, the Indenture Trustee may make such arrangements for the
compensation of such successor as it and such successor shall agree, and the
Issuer shall enter into an agreement with such successor for the servicing of
the Mortgage Loans, such agreement to be substantially similar to the
Servicing Agreement or otherwise acceptable to the Credit Enhancer; provided
that any such compensation of the successor servicer unless otherwise agreed
to by the Credit Enhancer, shall not be in excess of the Servicing Fee pay-
able to the Master Servicer under the Servicing Agreement.  If the Indenture
Trustee shall succeed to the Master Servicer's duties as servicer of the
Mortgage Loans as provided herein, it shall do so in its individual capacity
and not in its capacity as Indenture Trustee.

     (f)  The Issuer shall at all times retain an Administrator (approved by
the Credit Enhancer under the Administration Agreement) and may enter into
contracts with other Persons for the performance of the Issuer's obligations
hereunder, and performance of such obligations by such Persons shall be
deemed to be performance of such obligations by the Issuer.

     Section 3.10.  Negative Covenants.  So long as any Notes are
                    ------------------
Outstanding, the Issuer shall not:

            (i)  except as expressly permitted by this Indenture, sell,
     transfer, exchange or otherwise dispose of the Trust Estate, unless
     directed to do so by the Indenture Trustee;

           (ii)  claim any credit on, or make any deduction from the
     principal or interest payable in respect of, the Notes (other than
     amounts properly withheld from such payments under the Code) or assert
     any claim against any present or former Noteholder by reason of the
     payment of the taxes levied or assessed upon any part of the Trust
     Estate; or

          (iii)  (A)  permit the validity or effectiveness of this Indenture
     to be impaired, or permit the lien of this Indenture to be amended,
     hypothecated, subordinated, terminated or discharged, or permit any
     Person to be released from any covenants or obligations with respect to
     the Notes under this Indenture except as may be expressly permitted
     hereby, (B) permit any lien, charge, excise, claim, security interest,
     mortgage or other encumbrance (other than the lien of this Indenture) to
     be created on or extend to or otherwise arise upon or burden the Trust
     Estate or any part thereof or any interest therein or the proceeds
     thereof or (C) permit the lien of this Indenture not to constitute a
     valid first priority security interest in the Trust Estate.

     Section 3.11.  Annual Statement as to Compliance.  The Issuer will
                    ---------------------------------
deliver to the Indenture Trustee, within 120 days after the end of each
fiscal year of the Issuer (commencing with the fiscal year 199_), an
Officer's Certificate stating, as to the Authorized Officer signing such
Officer's Certificate, that:

            (i)  a review of the activities of the Issuer during such year
     and of its performance under this Indenture has been made under such
     Authorized Officer's supervision; and

           (ii)  to the best of such Authorized Officer's knowledge, based on
     such review, the Issuer has complied with all conditions and covenants
     under this Indenture throughout such year, or, if there has been a
     default in its compliance with any such condition or covenant,
     specifying each such default known to such Authorized Officer and the
     nature and status thereof.

     Section 3.12.  Recording of Assignments.  The Issuer shall exercise
                    ------------------------
its right under the Mortgage Loan Purchase Agreement with respect to the
obligation of the Seller to submit or cause to be submitted for recording all
Assignments of Mortgages on or prior to _________, 199_ with respect to the
Initial Loans and within (__) days following the related Deposit Date with
respect to any Additional Loans.

     Section 3.13.  Representations and Warranties Concerning the Mortgage
                    ------------------------------------------------------
Loans.  The Issuer has pledged to the Indenture Trustee all of its right
- - -----
under the Mortgage Loan Purchase Agreement and the Indenture Trustee has the
benefit of the representations and warranties made by the Seller in
Section (_____) thereof, Section (____) thereof and Section (__) thereof
concerning the Mortgage Loans and the right to enforce any remedy against the
Seller provided in such Section (_____) or Section (_____) to the same extent
as though such representations and warranties were made directly to the
Indenture Trustee.

     Section 3.14.  Indenture Trustee's Review of Related Documents.  (a) 
                    -----------------------------------------------
The Indenture Trustee agrees, for the benefit of the holders of the Notes, to
review, or the related Custodian shall review, unless the Indenture Trustee
or such Custodian made such review prior to the Closing Date, on or prior to
________, 199_ the Related Documents delivered to it on or prior to the
Closing Date and within 90 days of the related Deposit Date, the Related
Documents delivered to it in connection with any Additional Loan, in each
case in connection with the Grant of the Mortgage Loan listed on the Schedule
of Mortgage Loans as security for the Notes.  Such review shall be limited to
a determination that all documents referred to in the definition of the term
Related Documents have been executed and are appropriately endorsed in the
manner called for in the Mortgage Loan Purchase Agreement and that the
Related Documents have been delivered with respect to each such Mortgage Loan
(other than the documents related to (i) any Mortgage Loan so listed which
has been subject to a Prepayment in full and termination of related Mortgage
Loan, the proceeds of which have been deposited in the Collection Account in
lieu of delivery of the applicable Related Documents, (ii) any Mortgage Loan
with respect to which the related Mortgaged Property was foreclosed,
repossessed or otherwise converted subsequent to the Cut-Off Date and prior
to the Closing Date or with respect to which foreclosure proceedings have
been commenced and for which the related Related Documents are required in
connection with the prosecution of such foreclosure proceedings and for which
the Issuer has delivered a trust receipt called for by Section 3.15(c) and
(iii) any Mortgage Loan as to which the original Assignment of Mortgage has
been submitted for recording), that all such documents have been executed,
and that all such documents relate to the Mortgage Loans listed on the
Schedule of Mortgage Loans.  In performing such review, the Trustee may rely
upon the purported genuineness and due execution of any such document and on
the purported genuineness of any signature thereon.

     (b)  If any Related Document is defective in any material respect which
may materially and adversely affect the value of the related Mortgage Loan,
the interest of the Indenture Trustee or the Noteholders in such Mortgage
Loan, or if any document required to be delivered to the Indenture Trustee
has not been delivered, the Indenture Trustee or the related Custodian on
behalf of the Indenture Trustee shall notify the Issuer, the Seller, the
Credit Enhancer and the Master Servicer immediately after obtaining knowledge
thereof and the Indenture Trustee, as assignee of the Issuer's rights under
the Mortgage Loan Purchase Agreement, shall exercise its remedies in respect
of any such defect against the Seller as provided in the Mortgage Loan
Purchase Agreement.

     Section 3.15.  Trust Estate; Related Documents.  (a)  When required
                    -------------------------------
by the provisions of this Indenture, the Indenture Trustee shall execute
instruments to release property from the lien of this Indenture, or convey
the Indenture Trustee's interest in the same, in a manner and under
circumstances which are not inconsistent with the provisions of this
Indenture.  No party relying upon an instrument executed by the Indenture
Trustee as provided in this Article III shall be bound to ascertain the
Indenture Trustee's authority, inquire into the satisfaction of any
conditions precedent or see to the application of any moneys.

     (b)  In order to facilitate the servicing of the Mortgage Loans, the
Master Servicer is hereby authorized in the name and on behalf of the
Indenture Trustee and the Issuer, to execute assumption agreements,
substitution agreements, and instruments of satisfaction or cancellation or
of partial or full release or discharge, or any other document contemplated
by the Servicing Agreement and other comparable instruments with respect to
the Mortgage Loans and with respect to the Mortgaged Properties subject to
the Mortgages (and the Indenture Trustee and the Owner Trustee shall promptly
execute any such documents on request of the Master Servicer), subject to the
obligations of the Master Servicer under the Servicing Agreement.  If from
time to time the Master Servicer shall deliver to the Indenture Trustee or
the related Custodian copies of any written assurance, assumption agreement
or substitution agreement or other similar agreement pursuant to Section 3.05
of the Servicing Agreement, the Indenture Trustee or the related Custodian
shall check that each of such documents purports to be an original executed
copy (or a copy of the original executed document if the original executed
copy has been submitted for recording and has not yet been returned) and, if
so, shall file such documents, and upon receipt of the original executed copy
from the applicable recording office or receipt of a copy thereof certified
by the applicable recording office shall file such originals or certified
copies with the Related Documents.  If any such documents submitted by the
Master Servicer do not meet the above qualifications, such documents shall
promptly be returned by the Indenture Trustee or the related Custodian to the
Master Servicer, with a direction to the Master Servicer to forward the
correct documentation.

     (c)  Upon Issuer Request accompanied by an Officers' Certificate of the
Master Servicer pursuant to Section 3.07 of the Servicing Agreement to the
effect that a Mortgage Loan has been the subject of a final payment or a
prepayment in full and the related Mortgage Loan has been terminated or that
substantially all Liquidation Proceeds which have been determined by the
Master Servicer in its reasonable judgment to be finally recoverable have
been recovered, and upon deposit to the Collection Account of such final
monthly payment, prepayment in full together with accrued and unpaid interest
to the date of such payment with respect to such Mortgage Loan or, if
applicable, Liquidation Proceeds, the Indenture Trustee and the Issuer shall
promptly release the Related Documents to the Master Servicer upon the order
of the Issuer, along with such documents as the Master Servicer or the
Mortgagor may request as contemplated by the Servicing Agreement to evidence
satisfaction and discharge of such Mortgage Loan.  If from time to time and
as appropriate for the servicing or foreclosure of any Mortgage Loan, the
Master Servicer requests the Indenture Trustee or the related Custodian to
release the Related Documents and delivers to the Indenture Trustee or the
related Custodian a trust receipt reasonably satisfactory to the Indenture
Trustee or the related Custodian and signed by a Responsible Officer of the
Master Servicer, the Issuer and the Indenture Trustee or the related
Custodian shall release the Related Documents to the Master Servicer.  If
such Mortgage Loans shall be liquidated and the Indenture Trustee or the
related Custodian receives a certificate from the Master Servicer as provided
above, then, upon request of the Issuer, the Indenture Trustee or the related
Custodian shall release the trust receipt to the Master Servicer upon the
order of the Issuer.

     (d)  The Indenture Trustee shall, at such time as there are no Notes
Outstanding and no amounts due to the Credit Enhancer, release all of the
Trust Estate to the Issuer (other than any cash held for the payment of the
Notes pursuant to Section 3.03 or 4.11), subject, however, to the rights of
the Indenture Trustee under Section 6.07.

     Section 3.16.  Amendments to Servicing Agreement.  The Indenture
                    ---------------------------------
Trustee may enter into any amendment or supplement to the Servicing Agreement
only in accordance with Section 8.01 of the Servicing Agreement.  The
Indenture Trustee may, in its discretion, decline to enter into or consent to
any such supplement or amendment if its own rights, duties or immunities
shall be adversely affected.

     Section 3.17.  Master Servicer as Agent and Bailee of Indenture
                    ------------------------------------------------
Trustee.  Solely for purposes of perfection under Section 9-305 of the
- - -------
Uniform Commercial Code or other similar applicable law, rule or regulation
of the state in which such property is held by the Master Servicer, the
Indenture Trustee hereby acknowledges that the Master Servicer is acting as
agent and bailee of the Indenture Trustee in holding amounts on deposit in
the Collection Account pursuant to Section 3.02 of the Servicing Agreement,
as well as its agent and bailee in holding any Related Documents released to
the Master Servicer pursuant to Section 3.15(c), and any other items
constituting a part of the Trust Estate which from time to time come into the
possession of the Master Servicer.  It is intended that, by the Master
Servicer's acceptance of such agency pursuant to Section 3.02 of the
Servicing Agreement, the Trustee, as a secured party, will be deemed to have
possession of such Related Documents, such moneys and such other items for
purposes of Section 9-305 of the Uniform Commercial Code of the state in
which such property is held by the Master Servicer.

     Section 3.18.  Investment Company Act.  The Issuer shall not become
                    ----------------------
an "investment company" or under the "control" of an "investment company" as
such terms are defined in the Investment Company Act of 1940, as amended (or
any successor or amendatory statute), and the rules and regulations
thereunder (taking into account not only the general definition of the term
"investment company" but also any available exceptions to such general
definition); provided, however, that the Issuer shall be in compliance with
this Section 3.18 if it shall have obtained an order exempting it from
regulation as an "investment company" so long as it is in compliance with the
conditions imposed in such order.

     Section 3.19.  Issuer May Consolidate, etc., Only on Certain Terms. 
                    ---------------------------------------------------
(a)  The Issuer shall not consolidate or merge with or into any other Person,
unless:

            (i)  the Person (if other than the Issuer) formed by or surviving
     such consolidation or merger shall be a Person organized and existing
     under the laws of the United States of America or any state or the
     District of Columbia and shall expressly assume, by an indenture
     supplemental hereto, executed and delivered to the Indenture Trustee, in
     form reasonably satisfactory to the Indenture Trustee, the due and
     punctual payment of the principal of and interest on all Notes and
     Certificates and the performance or observance of every agreement and
     covenant of this Indenture on the part of the Issuer to be performed or
     observed, all as provided herein;

           (ii)  immediately after giving effect to such transaction, no
     Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall not cause the rating of the Notes or the Certificates
     to be reduced, suspended or withdrawn or to be considered by either
     Rating Agency to be below investment grade without taking into account
     the Credit Enhancement Instrument;

           (iv)  the Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Indenture Trustee) to the
     effect that such transaction will not have any material adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

            (v)  any action that is necessary to maintain the lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     consolidation or merger and such supplemental indenture comply with this
     Article III and that all conditions precedent herein provided for
     relating to such transaction have been complied with (including any
     filing required by the Exchange Act).

     (b)  The Issuer shall not convey or transfer any of its properties or
assets, including those included in the Trust Estate, to any Person, unless:

            (i)  the Person that acquires by conveyance or transfer the
     properties and assets of the Issuer the conveyance or transfer of which
     is hereby restricted shall (A) be a United States citizen or a Person
     organized and existing under the laws of the United States of America or
     any state, (B) expressly assumes, by an indenture supplemental hereto,
     executed and delivered to the Indenture Trustee, in form satisfactory to
     the Indenture Trustee, the due and punctual payment of the principal of
     and interest on all Notes and the performance or observance of every
     agreement and covenant of this Indenture on the part of the Issuer to be
     performed or observed, all as provided herein, (C) expressly agrees by
     means of such supplemental indenture that all right, title and interest
     so conveyed or transferred shall be subject and subordinate to the
     rights of Holders of the Notes, (D) unless otherwise provided in such
     supplemental indenture, expressly agrees to indemnify, defend and hold
     harmless the Issuer against and from any loss, liability or expense
     arising under or related to this Indenture and the Notes and
     (E) expressly agrees by means of such supplemental indenture that such
     Person (or if a group of Persons, then one specified Person) shall make
     all filings with the Commission (and any other appropriate Person)
     required by the Exchange Act in connection with the Notes;

           (ii)  immediately after giving effect to such transaction, no
     Default or Event of Default shall have occurred and be continuing;

          (iii)  the Rating Agencies shall have notified the Issuer that such
     transaction shall not cause the rating of the Notes or the Certificates
     to be reduced, suspended or withdrawn;

           (iv)  the Issuer shall have received an Opinion of Counsel (and
     shall have delivered copies thereof to the Indenture Trustee) to the
     effect that such transaction will not have any material adverse tax
     consequence to the Issuer, any Noteholder or any Certificateholder;

            (v)  any action that is necessary to maintain the lien and
     security interest created by this Indenture shall have been taken; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel each stating that such
     conveyance or transfer and such supplemental indenture comply with this
     Article III and that all conditions precedent herein provided for
     relating to such transaction have been complied with (including any
     filing required by the Exchange Act).

     Section 3.20.  Successor or Transferee.  (a)  Upon any consolidation
                    -----------------------
or merger of the Issuer in accordance with Section 3.19(a), the Person formed
by or surviving such consolidation or merger (if other than the Issuer) shall
succeed to, and be substituted for, and may exercise every right and power
of, the Issuer under this Indenture with the same effect as if such Person
had been named as the Issuer herein.

     (b)  Upon a conveyance or transfer of all the assets and properties of
the Issuer pursuant to Section 3.19(b), the Issuer will be released from
every covenant and agreement of this Indenture to be observed or performed on
the part of the Issuer with respect to the Notes immediately upon the
delivery of written notice to the Indenture Trustee that the Issuer is to be
so released.

     Section 3.21.  No Other Business.  The Issuer shall not engage in any
                    -----------------
business other than financing, purchasing, owning and selling and managing
the Mortgage Loans in the manner contemplated by this Indenture and the Basic
Documents and all activities incidental thereto.

     Section 3.22.  No Borrowing.  The Issuer shall not issue, incur,
                    ------------
assume, guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

     Section 3.23.  Guarantees, Loans, Advances and Other Liabilities. 
                    -------------------------------------------------
Except as contemplated by this Indenture, the Issuer shall not make any loan
or advance or credit to, or guarantee (directly or indirectly or by an
instrument having the effect of assuring another's payment or performance on
any obligation or capability of so doing or otherwise), endorse or otherwise
become contingently liable, directly or indirectly, in connection with the
obligations, stocks or dividends of, or own, purchase, repurchase or acquire
(or agree contingently to do so) any stock, obligations, assets or securities
of, or any other interest in, or make any capital contribution to, any other
Person.

     Section 3.24.  Capital Expenditures.  The Issuer shall not make any
                    --------------------
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

     Section 3.25.  (Reserved)

     Section 3.26.  Restricted Payments.  The Issuer shall not, directly
                    -------------------
or indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Owner Trustee or any owner of a beneficial interest in the
Issuer or otherwise with respect to any ownership or equity interest or
security in or of the Issuer, (ii) redeem, purchase, retire or otherwise
acquire for value any such ownership or equity interest or security or
(iii) set aside or otherwise segregate any amounts for any such purpose;
provided, however, that the Issuer may make, or cause to be made,
(w) distributions to the Owner Trustee and the Certificateholders as
contemplated by, and to the extent funds are available for such purpose under
the Trust Agreement, (x) payment to the Master Servicer pursuant to the terms
of the Servicing Agreement and (y) payments to the Indenture Trustee pursuant
to Section 1(a)(ii) of the Administration Agreement and (z) make
distributions to the holders of the Residual Ownership Interest as
contemplated by the Trust Agreement.  The Issuer will not, directly or
indirectly, make payments to or distributions from the Collection Account
except in accordance with this Indenture and the Basic Documents.

     Section 3.27.  Notice of Events of Default.  The Issuer shall give
                    ---------------------------
the Indenture Trustee the Credit Enhancer and the Rating Agencies prompt
written notice of each Event of Default hereunder and under the Trust
Agreement.

     Section 3.28.  Further Instruments and Acts.  Upon request of the
                    ----------------------------
Indenture Trustee, the Issuer will execute and deliver such further
instruments and do such further acts as may be reasonably necessary or proper
to carry out more effectively the purpose of this Indenture.

     Section 3.29.  Statements to Noteholders.  The Indenture Trustee and
                    -------------------------
the Certificate Registrar shall forward by mail to each Noteholder and
Certificateholder, respectively, the Statement delivered to it pursuant to
Section 4.01 of the Servicing Agreement.

     Section 3.30. (Reserved) (Grant of the Additional Loans.  (a)  In
                               -----------------------------
consideration of the delivery on each Deposit Date to or upon the order of
the Issuer of all or a portion of the amount in respect of Security Principal
Collections on deposit in the Funding Account, the Issuer shall, to the
extent of the availability thereof, on such Deposit Date during the Funding
Period Grant to the Indenture Trustee all of its right, title and interest in
the Additional Loans and simultaneously with the Grant of the Additional
Loans the Issuer will deliver the related Related Documents to the Indenture
Trustee or the related Custodian.

     (b)  The obligation of the Indenture Trustee to accept the Grant of the
Additional Loans and the other property and rights related thereto described
in paragraph (a) above is subject to the satisfaction of each of the
following conditions on or prior to each Deposit Date:

            (i)  the Indenture Trustee shall not have received written notice
     from any Rating Agency or the Credit Enhancer to the effect that such
     transfer of Additional Loans would adversely affect the then current
     rating of the Notes or cause the rating assigned to the Securities to be
     below investment grade without taking into account the Credit
     Enhancement Instrument;

           (ii)  the Indenture Trustee shall have received a revised Mortgage
     Loan Schedule, listing the Additional Loans;

          (iii)  the Master Servicer shall confirm to the Indenture Trustee
     that it has deposited in the Collection Account all Principal
     Collections and Interest Collections in respect of such Additional Loans
     on or after the related Deposit Date for the Additional Loans;

           (iv)  the Indenture Trustee shall have received a duly completed
     and executed Transfer Certificate in the form of Exhibit 1 to the
     Mortgage Loan Purchase Agreement;

            (v)  the Seller at its expense and the Issuer at its expense, as
     appropriate, shall have provided the Rating Agencies and the Credit
     Enhancer with an opinion of counsel relating to the sale of the
     Additional Loans to the Issuer and the Grant of the Additional Loans to
     the Indenture Trustee which opinion shall be in the form of Exhibit 2 to
     the Mortgage Loan Purchase Agreement; and

           (vi)  the Issuer shall have delivered to the Indenture Trustee an
     Officer's Certificate and an Opinion of Counsel confirming the
     satisfaction of each condition precedent specified in this paragraph
     (b).

     (c)  The obligation of the Indenture Trustee to accept the Grant of an
Additional Loan on the related Deposit Date is subject to each Additional


Loan and the Additional Loans in the aggregate, as the case may be,
satisfying the conditions set forth in the Mortgage Loan Purchase Agreement.)

     Section 3.31.  Determination of Note Rate and Certificate Rate.  On
                    -----------------------------------------------
the second LIBOR Business Day immediately preceding (i) the Closing Date in
the case of the first Interest Period and (ii) the first day of each
succeeding Interest Period, the Indenture Trustee shall determine LIBOR and
the Note Rate and the Certificate Rate for such Interest Period and shall
inform the Issuer, the Master Servicer and the Depositor at their respective
facsimile numbers given to the Indenture Trustee in writing thereof.

     Section 3.32.  Payments under the Credit Enhancement Instrument.  (a) 
                    ------------------------------------------------
On any Payment Date, other than a Dissolution Payment Date, the Indenture
Trustee on behalf of the Noteholders, and in its capacity as Certificate
Paying Agent on behalf of the Certificateholders shall make a draw on the
Credit Enhancement Instrument in an amount if any equal to the sum of (x) the
amount by which the sum of (i) interest accrued at the Note Rate on the
Security Balance of the Notes plus (ii) the Certificate Distribution Amount
exceeds the amount on deposit in the Payment Account available to be
distributed therefor on such Payment Date and (y) the Guaranteed Principal
Payment Amount (the "Credit Enhancement Draw Amount").

     (b)  The Indenture Trustee shall submit, if a Credit Enhancement Draw
Amount is specified in any Statement to Holders prepared by the Master
Servicer pursuant to Section 4.01 of the Servicing Agreement, the Notice for
Payment (as defined in the Credit Enhancement Instrument) in the amount of
the Credit Enhancement Draw Amount to the Credit Enhancer no later than 2:00
P.M., New York City time, on the second Business Day prior to the applicable
Payment Date.  Upon receipt of such Credit Enhancement Draw Amount in
accordance with the terms of the Credit Enhancement Instrument, the Indenture
Trustee shall deposit such Credit Enhancement Draw Amount in the Payment
Account for distribution to Holders pursuant to Section 3.05.

     In addition, a draw may be made under the Credit Enhancement Instrument
in respect of any Avoided Payment (as defined in and pursuant to the terms
and conditions of the Credit Enhancement Instrument) and the Indenture
Trustee shall submit a Notice for Payment with respect thereto together with
the other documents required to be delivered to the Credit Enhancer pursuant
to the Credit Enhancement Instrument in connection with a draw in respect of
any Avoided Payment.

     (c)  In the event that any Additional Credit Enhancement Instruments are
issued pursuant to Section 4.01 and Section 2.02(B) of the Insurance
Agreement, the Indenture Trustee shall be authorized to make draws thereon
subject to the terms and conditions therein.

     Section 3.33.  Replacement Credit Enhancement Instrument.  In the
                    -----------------------------------------
event of a Credit Enhancer Default or if the claims paying ability rating of
the Credit Enhancer is downgraded and such downgrade results in a downgrading
of the then current rating of the Securities (in each case, a "Replacement
Event"), the Issuer, at its expense, in accordance with and upon satisfaction
of the conditions set forth in the Credit Enhancement Instrument, including,
without limitation, payment in full of all amounts owed to the Credit
Enhancer, may, but shall not be required to, substitute a new surety bond or
surety bonds for the existing Credit Enhancement Instrument or may arrange
for any other form of credit enhancement; provided, however, that in each
case the Notes and the Certificates shall be rated no lower than the rating
assigned by each Rating Agency to the Notes and the Certificates immediately
prior to such Replacement Event and the timing and mechanism for drawing on
such new credit enhancement shall be reasonably acceptable to the Indenture
Trustee and provided further that the premiums under the proposed credit
enhancement shall not exceed such premiums under the existing Credit
Enhancement Instrument.  It shall be a condition to substitution of any new
credit enhancement that there be delivered to the Indenture Trustee (i) an
Opinion of Counsel, acceptable in form to the Indenture Trustee, from counsel
to the provider of such new credit enhancement with respect to the
enforceability thereof and such other matters as the Indenture Trustee may
require and (ii) an Opinion of Counsel to the effect that such substitution
would not (a) adversely affect in any material respect the tax status of the
Notes and the Certificates or (b) cause the Issuer to be subject to a tax at
the entity level or to be classified as a taxable mortgage pool within the
meaning of Section 7701(i) of the Code.  Upon receipt of the items referred
to above and payment of all amounts owing to the Credit Enhancer and the
taking of physical possession of the new credit enhancement, the Indenture
Trustee shall, within five Business Days following receipt of such items and
such taking of physical possession, deliver the replaced Credit Enhancement
Instrument to the Credit Enhancer.  In the event of any such replacement the
Issuer shall give written notice thereof to the Rating Agencies.

                                  ARTICLE IV

              The Notes; Satisfaction and Discharge of Indenture

     Section 4.01.  The Notes(; Increase of Maximum Variable Funding
                    ------------------------------------------------
Balance; Additional Variable Funding Notes).  (a)  The Term Notes shall be
- - -------------------------------------------
registered in the name of a nominee designated by the Depository.  Beneficial
Owners will hold interests in the Term Notes through the book-entry
facilities of the Depository in minimum initial Principal Balances of
$(________) and integral multiples of $(_________) in excess thereof.  (The
Capped Funding Notes will be issuable in minimum initial Principal Balances
of $(_______) and integral multiples of $(________) in excess thereof,
together with any additional amount necessary to cover the aggregate initial
Principal Balance of the Capped Funding Notes surrendered at the time of the
initial denominational exchange thereof (with such initial Principal Balance
in each case being deemed to be the Principal Balance of the Capped Funding
Notes at the time of such initial denominational exchange thereof).)

     The Indenture Trustee may for all purposes (including the making of
payments due on the Notes) deal with the Depository as the authorized
representative of the Beneficial Owners with respect to the Term Notes for
the purposes of exercising the rights of Holders of Term Notes hereunder. 
Except as provided in the next succeeding paragraph of this Section 4.01, the
rights of Beneficial Owners with respect to the Term Notes shall be limited
to those established by law and agreements between such Beneficial Owners and
the Depository and Depository Participants.  Except as provided in Section
4.08, Beneficial Owners shall not be entitled to definitive certificates for
the Term Notes as to which they are the Beneficial Owners.  Requests and
directions from, and votes of, the Depository as Holder of the Term Notes
shall not be deemed inconsistent if they are made with respect to different
Beneficial Owners.  The Indenture Trustee may establish a reasonable record
date in connection with solicitations of consents from or voting by
Noteholders and give notice to the Depository of such record date.  Without
the consent of the Issuer and the Indenture Trustee, no Term Note may be
transferred by the Depository except to a successor Depository that agrees to
hold such Note for the account of the Beneficial Owners.

     In the event the Depository Trust Company resigns or is removed as
Depository, the Indenture Trustee with the approval of the Issuer may appoint
a successor Depository.  If no successor Depository has been appointed within
30 days of the effective date of the Depository's resignation or removal,
each Beneficial Owner shall be entitled to certificates representing the
Notes it beneficially owns in the manner prescribed in Section 4.08.

     The Notes shall, on original issue, be executed on behalf of the Issuer
by the Owner Trustee, not in its individual capacity but solely as Owner
Trustee, authenticated by the Note Registrar and delivered by the Indenture
Trustee to or upon the order of the Issuer.

     ((b) So long as no Amortization Event has occurred the Maximum Variable
Funding Balance on the Closing Date may be increased from time to time by an
aggregate amount not to exceed $(______________) and Additional Variable
Funding Notes may be issued upon satisfaction of the following conditions:

            (i)  the Indenture Trustee shall have received an Additional
     Credit Enhancement Instrument pursuant to the terms and conditions of
     the Insurance Agreement, including without limitation Section 2.02(B)
     thereof;

           (ii)  the Indenture Trustee shall have received an Opinion of
     Counsel to the Credit Enhancer in the form attached hereto as Exhibit C;

          (iii)  the Indenture Trustee shall have received an Opinion of
     Counsel in the form attached hereto as Exhibit D;

           (iv)  the Indenture Trustee shall have received the documents
     specified in Section 11.01(a) (other than clause (iii) thereof).

The Security Balance of such Additional Variable Funding Notes in the
aggregate will reflect the sum of (i) the related Excess Additional Balance
Differential and (ii) the Additional Balance Differential for each Collection
Period from the Collection Period during which the Additional Variable
Funding Notes are issued until the new Maximum Variable Funding Balance is
reached.  Notwithstanding the foregoing, the Security Balance of each
specific Additional Variable Funding Note will be limited to the Maximum
Individual Variable Funding Balance as provided in subsection (c) below.

     The Additional Variable Funding Notes issued in connection with the
first increase in the Maximum Variable Funding Balance pursuant to this
subsection will bear the designation "A" (in addition to the numerical
designation pursuant to subsection (c) below) and any subsequent Additional
Variable Funding Notes issued in connection with any subsequent increases in
the Maximum Variable Funding Balance will bear alphabetical designations in
the order of their issuance.

     Any Additional Variable Funding Notes shall be in the form of Exhibit A-
2 hereof and for all purposes shall be Notes issued pursuant to this
Indenture and all references to Variable Funding Notes herein shall include
Additional Variable Funding Notes issued pursuant to this Section 4.01(b).

     Upon the issuance of any Additional Variable Funding Notes the Issuer
will deliver written notice thereof to the Rating Agencies.

     (c)  Subject to the Maximum Variable Funding Balance at such time as the
Security Balance of any Variable Funding Note reaches the Maximum Individual
Variable Funding Balance no subsequent amounts in respect of the Additional
Balance Differential shall be added to the Security Balance of such Variable
Funding Note and instead a new Variable Funding Note shall be issued and
executed on behalf of the Issuer by the Owner Trustee, not in its individual
capacity but solely as Owner Trustee, authenticated by the Note Registrar and
delivered by the Indenture Trustee to or upon the order of the Issuer.  All
subsequent amounts in respect of the Additional Balance Differential shall be
added to the Security Balance of such new Variable Funding Note (subject to
the Maximum Variable Funding Balance) until the Security Balance thereof
reaches the Maximum Individual Variable Funding Balance.

     The Variable Funding Note issued on the Closing Date shall bear the
Designation "1" and each new Variable Funding Note will bear sequential
numerical designations in the order of their issuance.  On each Payment Date
on or after the Accelerated Amortization Date a new Variable Funding Note
will be issued on each Payment Date in a principal amount equal to the lesser
of (a) the Maximum Individual Variable Funding Balance and (b) the Additional
Balance Differential for such Payment Date, but in no event will the
Principal Balance of the Variable Funding Notes exceed the Maximum Variable
Funding Balance without satisfying the conditions of Section 4.01 hereof.)

     Section 4.02.  Registration of and Limitations on Transfer and
                    -----------------------------------------------
Exchange of Notes; Appointment of Certificate Registrar.  The Note
- - -------------------------------------------------------
Registrar shall cause to be kept at its Corporate Trust Office a Note
Register in which, subject to such reasonable regulations as it may pre-
scribe, the Note Registrar shall provide for the registration of Notes and of
transfers and exchanges of Notes as herein provided.

     Subject to the restrictions and limitations set forth below, upon
surrender for registration of transfer of any Note at the Corporate Trust
Office, the Indenture Trustee shall execute and the Note Registrar shall
authenticate and deliver, in the name of the designated transferee or
transferees, one or more new Notes in authorized initial Security Balances
evidencing the same aggregate Percentage Interests.

     (No Variable Funding Note, other than any Capped Funding Notes, may be
transferred.  Subject to the provisions set forth below Capped Funding Notes
may be transferred, provided that with respect to the initial transfer
thereof by the Seller prior written notification of such transfer shall have
been given to the Rating Agencies and to the Credit Enhancer by the Seller
along with an Opinion of Counsel to the effect that such transfer will not
constitute a fraudulent conveyance under the laws of the relevant
jurisdiction.

     No transfer of a Capped Funding Note shall be made unless such transfer
is exempt from the registration requirements of the Securities Act of 1933,
as amended, and any applicable state securities laws or is made in accordance
with said Act and laws.  In the event of any such transfer, (i) unless such
transfer is made in reliance upon Rule 144A under the 1933 Act, the Indenture
Trustee or the Issuer may, require a written Opinion of Counsel (which may be
in-house counsel) acceptable to and in form and substance reasonably
satisfactory to the Indenture Trustee and the Issuer that such transfer may
be made pursuant to an exemption, describing the applicable exemption and the
basis therefor, from said Act and laws or is being made pursuant to said Act
and laws, which Opinion of Counsel shall not be an expense of the Indenture
Trustee or the Issuer and (ii) the Indenture Trustee shall require the
transferee to execute an investment letter (in substantially the form
attached hereto as Exhibit F) acceptable to and in form and substance
reasonably satisfactory to the Issuer and the Indenture Trustee certifying to
the Issuer and the Indenture Trustee the facts surrounding such transfer,
which investment letter shall not be an expense of the Indenture Trustee or
the Issuer.  The Holder of a Variable Funding Note desiring to effect such
transfer shall, and does hereby agree to, indemnify the Indenture Trustee the
Credit Enhancer and the Issuer against any liability that may result if the
transfer is not so exempt or is not made in accordance with such federal and
state laws.  Notwithstanding the foregoing, the restriction of transfer
specified in this paragraph is not applicable to any Capped Funding Notes
that have been registered under the Securities Act of 1933 pursuant to
Section 2.5 of the Mortgage Loan Purchase Agreement.)

     Subject to the foregoing, at the option of the Noteholders, Notes may be
exchanged for other Notes of like tenor or, in each case in authorized
initial Principal Balances evidencing the same aggregate Percentage Interests
upon surrender of the Notes to be exchanged at the Corporate Trust Office of
the Note Registrar.  (With respect to any surrender of Capped Funding Notes
for exchange the new Notes delivered in exchange therefor will bear the
designation "Capped" in addition to any other applicable designations.) 
Whenever any Notes are so surrendered for exchange, the Indenture Trustee
shall execute and the Note Registrar shall authenticate and deliver the Notes
which the Noteholder making the exchange is entitled to receive.  Each Note
presented or surrendered for registration of transfer or exchange shall (if
so required by the Note Registrar) be duly endorsed by, or be accompanied by
a written instrument of transfer in form reasonably satisfactory to the Note
Registrar duly executed by, the Holder thereof or his attorney duly
authorized in writing.  Notes delivered upon any such transfer or exchange
will evidence the same obligations, and will be entitled to the same rights
and privileges, as the Notes surrendered.

     No service charge shall be made for any registration of transfer or
exchange of Notes, but the Note Registrar shall require payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any registration of transfer or exchange of Notes.

     All Notes surrendered for registration of transfer and exchange shall be
cancelled by the Note Registrar and delivered to the Indenture Trustee for
subsequent destruction without liability on the part of either.

     The Issuer hereby appoints (___________________) as Certificate
Registrar to keep at its Corporate Trust Office a Certificate Register
pursuant to Section 3.09 of the Trust Agreement in which, subject to such
reasonable regulations as it may prescribe, the Certificate Registrar shall
provide for the registration of Certificates Residual Ownership Interests and
of transfers and exchanges thereof pursuant to Section 3.05 of the Trust
Agreement.  (___________________) hereby accepts such appointment.

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Notes.  If
                    ------------------------------------------
(i) any mutilated Note is surrendered to the Indenture Trustee, or the
Indenture Trustee receives evidence to its satisfaction of the destruction,
loss or theft of any Note, and (ii) there is delivered to the Indenture
Trustee such security or indemnity as may be required by it to hold the
Issuer and the Indenture Trustee harmless, then, in the absence of notice to
the Issuer, the Note Registrar or the Indenture Trustee that such Note has
been acquired by a bona fide purchaser, and provided that the requirements of
Section 8-405 of the UCC are met, the Issuer shall execute, and upon its
request the Indenture Trustee shall authenticate and deliver, in exchange for
or in lieu of any such mutilated, destroyed, lost or stolen Note, a
replacement Note of the same Class; provided, however, that if any such
destroyed, lost or stolen Note, but not a mutilated Note, shall have become
or within seven days shall be due and payable, instead of issuing a
replacement Note, the Issuer may pay such destroyed, lost or stolen Note when
so due or payable without surrender thereof.  If, after the delivery of such
replacement Note or payment of a destroyed, lost or stolen Note pursuant to
the proviso to the preceding sentence, a bona fide purchaser of the original
Note in lieu of which such replacement Note was issued presents for payment
such original Note, the Issuer and the Indenture Trustee shall be entitled to
recover such replacement Note (or such payment) from the Person to whom it
was delivered or any Person taking such replacement Note from such Person to
whom such replacement Note was delivered or any assignee of such Person,
except a bona fide purchaser, and shall be entitled to recover upon the
security or indemnity provided therefor to the extent of any loss, damage,
cost or expense incurred by the Issuer or the Indenture Trustee in connection
therewith.

     Upon the issuance of any replacement Note under this Section 4.03, the
Issuer may require the payment by the Holder of such Note of a sum sufficient
to cover any tax or other governmental charge that may be imposed in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee) connected therewith.

     Every replacement Note issued pursuant to this Section 4.03 in
replacement of any mutilated, destroyed, lost or stolen Note shall constitute
an original additional contractual obligation of the Issuer, whether or not
the mutilated, destroyed, lost or stolen Note shall be at any time
enforceable by anyone, and shall be entitled to all the benefits of this
Indenture equally and proportionately with any and all other Notes duly
issued hereunder.

     The provisions of this Section 4.03 are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

     Section 4.04.  Persons Deemed Owners.  Prior to due presentment for
                    ---------------------
registration of transfer of any Note, the Issuer, the Indenture Trustee and
any agent of the Issuer or the Indenture Trustee may treat the Person in
whose name any Note is registered (as of the day of determination) as the
owner of such Note for the purpose of receiving payments of principal of and
interest, if any, on such Note and for all other purposes whatsoever, whether
or not such Note be overdue, and neither the Issuer, the Indenture Trustee
nor any agent of the Issuer or the Indenture Trustee shall be affected by
notice to the contrary.

     Section 4.05.  Cancellation.  All Notes surrendered for payment,
                    ------------
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Indenture Trustee, be delivered to the Indenture
Trustee and shall be promptly cancelled by the Indenture Trustee.  The Issuer
may at any time deliver to the Indenture Trustee for cancellation any Notes
previously authenticated and delivered hereunder which the Issuer may have
acquired in any manner whatsoever, and all Notes so delivered shall be
promptly cancelled by the Indenture Trustee.  No Notes shall be authenticated
in lieu of or in exchange for any Notes cancelled as provided in this Section
4.05, except as expressly permitted by this Indenture.  All cancelled Notes
may be held or disposed of by the Indenture Trustee in accordance with its
standard retention or disposal policy as in effect at the time unless the
Issuer shall direct by an Issuer Request that they be destroyed or returned
to it; provided, that such Issuer Request is timely and the Notes have not
been previously disposed of by the Indenture Trustee.

     Section 4.06.  Book-Entry Notes.  The Term Notes, upon original
                    ----------------
issuance, will be issued in the form of typewritten Notes representing the
Book-Entry Notes, to be delivered to The Depository Trust Company, the
initial Depository, by, or on behalf of, the Issuer.  Such Term Notes shall
initially be registered on the Note Register in the name of Cede & Co., the
nominee of the initial Depository, and no Beneficial Owner will receive a
definitive Note representing such Beneficial Owner's interest in such Note,
except as provided in Section 4.08.  Unless and until definitive, fully
registered Notes (the "Definitive Notes") have been issued to Beneficial
Owners pursuant to Section 4.08:

            (i)  the provisions of this Section 4.06 shall be in full force
     and effect;

           (ii)  the Note Registrar and the Indenture Trustee shall be
     entitled to deal with the Depository for all purposes of this Indenture
     (including the payment of principal of and interest on the Notes and the
     giving of instructions or directions hereunder) as the sole holder of
     the Term Notes, and shall have no obligation to the Owners of Term
     Notes;

          (iii)  to the extent that the provisions of this Section 4.06
     conflict with any other provisions of this Indenture, the provisions of
     this Section 4.06 shall control;

           (iv)  the rights of Beneficial Owners shall be exercised only
     through the Depository and shall be limited to those established by law
     and agreements between such Owners of Term Notes and the Depository
     and/or the Depository Participants pursuant to the Note Depository
     Agreement.  Unless and until Definitive Term Notes are issued pursuant
     to Section 4.08, the initial Depository will make book-entry transfers
     among the Depository Participants and receive and transmit payments of
     principal of and interest on the Notes to such Depository Participants;
     and

            (v)  whenever this Indenture requires or permits actions to be
     taken based upon instructions or directions of Holders of Term Notes
     evidencing a specified percentage of the Security Balances of the Term
     Notes, the Depository shall be deemed to represent such percentage only
     to the extent that it has received instructions to such effect from
     Beneficial Owners and/or Depository Participants owning or representing,
     respectively, such required percentage of the beneficial interest in the
     Term Notes and has delivered such instructions to the Indenture Trustee.

     Section 4.07.  Notices to Depository.  Whenever a notice or other
                    ---------------------
communication to the Term Note Holders is required under this Indenture,
unless and until Definitive Term Notes shall have been issued to Beneficial
Owners pursuant to Section 4.08, the Indenture Trustee shall give all such
notices and communications specified herein to be given to Holders of the
Term Notes to the Depository, and shall have no obligation to the Beneficial 
Owners.

     Section 4.08.  Definitive Notes.  If (i) the Administrator advises
                    ----------------
the Indenture Trustee in writing that the Depository is no longer willing or
able to properly discharge its responsibilities with respect to the Term
Notes and the Administrator is unable to locate a qualified successor,
(ii) the Administrator at its option advises the Indenture Trustee in writing
that it elects to terminate the book-entry system through the Depository or
(iii) after the occurrence of an Event of Default, Owners of Term Notes
representing beneficial interests aggregating at least a majority of the
Security Balances of the Term Notes advise the Depository in writing that the
continuation of a book-entry system through the Depository is no longer in
the best interests of the Beneficial Owners, then the Depository shall notify
all Beneficial Owners and the Indenture Trustee of the occurrence of any such
event and of the availability of Definitive Term Notes to Beneficial Owners
requesting the same.  Upon surrender to the Indenture Trustee of the
typewritten Term Notes representing the Book-Entry Notes by the Depository,
accompanied by registration instructions, the Issuer shall execute and the
Indenture Trustee shall authenticate the Definitive Term Notes in accordance
with the instructions of the Depository.  None of the Issuer, the Note
Registrar or the Indenture Trustee shall be liable for any delay in delivery
of such instructions and may conclusively rely on, and shall be protected in
relying on, such instructions.  Upon the issuance of Definitive Notes, the
Indenture Trustee shall recognize the Holders of the Definitive Notes as
Noteholders.

     Section 4.09.  Tax Treatment.  The Issuer has entered into this
                    -------------
Indenture, and the Notes will be issued, with the intention that, for
federal, state and local income, single business and franchise tax purposes,
the Notes will qualify as indebtedness of the Issuer.  The Issuer, by
entering into this Indenture, and each Noteholder, by its acceptance of its
Note (and each Beneficial Owner by its acceptance of an interest in the
applicable Book-Entry Note), agree to treat the Notes for federal, state and
local income, single business and franchise tax purposes as indebtedness of
the Issuer.

     Section 4.10.  Satisfaction and Discharge of Indenture.   This
                    ---------------------------------------
Indenture shall cease to be of further effect with respect to the Notes
except as to (i) rights of registration of transfer and exchange,
(ii) substitution of mutilated, destroyed, lost or stolen Notes, (iii) rights
of Noteholders to receive payments of principal thereof and interest thereon,
(iv) Sections 3.03, 3.04, 3.06, 3.10, 3.19, 3.21 and 3.22, (v) the rights,
obligations and immunities of the Indenture Trustee hereunder (including the
rights of the Indenture Trustee under Section 6.07 and the obligations of the
Indenture Trustee under Section 4.11) and (vi) the rights of Noteholders as
beneficiaries hereof with respect to the property so deposited with the
Indenture Trustee payable to all or any of them, and the Indenture Trustee,
on demand of and at the expense of the Issuer, shall execute proper
instruments acknowledging satisfaction and discharge of this Indenture with
respect to the Notes, when

          (A)  either

          (1)  all Notes theretofore authenticated and delivered (other than
     (i) Notes that have been destroyed, lost or stolen and that have been
     replaced or paid as provided in Section 4.03 and (ii) Notes for whose
     payment money has theretofore been deposited in trust or segregated and
     held in trust by the Issuer and thereafter repaid to the Issuer or
     discharged from such trust, as provided in Section 3.03) have been
     delivered to the Indenture Trustee for cancellation; or 

          (2)  all Notes not theretofore delivered to the Indenture Trustee
     for cancellation
        
               a.   have become due and payable, or

               b.   will become due and payable at the Final Scheduled
          Payment Date within one year,

     and the Issuer, in the case of a. or b. above, has irrevocably deposited
     or caused to be irrevocably deposited with the Indenture Trustee cash or
     direct obligations of or obligations guaranteed by the United States of
     America (which will mature prior to the date such amounts are payable),
     in trust for such purpose, in an amount sufficient to pay and discharge
     the entire indebtedness on such Notes and Certificates then outstanding
     not theretofore delivered to the Indenture Trustee for cancellation when
     due on the Final Scheduled Payment Date;

          (B)  the Issuer has paid or caused to be paid all other sums
     payable hereunder and under the Insurance Agreement by the Issuer; and

          (C)  the Issuer has delivered to the Indenture Trustee and the
     Credit Enhancer an Officer's Certificate, an Opinion of Counsel and (if
     required by the TIA or the Indenture Trustee) an Independent Certificate
     from a firm of certified public accountants, each meeting the applicable
     requirements of Section 11.01 and, subject to Section 11.01 each stating
     that all conditions precedent herein provided for relating to the
     satisfaction and discharge of this Indenture have been complied with
     and, if the Opinion of Counsel relates to a deposit made in connection
     with Section 4.10(A)(2)b. above, such opinion shall further be to the
     effect that such deposit will not have any material adverse tax
     consequences to the Issuer, any Noteholders or any Certificateholders.

     Section 4.11.  Application of Trust Money.  All moneys deposited with
                    --------------------------
the Indenture Trustee pursuant to Section 4.10 hereof shall be held in trust
and applied by it, in accordance with the provisions of the Notes and this
Indenture, to the payment, either directly or through any Paying Agent or
Certificate Paying Agent, as the Indenture Trustee may determine, to the
Holders of Securities, of all sums due and to become due thereon for
principal and interest; but such moneys need not be segregated from other
funds except to the extent required herein or required by law.

     Section 4.12. Subrogation and Cooperation.  (a)  The Issuer and the
                   ---------------------------
Indenture Trustee acknowledge that (i) to the extent the Credit Enhancer
makes payments under the Credit Enhancement Instrument on account of
principal of or interest on the Notes or the Certificates, the Credit
Enhancer will be fully subrogated to the rights of such Holders to receive
such principal and interest from the Issuer, and (ii) the Credit Enhancer
shall be paid such principal and interest but only from the sources and in
the manner provided herein and in the Insurance Agreement for the payment of
such principal and interest.

     The Indenture Trustee shall cooperate in all respects with any
reasonable request by the Credit Enhancer for action to preserve or enforce
the Credit Enhancer's rights or interest under this Indenture or the
Insurance Agreement without limiting the rights of the Noteholders as
otherwise set forth in the Indenture, including, without limitation, upon the
occurrence and continuance of a default under the Insurance Agreement, a
request to take any one or more of the following actions:

            (i)  institute Proceedings for the collection of all amounts then
     payable on the Notes, or under this Indenture in respect to Notes and
     all amounts payable under the Insurance Agreement enforce any judgment
     obtained and collect from the Issuer moneys adjudged due;

           (ii)  sell the Trust Estate or any portion thereof or rights or
     interest therein, at one or more public or private Sales called and
     conducted in any manner permitted by law;

          (iii)  file or record all Assignments that have not previously been
     recorded;

           (iv)  institute Proceedings from time to time for the complete or
     partial foreclosure of this Indenture; and

            (v)  exercise any remedies of a secured party under the Uniform
     Commercial Code and take any other appropriate action to protect and
     enforce the rights and remedies of the Credit Enhancer hereunder.

     Section 4.13.  Repayment of Moneys Held by Paying Agent.  In
                    ----------------------------------------
connection with the satisfaction and discharge of this Indenture with respect
to the Notes, all moneys then held by any Administrator other than the
Indenture Trustee under the provisions of this Indenture with respect to such
Notes shall, upon demand of the Issuer, be paid to the Indenture Trustee to
be held and applied according to Section 3.05 and thereupon such Paying Agent
shall be released from all further liability with respect to such moneys.

                                  ARTICLE V

                                   Remedies
                                   --------

     Section 5.01.  Events of Default.  "Event of Default," wherever used
                    -----------------
herein, shall have the meaning provided in Appendix A; provided, however,
that no Event of Default will occur under clause (i) or clause (ii) of the
definition of "Event of Default" if the Issuer fails to make payments of
principal of and interest on the Notes so long as the Credit Enhancer makes
payments sufficient therefore under the Credit Enhancement Instrument.

     The Issuer shall deliver to the Indenture Trustee and the Credit
Enhancer, within five days after the occurrence of an Event of Default,
written notice in the form of an Officer's Certificate of any event which
with the giving of notice and the lapse of time would become an Event of
Default under clause (iii) of the definition of "Event of Default", its
status and what action the Issuer is taking or proposes to take with respect
thereto.

     Section 5.02.  Acceleration of Maturity; Rescission and Annulment. 
                    ---------------------------------------------------
If an Event of Default should occur and be continuing, then and in every such
case the Indenture Trustee or the Holders of Notes representing not less than
a majority of the Security Balances of all Notes may declare the Notes to be
immediately due and payable, by a notice in writing to the Issuer (and to the
Indenture Trustee if given by Noteholders), and upon any such declaration the
unpaid principal amount of such Class of Notes, together with accrued and
unpaid interest thereon through the date of acceleration, shall become
immediately due and payable.  Unless the prior written consent of the Credit
Enhancer shall have been obtained by the Indenture Trustee, the Payment Date
upon which such accelerated payment is due and payable shall not be a Payment
Date under the Credit Enhancement Instrument and the Indenture Trustee shall
not be authorized under Section 3.32 to make a draw therefor.

     At any time after such declaration of acceleration of maturity has been
made and before a judgment or decree for payment of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided,
the Holders of Notes representing a majority of the Security Balances of all
Notes, by written notice to the Issuer and the Indenture Trustee, may rescind
and annul such declaration and its consequences if:

            (i)  the Issuer has paid or deposited with the Indenture Trustee
     a sum sufficient to pay:

               (A)  all payments of principal of and interest on the Notes
          and all other amounts that would then be due hereunder or upon the
          Notes if the Event of Default giving rise to such acceleration had
          not occurred; and

               (B)  all sums paid or advanced by the Indenture Trustee
          hereunder and the reasonable compensation, expenses, disbursements
          and advances of the Indenture Trustee and its agents and counsel;
          and 

           (ii)  all Events of Default, other than the nonpayment of the
     principal of the Notes that has become due solely by such acceleration,
     have been cured or waived as provided in Section 5.12.

     No such rescission shall affect any subsequent default or impair any
right consequent thereto.

     Section 5.03.  Collection of Indebtedness and Suits for Enforcement
                    ----------------------------------------------------
by Indenture Trustee.  (a)  The Issuer covenants that if (i) default is
- - --------------------
made in the payment of any interest on any Note when the same becomes due and
payable, and such default continues for a period of five days, or
(ii) default is made in the payment of the principal of or any installment of
the principal of any Note when the same becomes due and payable, the Issuer
will, upon demand of the Indenture Trustee, pay to it, for the benefit of the
Holders of Notes and of the Credit Enhancer, the whole amount then due and
payable on the Notes for principal and interest, with interest upon the
overdue principal, and in addition thereto such further amount as shall be
sufficient to cover the costs and expenses of collection, including the
reasonable compensation, expenses, disbursements and advances of the
Indenture Trustee and its agents and counsel.

     (b)  In case the Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an
express trust, subject to the provisions of Section 11.17 hereof may
institute a Proceeding for the collection of the sums so due and unpaid, and
may prosecute such Proceeding to judgment or final decree, and may enforce
the same against the Issuer or other obligor upon the Notes and collect in
the manner provided by law out of the property of the Issuer or other obligor
the Notes, wherever situated, the moneys adjudged or decreed to be payable.

     (c)  If an Event of Default occurs and is continuing, the Indenture
Trustee subject to the provisions of Section 11.17 hereof may, as more
particularly provided in Section 5.04, in its discretion, proceed to protect
and enforce its rights and the rights of the Noteholders and the Credit
Enhancer, by such appropriate Proceedings as the Indenture Trustee shall deem
most effective to protect and enforce any such rights, whether for the
specific enforcement of any covenant or agreement in this Indenture or in aid
of the exercise of any power granted herein, or to enforce any other proper
remedy or legal or equitable right vested in the Indenture Trustee by this
Indenture or by law.

     (d)  In case there shall be pending, relative to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest
in the Trust Estate, Proceedings under Title 11 of the United States Code or
any other applicable federal or state bankruptcy, insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorgani-
zation, liquidator, sequestrator or similar official shall have been
appointed for or taken possession of the Issuer or its property or such other
obligor or Person, or in case of any other comparable judicial Proceedings
relative to the Issuer or other obligor upon the Notes, or to the creditors
or property of the Issuer or such other obligor, the Indenture Trustee,
irrespective of whether the principal of any Notes shall then be due and
payable as therein expressed or by declaration or otherwise and irrespective
of whether the Indenture Trustee shall have made any demand pursuant to the
provisions of this Section, shall be entitled and empowered, by intervention
in such Proceedings or otherwise:

            (i)  to file and prove a claim or claims for the whole amount of
     principal and interest owing and unpaid in respect of the Notes and to
     file such other papers or documents as may be necessary or advisable in
     order to have the claims of the Indenture Trustee (including any claim
     for reasonable compensation to the Indenture Trustee and each
     predecessor Indenture Trustee, and their respective agents, attorneys
     and counsel, and for reimbursement of all expenses and liabilities
     incurred, and all advances made, by the Indenture Trustee and each
     predecessor Indenture Trustee, except as a result of negligence or bad
     faith) and of the Noteholders allowed in such Proceedings;

           (ii)  unless prohibited by applicable law and regulations, to vote
     on behalf of the Holders of Notes in any election of a trustee, a
     standby trustee or Person performing similar functions in any such
     Proceedings;

          (iii)  to collect and receive any moneys or other property payable
     or deliverable on any such claims and to distribute all amounts received
     with respect to the claims of the Noteholders and of the Indenture
     Trustee on their behalf; and

           (iv)  to file such proofs of claim and other papers or documents
     as may be necessary or advisable in order to have the claims of the
     Indenture Trustee or the Holders of Notes allowed in any judicial
     proceedings relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Noteholders to make
payments to the Indenture Trustee, and, in the event that the Indenture
Trustee shall consent to the making of payments directly to such Noteholders,
to pay to the Indenture Trustee such amounts as shall be sufficient to cover
reasonable compensation to the Indenture Trustee, each predecessor Indenture
Trustee and their respective agents, attorneys and counsel, and all other
expenses and liabilities incurred, and all advances made, by the Indenture
Trustee and each predecessor Indenture Trustee except as a result of
negligence or bad faith.

     (e)  Nothing herein contained shall be deemed to authorize the Indenture
Trustee to authorize or consent to or vote for or accept or adopt on behalf
of any Noteholder any plan of reorganization, arrangement, adjustment or
composition affecting the Notes or the rights of any Holder thereof or to
authorize the Indenture Trustee to vote in respect of the claim of any Note-
holder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar Person.

     (f)  All rights of action and of asserting claims under this Indenture,
or under any of the Notes, may be enforced by the Indenture Trustee without
the possession of any of the Notes or the production thereof in any trial or
other Proceedings relative thereto, and any such action or proceedings
instituted by the Indenture Trustee shall be brought in its own name as
trustee of an express trust, and any recovery of judgment, subject to the
payment of the expenses, disbursements and compensation of the Indenture
Trustee, each predecessor Indenture Trustee and their respective agents and
attorneys, shall be for the ratable benefit of the Holders of the Term Notes
or the Variable Funding Notes, as applicable.

     (g)  In any Proceedings brought by the Indenture Trustee (and also any
Proceedings involving the interpretation of any provision of this Indenture
to which the Indenture Trustee shall be a party), the Indenture Trustee shall
be held to represent all the Holders of the Notes, and it shall not be
necessary to make any Noteholder a party to any such Proceedings.

     Section 5.04.  Remedies; Priorities.  (a)  If an Event of Default
                    --------------------
shall have occurred and be continuing, the Indenture Trustee subject to the
provisions of Section 11.17 hereof may do one or more of the following
(subject to Section 5.05):

            (i)  institute Proceedings in its own name and as trustee of an
     express trust for the collection of all amounts then payable on the
     Notes or under this Indenture with respect thereto, whether by
     declaration or otherwise, and all amounts payable under the Insurance
     Agreement, enforce any judgment obtained, and collect from the Issuer
     and any other obligor upon such Notes moneys adjudged due;

           (ii)  institute Proceedings from time to time for the complete or
     partial foreclosure of this Indenture with respect to the Trust Estate;

          (iii)  exercise any remedies of a secured party under the UCC and
     take any other appropriate action to protect and enforce the rights and
     remedies of the Indenture Trustee, the Holders of the Notes and the
     Credit Enhancer; and

           (iv)  sell the Trust Estate or any portion thereof or rights or
     interest therein, at one or more public or private sales called and
     conducted in any manner permitted by law;

provided, however, that the Indenture Trustee may not sell or otherwise
liquidate the Trust Estate following an Event of Default, other than a
default in the payment of any principal or interest on the Notes for thirty
(30) days or more, unless (A) the Holders of 100% of the Security Balances of
the Securities and the Credit Enhancer, which consent will not be
unreasonably withheld consent thereto, (B) the proceeds of such sale or
liquidation distributable to Holders are sufficient to discharge in full all
amounts then due and unpaid upon the Securities for principal and interest
and to reimburse the Credit Enhancer for any amounts drawn under the Credit
Enhancement Instrument and any other amounts due the Credit Enhancer under
the Insurance Agreement or (C) the Indenture Trustee determines that the
Mortgage Loans will not continue to provide sufficient funds for the payment
of principal of and interest on either the Notes or the Certificates, as they
would have become due if the Notes had not been declared due and payable, and
the Indenture Trustee obtains the consent of the Credit Enhancer, which
consent will not be unreasonably withheld, and of the Holders of not less
than 66-2/3% of the Security Balances of the Securities.  In determining such
sufficiency or insufficiency with respect to clause (B) and (C), the
Indenture Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as
to the feasibility of such proposed action and as to the sufficiency of the
Trust Estate for such purpose.  Notwithstanding the foregoing, so long as an
Event of Servicer Termination has not occurred, any Sale of the Trust Estate
shall be made subject to the continued Servicing of the Mortgage Loans by the
Master Servicer as provided in the Servicing Agreement.

     (b)  If the Indenture Trustee collects any money or property pursuant to
this Article V, it shall pay out the money or property in the following
order:

          FIRST:  to the Indenture Trustee for amounts due under
          Section 6.07;

          SECOND:    to each Class of Noteholders for amounts due and unpaid
          on the related Class of Notes for interest and to each Noteholder
          of such Class in each case, ratably, without preference or priority
          of any kind, according to the amounts due and payable on such Class
          of Notes for interest from amounts available in the Trust Estate
          for such Noteholders; 

          THIRD:  to Holders of each Class of Notes for amounts due and
          unpaid on the related Class of Notes for principal, from amounts
          available in the Trust Estate for such Noteholders, and to each
          Noteholder of such Class in each case ratably, without preference
          or priority of any kind, according to the amounts due and payable
          on such Class of Notes for principal, until the Security Balances
          of each Class of Notes is reduced to zero;

          FOURTH:  to the Issuer for amounts required to be distributed to
          the Certificateholders in respect of interest and principal
          pursuant to the Trust Agreement;

          FIFTH:  (Reserved) (To the payment of all amounts due and owing to
          the Credit Enhancer under the Insurance Agreement);

          SIXTH:  to the Issuer for amounts due under Article VIII of the
          Trust Agreement; and

          SEVENTH:  to the payment of the remainder, if any to the Issuer or
          any other person legally entitled thereto.

     The Indenture Trustee may fix a record date and payment date for any
payment to Noteholders pursuant to this Section 5.04.  At least 15 days
before such record date, the Issuer shall mail to each Noteholder and the
Indenture Trustee a notice that states the record date, the payment date and
the amount to be paid.

     Section 5.05.  Optional Preservation of the Trust Estate.   If the
                    -----------------------------------------
Notes have been declared to be due and payable under Section 5.02 following
an Event of Default and such declaration and its consequences have not been
rescinded and annulled, the Indenture Trustee may, but need not, elect to
maintain possession of the Trust Estate.  It is the desire of the parties
hereto and the Noteholders that there be at all times sufficient funds for
the payment of principal of and interest on the Securities and other
obligations of the Issuer including payment to the Credit Enhancer, and the
Indenture Trustee shall take such desire into account when determining
whether or not to maintain possession of the Trust Estate.  In determining
whether to maintain possession of the Trust Estate, the Indenture Trustee
may, but need not, obtain and rely upon an opinion of an Independent
investment banking or accounting firm of national reputation as to the
feasibility of such proposed action and as to the sufficiency of the Trust
Estate for such purpose.

     Section 5.06.  Limitation of Suits.  No Holder of any Note shall have
                    -------------------
any right to institute any Proceeding, judicial or otherwise, with respect to
this Indenture, or for the appointment of a receiver or trustee, or for any
other remedy hereunder, unless and subject to the provisions of Section 11.17
hereof:

            (i)  such Holder has previously given written notice to the
     Indenture Trustee of a continuing Event of Default; 

           (ii)  the Holders of not less than 25% of the Security Balances of
     the Notes have made written request to the Indenture Trustee to
     institute such Proceeding in respect of such Event of Default in its own
     name as Indenture Trustee hereunder;

          (iii)  such Holder or Holders have offered to the Indenture Trustee
     reasonable indemnity against the costs, expenses and liabilities to be
     incurred in complying with such request;

           (iv)  the Indenture Trustee for 60 days after its receipt of such
     notice, request and offer of indemnity has failed to institute such
     Proceedings; and

            (v)  no direction inconsistent with such written request has been
     given to the Indenture Trustee during such 60-day period by the Holders
     of a majority of the Security Balances of the Notes.

It is understood and intended that no one or more Holders of Notes shall have
any right in any manner whatever by virtue of, or by availing of, any
provision of this Indenture to affect, disturb or prejudice the rights of any
other Holders of Notes or to obtain or to seek to obtain priority or
preference over any other Holders or to enforce any right under this
Indenture, except in the manner herein provided.

     In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Holders of
Notes, each representing less than a majority of the Security Balances of the
Notes, the Indenture Trustee in its sole discretion may determine what
action, if any, shall be taken, notwithstanding any other provisions of this
Indenture.

     Section 5.07.  Unconditional Rights of Noteholders To Receive
                    ----------------------------------------------
Principal and Interest.  Notwithstanding any other provisions in this
- - ----------------------
Indenture, the Holder of any Note shall have the right, which is absolute and
unconditional, to receive payment of the principal of and interest, if any,
on such Note on or after the respective due dates thereof expressed in such
Note or in this Indenture and to institute suit for the enforcement of any
such payment, and such right shall not be impaired without the consent of
such Holder.

     Section 5.08.  Restoration of Rights and Remedies.  If the Indenture
                    ----------------------------------
Trustee or any Noteholder has instituted any Proceeding to enforce any right
or remedy under this Indenture and such Proceeding has been discontinued or
abandoned for any reason or has been determined adversely to the Indenture
Trustee or to such Noteholder, then and in every such case the Issuer, the
Indenture Trustee and the Noteholders shall, subject to any determination in
such Proceeding, be restored severally and respectively to their former
positions hereunder, and thereafter all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had
been instituted.

     Section 5.09.  Rights and Remedies Cumulative.  No right or remedy
                    ------------------------------
herein conferred upon or reserved to the Indenture Trustee or to the
Noteholders is intended to be exclusive of any other right or remedy, and
every right and remedy shall, to the extent permitted by law, be cumulative
and in addition to every other right and remedy given hereunder or now or
hereafter existing at law or in equity or otherwise.  The assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent
the concurrent assertion or employment of any other appropriate right or
remedy.

     Section 5.10.  Delay or Omission Not a Waiver.  No delay or omission
                    ------------------------------
of the Indenture Trustee or any Holder of any Note to exercise any right or
remedy accruing upon any Event of Default shall impair any such right or
remedy or constitute a waiver of any such Event of Default or an acquiescence
therein.  Every right and remedy given by this Article V or by law to the
Indenture Trustee or to the Noteholders may be exercised from time to time,
and as often as may be deemed expedient, by the Indenture Trustee or by the
Noteholders, as the case may be.

     Section 5.11.  Control by Noteholders.  The Holders of a majority of
                    ----------------------
the Security Balances of Notes shall have the right to direct the time,
method and place of conducting any Proceeding for any remedy available to the
Indenture Trustee with respect to the Notes or exercising any trust or power
conferred on the Indenture Trustee; provided that:

            (i)  such direction shall not be in conflict with any rule of law
     or with this Indenture;

           (ii)  subject to the express terms of Section 5.04, any direction
     to the Indenture Trustee to sell or liquidate the Trust Estate shall be
     by Holders of Notes representing not less than 100% of the Security
     Balances of Notes;

          (iii)  if the conditions set forth in Section 5.05 have been
     satisfied and the Indenture Trustee elects to retain the Trust Estate
     pursuant to such Section, then any direction to the Indenture Trustee by
     Holders of Notes representing less than 100% of the Security Balances of
     Notes to sell or liquidate the Trust Estate shall be of no force and
     effect; and

           (iv)  the Indenture Trustee may take any other action deemed
     proper by the Indenture Trustee that is not inconsistent with such
     direction.

Notwithstanding the rights of Noteholders set forth in this Section, subject
to Section 6.01, the Indenture Trustee need not take any action that it
determines might involve it in liability or might materially adversely affect
the rights of any Noteholders not consenting to such action.

     Section 5.12.  Waiver of Past Defaults.   Prior to the declaration of
                    ------------------------
the acceleration of the maturity of the Notes as provided in Section 5.02,
the Holders of Notes of not less than a majority of the Security Balances of
the Notes may waive any past Event of Default and its consequences except an
Event of Default (a) with respect to payment of principal of or interest on
any of the Notes or (b) in respect of a covenant or provision hereof which
cannot be modified or amended without the consent of the Holder of each Note
or (c) the waiver of which would materially and adversely affect the
interests of the Credit Enhancer or modify its obligation under the Credit
Enhancement Instrument.  In the case of any such waiver, the Issuer, the
Indenture Trustee and the Holders of the Notes shall be restored to their
former positions and rights hereunder, respectively; but no such waiver shall
extend to any subsequent or other Event of Default or impair any right conse-
quent thereto.

     Upon any such waiver, any Event of Default arising therefrom shall be
deemed to have been cured and not to have occurred, for every purpose of this
Indenture; but no such waiver shall extend to any subsequent or other Event
of Default or impair any right consequent thereto.

     Section 5.13.  Undertaking for Costs.   All parties to this Indenture
                    ----------------------
agree, and each Holder of any Note by such Holder's acceptance thereof shall
be deemed to have agreed, that any court may in its discretion require, in
any suit for the enforcement of any right or remedy under this Indenture, or
in any suit against the Indenture Trustee for any action taken, suffered or
omitted by it as Indenture Trustee, the filing by any party litigant in such
suit of an undertaking to pay the costs of such suit, and that such court may
in its discretion assess reasonable costs, including reasonable attorneys'
fees, against any party litigant in such suit, having due regard to the
merits and good faith of the claims or defenses made by such party litigant;
but the provisions of this Section 5.13 shall not apply to (a) any suit
instituted by the Indenture Trustee, (b) any suit instituted by any
Noteholder, or group of Noteholders, in each case holding in the aggregate
more than 10% of the Security Balances of the Notes or (c) any suit
instituted by any Noteholder for the enforcement of the payment of principal
of or interest on any Note on or after the respective due dates expressed in
such Note and in this Indenture.

     Section 5.14.  Waiver of Stay or Extension Laws.  The Issuer
                    --------------------------------
covenants (to the extent that it may lawfully do so) that it will not at any
time insist upon, or plead or in any manner whatsoever, claim or take the
benefit or advantage of, any stay or extension law wherever enacted, now or
at any time hereafter in force, that may affect the covenants or the
performance of this Indenture; and the Issuer (to the extent that it may
lawfully do so) hereby expressly waives all benefit or advantage of any such
law, and covenants that it will not hinder, delay or impede the execution of
any power herein granted to the Indenture Trustee, but will suffer and permit
the execution of every such power as though no such law had been enacted.

     Section 5.15.  Sale of Trust Estate.  (a)  The power to effect any
                    --------------------
sale or other disposition (a "Sale") of any portion of the Trust Estate
pursuant to Section 5.04 is expressly subject to the provisions of Section
5.05 and this Section 5.15.  The power to effect any such Sale shall not be
exhausted by any one or more Sales as to any portion of the Trust Estate
remaining unsold, but shall continue unimpaired until the entire Trust Estate
shall have been sold or all amounts payable on the Notes and under this
Indenture and under the Insurance Agreement shall have been paid.  The
Indenture Trustee may from time to time postpone any public Sale by public
announcement made at the time and place of such Sale.  The Indenture Trustee
hereby expressly waives its right to any amount fixed by law as compensation
for any Sale.

     (b)  The Indenture Trustee shall not in any private Sale sell the Trust
Estate, or any portion thereof, unless

          (1)  the Holders of all Securities and the Credit Enhancer consent
to or direct the Indenture Trustee to make, such Sale, or

          (2)  the proceeds of such Sale would be not less than the entire
amount which would be payable to the Noteholders under the Notes,
Certificateholders under the Certificates and the Credit Enhancer in respect
of amounts drawn under the Credit Enhancement Instrument and any other
amounts due the Credit Enhancer under the Insurance Agreement, in full
payment thereof in accordance with Section 5.02, on the Payment Date next
succeeding the date of such Sale, or

          (3)  The Indenture Trustee determines, in its sole discretion, that
the conditions for retention of the Trust Estate set forth in Section 5.05
cannot be satisfied (in making any such determination, the Indenture Trustee
may rely upon an opinion of an Independent investment banking firm obtained
and delivered as provided in Section 5.05, and the Credit Enhancer consents
to such Sale, which consent will not be unreasonably withheld and the Holders
representing at least 66-2/3% of the Security Balances of the Securities
consent to such Sale.

The purchase by the Indenture Trustee of all or any portion of the Trust
Estate at a private Sale shall not be deemed a Sale or other disposition
thereof for purposes of this Section 5.15(b).



     (c)  Unless the Holders and the Credit Enhancer have otherwise consented
or directed the Indenture Trustee, at any public Sale of all or any portion
of the Trust Estate at which a minimum bid equal to or greater than the
amount described in paragraph (2) of subsection (b) of this Section 5.15 has
not been established by the Indenture Trustee and no Person bids an amount
equal to or greater than such amount, the Indenture Trustee shall bid an
amount at least $1.00 more than the highest other bid.

     (d)  In connection with a Sale of all or any portion of the Trust Estate

          (1)  any Holder or Holders of Notes may bid for and with the
consent of the Credit Enhancer purchase the property offered for sale, and
upon compliance with the terms of sale may hold, retain and possess and
dispose of such property, without further accountability, and may, in paying
the purchase money therefor, deliver any Notes or claims for interest thereon
in lieu of cash up to the amount which shall, upon distribution of the net
proceeds of such sale, be payable thereon, and such Notes, in case the
amounts so payable thereon shall be less than the amount due thereon, shall
be returned to the Holders thereof after being appropriately stamped to show
such partial payment;

          (2)  the Indenture Trustee may bid for and acquire the property
offered for Sale in connection with any Sale thereof, and, subject to any
requirements of, and to the extent permitted by, applicable law in connection
therewith, may purchase all or any portion of the Trust Estate in a private
sale, and, in lieu of paying cash therefor, may make settlement for the
purchase price by crediting the gross Sale price against the sum of (A) the
amount which would be distributable to the Holders of the Notes and Holders
of Certificates and amounts owing to the Credit Enhancer as a result of such
Sale in accordance with Section 5.04(b) on the Payment Date next succeeding
the date of such Sale and (B) the expenses of the Sale and of any Proceedings
in connection therewith which are reimbursable to it, without being required
to produce the Notes in order to complete any such Sale or in order for the
net Sale price to be credited against such Notes, and any property so
acquired by the Indenture Trustee shall be held and dealt with by it in
accordance with the provisions of this Indenture;

          (3)  the Indenture Trustee shall execute and deliver an appropriate
instrument of conveyance transferring its interest in any portion of the
Trust Estate in connection with a Sale thereof;

          (4)  the Indenture Trustee is hereby irrevocably appointed the
agent and attorney-in-fact of the Issuer to transfer and convey its interest
in any portion of the Trust Estate in connection with a Sale thereof, and to
take all action necessary to effect such Sale; and

          (5)  no purchaser or transferee at such a Sale shall be bound to
ascertain the Indenture Trustee's authority, inquire into the satisfaction of
any conditions precedent or see to the application of any moneys.

     Section 5.16.  Action on Notes.  The Indenture Trustee's right to
                    ---------------
seek and recover judgment on the Notes or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under
or with respect to this Indenture.  Neither the lien of this Indenture nor
any rights or remedies of the Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion
of the Trust Estate or upon any of the assets of the Issuer.  Any money or
property collected by the Indenture Trustee shall be applied in accordance
with Section 5.04(b).

     Section 5.17.  Performance and Enforcement of Certain Obligations.  
                    ---------------------------------------------------
(a)  Promptly following a request from the Indenture Trustee to do so and at
the Administrator's expense, the Issuer shall take all such lawful action as
the Indenture Trustee may request to compel or secure the performance and
observance by the Seller and the Master Servicer, as applicable, of each of
their obligations to the Issuer under or in connection with the Mortgage Loan
Purchase Agreement and the Servicing Agreement, and to exercise any and all
rights, remedies, powers and privileges lawfully available to the Issuer
under or in connection with the Mortgage Loan Purchase Agreement and the
Servicing Agreement to the extent and in the manner directed by the Indenture
Trustee, including the transmission of notices of default on the part of the
Seller or the Master Servicer thereunder and the institution of legal or
administrative actions or proceedings to compel or secure performance by the
Seller or the Master Servicer of each of their obligations under the Mortgage
Loan Purchase Agreement and the Servicing Agreement.

     (b)  If an Event of Default has occurred and is continuing, the
Indenture Trustee subject to the rights of the Credit Enhancer under the
Servicing Agreement may, and at the direction (which direction shall be in
writing or by telephone (confirmed in writing promptly thereafter)) of the
Holders of 66-2/3% of the Security Balances of the Notes shall, exercise all
rights, remedies, powers, privileges and claims of the Issuer against the
Seller or the Master Servicer under or in connection with the Mortgage Loan
Purchase Agreement and the Servicing Agreement, including the right or power
to take any action to compel or secure performance or observance by the
Seller or the Master Servicer, as the case may be, of each of their
obligations to the Issuer thereunder and to give any consent, request,
notice, direction, approval, extension or waiver under the Mortgage Loan
Purchase Agreement and the Servicing Agreement, as the case may be, and any
right of the Issuer to take such action shall not be suspended.


                                  ARTICLE VI

                            The Indenture Trustee
                            ---------------------

     Section 6.01.  Duties of Indenture Trustee.  (a)  If an Event of
                    ---------------------------
Default has occurred and is continuing, the Indenture Trustee shall exercise
the rights and powers vested in it by this Indenture and use the same degree
of care and skill in their exercise as a prudent person would exercise or use
under the circumstances in the conduct of such person's own affairs.

     (b)  Except during the continuance of an Event of Default:

            (i)  the Indenture Trustee undertakes to perform such duties and
     only such duties as are specifically set forth in this Indenture and no
     implied covenants or obligations shall be read into this Indenture
     against the Indenture Trustee; and 

           (ii)  in the absence of bad faith on its part, the Indenture
     Trustee may conclusively rely, as to the truth of the statements and the
     correctness of the opinions expressed therein, upon certificates or
     opinions furnished to the Indenture Trustee and conforming to the
     requirements of this Indenture; however, the Indenture Trustee shall
     examine the certificates and opinions to determine whether or not they
     conform to the requirements of this Indenture. 

     (c)  The Indenture Trustee may not be relieved from liability for its
own negligent action, its own negligent failure to act or its own willful
misconduct, except that:

            (i)  this paragraph does not limit the effect of paragraph (b) of
     this Section 6.01;

           (ii)  the Indenture Trustee shall not be liable for any error of
     judgment made in good faith by a Responsible Officer unless it is proved
     that the Indenture Trustee was negligent in ascertaining the pertinent
     facts; and

          (iii)  the Indenture Trustee shall not be liable with respect to
     any action it takes or omits to take in good faith in accordance with a
     direction received by it (A) pursuant to Section 5.11 or (B) from the
     Credit Enhancer, which it is entitled to give under any of the Basic
     Documents.

     (d)  Every provision of this Indenture that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this
Section 6.01.

     (e)  The Indenture Trustee shall not be liable for interest on any money
received by it except as the Indenture Trustee may agree in writing with the
Issuer.

     (f)  Money held in trust by the Indenture Trustee need not be segregated
from other funds except to the extent required by law or the terms of this
Indenture.

     (g)  No provision of this Indenture shall require the Indenture Trustee
to expend or risk its own funds or otherwise incur financial liability in the
performance of any of its duties hereunder or in the exercise of any of its
rights or powers, if it shall have reasonable grounds to believe that
repayment of such funds or adequate indemnity against such risk or liability
is not reasonably assured to it.

     (h)  Every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the Indenture Trustee
shall be subject to the provisions of this Section and to the provisions of
the TIA.

     Section 6.02.  Rights of Indenture Trustee.  (a)  The Indenture
                    ---------------------------
Trustee may rely on any document believed by it to be genuine and to have
been signed or presented by the proper person.  The Indenture Trustee need
not investigate any fact or matter stated in the document.

     (b)  Before the Indenture Trustee acts or refrains from acting, it may
require an Officer's Certificate or an Opinion of Counsel.  The Indenture
Trustee shall not be liable for any action it takes or omits to take in good
faith in reliance on an Officer's Certificate or Opinion of Counsel.

     (c)  The Indenture Trustee may execute any of the trusts or powers
hereunder or perform any duties hereunder either directly or by or through
agents or attorneys or a custodian or nominee, and the Indenture Trustee
shall not be responsible for any misconduct or negligence on the part of, or
for the supervision of, any such agent, attorney, custodian or nominee
appointed with due care by it hereunder.

     (d)  The Indenture Trustee shall not be liable for any action it takes
or omits to take in good faith which it believes to be authorized or within
its rights or powers; provided, however, that the Indenture Trustee's conduct
does not constitute willful misconduct, negligence or bad faith.

     (e)  The Indenture Trustee may consult with counsel, and the advice or
opinion of counsel with respect to legal matters relating to this Indenture
and the Notes shall be full and complete authorization and protection from
liability in respect to any action taken, omitted or suffered by it hereunder
in good faith and in accordance with the advice or opinion of such counsel.

     Section 6.03.  Individual Rights of Indenture Trustee.  The Indenture
                    --------------------------------------
Trustee in its individual or any other capacity may become the owner or
pledgee of Notes and may otherwise deal with the Issuer or its Affiliates
with the same rights it would have if it were not Indenture Trustee.  Any
Administrator, Note Registrar, co-registrar or co-paying agent may do the
same with like rights.  However, the Indenture Trustee must comply with
Sections 6.11 and 6.12.

     Section 6.04.  Indenture Trustee's Disclaimer.  The Indenture Trustee
                    ------------------------------
shall not be responsible for and makes no representation as to the validity
or adequacy of this Indenture or the Notes, it shall not be accountable for
the Issuer's use of the proceeds from the Notes, and it shall not be
responsible for any statement of the Issuer in the Indenture or in any
document issued in connection with the sale of the Notes or in the Notes
other than the Indenture Trustee's certificate of authentication.

     Section 6.05.  Notice of Event of Default.  If an Event of Default
                    --------------------------
occurs and is continuing and if it is known to a Responsible Officer of the
Indenture Trustee, the Indenture Trustee shall give notice thereof to the
Credit Enhancer.  The Trustee shall mail to each Noteholder notice of the
Event of Default within 90 days after it occurs.  Except in the case of an
Event of Default in payment of principal of or interest on any Note, the
Indenture Trustee may withhold the notice if and so long as a committee of
its Responsible Officers in good faith determines that withholding the notice
is in the interests of Noteholders.

     Section 6.06.  Reports by Indenture Trustee to Holders.   The
                    ---------------------------------------
Indenture Trustee shall deliver to each Noteholder such information as may be
required to enable such holder to prepare its federal and state income tax
returns.  In addition, upon the Issuer's written request, the Indenture
Trustee shall promptly furnish information reasonably requested by the Issuer
that is reasonably available to the Indenture Trustee to enable the Issuer to
perform its federal and state income tax reporting obligations.

     Section 6.07.  Compensation and Indemnity.  The Issuer shall or shall
                    --------------------------
cause the Administrator to pay to the Indenture Trustee on each Payment Date
reasonable compensation for its services.  The Indenture Trustee's
compensation shall not be limited by any law on compensation of a trustee of
an express trust.  The Issuer shall or shall cause the Administrator to
reimburse the Indenture Trustee for all reasonable out-of-pocket expenses
incurred or made by it, including costs of collection, in addition to the
compensation for its services.  Such expenses shall include the reasonable
compensation and expenses, disbursements and advances of the Indenture
Trustee's agents, counsel, accountants and experts.  The Issuer shall or
shall cause the Administrator to indemnify the Indenture Trustee against any
and all loss, liability or expense (including attorneys' fees) incurred by it
in connection with the administration of this trust and the performance of
its duties hereunder.  The Indenture Trustee shall notify the Issuer and the
Administrator promptly of any claim for which it may seek indemnity.  Failure
by the Indenture Trustee to so notify the Issuer and the Administrator shall
not relieve the Issuer or the Administrator of its obligations hereunder. 
The Issuer shall or shall cause the Administrator to defend any such claim,
and the Indenture Trustee may have separate counsel and the Issuer shall or
shall cause the Administrator to pay the fees and expenses of such counsel. 
Neither the Issuer nor the Administrator need reimburse any expense or
indemnify against any loss, liability or expense incurred by the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

     The Issuer's payment obligations to the Indenture Trustee pursuant to
this Section 6.07 shall survive the discharge of this Indenture.  When the
Indenture Trustee incurs expenses after the occurrence of an Event of Default
specified in Section 5.01(iv) or (v) with respect to the Issuer, the expenses
are intended to constitute expenses of administration under Title 11 of the
United States Code or any other applicable federal or state bankruptcy,
insolvency or similar law.

     Section 6.08.  Replacement of Indenture Trustee.  No resignation or
                    --------------------------------
removal of the Indenture Trustee and no appointment of a successor Indenture
Trustee shall become effective until the acceptance of appointment by the
successor Indenture Trustee pursuant to this Section 6.08.  The Indenture
Trustee may resign at any time by so notifying the Issuer and the Credit
Enhancer.  The Holders of a majority of Security Balances of the Notes may
remove the Indenture Trustee by so notifying the Indenture Trustee and the
Credit Enhancer and may appoint a successor Indenture Trustee.  The Issuer
shall remove the Indenture Trustee if:

            (i)  the Indenture Trustee fails to comply with Section 6.11;

           (ii)  the Indenture Trustee is adjudged a bankrupt or insolvent;

          (iii)  a receiver or other public officer takes charge of the
     Indenture Trustee or its property; or

           (iv)  the Indenture Trustee otherwise becomes incapable of acting.

     If the Indenture Trustee resigns or is removed or if a vacancy exists in
the office of Indenture Trustee for any reason (the Indenture Trustee in such
event being referred to herein as the retiring Indenture Trustee), the Issuer
shall promptly appoint a successor Indenture Trustee.

     A successor Indenture Trustee shall deliver a written acceptance of its
appointment to the retiring Indenture Trustee and to the Issuer.  Thereupon
the resignation or removal of the retiring Indenture Trustee shall become
effective, and the successor Indenture Trustee shall have all the rights,
powers and duties of the Indenture Trustee under this Indenture.  The succes-
sor Indenture Trustee shall mail a notice of its succession to Noteholders. 
The retiring Indenture Trustee shall promptly transfer all property held by
it as Indenture Trustee to the successor Indenture Trustee.

     If a successor Indenture Trustee does not take office within 60 days
after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Issuer or the Holders of a majority of Security
Balances of the Notes may petition any court of competent jurisdiction for
the appointment of a successor Indenture Trustee.

     If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder may petition any court of competent jurisdiction for the removal
of the Indenture Trustee and the appointment of a successor Indenture
Trustee.

     Notwithstanding the replacement of the Indenture Trustee pursuant to
this Section, the Issuer's and the Administrator's obligations under
Section 6.07 shall continue for the benefit of the retiring Indenture
Trustee.

     Section 6.09.  Successor Indenture Trustee by Merger.  If the
                    -------------------------------------
Indenture Trustee consolidates with, merges or converts into, or transfers
all or substantially all its corporate trust business or assets to, another
corporation or banking association, the resulting, surviving or transferee
corporation without any further act shall be the successor Indenture Trustee;
provided, that such corporation or banking association shall be otherwise
qualified and eligible under Section 6.11.  The Indenture Trustee shall
provide the Rating Agencies prior written notice of any such transaction.

     In case at the time such successor or successors by merger, conversion
or consolidation to the Indenture Trustee shall succeed to the trusts created
by this Indenture any of the Notes shall have been authenticated but not
delivered, any such successor to the Indenture Trustee may adopt the
certificate of authentication of any predecessor trustee, and deliver such
Notes so authenticated; and in case at that time any of the Notes shall not
have been authenticated, any successor to the Indenture Trustee may authen-
ticate such Notes either in the name of any predecessor hereunder or in the
name of the successor to the Indenture Trustee; and in all such cases such
certificates shall have the full force which it is anywhere in the Notes or
in this Indenture provided that the certificate of the Indenture Trustee
shall have. 

     Section 6.10.  Appointment of Co-Indenture Trustee or Separate
                    -----------------------------------------------
Indenture Trustee.  (a)  Notwithstanding any other provisions of this
- - -----------------
Indenture, at any time, for the purpose of meeting any legal requirement of
any jurisdiction in which any part of the Trust Estate may at the time be
located, the Indenture Trustee shall have the power and may execute and
deliver all instruments to appoint one or more Persons to act as a co-trustee
or co-trustees, or separate trustee or separate trustees, of all or any part
of the Trust, and to vest in such Person or Persons, in such capacity and for
the benefit of the Noteholders, such title to the Trust Estate, or any part
hereof, and, subject to the other provisions of this Section, such powers,
duties, obligations, rights and trusts as the Indenture Trustee may consider
necessary or desirable.  No co-trustee or separate trustee hereunder shall be
required to meet the terms of eligibility as a successor trustee under
Section 6.11 and no notice to Noteholders of the appointment of any co-
trustee or separate trustee shall be required under Section 6.08 hereof.

     (b)  Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions
and conditions:

            (i)  all rights, powers, duties and obligations conferred or
     imposed upon the Indenture Trustee shall be conferred or imposed upon
     and exercised or performed by the Indenture Trustee and such separate
     trustee or co-trustee jointly (it being understood that such separate
     trustee or co-trustee is not authorized to act separately without the
     Indenture Trustee joining in such act), except to the extent that under
     any law of any jurisdiction in which any particular act or acts are to
     be performed the Indenture Trustee shall be incompetent or unqualified
     to perform such act or acts, in which event such rights, powers, duties
     and obligations (including the holding of title to the Trust Estate or
     any portion thereof in any such jurisdiction) shall be exercised and
     performed singly by such separate trustee or co-trustee, but solely at
     the direction of the Indenture Trustee;

           (ii)  no trustee hereunder shall be personally liable by reason of
     any act or omission of any other trustee hereunder; and

          (iii)  the Indenture Trustee may at any time accept the resignation
     of or remove any separate trustee or co-trustee.

     (c)  Any notice, request or other writing given to the Indenture Trustee
shall be deemed to have been given to each of the then separate trustees and
co-trustees, as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement
and the conditions of this Article VI.  Each separate trustee and co-trustee,
upon its acceptance of the trusts conferred, shall be vested with the estates
or property specified in its instrument of appointment, either jointly with
the Indenture Trustee or separately, as may be provided therein, subject to
all the provisions of this Indenture, specifically including every provision
of this Indenture relating to the conduct of, affecting the liability of, or
affording protection to, the Indenture Trustee.  Every such instrument shall
be filed with the Indenture Trustee.

     (d)  Any separate trustee or co-trustee may at any time constitute the
Indenture Trustee, its agent or attorney-in-fact with full power and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect of this Agreement on its behalf and in its name.  If any separate
trustee or co-trustee shall die, become incapable of acting, resign or be
removed, all of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Indenture Trustee, to the extent permitted by
law, without the appointment of a new or successor trustee.

     Section 6.11.  Eligibility; Disqualification.  The Indenture Trustee
                    -----------------------------
shall at all times satisfy the requirements of TIA Section 310(a).  The
Indenture Trustee shall have a combined capital and surplus of at least
$50,000,000 as set forth in its most recent published annual report of
condition and it or its parent shall have a long-term debt rating of (____)
or better by (______).  The Indenture Trustee shall comply with TIA
Section 310(b), including the optional provision permitted by the second
sentence of TIA Section 310(b)(9);  provided, however, that there shall be
excluded from the operation of TIA Section 310(b)(1) any indenture or
indentures under which other securities of the Issuer are outstanding if the
requirements for such exclusion set forth in TIA Section 310(b)(1) are met.

     Section 6.12.  Preferential Collection of Claims Against Issuer.  The
                    ------------------------------------------------
Indenture Trustee shall comply with TIA Section 311(a), excluding any
creditor relationship listed in TIA Section 311(b).  An Indenture Trustee who
has resigned or been removed shall be subject to TIA Section 311(a) to the
extent indicated.

     Section 6.13.  Representation and Warranty.  The Indenture Trustee
                    ---------------------------
represents and warrants to the Issuer, for the benefit of the Noteholders,
that this Indenture has been executed and delivered by one of its Responsible
Officers who is duly authorized to execute and deliver such document in such
capacity on its behalf.

     Section 6.14.  Directions to Indenture Trustee.  The Indenture
                    -------------------------------
Trustee is hereby directed:

     (a)  to accept assignment of the Mortgage Loans and hold the assets of
the Trust in trust for the Noteholders;

     (b)  to issue, execute and deliver the Notes substantially in the form
prescribed by Exhibit A in accordance with the terms of this Indenture; and

     (c)  to take all other actions as shall be required to be taken by the
terms of this Indenture.

     Section 6.15.  No Consent to Certain Acts of Depositor.  The
                    ---------------------------------------
Indenture Trustee shall not consent to any action proposed to be taken by the
Depositor pursuant to Article (_______________) of the Depositor's
Certificate of Incorporation.

                                 ARTICLE VII

                        Noteholders' Lists and Reports
                        ------------------------------

     Section 7.01.  Issuer To Furnish Indenture Trustee Names and
                    ---------------------------------------------
Addresses of Noteholders.  The Issuer will furnish or cause to be
- - ------------------------
furnished to the Indenture Trustee (a) not more than five days after each
Record Date, a list, in such form as the Indenture Trustee may reasonably
require, of the names and addresses of the Holders of Notes as of such Record
Date, (b) at such other times as the Indenture Trustee and the Credit
Enhancer may request in writing, within 30 days after receipt by the Issuer
of any such request, a list of similar form and content as of a date not more
than 10 days prior to the time such list is furnished; provided, however,
that so long as the Indenture Trustee is the Note Registrar, no such list
shall be required to be furnished.

     Section 7.02.  Preservation of Information; Communications to
                    ----------------------------------------------
Noteholders.  (a)  The Indenture Trustee shall preserve, in as current a
- - -----------
form as is reasonably practicable, the names and addresses of the Holders of
Notes contained in the most recent list furnished to the Indenture Trustee as
provided in Section 7.01 and the names and addresses of Holders of Notes
received by the Indenture Trustee in its capacity as Note Registrar.  The
Indenture Trustee may destroy any list furnished to it as provided in such
Section 7.01 upon receipt of a new list so furnished.

     (b)  Noteholders may communicate pursuant to TIA Section 312(b) with
other Noteholders with respect to their rights under this Indenture or under
the Notes.

     (c)  The Issuer, the Indenture Trustee and the Note Registrar shall have
the protection of TIA Section 312(c).

     Section 7.03.  Reports by Issuer.  (a)  The Issuer shall:
                    -----------------

            (i)  file with the Indenture Trustee, within 15 days after the
     Issuer is required to file the same with the Commission, copies of the
     annual reports and of the information, documents and other reports (or
     copies of such portions of any of the foregoing as the Commission may
     from time to time by rules and regulations prescribe) that the Issuer
     may be required to file with the Commission pursuant to Section 13 or
     15(d) of the Exchange Act; 

           (ii)  file with the Indenture Trustee, and the Commission in
     accordance with rules and regulations prescribed from time to time by
     the Commission such additional information, documents and reports with
     respect to compliance by the Issuer with the conditions and covenants of
     this Indenture as may be required from time to time by such rules and
     regulations; and

          (iii)  supply to the Indenture Trustee (and the Indenture Trustee
     shall transmit by mail to all Noteholders described in TIA
     Section 313(c)) such summaries of any information, documents and reports
     required to be filed by the Issuer pursuant to clauses (i) and (ii) of
     this Section 7.03(a) and by rules and regulations prescribed from time
     to time by the Commission.

     (b)  Unless the Issuer otherwise determines, the fiscal year of the
Issuer shall end on December 31 of each year.

     Section 7.04.  Reports by Indenture Trustee.  If required by TIA
                    ----------------------------
Section 313(a), within 60 days after each January 1 beginning with
___________, 199_, the Indenture Trustee shall mail to each Noteholder as
required by TIA Section 313(c) and to the Credit Enhancer a brief report
dated as of such date that complies with TIA Section 313(a).  The Indenture
Trustee also shall comply with TIA Section 313(b).

     A copy of each report at the time of its mailing to Noteholders shall be
filed by the Indenture Trustee with the Commission and each stock exchange,
if any, on which the Term Notes are listed.  The Issuer shall notify the
Indenture Trustee if and when the Term Notes are listed on any stock
exchange.


                                 ARTICLE VIII

                     Accounts, Disbursements and Releases
                    ------------------------------------

     Section 8.01.  Collection of Money.  Except as otherwise expressly
                    -------------------
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary, all money and other property payable
to or receivable by the Indenture Trustee pursuant to this Indenture.  The
Indenture Trustee shall apply all such money received by it as provided in
this Indenture.  Except as otherwise expressly provided in this Indenture, if
any default occurs in the making of any payment or performance under any
agreement or instrument that is part of the Trust Estate, the Indenture
Trustee may take such action as may be appropriate to enforce such payment or
performance, including the institution and prosecution of appropriate
Proceedings.  Any such action shall be without prejudice to any right to
claim a Default or Event of Default under this Indenture and any right to
proceed thereafter as provided in Article V.

     Section 8.02.  Trust Accounts.  (a)  On or prior to the Closing Date,
                    --------------
the Issuer shall cause the Indenture Trustee to establish and maintain, in
the name of the Indenture Trustee, for the benefit of the Noteholders and the
Certificateholders and the Credit Enhancer, the Payment Account as provided
in Section 3.01 of this Indenture.

     (b)  All moneys deposited from time to time in the Payment Account
pursuant to the Servicing Agreement and all deposits therein pursuant to this
Indenture are for the benefit of the Noteholders, the Certificateholders and
the holders of the Residual Ownership Interest and all investments made with
such moneys including all income or other gain from such investments are for
the benefit of the Master Servicer as provided by the Servicing Agreement.

     On each Payment Date during the Funding Period the Indenture Trustee
shall withdraw Net Principal Collections from the Payment Account and deposit
Net Principal Collections to the Funding Account.

     On each Payment Date, the Indenture Trustee shall distribute all amounts
on deposit in the Payment Account (after giving effect to the withdrawal
referred to in the preceding paragraph) to Noteholders in respect of the
Notes and in its capacity as Certificate Paying Agent to Certificateholders
in the order of priority set forth in Section 3.05 (except as otherwise
provided in Section 5.04(b).

     The Master Servicer may direct the Indenture Trustee to invest any funds
in the Payment Account in Eligible Investments maturing no later than the
Business Day preceding each Payment Date and shall not be sold or disposed of
prior to the maturity.  Unless otherwise instructed by the Master Servicer,
the Indenture Trustee shall invest all funds in the Payment Account in its
(__________) Short Term Investment Fund so long as it is an Eligible
Investment.

     ((c)  On or before the Closing Date the Issuer shall open, at the
Corporate Trust Office, an account which shall be the "Funding Account".  The
Master Servicer may direct the Indenture Trustee to invest any funds in the
Funding Account in Eligible Investments maturing no later than the Business
Day preceding each Payment Date and shall not be sold or disposed of prior to
the maturity.  Unless otherwise instructed by the Master Servicer, the
Indenture Trustee shall invest all funds in the Payment Account in its
Corporate Trust Short Term Investment Fund so long as it is an Eligible
Investment.  During the Funding Period, any amounts received by the Indenture
Trustee in respect of Net Principal Collections for deposit in the Funding
Account, together with any Eligible Investments in which such moneys are or
will be invested or reinvested during the term of the Notes, shall be held by
the Indenture Trustee in the Funding Account as part of the Trust Estate,
subject to disbursement and withdrawal as herein provided.

            (i)  Amounts on deposit in the Funding Account in respect of Net
     Principal Collections may be withdrawn on each Deposit Date and (1) paid
     to the Issuer in payment for Additional Loans by the deposit of such
     amount to the Collection Account and (2) at the end of the Funding
     Period any amounts remaining in the Funding Account after the withdrawal
     called for by clause (1) shall be deposited in the Payment Account to be
     included in the payment of principal on the Payment Date that is the
     last day of the Funding Period.

           (ii)  Amounts on deposit in the Funding Account in respect of
     investment earnings shall be withdrawn on each Payment Date and
     deposited in the Payment Account and included in the amounts paid to
     Noteholders and Certificateholders.

     (d)  (i)  Any investment in the institution with which the Funding
Account is maintained may mature on such Payment Date and (ii) any other
investment may mature on such Payment Date if the Indenture Trustee shall
advance funds on such Payment Date to the Funding Account in the amount
payable on such investment on such Payment Date, pending receipt thereof to
the extent necessary to make distributions on the Notes and the Certificates)
and shall not be sold or disposed of prior to maturity.)

     Section 8.03.  Opinion of Counsel.  The Indenture Trustee shall
                    ------------------
receive at least seven days notice when requested by the Issuer to take any
action pursuant to Section 8.05(a), accompanied by copies of any instruments
to be executed, and the Indenture Trustee shall also require, as a condition
to such action, an Opinion of Counsel, in form and substance satisfactory to
the Indenture Trustee, stating the legal effect of any such action, outlining
the steps required to complete the same, and concluding that all conditions
precedent to the taking of such action have been complied with and such
action will not materially and adversely impair the security for the Notes or
the rights of the Noteholders in contravention of the provisions of this
Indenture; provided, however, that such Opinion of Counsel shall not be
required to express an opinion as to the fair value of the Trust Estate. 
Counsel rendering any such opinion may rely, without independent
investigation, on the accuracy and validity of any certificate or other
instrument delivered to the Indenture Trustee in connection with any such
action.

     Section 8.04.  Termination Upon Distribution to Noteholders.  This
                    --------------------------------------------
Indenture and the respective obligations and responsibilities of the Issuer
and the Indenture Trustee created hereby shall terminate upon the
distribution to Noteholders, Certificateholders, holders of the Residual
Ownership Interest and the Indenture Trustee of all amounts required to be
distributed pursuant to Article III; provided, however, that in no event
shall the trust created hereby continue beyond the expiration of 21 years
from the death of the survivor of the descendants of Joseph P. Kennedy, the
late ambassador of the United States to the Court of St. James, living on the
date hereof.

     Section 8.05.  Release of Trust Estate.  (a)  Subject to the payment
                    -----------------------
of its fees and expenses, the Indenture Trustee may, and when required by the
provisions of this Indenture shall, execute instruments to release property
from the lien of this Indenture, or convey the Indenture Trustee's interest
in the same, in a manner and under circumstances that are not inconsistent
with the provisions of this Indenture.  No party relying upon an instrument
executed by the Indenture Trustee as provided in Article IV hereunder shall
be bound to ascertain the Indenture Trustee's authority, inquire into the
satisfaction of any conditions precedent, or see to the application of any
moneys.

     (b)  The Indenture Trustee shall, at such time as (i) there are no Notes
Outstanding, (ii) all sums due the Indenture Trustee pursuant to this
Indenture have been paid, and (iii) all sums due the Credit Enhancer have
been paid, release any remaining portion of the Trust Estate that secured the
Notes from the lien of this Indenture.  The Indenture Trustee shall release
property from the lien of this Indenture pursuant to this Section 8.05 only
upon receipt of an request from the Issuer accompanied by an Officers'
Certificate, an Opinion of Counsel, and (if required by the TIA) Independent
Certificates in accordance with TIA Section 314(c) and 314(d)(1) meeting the
applicable requirements as described herein, and a letter from the President
or any Vice President or any Secretary of the Credit Enhancer, if any,
stating that the Credit Enhancer has no objection to such request from the
Issuer.

     Section 8.06.  Surrender of Notes Upon Final Payment.  By acceptance
                    -------------------------------------
of any Note, the Holder thereof agrees to surrender such Note to the
Indenture Trustee promptly, prior to such Noteholder's receipt of the final
payment thereon.

                                  ARTICLE IX

                           Supplemental Indentures
                           -----------------------

     Section 9.01.  Supplemental Indentures Without Consent of
                    ------------------------------------------
Noteholders.  (a)  Without the consent of the Holders of any Notes but
- - -----------
with the consent of the Credit Enhancer and prior notice to the Rating
Agencies and the Credit Enhancer, the Issuer and the Indenture Trustee, when
authorized by an Issuer Request, at any time and from time to time, may enter
into one or more indentures supplemental hereto (which shall conform to the
provisions of the Trust Indenture Act as in force at the date of the
execution thereof), in form satisfactory to the Indenture Trustee, for any of
the following purposes:

            (i)  to correct or amplify the description of any property at any
     time subject to the lien of this Indenture, or better to assure, convey
     and confirm unto the Indenture Trustee any property subject or required
     to be subjected to the lien of this Indenture, or to subject to the lien
     of this Indenture additional property;

           (ii)  to evidence the succession, in compliance with the
     applicable provisions hereof, of another person to the Issuer, and the
     assumption by any such successor of the covenants of the Issuer herein
     and in the Notes contained;

          (iii)  to add to the covenants of the Issuer, for the benefit of
     the Holders of the Notes, or to surrender any right or power herein
     conferred upon the Issuer;

           (iv)  to convey, transfer, assign, mortgage or pledge any property
     to or with the Indenture Trustee;

            (v)  to cure any ambiguity, to correct or supplement any
     provision herein or in any supplemental indenture that may be
     inconsistent with any other provision herein or in any supplemental
     indenture or to make any other provisions with respect to matters or
     questions arising under this Indenture or in any supplemental indenture;
     provided, that such action shall not adversely affect the interests of
     the Holders of the Notes;

           (vi)  to evidence and provide for the acceptance of the
     appointment hereunder by a successor trustee with respect to the Notes
     and to add to or change any of the provisions of this Indenture as shall
     be necessary to facilitate the administration of the trusts hereunder by
     more than one trustee, pursuant to the requirements of Article VI; or

          (vii)  to modify, eliminate or add to the provisions of this
     Indenture to such extent as shall be necessary to effect the
     qualification of this Indenture under the TIA or under any similar
     federal statute hereafter enacted and to add to this Indenture such
     other provisions as may be expressly required by the TIA;

provided, however, that no such indenture supplements shall be entered into
unless the Indenture Trustee shall have received an Opinion of Counsel that
entering into such indenture supplement will not have any material adverse
tax consequences to the Noteholders.

     The Indenture Trustee is hereby authorized to join in the execution of
any such supplemental indenture and to make any further appropriate
agreements and stipulations that may be therein contained.

     (b)  The Issuer and the Indenture Trustee, when authorized by an Issuer
Request, may, also without the consent of any of the Holders of the Notes but
with the consent of the Credit Enhancer and prior notice to the Rating
Agencies and the Credit Enhancer, enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing
in any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that such action shall not, as evidenced by an
Opinion of Counsel, (i) adversely affect in any material respect the
interests of any Noteholder or (ii) cause the Issuer to be subject to an
entity level tax or be classified as a taxable mortgage pool within the
meaning of Section 7701(i) of the Code.

     Section 9.02.  Supplemental Indentures With Consent of Noteholders.  The
Issuer and the Indenture Trustee, when authorized by an Issuer---------------
- - ------------------------------------ Request, also may, with prior notice to
the Rating Agencies and, with the written consent of the Credit Enhancer and
with the consent of the Holders of not less than a majority of the Security
Balances of each Class of Notes, by Act of such Holders delivered to the
Issuer and the Indenture Trustee, enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing
in any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Holders of the Notes under this
Indenture; provided, however, that no such supplemental indenture shall,
without the consent of the Holder of each Note affected thereby:

            (i)  change the date of payment of any installment of principal
     of or interest on any Note, or reduce the principal amount thereof or
     the interest rate thereon, change the provisions of this Indenture
     relating to the application of collections on, or the proceeds of the
     sale of, the Trust Estate to payment of principal of or interest on the
     Notes, or change any place of payment where, or the coin or currency in
     which, any Note or the interest thereon is payable, or impair the right
     to institute suit for the enforcement of the provisions of this
     Indenture requiring the application of funds available therefor, as
     provided in Article V, to the payment of any such amount due on the
     Notes on or after the respective due dates thereof;

           (ii)  reduce the percentage of the Security Balances of the Notes,
     the consent of the Holders of which is required for any such
     supplemental indenture, or the consent of the Holders of which is
     required for any waiver of compliance with certain provisions of this
     Indenture or certain defaults hereunder and their consequences provided
     for in this Indenture;

          (iii)  modify or alter the provisions of the proviso to the
     definition of the term "Outstanding" or modify or alter the exception in
     the definition of the term "Holder";

           (iv)  reduce the percentage of the Security Balances of the Notes
     required to direct the Indenture Trustee to direct the Issuer to sell or
     liquidate the Trust Estate pursuant to Section 5.04;

            (v)  modify any provision of this Section 9.02 except to increase
     any percentage specified herein or to provide that certain additional
     provisions of this Indenture or the Basic Documents cannot be modified
     or waived without the consent of the Holder of each Note affected
     thereby;

           (vi)  modify any of the provisions of this Indenture in such
     manner as to affect the calculation of the amount of any payment of
     interest or principal due on any Note on any Payment Date (including the
     calculation of any of the individual components of such calculation); or

          (vii)  permit the creation of any lien ranking prior to or on a
     parity with the lien of this Indenture with respect to any part of the
     Trust Estate or, except as otherwise permitted or contemplated herein,
     terminate the lien of this Indenture on any property at any time subject
     hereto or deprive the Holder of any Note of the security provided by the
     lien of this Indenture; and provided, further, that such action shall
     not, as evidenced by an Opinion of Counsel, cause the Issuer to be
     subject to an entity level tax or be classified as a taxable mortgage
     pool within the meaning of Section 7701(i) of the Code.

     The Indenture Trustee may in its discretion determine whether or not any
Notes would be affected by any supplemental indenture and any such
determination shall be conclusive upon the Holders of all Notes, whether
theretofore or thereafter authenticated and delivered hereunder.  The
Indenture Trustee shall not be liable for any such determination made in good
faith.

     It shall not be necessary for any Act of Noteholders under this Section
9.02 to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Indenture Trustee of
any supplemental indenture pursuant to this Section 9.02, the Indenture
Trustee shall mail to the Holders of the Notes to which such amendment or
supplemental indenture relates a notice setting forth in general terms the
substance of such supplemental indenture.  Any failure of the Indenture
Trustee to mail such notice, or any defect therein, shall not, however, in
any way impair or affect the validity of any such supplemental indenture.

     Section 9.03.  Execution of Supplemental Indentures.  In executing,
                    ------------------------------------
or permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modification thereby of the trusts
created by this Indenture, the Indenture Trustee shall be entitled to
receive, and subject to Sections 6.01 and 6.02, shall be fully protected in
relying upon, an Opinion of Counsel stating that the execution of such
supplemental indenture is authorized or permitted by this Indenture.  The
Indenture Trustee may, but shall not be obligated to, enter into any such
supplemental indenture that affects the Indenture Trustee's own rights,
duties, liabilities or immunities under this Indenture or otherwise.

     Section 9.04.  Effect of Supplemental Indenture.  Upon the execution
                    --------------------------------
of any supplemental indenture pursuant to the provisions hereof, this
Indenture shall be and shall be deemed to be modified and amended in
accordance therewith with respect to the Notes affected thereby, and the
respective rights, limitations of rights, obligations, duties, liabilities
and immunities under this Indenture of the Indenture Trustee, the Issuer and
the Holders of the Notes shall thereafter be determined, exercised and
enforced hereunder subject in all respects to such modifications and amend-
ments, and all the terms and conditions of any such supplemental indenture
shall be and be deemed to be part of the terms and conditions of this
Indenture for any and all purposes.

     Section 9.05.  Conformity with Trust Indenture Act.  Every amendment
                    -----------------------------------
of this Indenture and every supplemental indenture executed pursuant to this
Article IX shall conform to the requirements of the Trust Indenture Act as
then in effect so long as this Indenture shall then be qualified under the
Trust Indenture Act.

     Section 9.06.  Reference in Notes to Supplemental Indentures.  Notes
                    ---------------------------------------------
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Indenture Trustee
shall, bear a notation in form approved by the Indenture Trustee as to any
matter provided for in such supplemental indenture.  If the Issuer or the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the Issuer, to any such supplemental
indenture may be prepared and executed by the Issuer and authenticated and
delivered by the Indenture Trustee in exchange for Outstanding Notes.

                                  ARTICLE X

                                  (Reserved)


                                  ARTICLE XI

                                Miscellaneous
                                -------------

     Section 11.01.  Compliance Certificates and Opinions, etc.  
                     ------------------------------------------
(a)  Upon any application or request by the Issuer to the Indenture Trustee
to take any action under any provision of this Indenture, the Issuer shall
furnish to the Indenture Trustee and to the Credit Enhancer (i) an Officer's
Certificate stating that all conditions precedent, if any, provided for in
this Indenture relating to the proposed action have been complied with,
(ii) an Opinion of Counsel stating that in the opinion of such counsel all
such conditions precedent, if any, have been complied with and (iii) (if
required by the TIA) an Independent Certificate from a firm of certified
public accountants meeting the applicable requirements of this Section 11.01,
except that, in the case of any such application or request as to which the
furnishing of such documents is specifically required by any provision of
this Indenture, no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition
or covenant provided for in this Indenture shall include:

          (1)  a statement that each signatory of such certificate or opinion
     has read or has caused to be read such covenant or condition and the
     definitions herein relating thereto;

          (2)  a brief statement as to the nature and scope of the
     examination or investigation upon which the statements or opinions
     contained in such certificate or opinion are based;

          (3)  a statement that, in the opinion of each such signatory, such
     signatory has made such examination or investigation as is necessary to
     enable such signatory to express an informed opinion as to whether or
     not such covenant or condition has been complied with; and

          (4)  a statement as to whether, in the opinion of each such
     signatory, such condition or covenant has been complied with; and 

          (5)  if the Signer of such Certificate or Opinion is required to be
     Independent, the Statement required by the definition of the term
     "Independent". 

     (b)  (i)  Prior to the deposit of any Collateral or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture,
the Issuer shall, in addition to any obligation imposed in Section 11.01(a)
or elsewhere in this Indenture, furnish to the Indenture Trustee an Officer's
Certificate certifying or stating the opinion of each person signing such
certificate as to the fair value (within 90 days of such deposit) to the
Issuer of the Collateral or other property or securities to be so deposited.

           (ii)  Whenever the Issuer is required to furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of any
signer thereof as to the matters described in clause (i) above, the Issuer
shall also deliver to the Indenture Trustee an Independent Certificate as to
the same matters, if the fair value to the Issuer of the securities to be so
deposited and of all other such securities made the basis of any such with-
drawal or release since the commencement of the then-current fiscal year of
the Issuer, as set forth in the certificates delivered pursuant to clause (i)
above and this clause (ii), is 10% or more of the Security Balances of the
Notes, but such a certificate need not be furnished with respect to any
securities so deposited, if the fair value thereof to the Issuer as set forth
in the related Officer's Certificate is less than $25,000 or less than one
percent of the Security Balances of the Notes.

          (iii)  Whenever any property or securities are to be released from
the lien of this Indenture, the Issuer shall also furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of each
person signing such certificate as to the fair value (within 90 days of such
release) of the property or securities proposed to be released and stating
that in the opinion of such person the proposed release will not impair the
security under this Indenture in contravention of the provisions hereof.

           (iv)  Whenever the Issuer is required to furnish to the Indenture
Trustee an Officer's Certificate certifying or stating the opinion of any
signer thereof as to the matters described in clause (iii) above, the Issuer
shall also furnish to the Indenture Trustee an Independent Certificate as to
the same matters if the fair value of the property or securities and of all
other property, other than property as contemplated by clause (v) below or
securities released from the lien of this Indenture since the commencement of
the then-current calendar year, as set forth in the certificates required by
clause (iii) above and this clause (iv), equals 10% or more of the Security
Balances of the Notes, but such certificate need not be furnished in the case
of any release of property or securities if the fair value thereof as set
forth in the related Officer's Certificate is less than $25,000 or less than
one percent of the then Security Balances of the Notes.

            (v)  Notwithstanding any provision of this Indenture, the Issuer
may, without compliance with the requirements of the other provisions of this
Section 11.01, (A) collect, sell or otherwise dispose of Mortgage Loans and
Mortgaged Properties as and to the extent permitted or required by the Basic
Documents or (B) make cash payments out of the Payment Account as and to the
extent permitted or required by the Basic Documents, so long as the Issuer
shall deliver to the Indenture Trustee every six months, commencing
__________, 199_, an Officer's Certificate of the Issuer stating that all the
dispositions of Collateral described in clauses (A) or (B) above that
occurred during the preceding six calendar months were in the ordinary course
of the Issuer's business and that the proceeds thereof were applied in
accordance with the Basic Documents.

     Section 11.02.  Form of Documents Delivered to Indenture Trustee.  In
                     ------------------------------------------------
any case where several matters are required to be certified by, or covered by
an opinion of, any specified Person, it is not necessary that all such
matters be certified by, or covered by the opinion of, only one such Person,
or that they be so certified or covered by only one document, but one such
Person may certify or give an opinion with respect to some matters and one or
more other such Persons as to other matters, and any such Person may certify
or give an opinion as to such matters in one or several documents.

     Any certificate or opinion of an Authorized Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion
of, or representations by, counsel, unless such officer knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to the matters upon which his certificate or
opinion is based are erroneous.  Any such certificate of an Authorized
Officer or Opinion of Counsel may be based, insofar as it relates to factual
matters, upon a certificate or opinion of, or representations by, an officer
or officers of the Seller, the Issuer or the Administrator, stating that the
information with respect to such factual matters is in the possession of the
Seller, the Issuer or the Administrator, unless such counsel knows, or in the
exercise of reasonable care should know, that the certificate or opinion or
representations with respect to such matters are erroneous.

     Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

     Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the
Issuer shall deliver any document as a condition of the granting of such
application, or as evidence of the Issuer's compliance with any term hereof,
it is intended that the truth and accuracy, at the time of the granting of
such application or at the effective date of such certificate or report (as
the case may be), of the facts and opinions stated in such document shall in
such case be conditions precedent to the right of the Issuer to have such
application granted or to the sufficiency of such certificate or report.  The
foregoing shall not, however, be construed to affect the Indenture Trustee's
right to rely upon the truth and accuracy of any statement or opinion
contained in any such document as provided in Article VI.

     Section 11.03.  Acts of Noteholders.  (a)  Any request, demand,
                     -------------------
authorization, direction, notice, consent, waiver or other action provided by
this Indenture to be given or taken by Noteholders may be embodied in and
evidenced by one or more instruments of substantially similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except
as herein otherwise expressly provided such action shall become effective
when such instrument or instruments are delivered to the Indenture Trustee,
and, where it is hereby expressly required, to the Issuer.  Such instrument
or instruments (and the action embodied therein and evidenced thereby) are
herein sometimes referred to as the "Act" of the Noteholders signing such
instrument or instruments.  Proof of execution of any such instrument or of a
writing appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 6.01) conclusive in favor of the Indenture
Trustee and the Issuer, if made in the manner provided in this Section 11.03.

     (b)  The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Indenture Trustee
deems sufficient.

     (c)  The ownership of Notes shall be proved by the Note Register.

     (d)  Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder of
every Note issued upon the registration thereof or in exchange therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by
the Indenture Trustee or the Issuer in reliance thereon, whether or not
notation of such action is made upon such Note.

     Section 11.04.  Notices, etc., to Indenture Trustee, Issuer, Credit
                     ---------------------------------------------------
Enhancer and Rating Agencies.  Any request, demand, authorization,
- - -----------------------------
direction, notice, consent, waiver or Act of Noteholders or other documents
provided or permitted by this Indenture shall be in writing and if such
request, demand, authorization, direction, notice, consent, waiver or act of
Noteholders is to be made upon, given or furnished to or filed with:

            (i)  the Indenture Trustee by any Noteholder or by the Issuer
     shall be sufficient for every purpose hereunder if made, given,
     furnished or filed in writing to or with the Indenture Trustee at the
     Corporate Trust Office, or

           (ii)  the Issuer by the Indenture Trustee or by any Noteholder
     shall be sufficient for every purpose hereunder if in writing and mailed
     first-class, postage prepaid to the Issuer addressed to:  Headlands Home
     Equity Loan Trust 199_-__ in care of (_____________), (______________)
     Attention of (_________) with a copy to the Administrator at
     (______________), Attention: (_____________), or at any other address
     previously furnished in writing to the Indenture Trustee by the Issuer
     or the Administrator.  The Issuer shall promptly transmit any notice
     received by it from the Noteholders to the Indenture Trustee, or

          (iii)  the Credit Enhancer by the Issuer, the Indenture Trustee or
     by any Noteholders shall be sufficient for every purpose hereunder to in
     writing and mailed, first-class postage pre-paid, or personally
     delivered or telecopied to: (_______________), Attention:
     (______________), Telephone: (_____________), Telecopier: 
     (___________).

     Notices required to be given to the Rating Agencies by the Issuer, the
Indenture Trustee or the Owner Trustee shall be in writing, personally
delivered or mailed by certified mail, return receipt requested, to ((i) in
the case of Duff & Phelps, at the following address:  (________________);)
(and) ((ii) in the case of Fitch Investors Service, L.P., at the following
address:  (______________);) (and) ((iii) in the case of Moody's, at the
following address:  Moody's Investors Service, ABS Monitoring Department, 99
Church Street, New York, New York 10007); (and) ((iv) in the case of Standard
& Poor's, at the following address:  Standard & Poor's Corporation, 26
Broadway (15th Floor), New York, New York 10004, Attention of Asset Backed
Surveillance Department;) or as to each of the foregoing, at such other
address as shall be designated by written notice to the other parties.

     Section 11.05.  Notices to Noteholders; Waiver.  Where this Indenture
                     ------------------------------
provides for notice to Noteholders of any event, such notice shall be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid to each Noteholder affected by such
event, at his address as it appears on the Note Register, not later than the
latest date, and not earlier than the earliest date, prescribed for the
giving of such notice.  In any case where notice to Noteholders is given by
mail, neither the failure to mail such notice nor any defect in any notice so
mailed to any particular Noteholder shall affect the sufficiency of such
notice with respect to other Noteholders, and any notice that is mailed in
the manner herein provided shall conclusively be presumed to have been duly
given.

     Where this Indenture provides for notice in any manner, such notice may
be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice.  Waivers of notice by Noteholders shall be filed with the Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result
of a strike, work stoppage or similar activity, it shall be impractical to
mail notice of any event to Noteholders when such notice is required to be
given pursuant to any provision of this Indenture, then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed
to be a sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure
to give such notice shall not affect any other rights or obligations created
hereunder, and shall not under any circumstance constitute an Event of
Default.

     Section 11.06.  Alternate Payment and Notice Provisions.  
                     ---------------------------------------
Notwithstanding any provision of this Indenture or any of the Notes to the
contrary, the Issuer may enter into any agreement with any Holder of a Note
providing for a method of payment, or notice by the Indenture Trustee or any
Administrator to such Holder, that is different from the methods provided for
in this Indenture for such payments or notices.  The Issuer will furnish to
the Indenture Trustee a copy of each such agreement and the Indenture Trustee
will cause payments to be made and notices to be given in accordance with
such agreements.

     Section 11.07.  Conflict with Trust Indenture Act.  If any provision
                     ---------------------------------
hereof limits, qualifies or conflicts with another provision hereof that is
required to be included in this Indenture by any of the provisions of the
Trust Indenture Act, such required provision shall control.

     The provisions of TIA SectionSection 310 through 317 that impose duties
on any person (including the provisions automatically deemed included herein
unless expressly excluded by this Indenture) are a part of and govern this
Indenture, whether or not physically contained herein.

     Section 11.08.  Effect of Headings.  The Article and Section headings
                     ------------------
herein are for convenience only and shall not affect the construction hereof.

     Section 11.09.  Successors and Assigns.  All covenants and agreements
                     ----------------------
in this Indenture and the Notes by the Issuer shall bind its successors and
assigns, whether so expressed or not.  All agreements of the Indenture
Trustee in this Indenture shall bind its successors, co-trustees and agents.

     Section 11.10.  Separability.  In case any provision in this
                     ------------
Indenture or in the Notes shall be invalid, illegal or unenforceable, the
validity, legality, and enforceability of the remaining provisions shall not
in any way be affected or impaired thereby.

     Section 11.11.  Benefits of Indenture.  The Credit Enhancer and its
                     ---------------------
successors and assigns shall be a third-party beneficiary to the provisions
of this Indenture.  Nothing in this Indenture or in the Notes, express or
implied, shall give to any Person, other than the parties hereto and their
successors hereunder, and the Noteholders, and any other party secured
hereunder, and any other Person with an ownership interest in any part of the
Trust Estate, any benefit or any legal or equitable right, remedy or claim
under this Indenture.

     Section 11.12.  Legal Holidays.  In any case where the date on which
                     --------------
any payment is due shall not be a Business Day, then (notwithstanding any
other provision of the Notes or this Indenture) payment need not be made on
such date, but may be made on the next succeeding Business Day with the same
force and effect as if made on the date on which nominally due, and no
interest shall accrue for the period from and after any such nominal date.

     Section 11.13.  GOVERNING LAW.  THIS INDENTURE SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 11.14.  Counterparts.  This Indenture may be executed in any
                     ------------
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

     Section 11.15.  Recording of Indenture.  If this Indenture is subject
                     ----------------------
to recording in any appropriate public recording offices, such recording is
to be effected by the Issuer and at its expense accompanied by an Opinion of
Counsel (which may be counsel to the Indenture Trustee or any other counsel
reasonably acceptable to the Indenture Trustee) to the effect that such
recording is necessary either for the protection of the Noteholders or any
other Person secured hereunder or for the enforcement of any right or remedy
granted to the Indenture Trustee under this Indenture.

     Section 11.16.  Issuer Obligation.  No recourse may be taken,
                     -----------------
directly or indirectly, with respect to the obligations of the Issuer, the
Owner Trustee or the Indenture Trustee on the Notes or under this Indenture
or any certificate or other writing delivered in connection herewith or
therewith, against (i) the Indenture Trustee or the Owner Trustee in its
individual capacity, (ii) any owner of a beneficial interest in the Issuer or
(iii) any partner, owner, beneficiary, agent, officer, director, employee or
agent of the Indenture Trustee or the Owner Trustee in its individual
capacity, any holder of a beneficial interest in the Issuer, the Owner
Trustee or the Indenture Trustee or of any successor or assign of the
Indenture Trustee or the Owner Trustee in its individual capacity, except as
any such Person may have expressly agreed (it being understood that the
Indenture Trustee and the Owner Trustee have no such obligations in their
individual capacity) and except that any such partner, owner or beneficiary
shall be fully liable, to the extent provided by applicable law, for any
unpaid consideration for stock, unpaid capital contribution or failure to pay
any installment or call owing to such entity.  For all purposes of this
Indenture, in the performance of any duties or obligations of the Issuer
hereunder, the Owner Trustee shall be subject to, and entitled to the
benefits of, the terms and provisions of Article VI, VII and VIII of the
Trust Agreement.

     Section 11.17.  No Petition.  The Indenture Trustee, by entering into
                     -----------
this Indenture, and each Noteholder, by accepting a Note, hereby covenant and
agree that they will not at any time institute against the Depositor or the
Issuer, or join in any institution against the Depositor or the Issuer of,
any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings under any United States federal or state
bankruptcy or similar law in connection with any obligations relating to the
Notes, this Indenture or any of the Basic Documents.

     Section 11.18.  Inspection.  The Issuer agrees that, on reasonable
                     ----------
prior notice, it will permit any representative of the Indenture Trustee,
during the Issuer's normal business hours, to examine all the books of
account, records, reports and other papers of the Issuer, to make copies and
extracts therefrom, to cause such books to be audited by Independent
certified public accountants, and to discuss the Issuer's affairs, finances
and accounts with the Issuer's officers, employees, and Independent certified
public accountants, all at such reasonable times and as often as may be
reasonably requested.  The Indenture Trustee shall and shall cause its
representatives to hold in confidence all such information except to the
extent disclosure may be required by law (and all reasonable applications for
confidential treatment are unavailing) and except to the extent that the
Indenture Trustee may reasonably determine that such disclosure is consistent
with its obligations hereunder. 

     Section 11.19.  Authority of the Administrator.  Each of the parties
                     ------------------------------
to this Indenture acknowledges that the Issuer and the Owner Trustee have
each appointed the Administrator to act as its agent to perform the duties
and obligations of the Issuer hereunder.  Unless otherwise instructed by the
Issuer or the Owner Trustee, copies of all notices, requests, demands and
other documents to be delivered to the Issuer or the Owner Trustee pursuant
to the terms hereof shall be delivered to the Administrator.  Unless
otherwise instructed by the Issuer or the Owner Trustee, all notices,
requests, demands and other documents to be executed or delivered, and any
action to be taken, by the Issuer or the Owner Trustee pursuant to the terms
hereof may be executed, delivered and/or taken by the Administrator pursuant
to the Administration Agreement.

     IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
their names to be signed hereto by their respective officers thereunto duly
authorized, all as of the day and year first above written.

                         HEADLANDS HOME EQUITY LOAN TRUST 199_-__
                         as Issuer

                         By:  (______________________),
                              not in its individual capacity
                              but solely as Owner Trustee

                         By:___________________________________
                            Name:
                            Title:


                         (________________________________),
                         as Indenture Trustee, as Certificate Paying Agent
                         and as Certificate Registrar


                         By:____________________________________
                            Name:   
                            Title:  



(___________________)
hereby  accepts the appointment as Certificate  Paying Agent pursuant to
Section  3.03 hereof  and as  Certificate Registrar pursuant  to Section
4.02 hereof.

______________________________
By:     
Title:  


STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )

     On this ____ day of __________, before me personally appeared ______-
________, to me known, who being by me duly sworn, did depose and say, that
he resides at _________________, __________________ _____, that he is the     
___________________ of the Owner Trustee, one of the corporations
described in and which executed the above instrument; that he knows the seal
of said corporation; that the seal affixed to said instrument is such
corporate seal; that it was so affixed by order of the Board of Directors of
said corporation; and that he signed his name thereto by like order.


                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)




STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )

     On this ____ day of __________, before me personally appeared         
_____________, to me known, who being by me duly sworn, did depose and say,

that he resides at ____________________________________________________, that
he is the ______________ of ________________, as Indenture Trustee, one of
the corporations described in and which executed the above instrument;  that
he knows the seal of said corporation; that the seal affixed to said instru-
ment is such corporate seal; that it was so affixed by order of the Board of
Directors of said corporation; and that he signed his name thereto by like
order.

                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)



STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


     On this ____ day of __________, before me personally appeared         
_______________, to me known, who being by me duly sworn, did depose and say,
that he resides at ___________________________________________, that
he is an ________________ of _______________, as Indenture Trustee, one of
the corporations described in and which executed the above instrument;  that
he knows the seal of said corporation; that the seal affixed to said instru-
ment is such corporate seal; that it was so affixed by order of the Board of
Directors of said corporation; and that he signed his name thereto by like
order.


                                   ___________________________
                                          Notary Public


(NOTARIAL SEAL)



                                                                   (EXHIBIT C


                              (FORM OF OPINION)


(Date)

To:  The Persons Listed On the Attached Schedule

Re:  HEADLANDS HOME EQUITY LOAN TRUST 199_-__
     Headlands Home Equity Loan Asset-Backed Securities
     Series 199__-__                                   
     --------------------------------------------------

Ladies and Gentlemen:

     We have acted as counsel to (____________________) ("(_____)") in
connection with the issuance by (________) of its Surety Bond Number (SB___)
(the "Surety Bond") issued pursuant to the (           ), dated as of
______________, 199_ among ("________"), Headlands Mortgage Securities Inc.,
as Depositor (the "Depositor"), (_____________) ("(___)"), as Seller and
Master Servicer and Headlands Home Equity Loan Trust 199_-__ (the "Issuer")
(the "Insurance Agreement") with respect to the Additional Variable Funding
Notes issued pursuant to the Indenture, dated as of ____________, 199_
between the Issuer and (_______________), as Indenture Trustee.)

     For the purposes of this opinion, we have examined and are familiar with
originals or copies, certified or otherwise identified to our satisfaction of
((i) the (Articles of Incorporation) (Certificate of Incorporation) (Articles
of Association) and the By-Laws of (____); (ii) resolutions adopted by the
Board of Directors of (____) relevant to the issuance of the Surety Bond;
(iii) the Surety Bond; (iv) the Insurance Agreement; (v) the certificate of
the Secretary of (_____) dated as of the date hereof (the "Certificate");)
and (vi) such other documents that we have deemed necessary or appropriate as
a basis for the opinion set forth below.

     Capitalized terms used herein and not otherwise defined shall have the
meanings ascribed to them in the (Definitions incorporated in and attached as
an Appendix to the Indenture.)

     In our examination we have assumed the genuineness of all signatures and
the legal capacity of natural persons (other than with respect to officers of
(_____)), the authenticity of all documents submitted to us as originals, the
conformity to original documents of all documents submitted to us as certi-
fied or photostatic copies and the authenticity of the originals of such
copies.  We have relied upon the certificates, statements and representations
of officers and other representatives of (_____) with regard to all facts
(but not conclusions of law) material to the opinions set forth below and
have not conducted an independent inquiry as to such matters.  Based upon and
subject to the foregoing, we are of the opinion that:

     1.   (____) is a corporation validly existing, in good standing and
     licensed to transact the business of surety and financial guaranty
     insurance under the laws of the State of New York.

     2.   (____) has the corporate power to execute and deliver, and to take
     all action required of it under the Surety Bond.

     3.   Except as have already been obtained, no authorization, consent,
     approval, license, formal exemption, or declaration from, nor any
     registration or filing with, any court or governmental agency or body of
     the United States of America or the State of New York, which if not
     obtained would affect or impair the validity or enforceability of the
     Surety Bond is required in connection with the execution and delivery by
     (____) of the Surety Bond or in connection with (____)'s performance of
     its obligations thereunder.

     4.   The Surety Bond has been duly authorized, executed and delivered by
     (____) and constitutes the legally valid and binding obligation of
     (____), enforceable in accordance with its terms subject, as to enforce-
     ment, to (a) bankruptcy, reorganization, insolvency, moratorium and
     other similar laws relating to or affecting the enforcement of creditor-
     s' rights generally, including, without limitation, laws relating to
     fraudulent transfers or conveyances, preferential transfers and equita-
     ble subordination, presently or from time to time in effect, and general
     principles of equity (regardless of whether such enforcement is consid-
     ered in a proceeding in equity or at law), as such laws may be applied
     in any such proceeding with respect to (_____) and (b) the qualification
     that the remedy of specific performance may be subject to equitable
     defenses and to the discretion of the court before which any proceedings
     with respect thereto may be brought.

     5.   The Surety Bond is not required to be registered under the Securi-
     ties Act of 1933, as amended.

     We express no opinion as to the laws of any jurisdiction other than the
federal laws of the United States of America and the laws of the State of New
York.  This opinion is limited to the laws of New York and the United States
of America as in effect on the date hereof and, in rendering this opinion, we
assume no obligation to revise or supplement this opinion should the present
laws, or the interpretation thereof, be changed.

     This opinion has been furnished solely for the benefit of the persons
listed on the attached Schedule A in connection with the transactions
described herein and on the condition that the opinions expressed herein may
not be published or otherwise communicated to any other party, or relied upon
by any other party, without prior written approval in each instance.

                                   Very truly yours,)


Schedule A

Opinion of (Date)

Re:  HEADLANDS HOME EQUITY LOAN TRUST 199__-__
     Home Equity Loan Asset-Backed Securities
     Series 199__-__                           
     ------------------------------------------


Headlands Mortgage Securities Inc.
700 Larkspur Landing Circle, Suite 240
Larkspur, California 94939

(______________________),
as Seller and Servicer


(______________________)

(Duff & Phelps Credit Rating Co.)
(_______________________________)
(Moody's Investors Service, Inc.
99 Church Street
New York, New York 10007)

(Fitch Investors Service, L.P.)
(                             )

(Standard & Poor's Ratings Group
26 Broadway, 15th Floor
New York, New York 10007)

(________________________),
as Indenture Trustee
(________________________)

(________________________),
as Owner Trustee
(________________________)


                                                                   (EXHIBIT D

                               __________, 199_



Headlands Mortgage Securities Inc.
700 Larkspur Landing Cirlce, Suite 240
Larkspur, California 94939

(_______________________)
(_______________________)


(_______________________)
(_______________________)


(_______________________)
(_______________________)

                Re:  Headlands Home Equity Loan Trust 199_-__
                    ----------------------------------------


Ladies and Gentlemen:

     We have acted as counsel to Headlands Mortgage Securities Inc., a
Delaware corporation (the "Depositor"), in connection with (i) the purchase
of certain adjustable rate home equity revolving credit line loans (the
"Mortgage Loans") pursuant to a mortgage loan purchase agreement, dated as of
__________, 199_ (the "Mortgage Loan Purchase Agreement") between
(_____________________), as seller (the "Seller") and the Depositor, dated as
of __________, 199_ (the "Agreement"), and (ii) the sale by the Depositor of
the Mortgage Loans to Headlands Home Equity Loan Trust 199_-__, a Delaware
business trust (the "Issuer"), created by a Trust Agreement dated as of
____________, 199_ (the "Trust Agreement") among the Depositor, and (_______-
____) as owner trustee (the "Owner Trustee").  In exchange for the Mortgage
Loans, the Issuer has issued Home Equity Loan Asset-Backed Term Notes, Series
199__-__ (the "Term Notes"), Home Equity Loan Asset-Backed Variable Funding
Notes, Series 199__-__ (the "Variable Funding Notes", and together with the
Term Notes, the "Notes") and Home Equity Loan Asset-Backed Certificates,
Series 199__-__ (the "Certificates", and together with the Notes, the
"Securities").  The Issuer wishes to increase the Maximum Variable Funding
Balance of the Variable funding Notes in excess of $(___________) as provided
for in Section 4.01 of the Indenture.  Capitalized terms not otherwise
defined herein shall (unless otherwise specifically set forth herein) have
the meanings ascribed to such terms in the Trust Agreement.

     This opinion is rendered pursuant to Section 4.01(b)(iii) of the
Indenture.

     In arriving at the opinions expressed below, we have examined such
documents and records as we have deemed appropriate, including the following:

     1.   A signed copy of the Indenture.

     2.   A signed copy of the Trust Agreement.

     3.   Specimens of the Notes.

     As to any facts material to the following opinions which we did not
independently establish or verify, we have relied upon statements and
representations of the responsible officers and other representations of the
Depositor and of public officials and agencies.

     Based upon the foregoing and consideration of such other matters as we
have deemed appropriate, we are of the opinion that:

     1.   For federal income tax purposes, as a result of the increase in the
Maximum Variable Funding Balance of the Variable Funding Notes in excess of
$(____________), the Issuer will not be classified as an association or a
publicly traded partnership taxable as a corporation, or as a taxable
mortgage pool within the meaning of section 7701(i) of the Code.

     2.   The Variable Funding Notes will be treated as debt for federal
income tax purposes and will not affect the Classification as debt of any
other class of Notes.

     We do not express any opinion as to any laws other than the federal tax
law of the United States of America.

     The opinions set forth herein are expressly subject to there being no
additional facts that would materially affect the validity of the assumptions
and conclusions set forth herein or upon which this opinion is based.

     No one other than you shall be entitled to rely on the opinions ex-
pressed herein.  This opinion letter is not intended to be employed in any
transaction other than the one described above and is being delivered to you
on the understanding that neither it nor its contents may be published,
communicated or otherwise made available, in whole or in part, to any other
party or entity without, in each instance, our specific prior written
consent.

                                   Very truly yours,)


                                                                  Exhibit 4.4
                                     Form of Mortgage Loan Purchase Agreement






                                                                 






                            (____________________)

                        Seller of the Mortgage Loans,

                                     and

                      HEADLANDS MORTGAGE SECURITIES INC.

                       Purchaser of the Mortgage Loans



                                                        
                    -----------------------------------

                       MORTGAGE LOAN PURCHASE AGREEMENT

                        Dated as of ___________, 199_
                                                        
                    -----------------------------------


                                                             

                             MORTGAGE LOAN PURCHASE AGREEMENT


     Mortgage  Loan  Purchase   Agreement  (the  "Agreement")  dated   as  of
__________, 199_  between (__________________)  (the "Seller") and  Headlands
Mortgage Securities Inc. (the "Purchaser").


                                  BACKGROUND
                                  ----------

     The  following statements are the  mutual representations of the parties
with respect to  certain factual matters forming the basis for this Agreement
and are an integral part of this Agreement.

     A.   MORTGAGE LOANS.  The Seller possesses (i) the notes or other
          --------------
evidence of indebtedness  (the "Mortgage Notes") under the  home equity lines
of credit so  indicated on Schedule I hereto referred to below (the "Mortgage
Loans"),    (ii) the  mortgages  (the  "Mortgages")  on the  properties  (the
"Mortgaged Properties") securing such Mortgage Loans, including rights to (a)
any property acquired by foreclosure or deed in lieu of foreclosure or other-
wise,  and (b) the proceeds  of any insurance  policies covering the Mortgage
Loans or the Mortgaged Properties or the obligors on the Mortgage Loans.

     B.   SALE OF MORTGAGE LOANS.  The parties desire that the Seller sell
          ----------------------
the Mortgage Loans ((inclusive)(exclusive)  of the obligation to fund  future
advances under each Loan Agreement  after the Closing Date) to  the Purchaser
pursuant to  the  terms of  this  Agreement.   Pursuant  to  the terms  of  a
(__________)  Agreement  dated   as  of  ________,  199_   (the  "(_________)
Agreement") among the  Purchaser, as depositor, (________), as  servicer, and
(__________),  as  trustee (the  "Trustee"),  the Purchaser  will  convey the
Mortgage  Loans  ((inclusive)(exclusive)  of the  obligation  to  fund future
advances under each  Loan Agreement after the Closing Date) to Headlands Home
Equity Loan Trust 199__-__ (the "Trust").

     C.   DEFINITIONS.  Capitalized terms not specifically defined in this
          -----------
Agreement which  are defined  in the (_____________   _____)  Agreement shall
have   the   same   meaning  when   used   herein   as  when   used   in  the
(____________________).


                            STATEMENT OF AGREEMENT
                            ----------------------

         The parties, each in consideration of the  promises of the other and
for other  good and  valuable consideration, the  receipt and  sufficiency of
which is hereby acknowledged, hereby agree as follows:

     SECTION 1.  SALE OF MORTGAGE LOANS.  (a)  The Seller, concurrently with
                 ----------------------
the execution and delivery of  this Agreement, does hereby sell, assign,  set
over, and otherwise  convey to the  Purchaser, without recourse,  all of  its
right, title  and  interest  in, to  and  under the  following,  whether  now
existing or hereafter acquired and wherever located:  (i) the Mortgage Loans,
including  the Asset  Balance  (including all  Additional  Balances) and  all
collections of interest and principal in respect thereof received on or after
the Cut-off  Date (except collections  in respect of interest  for the period
from  (_____________)  to  (_____________)); (ii) property  which  secured  a
Mortgage Loan and  which has been acquired by foreclosure or  deed in lieu of
foreclosure; (iii) the interest  of the Seller in  any insurance policies  in
respect of the Mortgage Loans; (iv)  the Seller's rights under the (_________
_________); and (v)  all proceeds of the foregoing(;  provided, however, that
the  Purchaser does  not  assume  the obligation  under  each Loan  Agreement
(including, without limitation, such obligation under the Loan  Agreement for
each  Mortgage Loan after  the Closing Date)  to fund future  advances to the
Mortgagor thereunder,  and the Purchaser shall  not be obligated to  fund any
such future  advances).  (Future  advances made to  a Mortgagor under  a Loan
Agreement  (each an "Additional Balance") shall  be part of the related Asset
Balance.  The Seller shall give the Purchaser monthly notice of such advances
on or prior to each Determination Date.)

     In connection  with such conveyance,  the Seller further agrees,  at its
own expense, on or prior to the date of this Agreement (a) to indicate in its
books  and records that  the Mortgage Loans  have been sold  to the Purchaser
pursuant to this  Agreement and (b)  to deliver to  the Purchaser a  computer
file or  microfiche list  containing a  true and  complete list  of all  such
Mortgage Loans  specifying for  each such  Mortgage Loan,  as of  the Cut-off
Date, (i) its  account number,   (ii) its delinquency  status, and (iii)  the
aggregate amount outstanding under the Mortgage Loan as of  the Cut-off Date.
Such  file, which forms a  part of Exhibit __ to  the  (_________) Agreement,
shall  also  be  marked  as  Schedule  I  to this  Agreement  and  is  hereby
incorporated into and made a part of this Agreement.

     In connection  with  such sale  and  assignment  by the  Seller  to  the
Purchaser, the Seller on  or prior to the Closing  Date shall deliver to  the
Purchaser the  following  documents  or  instruments  with  respect  to  each
Mortgage Loan so transferred and assigned:

          (i)  The  original  Mortgage  Note  endorsed  without  recourse  to
     (____________________);

         (ii)  the   original   recorded    Assignment   of   Mortgage   from
     (____________________) in recordable  form(, which, in  the case of  any
     Mortgage Loan secured by Mortgaged Property  located in the State of New
     York, shall state that such Assignment of Mortgage is not subject to the
     requirements of Section  275 of the Real  Property Law because it  is an
     assignment within the secondary mortgage market);

        (iii)  the original recorded Mortgage with an evidence of a recording
     indicated  thereon or,  if, in  connection with  any Mortgage  Loan, the
     Seller cannot deliver  the original Mortgage with  evidence of recording
     thereon on or  prior to the Closing Date  because such original Mortgage
     has been lost, the Seller shall deliver  or cause to be delivered to the
     Purchaser a  true and  correct copy  of such  Mortgage, together with  a
     certificate  by the  appropriate  county  recording  office  where  such
     Mortgage is recorded;

         (iv)  the title  search, and either  a full appraisal or  a drive-by
     inspection, obtained by the originator at the time the Mortgagor applied
     for the Mortgage Loan;

          (v)  with respect  to each Mortgage  Loan listed on  Schedule II, a
     title policy;

         (vi)  the original of  any guaranty executed in  connection with the
     Mortgage Note;

        (vii)  the original  of each assumption,  modification, consolidation
     or substitution agreement, if any, relating to the Mortgage Loan; and

       (viii)  any  security   agreement,  chattel  mortgage   or  equivalent
     instrument executed in connection with the Mortgage.

     The Seller further  hereby confirms to the Purchaser  that it has caused
the  portions  of  the  Electronic  Ledger relating  to  the  Mortgage  Loans
maintained by the Servicer to be clearly and unambiguously marked to indicate
that the Mortgage Loans have been sold to the Purchaser.

     The Purchaser hereby acknowledges its acceptance of all right, title and
interest  to the property, now existing and hereafter created, conveyed to it
pursuant to this Section 1.

     The parties hereto  intend that the  transaction set  forth herein be  a
sale by  the Seller  to the Purchaser  of all the  Seller's right,  title and
interest in and to the Mortgage Loans  and other property described above. In
the event the  transaction set forth herein  is deemed not to be  a sale, the
Seller hereby  grants to  the Purchaser  a security  interest in  all of  the
Seller's  right, title  and  interest in,  to and  under  the Mortgage  Loans
whether now existing or hereafter created, all monies due or to become due on
the Mortgage Loans and all proceeds of any thereof; and this  Agreement shall
constitute a security agreement under applicable law.

     In connection with such sale, assignment, and conveyance, the Seller has
filed, in the appropriate office in the  State of (______), a UCC-1 financing
statement executed by the Seller as seller, naming the Purchaser as purchaser
and listing  the Mortgage  Loans and the  other property  described above  as
collateral.  In connection with such filing,  the Seller agrees that it shall
cause  to be filed all necessary continuation  statements thereof and to take
or cause to be taken such actions and execute such documents as are necessary
to perfect and protect the Purchaser's interest in the Mortgage Loans and the
other property described above.

     (b)  (No  assignment from  the  Seller  of any  Mortgage  Loan shall  be
required to be recorded in  any public real property or other records so long
as no  Assignment  Event shall  have occurred.   Upon  the  occurrence of  an
Assignment  Event,  at the  request  of the  Purchaser, the  Seller  shall as
promptly as practicable,  (a) endorse, or cause to be endorsed, each Mortgage
Note without  recourse  to  the  order  of the  Trustee,  on  behalf  of  the
Certificateholders, and  (b) prepare and execute, or cause to be prepared and
executed,  an assignment to the Trustee in  recordable form for each Mortgage
Loan sold  by the Seller hereunder  and deliver such endorsed  Mortgage Notes
and assignments to the Purchaser.)

     SECTION 2.  PAYMENT OF PURCHASE PRICE FOR CUT-OFF DATE ASSET BALANCES
                 ---------------------------------------------------------
(AND ADDITIONAL BALANCES).
- - -------------------------

     (a)  (The purchase price ("Purchase Price") for  each Mortgage Loan, and
for each  Additional Balance, shall be the Cut-off Date Asset Balance thereof
(or the principal amount of the draw under the Credit Line Agreement,  in the
case of an Additional  Balance) on the due date for payment for such Mortgage
Loan, in  the case of  a Mortgage Loan,  or the date  of the creation  of the
Additional Balance,  in the case of an  Additional Balance.  In consideration
of  the sale of the  Mortgage Loans (including  Additional Balances) from the
Seller  to the Purchaser on the Closing Date,  the Purchaser agrees to pay to
the Seller on the date of this Agreement, by book-entry transfer or otherwise
on the books and  records of the Purchaser and the Seller, an amount equal to
$(_____________).  The remainder of the Purchase Price of  the Mortgage Loans
sold to the Purchaser as  of the Closing Date shall be contributed as capital
by the Seller to the Purchaser.

     (b)  The Purchase Price for Mortgage Loans and Additional Balances shall
be paid or provided for on the Closing Date and each subsequent date on which
Additional Balances are  drawn on the Credit Line Agreements in either of the
following ways:   (i) by payment in  cash of immediately available  funds; or
(ii)  in the event that the total Purchase  Price is not paid in full in cash
by the Purchaser on the date of  purchase, the Seller shall convey the amount
of such  cash shortfall  as a  capital contribution  to the  Purchaser.   The
monthly notice delivered by the Seller to the Purchaser pursuant to Section 1
of  this  Agreement  shall indicate  the  amount of  the  Purchase  Price for
Additional Balances paid by the Purchaser during the prior month in  cash and
the amount of capital contributions by the Seller to the Purchaser.)

     SECTION 3.  REPRESENTATIONS AND WARRANTIES OF THE SELLER.  The Seller
                 --------------------------------------------
hereby makes to  and for the benefit of  the Purchaser each of  the following
representations and warranties:

          (i)  The Seller is  a corporation duly organized,  validly existing
     and in good standing under the laws of the State of (______________) and
     has the power to own its  property and to conduct its business as  it is
     presently owned and as such business is presently conducted;

         (ii)  The Seller is neither required to qualify nor to register as a
     foreign corporation in any state  in order to conduct its business,  and
     is  not required under  federal or state  law to obtain  any licenses or
     approvals  with  respect to  such  business  except  such as  have  been
     obtained prior to the Closing Date;

        (iii)  The  Seller  has the  power  and authority  to  make, execute,
     deliver and perform its obligations under this Agreement and  all of the
     transactions  contemplated under  this  Agreement,  and  has  taken  all
     necessary  corporate action  to authorize  the  execution, delivery  and
     performance of this Agreement;

         (iv)  The Seller is not required to obtain the  consent of any other
     party  or  any consent,  license,  approval  or authorization  from,  or
     registration  or declaration with, any governmental authority, bureau or
     agency in connection with the execution, delivery, performance, validity
     or enforceability of  this Agreement, except such as  have been obtained
     or filed, as the case may be, prior to the Closing Date;

          (v)  The execution, delivery  and performance of this  Agreement by
     the Seller  will not  violate  or conflict  with  any provision  of  any
     existing  law  or  regulation or  any  order  or  decree  of  any  court
     applicable  to  the Seller  or  any  provision  of the  (Certificate  of
     Incorporation) (Articles of Incorporation) (Articles of Association)  or
     By-laws of the Seller, or constitute a material breach of  any mortgage,
     indenture, contract or other agreement to which the Seller is a party or
     by which the Seller may be bound;

         (vi)  There are  no proceedings or investigations pending or, to the
     best knowledge of  the Seller, threatened, before  any court, regulatory
     body,   administrative  agency,   arbitrator   or  other   tribunal   or
     governmental  instrumentality  (i)  asserting  the  invalidity  of  this
     Agreement,   (ii)  seeking to  prevent the  consummation of  any  of the
     transactions   contemplated  by  this  Agreement,    (iii)  seeking  any
     determination or ruling that, in  the reasonable judgment of the Seller,
     would materially and  adversely affect the transactions  contemplated by
     this Agreement or the performance by the Seller of its obligations under
     this Agreement,  (iv) seeking  any determination  or  ruling that  would
     materially and adversely  affect the validity or  enforceability of this
     Agreement,   (v)  seeking to  affect  adversely the  Federal income  tax
     attributes  of the  Trust, or (vi)  seeking to  impose any tax  upon the
     Seller  as a result of  the sale of the  Mortgage Loans pursuant to this
     Agreement; and

        (vii)  The  Seller  is  not  insolvent  and  will  not  be  insolvent
     following  the  consummation on  the  Closing Date  of  the transactions
     contemplated  by   this  Agreement  and   has  not  entered   into  such
     transactions, including the  transfer by the Seller to  the Purchaser of
     the property specified  in Section 1, in contemplation  of insolvency or
     with a view to hindering its creditors.

     The representations  and warranties  set forth  in this Section 3  shall
survive the sale of the  Mortgage Loans to the Purchaser and  the transfer of
the Mortgage Loans  by the  Purchaser to the  Trust and  the delivery of  the
Mortgage Files to the Trustee.  Upon discovery by the Seller or the Purchaser
of a breach of any of the foregoing representations and warranties, the party
discovering such breach shall give prompt written notice thereof to the other
party.

     SECTION 4.  REPRESENTATIONS AND WARRANTIES OF THE SELLER REGARDING THIS
                 -----------------------------------------------------------
AGREEMENT AND THE MORTGAGE LOANS: REPURCHASE OF CERTAIN MORTGAGE LOANS.  (a) 
- - ----------------------------------------------------------------------
The Seller represents and  warrants to the Purchaser as of  the Transfer Date
with respect to each Mortgage Loan sold to the Purchaser (except as otherwise
expressly  stated)  that,  as to  each  Mortgage  Loan or  its  related Asset
Balance:

          (i)  this  Agreement  constitutes   a  legal,  valid  and   binding
     obligation  of the Seller, enforceable  against the Seller in accordance
     with its  terms, except as  enforceability may be limited  by applicable
     bankruptcy, insolvency, reorganization, moratorium or other similar laws
     now  or  hereafter in  effect  affecting the  enforcement  of creditors'
     rights in  general and except  as such enforceability may  be limited by
     general principles of equity (whether  considered in a proceeding at law
     or in equity);

         (ii)  this  Agreement constitutes a valid sale and assignment to the
     Purchaser of all right, title  and interest of the Seller in  and to the
     Mortgage  Loans, all monies due  or to become  due with respect thereto,
     and all proceeds of such Mortgage Loans;

        (iii)  the information set forth with  respect to each Mortgage  Loan
     on Schedule I hereto was true and correct in all material respects as of
     the date or dates respecting which such information is furnished;

         (iv)  immediately prior  to the  sale of the  Mortgage Loans  to the
     Purchaser, the  Seller was  the sole  owner and  holder of  the Mortgage
     Loans, free  and clear  of any and  all liens,  pledges, participations,
     charges or  security interests  of any nature  whatsoever, and  had full
     right  and authority,  subject to  no interest  or participation  of, or
     agreement with, any other party, to sell and assign the same;

          (v)  each  Mortgage evidences a  valid, subsisting  and enforceable
     first or second lien on  the Mortgaged Property therein described, which
     lien secures the indebtedness outstanding  under the Mortgage Loan as of
     the Cut-off Date and the indebtedness thereafter incurred as a result of
     any Additional Balances  created under such Mortgage Loan  subsequent to
     the  Cut-off Date;  such Mortgaged  Property is  free and  clear of  all
     encumbrances  and liens  having priority  over the  lien of  the related
     Mortgage except for (A) if such lien is a second lien, the first lien on
     such Mortgaged  Property and  (B) such other  encumbrances and  liens to
     which  like properties  are  commonly  subject  and  that  are  commonly
     acceptable to home equity mortgage lenders in the jurisdiction where the
     related Mortgaged Property is located that do not individually or in the
     aggregate materially affect the benefits  of the security intended to be
     provided by the Mortgage; with respect to each Mortgage Loan secured  by
     Mortgaged Property located  in the State  of Connecticut, subsequent  to
     the  recording of  the related  original  Mortgage, the  Seller has  not
     received written notice of any mortgage, lien,  attachment, lis pendens,
     legal  proceedings or adjudication against such Mortgaged Property; with
     respect to each  Mortgage Loan secured by Mortgaged  Property located in
     the  State of  New  York, subsequent  to  the recording  of  the related
     original Mortgage,  the Seller  has not received  written notice  of any
     mechanic's lien filed against the property pursuant to the New York Lien
     Law; any  security agreement,  chattel mortgage  or equivalent  document
     related  to, and  delivered to  the Purchaser  in connection  with, such
     Mortgage Loan establishes a valid and subsisting first or second lien on
     the property described therein; and  the terms of the Mortgage,  and any
     security  agreement, chattel mortgage or equivalent document relating to
     such Mortgage, may  be enforced by the Purchaser and  its successors and
     assigns;

         (vi)  the  Seller has not impaired, waived,  altered or modified the
     related Mortgage or Mortgage Note in  any material respect, except by  a
     written instrument  that has  been recorded,  or satisfied, canceled  or
     subordinated such Mortgage  in whole or in part,  released the Mortgaged
     Property in whole or in part from the lien of such Mortgage, or executed
     any  instrument of release,  cancellation, modification  or satisfaction
     with respect to such Mortgage;

        (vii)  there  are no  defaults in  complying  with the  terms of  any
     Mortgage, and all  taxes, governmental assessments,  insurance premiums,
     and water, sewer  and municipal charges, if applicable,  that previously
     became due and owing have been paid;  the Seller has not advanced funds,
     or induced, solicited  or knowingly received any  advance of funds  by a
     party other than the Mortgagor,  directly or indirectly, for the payment
     of any amount required by the Mortgage;

       (viii)  there is no proceeding pending  or threatened for the total or
     partial  condemnation of any Mortgaged Property; each Mortgaged Property
     is undamaged  by waste, fire,  earthquake or earth  movement, windstorm,
     flood,  tornado or  other casualty,  so as  to have  a material  adverse
     effect  on the value  of the related Mortgaged  Property as security for
     the  related  Mortgage Loan  or  the use  for  which  the premises  were
     intended; and no Mortgaged  Property is located on a  hazardous or toxic
     waste site;

         (ix)  each  Mortgaged Property is  free and clear  of all mechanics'
     and materialmen's  liens, or other  similar liens, that are  prior to or
     equal to  the lien  of the  related Mortgage;  and there  are no  rights
     outstanding that could result in  any such prior or equal  mechanics' or
     materialmen's  lien  or  similar  lien  being  imposed  on  a  Mortgaged
     Property;

          (x)  each Mortgaged  Property consists  of a  fee simple estate  in
     real property; all of the improvements that are included for the purpose
     of determining the Appraised Value  of the Mortgaged Property lie wholly
     within the boundaries  and building restriction  lines of such  property
     (and,  if the  related Mortgaged  Property is  a condominium  unit, such
     improvements  lie  wholly  within  the  project);  and,  (based  upon  a
     "drive-by"  inspection, with  respect  to  Credit Limits  of  up to  and
     including $___, or an appraisal,  with respect to Credit Limits  of over
     $___, made in  connection with the application for  the related Mortgage
     Loan,) no  improvements  on  adjoining property  that  encroach  on  the
     Mortgaged Property have  been revealed by such  "drive-by" inspection or
     appraisal,   unless   Federal   Housing  Administration   or   Veterans'
     Administration regulations, or FNMA or FHLMC guidelines, permit such  an
     encroachment;

         (xi)  each Mortgage Loan meets, or is  exempt from, applicable state
     or federal laws, regulations or other requirements pertaining  to usury,
     and no Mortgage Loan is usurious;

        (xii)  no  improvement  located  on  or being  part  of  a  Mortgaged
     Property is in violation of any applicable zoning law or regulation; all
     inspections licenses and certificates required to be made or issued with
     respect to  all occupied  portions of the  Mortgaged Property  and, with
     respect to the use and occupancy of the same including, but  not limited
     to, certificates of  occupancy and fire underwriting  certificates, have
     been made or obtained from the appropriate authorities;

       (xiii)  the Seller  and every other  holder of each Mortgage,  if any,
     were authorized  to transact business  in the jurisdiction in  which the
     related Mortgaged  Property is located at all times when such party held
     such Mortgage;

        (xiv)  no payment required to be made on any  Mortgage Loan under the
     terms of the related Mortgage Note is more than 90 days delinquent;

         (xv)  each  Mortgage Note and  the related Mortgage  are genuine and
     each  is  the  valid  and  binding  obligation  of  the  maker  thereof,
     enforceable in accordance with its terms, except as such enforcement may
     be  limited by bankruptcy,  insolvency, reorganization or  other similar
     laws  affecting the  enforcement of creditors'  rights generally  and by
     general equity  principles (regardless  of whether  such enforcement  is
     considered  in a proceeding  in equity or  at law); all  parties to each
     Mortgage Note  and the  related Mortgage had  legal capacity  to execute
     such  Mortgage  Note and  such  Mortgage,  and  each Mortgage  Note  and
     Mortgage has been duly and properly executed by the Mortgagor;

        (xvi)  any and all  requirements of any federal, state  or local law,
     including, without limitation,  truth-in-lending, real estate settlement
     procedures,  consumer credit  protection,  equal credit  opportunity  or
     disclosure laws,  applicable to  the Mortgage  Loan  have been  complied
     with;

       (xvii)  all improvements securing each Mortgage Loan are insured, by a
     generally  acceptable insurance company  licensed to do  business in the
     jurisdiction where the  Mortgaged Property is  located, against loss  by
     fire  and such  hazards  as  are customarily  covered  under a  standard
     extended  coverage endorsement in  the area where  the related Mortgaged
     Property is  located, in  an amount  that is  not less  than the  amount
     required  pursuant  to  the (____________________)  Agreement.    If the
     Mortgaged  Property is  a condominium  unit,  it is  included under  the
     coverage afforded by a blanket policy for  the project to the extent not
     covered  by an  individual  unit insurance  policy  consistent with  the
     immediately preceding  sentence.  If,  upon origination of  the Mortgage
     Loan, the Mortgaged Property  was in an area  identified in the  Federal
     Register by  the Federal Emergency  Management Agency as  having special
     flood  hazards (and  such flood  insurance has  been made  available), a
     flood insurance policy meeting the requirements of the guidelines of the
     Federal  Insurance  Administration   is  in  effect  with   a  generally
     acceptable insurance  carrier, in  an amount that  is not less  than the
     amount required pursuant to the  (_________  _________) Agreement.  Each
     Mortgage  obligates  the  Mortgagor  thereunder  to  maintain  all  such
     insurance at the Mortgagor's cost and expense; and each of the foregoing
     insurance policies contains a  standard mortgagee clause that  names the
     originator and its successors and  assigns as first or second mortgagee,
     as the case may  be.  Each of the hazard insurance policies is the valid
     and binding  obligation of  the related  insurer, is  in full  force and
     effect, and will be in full  force and effect and insure to  the benefit
     of the Purchaser upon the consummation of  the transactions contemplated
     by this Agreement. The  Seller has not engaged in, and  has no knowledge
     of the  Mortgagor's having  engaged in, any  act or omission  that would
     impair the coverage of any such  policy, the benefits of the endorsement
     provided for herein, or the validity and binding effect of either;

      (xviii)  there  is   no  default,   breach,  violation   or  event   of
     acceleration existing under  any Mortgage or  the related Mortgage  Note
     and  no event  that, with  the passage  of time or  with notice  and the
     expiration  of any  grace or  cure period,  would constitute  a default,
     breach,  violation or  event of  acceleration;  and the  Seller has  not
     waived any default, breach, violation or event of acceleration.

        (xix)  no  Mortgage  Note  is subject  to  any  right of  rescission,
     set-off, counterclaim  or defense, including  the defense of  usury, nor
     will  the operation  of any of  the terms  of any Mortgage  Note, or the
     exercise   of  any   right  thereunder,   render   such  Mortgage   Note
     unenforceable, in  whole  or in  part, or  subject it  to  any right  of
     rescission, set-off, counterclaim  or defense, including the  defense of
     usury, and no such right  of rescission, setoff, counterclaim or defense
     has been asserted with respect thereto;

         (xx)  each  Mortgage Note  is not and  has not  been secured  by any
     collateral  except  the  lien  of  the  corresponding  Mortgage and  the
     security interest of any applicable security agreement, chattel mortgage
     or equivalent document referred to in subparagraph (v) above;

        (xxi)  each  Mortgage contains  customary and  enforceable provisions
     such as to render the rights and remedies of the holder thereof adequate
     for the  realization against the  Mortgaged Property of the  benefits of
     the security provided thereby, including, without limitation, (i) in the
     case of a Mortgage designated as a deed of trust, by trustee's sale  and
     (ii) otherwise  by  judicial  foreclosure;  and there  is  no  exemption
     available  to the  Mortgagor that  would  interfere with  such right  to
     foreclose or sell the Mortgaged Property at a trustee's sale;

       (xxii)  no Mortgagor is a debtor in any state or federal bankruptcy or
     insolvency proceeding;

      (xxiii)  the   Mortgaged  Properties  are  located  in  the  States  of
     (____________________);  each  Mortgaged Property  consists of  a single
     parcel  of real  property with  a  one-to-four-family residence  erected
     thereon, a townhouse,  an individual condominium unit, or  an individual
     unit in  a planned  unit development, provided,  however, that  any such
     condominium unit or planned unit development is either (i) located  in a
     project  that has been approved by, or would otherwise be acceptable to,
     FNMA or FHLMC or (ii) the  Combined Loan-to-Value Ratio of the  Mortgage
     Loan  secured  by such  condominium  unit  or  unit  in a  planned  unit
     development is  (____)% or  less as  of the  Cut-off Date;  and no  such
     parcel has erected thereon a mobile home or manufactured dwelling;

       (xxiv)  as  of  the  Closing  Date,   each  Mortgage  Loan  meets  the
     requirements set by the OTS for investment by a federal savings and loan
     association,  subject to  such  association's  charter  and  bylaws  and
     applicable  governmental  regulation   regarding  percentage  of  assets
     limitations;

        (xxv)  the  Seller maintains either a blanket hazard insurance policy
     or a mortgage impairment insurance policy providing coverage for,  among
     other things,  fire and the  extended coverage hazards, with  respect to
     the  Mortgage Loans and, as of  the Closing Date, any  such policy is in
     full force and effect;

       (xxvi)  each  Mortgaged Property  is either an  owner-occupied primary
     residence, a second home or a residential investor property;

      (xxvii)  with respect to  each Mortgage Loan,  the Loan Rate as  of the
     Cut-off  Date, net  of the  premium payable on  any related  credit life
     insurance policy, was either (____)%,  (____)%, or (____)% per annum and
     the  weighted average  of the  Loan  Rates as  of the  Cut-off  Date was
     (____)% per annum;

     (xxviii)  each Mortgage  Loan contains a "due-on-sale" clause permitting
     the mortgagee to  accelerate the payment  of the indebtedness  evidenced
     thereby upon the sale of the related Mortgaged Property;

       (xxix)  no Mortgage Loan had a Combined Loan-to-Value Ratio in  excess
     of (___)%;

        (xxx)  upon  the  Seller's  transfer of  the  Mortgage  Loans to  the
     Purchaser in accordance with the  terms hereof, the Purchaser became the
     sole owner of  all the right,  title and interest  in, to and under  the
     Mortgage Loans, including  all principal amounts thereof  outstanding as
     of the  Cut-off Date  and all principal  amounts that  may hereafter  be
     outstanding thereunder as a result of future Draws or the capitalization
     of  interest  due  and unpaid  thereon,  free  and clear  of  all liens,
     pledges, charges and encumbrances whatsoever;

       (xxxi)  no Mortgage Note  has been prepared  on a form other  than the
     forms of  Mortgage Notes attached  hereto as Exhibit A, no  Mortgage has
     been prepared  on a  form other  than the  forms  of Mortgages  attached
     hereto as Exhibit B and no  riders were appended to any Mortgage  at the
     time of execution thereof;

      (xxxii)  each  Mortgage Loan  was  originated  by  a savings  and  loan
     association,  savings bank,  commercial  bank,  credit union,  insurance
     company, or  similar institution which  is supervised and examined  by a
     federal or state authority, or by  a mortgagee approved by the Secretary
     of Housing and Urban Development pursuant to sections 203 and 211 of the
     National Housing Act;

     (xxxiii)  the Mortgage  Note for  each Mortgage  Loan provides  that the
     Loan Rate is (fixed)(adjusted monthly  on each Interest Rate  Adjustment
     Date to equal the sum of the Index and the  Gross Margin, subject to any
     Rate  Cap); the  Mortgage Note is  payable monthly  on each Due  Date in
     amounts  calculated  in the  manner  set  forth therein,  with  interest
     calculated and payable in arrears; no  Mortgage Note contains provisions
     permitting  negative   amortization  (other   than  the  provision   for
     Capitalized  Interest); and the  average Cut-off Date  Asset Balance was
     approximately $(_______________);

      (xxxiv)  the  Mortgaged Property is  lawfully occupied under applicable
     law; and all inspections, licenses  and certificates required to be made
     or  issued  with respect  to  all  occupied  portions of  the  Mortgaged
     Property  and,  with respect  to  the  use and  occupancy  of  the same,
     including  but  not  limited  to  certificates  of  occupancy  and  fire
     underwriting  certificates,  have   been  made  or  obtained   from  the
     appropriate authorities;

       (xxxv)  in  the event  the Mortgage  constitutes a  deed for  trust, a
     trustee, duly qualified under applicable law to serve  as such, has been
     properly designated, currently  so serves and is named  in the Mortgage,
     and no fees or expenses are  or will become payable by the Purchaser  to
     the  trustee  under the  deed  of  trust, except  in  connection with  a
     trustee's sale after default by the Mortgagor; and

      (xxxvi)  the  Mortgage  Note,  the Mortgage,  and  any  other documents
     required to be delivered under  the Pooling and Servicing Agreement with
     respect to the  Mortgage Loans have been delivered to the Trustee or the
     Custodian;  and  the Trustee  or the  Custodian  is in  possession  of a
     complete, true and accurate Mortgage File.

     The  representations and warranties  set forth  in this  Section 4 shall
survive the sale of  the Mortgage Loans to the Purchaser  and the transfer of
the  Mortgage Loans  by the Purchaser  to the  Trust and the  delivery of the
Mortgage Files to the Trustee.  Upon discovery by the Seller or the Purchaser
of a breach of  any of the representations  and warranties set forth  in this
Section 4, the party discovering such breach shall give prompt written notice
thereof to  the other party.  Within 60 days  of its discovery or its receipt
of notice of breach, the Seller shall use all reasonable efforts to cure such
breach in  all material respects  or shall, not  later than the  Business Day
immediately  preceding  the  Distribution  Date in  the  month  following the
Collection  Period in  which any  such cure  period expired,  repurchase such
Mortgage  Loan from the Purchaser in the  same manner and subject to the same
conditions  as set forth  in Section 5,  other than with  respect to breaches
solely related to  the representations and warranties set forth in clause (i)
or (ii)  of this  Section 4.   Upon  making such  repurchase and  sending any
required payment to the Purchaser, the Seller shall be entitled to receive an
instrument of  assignment or  transfer, without  recourse, representation  or
warranty, from the  Purchaser to the  same extent as set  forth in Section  5
with respect to the repurchase of the Mortgage Loans under that Section.   It
is understood and  agreed that the obligation  of the Seller to  repurchase a
Mortgage Loan as to which a breach has occurred and is continuing and to make
any  required payment  to  the  Purchaser shall  constitute  the sole  remedy
respecting  such  breach  available  to  the Purchaser  against  the  Seller;
provided, however, that the Seller shall defend and indemnify the Purchaser
- - --------  -------
against  all  costs,  expenses,  losses,  damages,  claims  and  liabilities,
including  reasonable fees  and expenses  of counsel,  which may  be asserted
against or incurred  by the Purchaser as a  result of any breach  of any such
representation or warranty.   Notwithstanding the  foregoing, with regard  to
any breach  of the representation  and warranty set  forth in clause  (iv) of
this Section 4, the sale and assignment of the affected Mortgage  Loans shall
be  deemed void and the Seller shall pay  to the Purchaser the sum of (i) the
amount of  the  related Asset  Balances and  (ii) the  amount  of any  losses
suffered with respect to the affected Mortgage Loans.

     In the event of a breach of any of the representations and warranties in
clause  (i) or clause  (ii) of this  Section 4 that  materially and adversely
affects the interests  of the Purchaser, the  Purchaser by written notice  to
the Seller,  may direct the  Seller to repurchase  all of the  Mortgage Loans
within 60  days of  such notice. The  Seller shall  repurchase such  Mortgage
Loans on the Distribution Date  immediately succeeding the expiration of such
applicable  period; provided that such repurchase will  not be required to be
made  if  on  the  Business  Day   prior  to  such  Distribution  Date,  such
representation  and warranty shall  then be true and  correct in all material
respects  or the  breach of  such  representations and  warranties no  longer
materially  and adversely affects the interests of the Purchaser.  The Seller
shall pay to the Purchaser an amount equal to the aggregate Asset Balances of
the  Mortgage Loans  on  the Distribution  Date on  which  the repurchase  is
scheduled to  be made plus an amount equal to all interest accrued but unpaid
on such Mortgage Loans  through the end of the related  Collection Period. If
the Purchaser gives  a notice as provided above, the obligation of the Seller
to make any such deposit will constitute the sole remedy respecting  a breach
of the representations and warranties  available to the Purchaser against the
Seller.

     SECTION 5.  ACCEPTANCE BY THE PURCHASER: REPURCHASE OF MORTGAGE LOANS. 
                 ---------------------------------------------------------
The Purchaser hereby  acknowledges its acceptance of the  sale and assignment
of the Mortgage  Notes and  the Mortgages,  and its receipt  of the  Mortgage
Files  delivered pursuant to  Section 1.  If  the time to  cure any defect in
respect of  any Mortgage Loan of which the  Purchaser has notified the Seller
following the Purchaser's review  of the Mortgage Files has expired  or if at
any time  any loss is  suffered by the Purchaser  in respect of  any Mortgage
Loan as a result  of (i) a defect in any document constituting  a part of its
Mortgage File,  (ii) an assignment  of the  related Mortgage not  having been
recorded as required by Section 1(a),  or (iii) the failure by the  Seller to
satisfy  its obligation  under  Section  1(b), then  on  the next  succeeding
Business  Day, the Seller shall  be obligated to  repurchase all right, title
and interest of the Purchaser in and to such Mortgage Loan, without recourse,
representation or warranty, on such Business Day; provided, however, that
                                                  --------  -------
interest accrued on the Asset Balance of such Mortgage Loan to the end of the
Collection  Period during which  the date of  repurchase occurs shall  be the
property of the Purchaser.   Within two Business Days after  the Business Day
on  which such  repurchase arises the  Seller shall  pay to the  Purchaser an
amount in  immediately available  funds equal  to the  Asset Balance  of such
Mortgage Loan (the "Repurchase Price").  Upon receipt of the Repurchase Price
for  such Mortgage  Loan,  the  Purchaser shall  execute  such documents  and
instruments  of transfer presented by the Seller, and take such other actions
as shall reasonably  be requested by the  Seller to effect the  repurchase by
the Seller of such Mortgage Loan pursuant  to this Section.  It is understood
and agreed that  the obligation of the  Seller to repurchase such  a Mortgage
Loan shall constitute the sole remedy respecting such defect available to the
Purchaser against the Seller.

     SECTION 6.  COVENANTS OF THE SELLER.  The Seller hereby covenants that:
                 -----------------------

     (a)  SECURITY INTERESTS.  Except for the conveyances hereunder and the
          ------------------
(____________________) Agreement, the Seller will not sell, pledge, assign or
transfer to any  other Person, or grant,  create, incur, assume or  suffer to
exist  any  Lien on  any  Mortgage Loan  or the  related  Mortgaged Property,
whether  now existing or hereafter created,  or any interest therein; and the
Seller will defend the right, title and interest of the Purchaser  in, to and
under  the Mortgage  Loans and  the related  Mortgaged Property,  whether now
existing or hereafter  created, against all claims of  third parties claiming
through or under the Seller; provided, however, that nothing in this Section
                             --------  -------
6(a) shall  prevent or  be deemed to  prohibit the  Seller from  suffering to
exist upon any Mortgage Loans or the related Mortgaged Property any Liens for
municipal or other local taxes and  other governmental charges if such  taxes
or governmental charges  shall not at the  time be due and payable  or if the
Seller shall currently  be contesting the validity  thereof in good faith  by
appropriate  proceedings and  shall  have  set aside  on  its books  adequate
reserves with respect thereto.

     (b)  NOTICE OF LIENS.  The Seller shall notify the Purchaser promptly
          ---------------
after becoming aware of  the existence of any Lien  on any Mortgage Loans  or
the related Mortgaged  Property other than the conveyances  hereunder and the
(____________________) Agreement.

     (c)  DELIVERY OF COLLECTIONS.  In the event that the Seller receives
          -----------------------
payments  or other  proceeds  with  respect to  the  Mortgage Loans  conveyed
hereunder, the Seller  agrees to remit to  the Purchaser or its  designee all
such payments or other proceeds as  soon as practicable after receipt thereof
by the Transferor,  but in no event  later than (__) Business  Days after the
receipt by the Seller thereof.

     SECTION 7.  TERMINATION.  The respective obligations and
                 -----------
responsibilities  of the  Seller  and  the  Purchaser  created  hereby  shall
terminate, except for the Seller's  indemnity obligations as provided herein,
upon  the  termination  of the  Trust  as  provided in  Article  (__)  of the
(____________________) Agreement.

     SECTION 8.  AMENDMENT.  (a)  This Agreement may be amended from time to
                 ---------
time by  the Purchaser  and the  Seller, without the  consent of  any of  the
Certificateholders,  to  cure any  ambiguity,  to correct  or  supplement any
provisions herein which may be inconsistent with any other provisions herein,
or to  add any other provisions with respect  to matters or questions arising
under this Agreement which  shall not be inconsistent with the  provisions of
this Agreement or  the (____________________)  Agreement; provided,  however,
that such action  shall not, (i) as  evidenced by a  letter from each  Rating
Agency  rating the Investor Certificates  delivered to the Trustee, adversely
affect the rating  on the Investor Certificates,  or (ii) as evidenced  by an
opinion  of counsel  satisfactory  to  the Trustee,  cause  the  Trust to  be
characterized for federal income tax purposes as an  association taxable as a
corporation or  a taxable mortgage pool or  adversely affect the treatment of
the Certificates as debt for federal income tax purposes.

     (b)   This  Agreement may  also  be amended  from  time to  time by  the
Purchaser  and  the  Seller with  the  consent  of  the  Holders of  Investor
Certificates evidencing Percentage  Interests aggregating not less  than 51%,
for the purpose  of adding  any provisions to  or changing in  any manner  or
eliminating  any of  the provisions  of this  Agreement  or modifying  in any
manner the rights of the Certificateholders hereunder; provided, however,
                                                       --------  -------
that no such amendment shall (i) reduce in any manner the amount of, or delay
the timing  of, collections  of payments on  Mortgage Loans  or distributions
which are  required to be made on any Certificate  without the consent of the
Holder of such  Certificate or (ii) reduce the  aforesaid percentage required
to consent  to any  such amendment,  without the  consent of  Holders of  all
Certificates then outstanding.

     (c)  Promptly after  the execution of  any such amendment made  with the
consent of the Investor  Certificateholders, the Purchaser shall furnish,  or
cause  to  be  furnished,  written  notification of  the  substance  of  such
amendment to each  Investor Certificateholder.  The Purchaser  shall give, or
cause to be  given, to each Rating  Agency ten Business  Days' notice of  any
proposed amendment pursuant to this Section 8, and the Purchaser  shall give,
or cause to be given,  to each Rating Agency notice of any  amendment adopted
pursuant to this Section.

     (d)   Not less than 10  days prior to the  execution of any amendment to
this  Agreement under  subsection 8(b),  the Purchaser shall  furnish written
notice of  such  amendment including  a  copy of  the  text of  the  proposed
amendment  to  each Investor  Certificateholder and  to the  Rating Agencies.
Promptly after the execution of any amendment the Purchaser shall furnish, or
cause  to  be  furnished,  written  notification of  the  substance  of  such
amendment to each Investor Certificateholder and to the Rating Agencies.

     (e)  It   shall  not   be  necessary   for   the  consent   of  Investor
Certificateholders under this Section 8 to approve the particular form of any
proposed amendment,  but it  shall be  sufficient if  such Certificateholders
shall approve the substance  thereof.  The manner of obtaining  such consents
and  of   evidencing  the   authorization   of  the   execution  thereof   by
Certificateholders shall  be subject to  such reasonable requirements  as the
Trustee may prescribe.

     SECTION 9.  ASSIGNMENT.  Notwithstanding anything to the contrary
                 ----------
contained herein, this Agreement may not be  assigned by the Purchaser or the
Seller except as contemplated by this Section 9; provided, however, that
                                                 --------  -------
simultaneously  with  the  execution  and  delivery  of  this  Agreement, the
Purchaser shall  assign all of  its right, title  and interest herein  to the
Trustee  for  the  benefit  of  the Certificateholders  as  provided  in  the
(____________________)  Agreement,  to  which  the  Seller  hereby  expressly
consents.   The  Seller agrees to  perform its obligations  hereunder for the
benefit of the Trust and that the Trustee may enforce the provisions  of this
Agreement, exercise the  rights of the Purchaser and  enforce the obligations
of the Seller hereunder without the consent of the  Purchaser and to the same
effect as if the Trustee was a party hereto.

     SECTION 10.  THIRD-PARTY BENEFICIARIES.  This Agreement will inure to
                  -------------------------
the benefit of and be  binding upon the parties hereto, the  Trustee, and the
Certificateholders, which shall be considered to be third-party beneficiaries
hereof.  Except as otherwise provided in this Agreement, no other person will
have any right or obligation hereunder.

     SECTION 11.  PURCHASER INDEMNIFICATION.  The Seller shall pay, indemnify
                  -------------------------
and hold harmless  the Purchaser, the  Trust, the Trustee  and each  Investor
Certificateholder from  and against any  loss, liability, expense,  damage or
injury (except, in  the case of indemnification of  any Certificateholder, to
the   extent   that  they   arise   from   any   action  by   such   Investor
Certificateholder)  suffered   or  sustained  pursuant  to   this  Agreement,
including, but not  limited to, any  judgment, award, settlement,  reasonable
attorneys' fees and other costs or expenses incurred in connection with the  
                                                               --------
defense of any actual or threatened action, proceeding or claim; provided,
however, that the Seller shall not indemnify the Purchaser, the Trust, the
- - -------
Trustee or the Investor Certificateholders if such loss,  liability, expense,
damage or injury is  due to the gross negligence or willful misconduct of the
Purchaser  or the  Trustee and  provided further  that the  Seller shall  not
indemnify the Trust  or the Investor Certificateholders  for any liabilities,
costs or  expenses of  the Trust or  the Investor  Certificateholders arising
under any tax law, including, without limitation, Federal, State or local  or
franchise taxes.   The provisions of this indemnity shall run directly to and
be enforceable by an injured party subject to the limitations hereof.

     SECTION 12.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
                  ------------------------------------------------
OBLIGATIONS OF, THE SELLER. (a)  The Seller shall not consolidate with or
- - --------------------------
merge into  any other corporation  or convey  or transfer its  properties and
assets substantially as an entirety to any Person, unless:

          (i)  The corporation formed by such consolidation or into which the
     Seller is  merged or the Person which acquires by conveyance or transfer
     the properties  and assets  of the Seller  substantially as  an entirety
     shall be  organized and existing under the laws  of the United States of
     America or any State or the District of  Columbia, and, if the Seller is
     not  the  surviving entity,  shall  expressly  assume, by  an  agreement
     supplemental hereto,  executed and  delivered to the  Purchaser and  the
     Trustee,  in form  satisfactory to  the Purchaser  and the  Trustee, the
     performance  of  every  covenant  and   obligation  of  the  Seller,  as
     applicable hereunder  and shall benefit  from all the rights  granted to
     the Seller, as applicable hereunder; and

         (ii)  The  Seller shall  have  delivered to  the  Purchaser and  the
     Trustee an Officer's Certificate signed by a Vice President (or any more
     senior officer)  of the Seller  and an  Opinion of Counsel  each stating
     that  such  consolidation,  merger,  conveyance  or  transfer  and  such
     supplemental  agreement  comply  with  this  Section  12  and  that  all
     conditions  precedent herein provided  for relating to  such transaction
     have been complied with.

     (b)  The obligations of the Seller hereunder shall not be assignable nor
shall any Person succeed to the obligations of the Seller hereunder except in
each case in accordance with the provisions of the foregoing paragraph and of
Section 9.

     SECTION 13.  GOVERNING LAW.  THIS AGREEMENT SHALL BE CONSTRUED IN
                  -------------
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS, RIGHTS
AND REMEDIES  OF THE PARTIES  HERETO SHALL BE  DETERMINED IN ACCORDANCE  WITH
SUCH LAWS.

     SECTION 14.  ENTIRE AGREEMENT.  This Agreement contains the entire
                  ----------------
agreement and amends, restates and supersedes any prior agreement between the
parties  relating to  the  subject  matter hereof,  and  there are  no  other
representations, endorsements, promises, agreements or understandings,  oral,
written  or inferred,  between the  parties  relating to  the subject  matter
hereof.

     IN  WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by  their respective  officers thereunto duly  authorized as  of the
date first set forth above.


                         (                            )

                         ____________________________
                         Name: 
                         Title:


                         HEADLANDS MORTGAGE SECURITIES INC.


                         ____________________________
                         Name: 
                         Title:


                                  SCHEDULE I


                          Mortgage Loan Information





                                 SCHEDULE II






                                  Exhibit A
                                  ---------


                            Forms of Mortgage Note




                                   Exhibit B
                                   ---------

                              Forms of Mortgage


                                                     Exhibit 5.1
                                        Opinion of Tobin & Tobin


                                July 11, 1997


Headlands Mortgage Securities Inc.
700 Larkspur Landing Circle
Suite 250
Larkspur, CA  94939

          Re:  Prospectus Supplement to Headlands Mortgage
               Securities Inc., Registration No. 333-28031
               --------------------------------------------

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  Asset Backed  Securities with  an
aggregate  offering  price of  up  to  $750,000,000.    As described  in  the
Registration Statement, the  Asset Backed Securities consist  of Asset Backed
Certificates ("Certificates") and Asset Backed Notes ("Notes").

          The Certificates may 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 Notes  are issuable in  series under  separate indentures
(each  such agreement  an "Indenture"),  between an  issuer and  an indenture
trustee.

          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 Indenture
and the forms of Notes included as exhibits thereto, and such  other records,
documents and statutes as we have deemed necessary for purposes of this 
opinion.

          In  our   examination  we  have  assumed  the  genuineness  of  all
signatures, the authenticity  of all documents submitted to  us as originals,
the  conformity to  original documents of  all documents  submitted to  us as
certified or photostatic copies and the authenticity of the originals of such
documents.  As  to any facts material  to the opinions expressed  herein that
were  not  independently   established  or  verified,  we  have  relied  upon
statements and representations  of officers and other  representatives of the
Company and others.

          Based upon the foregoing, we are of the opinion that:

          1.   When any Pooling and Servicing Agreement  relating to a series
of Certificates has been duly and validly authorized  by all necessary action
on the part of  the Company and has  been duly executed and delivered  by the
Company, the  Master Servicer, the  Seller, the Trustee  and any other  party
thereto, such Pooling and Servicing  Agreement will constitute a legal, valid
and  binding agreement  of the  Company, enforceable  against the  Company in
accordance with its  terms, except as enforcement  thereof may be limited  by
bankruptcy, insolvency  or other  laws relating  to  or affecting  creditors'
rights generally or by general equity principles.

          2.  When a series of Certificates  has been duly authorized by all
necessary  action on the  part of the  Company (subject to  the terms thereof
being  otherwise  in compliance  with  applicable  law  at such  time),  duly
executed and authenticated by the Trustee for such series in  accordance with
the terms  of the  related Pooling  and  Servicing Agreement  and issued  and
delivered against payment therefor as described in the Registration Statement
and   the  Prospectus  and  Prospectus  Supplement  delivered  in  connection
therewith, 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.

          3.  When  an  Indenture  for  a  series of  Notes  has  been  duly
authorized by  all necessary action  and duly  executed and delivered  by the
parties thereto,  such Indenture will be a legal  and valid obligation of the
applicable issuer.

          4.  When  an  Indenture  for  a  series of  Notes  has  been  duly
authorized by  all necessary action  and duly  executed and delivered  by the
parties thereto, and  when the Notes of  such series have been  duly executed
and authenticated  in accordance with  the provisions of that  Indenture, and
issued  and  sold as  contemplated  in  the  Registration Statement  and  the
Prospectus and Prospectus Supplement delivered in connection therewith, such 
Notes will  be legally  and validly  issued and  outstanding, fully  paid and
non-assessable, and will be binding obligations of the applicable issuer, and
the holders of such Bonds will be entitled to the benefits of that Indenture.

          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






                                   July 11, 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  asset backed  securities  (the "Securities")  in  an aggregate  principal
amount of  up to $750,000,000.   As described in the  Registration Statement,
the Securities will be issued  from time to time in  series.  Each series  of
Securities will be issued  by a trust (each, a "Trust") formed by the Company
pursuant to  a (i)  pooling and  servicing  agreement (each,  a "Pooling  and
Servicing Agreement") among  the Company, a master  servicer, a seller  and a
trustee,  (ii)  a trust  agreement  (each,  a  "Trust Agreement")  between  a
depositor and a trustee or (iii) an  indenture (each, an "Indenture") between
the related Trust and an indenture Trustee.  Each series of Securities issued
by a Trust  may include one  or more classes of  Securities.  The  Securities
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, Trust Agreement and Indenture  will be duly
authorized by all necessary corporate action  by the parties thereto for  the
related series of Securities  and will be duly executed and  delivered by the
parties thereto substantially in the applicable form filed or incorporated by
reference as an exhibit to the Registration Statement, that each series of
Securities will be duly executed and delivered in substantially the  forms
set  forth in the  related Pooling and  Servicing Agreement, Trust Agreement
or Indenture filed or incorporated by reference as an exhibit to the
Registration Statement, and that Securities 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 Securities.  This  advice is
summarized  under  the headings  "Summary  of  Terms  -- Federal  Income  Tax
Consequences"  and  "Federal  Income  Tax  Consequences"  in  the  prospectus
relating to the Securities (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 Securities, 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  Securities  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 Securities  with numerous different  characteristics,
you should be  aware that  the particular characteristics  of each series  of
Securities and the tax characteristics of the related Trust must  be  
considered  in  determining the  applicability  of  this
opinion to a particular series of Securities and the related Trust.  Therefore
this opinion should not be relied upon for a particular series of Certificates
or the related Trust absent our express confirmation of our opinion for a 
particular series of Certificates or Trust.

     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